{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["calc","Flas"],"not_rendered":{"defined_names":5},"read":"whole","date_system":"1900"}

{"sheet":"calc","index":0,"n_rows":35,"n_cols":15,"rows_kept":35,"hidden":true}
[null,null,"metros","transfer","sonido"]
[1,10,11,{"$f":"+B2*$H$11","v":40000},31600]
[2,20,15,80000,31600]
[3,30,20,120000,31600]
[4,45,27,180000,40250]
[5,60,34,240000,40250]
[6,90,47,360000,46000]
[7,120,61,480000,46000]
[]
[null,"precio metro",null,80,"ptas/m","Dto. ",{"v":0.065,"d":"6.50%"},{"$f":"+D10*(1-G10)","v":{"v":74.80000000000001,"d":"75"}},"ptas/m"]
[null,"precio transfer",null,5000,"pts/Sec","Dto.",{"v":0.2,"d":"20.00%"},{"$f":"+D11*(1-G11)","v":{"v":4000,"d":"4,000"}},"pts/Sec"]
[]
[]
[]
[]
[null,null,25,50,75,100,150,200,300,400,500,1000,1500,2000,3000]
[null,10,{"$f":"+(($D2+$E2)/C$16)+$H$10*$C2","v":{"v":3686.8,"d":"3,687"}},{"$f":"+(($D2+$E2)/D$16)+$H$10*$C2","v":{"v":2254.8,"d":"2,255"}},{"v":1777.4666666666667,"d":"1,777"},{"v":1538.8000000000002,"d":"1,539"},{"v":1300.1333333333334,"d":"1,300"},{"v":1180.8000000000002,"d":"1,181"},{"v":1061.466666666667,"d":"1,061"},{"v":1001.8000000000002,"d":"1,002"},{"v":966.0000000000002,"d":"966"},{"v":894.4000000000002,"d":"894"},{"v":870.5333333333335,"d":"871"},{"v":858.6000000000001,"d":"859"},{"v":846.6666666666669,"d":"847"}]
[null,20,{"$f":"+(($D3+$E3)/C$16)+$H$10*$C3","v":{"v":5586,"d":"5,586"}},{"v":3354,"d":"3,354"},{"v":2610,"d":"2,610"},{"v":2238,"d":"2,238"},{"v":1866.0000000000002,"d":"1,866"},{"v":1680.0000000000002,"d":"1,680"},{"v":1494.0000000000002,"d":"1,494"},{"v":1401.0000000000002,"d":"1,401"},{"v":1345.2000000000003,"d":"1,345"},{"v":1233.6000000000001,"d":"1,234"},{"v":1196.4000000000003,"d":"1,196"},{"v":1177.8000000000002,"d":"1,178"},{"v":1159.2000000000003,"d":"1,159"}]
[null,30,{"$f":"+(($D4+$E4)/C$16)+$H$10*$C4","v":{"v":7560,"d":"7,560"}},{"v":4528,"d":"4,528"},{"v":3517.3333333333335,"d":"3,517"},{"v":3012,"d":"3,012"},{"v":2506.666666666667,"d":"2,507"},{"v":2254,"d":"2,254"},{"v":2001.3333333333335,"d":"2,001"},{"v":1875.0000000000002,"d":"1,875"},{"v":1799.2000000000003,"d":"1,799"},{"v":1647.6000000000001,"d":"1,648"},{"v":1597.0666666666668,"d":"1,597"},{"v":1571.8000000000002,"d":"1,572"},{"v":1546.5333333333335,"d":"1,547"}]
[null,45,{"v":10829.6,"d":"10,830"},{"v":6424.6,"d":"6,425"},{"v":4956.266666666666,"d":"4,956"},{"v":4222.1,"d":"4,222"},{"v":3487.9333333333334,"d":"3,488"},{"v":3120.8500000000004,"d":"3,121"},{"v":2753.766666666667,"d":"2,754"},{"v":2570.2250000000004,"d":"2,570"},{"v":2460.1000000000004,"d":"2,460"},{"v":2239.8500000000004,"d":"2,240"},{"v":2166.433333333334,"d":"2,166"},{"v":2129.7250000000004,"d":"2,130"},{"v":2093.016666666667,"d":"2,093"}]
[null,60,{"v":13753.2,"d":"13,753"},{"v":8148.200000000001,"d":"8,148"},{"v":6279.866666666667,"d":"6,280"},{"v":5345.700000000001,"d":"5,346"},{"v":4411.533333333334,"d":"4,412"},{"v":3944.4500000000003,"d":"3,944"},{"v":3477.366666666667,"d":"3,477"},{"v":3243.8250000000003,"d":"3,244"},{"v":3103.7000000000003,"d":"3,104"},{"v":2823.4500000000003,"d":"2,823"},{"v":2730.0333333333338,"d":"2,730"},{"v":2683.3250000000003,"d":"2,683"},{"v":2636.616666666667,"d":"2,637"}]
