{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["Presupuesto del evento"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Presupuesto del evento","index":0,"n_rows":53,"n_cols":11,"rows_kept":53,"merged":[[48,0,48,2]],"flags":["formulas_cached_only"]}
["Gastos",{"$nulls":3},"Ingresos"]
[null,"Estimados","Reales"]
["Sitio",{"$nulls":3},"Entradas"]
["Precio de salas",{"v":500,"d":"€500.00"},null,null,"Estimadas","Reales",{"$nulls":3},"Estimadas","Reales"]
["Personal del sitio",{"$nulls":3},300,278,"Adultos @",{"v":6,"d":"€6.00"},null,{"v":1800,"d":"€1,800.00"},{"v":1668,"d":"€1,668.00"}]
["Equipo",{"$nulls":3},197,195,"Niños @",{"v":2,"d":"€2.00"},null,{"v":394,"d":"€394.00"},{"v":390,"d":"€390.00"}]
["Mesas y sillas",{"$nulls":3},42,51,"Otros @",{"v":1,"d":"€1.00"},null,{"v":42,"d":"€42.00"},{"v":51,"d":"€51.00"}]
["Totales",{"v":500,"d":"€500.00"},{"v":0,"d":"€0.00"},{"$nulls":6},{"v":2236,"d":"€2,236.00"},{"v":2109,"d":"€2,109.00"}]
["Decoración",{"$nulls":3},"Anuncios en el programa"]
["Flores",{"v":200,"d":"€200.00"},{"v":300,"d":"€300.00"},{"$nulls":3},"Portada @",null,null,{"v":0,"d":"€0.00"},{"v":0,"d":"€0.00"}]
["Velas",{"$nulls":5},"Media página @",null,null,{"v":0,"d":"€0.00"},{"v":0,"d":"€0.00"}]
["Iluminación",{"$nulls":5},"Cuarto de página @",null,null,{"v":0,"d":"€0.00"},{"v":0,"d":"€0.00"}]
["Globos",{"$nulls":8},{"v":0,"d":"€0.00"},{"v":0,"d":"€0.00"}]
["Papel",{"$nulls":3},"Proveedores y expositores"]
["Otros",{"$nulls":5},"Stand grande @",null,null,{"v":0,"d":"€0.00"},{"v":0,"d":"€0.00"}]
["Totales",{"v":200,"d":"€200.00"},{"v":300,"d":"€300.00"},{"$nulls":3},"Stand mediano @",null,null,{"v":0,"d":"€0.00"},{"v":0,"d":"€0.00"}]
["Publicidad",{"$nulls":5},"Stand pequeño @",null,null,{"v":0,"d":"€0.00"},{"v":0,"d":"€0.00"}]
["Equipo gráfico",{"$nulls":8},{"v":0,"d":"€0.00"},{"v":0,"d":"€0.00"}]
["Copistería",{"$nulls":3},"Venta de artículos"]
["notas de prensa",{"$nulls":5},"Artículos @",null,null,{"v":0,"d":"€0.00"},{"v":0,"d":"€0.00"}]
["Envíos",{"$nulls":5},"Artículos @",null,null,{"v":0,"d":"€0.00"},{"v":0,"d":"€0.00"}]
["Totales",{"v":0,"d":"€0.00"},{"v":0,"d":"€0.00"},{"$nulls":3},"Artículos @",null,null,{"v":0,"d":"€0.00"},{"v":0,"d":"€0.00"}]
["Varios",{"$nulls":5},"Artículos @",null,null,{"v":0,"d":"€0.00"},{"v":0,"d":"€0.00"}]
["Teléfono",{"$nulls":8},{"v":0,"d":"€0.00"},{"v":0,"d":"€0.00"}]
["Transporte",{"$nulls":8},"Estimados","Reales"]
["Papelería",{"$nulls":3},"Ingresos totales",{"$nulls":4},0,0]
["Servicios de fax"]
["Totales",{"v":0,"d":"€0.00"},{"v":0,"d":"€0.00"}]
["Refrigerio"]
["Comida"]
["Bebidas"]
["Mantelería"]
["Personal y propinas"]
["Totales",{"v":0,"d":"€0.00"},{"v":0,"d":"€0.00"}]
["Programa"]
["Actuaciones"]
["Presentadores"]
["Viaje"]
["Hotel"]
["Otros"]
["Totales",{"v":0,"d":"€0.00"},{"v":0,"d":"€0.00"}]
["Premios"]
["Galones/Placas/Trofeos"]
["Regalos"]
["Totales",{"v":0,"d":"€0.00"},{"v":0,"d":"€0.00"}]
[null,"Estimados","Reales"]
["Gastos totales",700,300]
[]
["RESULTADOS FINALES"]
[null,"Estimados","Reales"]
["Ingresos totales",{"v":0,"d":"€0.00"},{"v":0,"d":"€0.00"}]
["Gastos totales",{"v":0,"d":"€0.00"},{"v":0,"d":"€0.00"}]
["Beneficios totales (o pérdidas)",{"v":0,"d":"€0.00"},{"v":0,"d":"€0.00"}]