[null,90,{"v":19755.6,"d":"19,756"},{"v":11635.6,"d":"11,636"},{"v":8928.933333333334,"d":"8,929"},{"v":7575.6,"d":"7,576"},{"v":6222.266666666666,"d":"6,222"},{"v":5545.6,"d":"5,546"},{"v":4868.933333333333,"d":"4,869"},{"v":4530.6,"d":"4,531"},{"v":4327.6,"d":"4,328"},{"v":3921.6000000000004,"d":"3,922"},{"v":3786.266666666667,"d":"3,786"},{"v":3718.6000000000004,"d":"3,719"},{"v":3650.933333333334,"d":"3,651"}]
[null,120,{"v":25602.800000000003,"d":"25,603"},{"v":15082.800000000001,"d":"15,083"},{"v":11576.133333333335,"d":"11,576"},{"v":9822.800000000001,"d":"9,823"},{"v":8069.466666666667,"d":"8,069"},{"v":7192.800000000001,"d":"7,193"},{"v":6316.133333333334,"d":"6,316"},{"v":5877.800000000001,"d":"5,878"},{"v":5614.800000000001,"d":"5,615"},{"v":5088.800000000001,"d":"5,089"},{"v":4913.466666666668,"d":"4,913"},{"v":4825.800000000001,"d":"4,826"},{"v":4738.133333333334,"d":"4,738"}]
[]
[null,null,"formula general",null,"duracion",null,{"$f":"VLOOKUP(+#REF!,A2:B8,2)","v":{"$error":"#REF!"}}]
[{"$nulls":4},"no. copias",null,{"$f":"+#REF!","v":{"$error":"#REF!"}}]
[]
[{"$nulls":6},"transfer+\nsonido+\ncopias","solo copias"]
[{"$nulls":4},"transfer",null,{"$f":"+G25*H11","v":{"$error":"#REF!"}}]
[{"$nulls":4},"puesta en marcha",null,{"v":15000,"d":"15,000"},15000]
[{"$nulls":4},"obtencion sonido",null,{"$f":"VLOOKUP(G25,taula01,4)","v":{"$error":"#REF!"}}]
[{"$nulls":4},"copias",null,{"$f":"VLOOKUP(G25,taula01,2)*H10*G26","v":{"$error":"#REF!"}},{"$f":"+G32","v":{"$error":"#REF!"}}]
[{"$nulls":5},"TOTAL",{"$f":"SUM(G29:G32)","v":{"$error":"#REF!"}},{"$f":"SUM(H29:H32)","v":{"$error":"#REF!"}}]
[]
[{"$nulls":4},"precio copia",null,{"$f":"+G33/G26","v":{"$error":"#REF!"}},{"$f":"+H33/G26","v":{"$error":"#REF!"}}]

{"sheet":"Flas","index":1,"n_rows":64,"n_cols":6,"rows_kept":64,"merged":[[66,1,66,5],[67,1,67,3]]}
[]
[]
[null,"Nombre de su compañía"]
[null,"Lema de su compañía"]
[null,"Dirección"]
[null,"Ciudad, Código postal"]
[null,"Teléfono (509) 555-0190  Fax (509) 555-0191"]
[null,"N.I.F./C.I.F."]
[]
[null,"Nº DE FACTURA:","1462/07-F"]
[]
[null,"Fecha:","2007-01-18"]
[]
[]
[null,"Cliente"]
[]
[null,"Nombre:",null,null,"Nombre"]
[null,"Att.:",null,null,"Nombre de la compañía"]
[null,"Dirección:",null,null,"Dirección"]
[null,"Localidad:",null,null,"Ciudad, Código postal"]
[null,"Provincia:",null,null,"Teléfono"]
[null,"C.P.:"]
[null,"Telf.:"]
[null,"N.I.F./C.I.F."]
[]
[]
[null,"Nº Trabajo:","1462/07-F"]
[]
[null,"Concepto"]
[null,"Descripcion del proyecto o servicio"]
[]
[null,"DESCRIPCIÓN"," TOTAL HORAS",null,"COSTE HORA","TOTAL IMPORTE"]
[{"$nulls":4},{"v":0,"d":"0.00 €"},{"$f":"C33*E33","v":0}]
[{"$nulls":5},{"$f":"B34*E34","v":0}]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":5},0]
[{"$nulls":4},"SUBTOTAL",{"$f":"SUM(F33:F59)","v":0}]
[{"$nulls":4},"TIPO IMPOSITIVO",{"v":0.086,"d":"8.6%"}]
[{"$nulls":4},"IMPUESTO SOBRE VENTAS",{"$f":"F60*F61","v":0}]
[{"$nulls":4},"ENVÍO Y TRAMITACIÓN"]
[{"$nulls":4},"TOTAL",{"$f":"F60+F62+F63","v":0}]