{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Total"],"not_rendered":{"images":1,"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Total","index":0,"n_rows":48,"n_cols":13,"rows_kept":48,"merged":[[0,0,3,5],[4,1,4,5],[5,2,5,3],[5,4,5,5],[6,2,6,3],[6,4,6,5],[7,2,7,3],[7,4,7,5],[8,2,8,3],[8,4,8,5],[9,2,9,3],[9,4,9,5],[10,2,10,3],[10,4,10,5],[11,2,11,3],[11,4,11,5],[12,2,12,3],[43,0,44,1],[45,0,45,1],[45,4,45,5],[46,1,46,5],[47,1,47,5],[48,1,48,5],[49,0,49,5]]}
["COSTES",{"$nulls":9},"Calculo de la gestión de pagos"]
[{"$nulls":11},"Base por pago",20]
[{"$nulls":10},{"v":0.05,"d":"5%"},"Porcentaje",{"$f":"(J7-300)*K3","v":-6.176500000000001}]
[{"$nulls":11},"TOTAL  x Pago",{"$f":"SUM(M2:M3)","v":13.8235}]
["Empresa:  Sanidad y Ediciones, S.L","Datos cliente",{"$nulls":6},"nr investigadores",350,150,"TOTAL PAGOS",{"$f":"M4*J5","v":4838.224999999999}]
["Comercial: ","Empresa:",{"$nulls":6},"pac/inv",0]
["Dirección: C/ Capitán Haya, 60 1 Planta","P.Contacto:",{"$nulls":6},"importe bruto beca",176.47,294.12,"Secretaría",{"v":0.15,"d":"15%"}]
["Población: Madrid","Dirección:",{"$nulls":6},"duración del estudio",4,null,"Mensualidad secretaria",1000]
["Provincia:  Madrid","Población:"]
["CIF / NIF:  B-28729481","Provincia:"]
["Teléfono/fax: 917 499 515 917 499 501","CIF/NIF:"]
["email: ","email:"]
["Número Presupuesto:","Fecha:",{"$f":"TODAY()","v":"2018-03-20"},null,"Validez:","30 días"]
["DESCRIPCION","UNIDADES","COSTE","TOTAL COSTE","PRECIO","TOTAL","BENEFICIOS","%"]
["DIAGNÓSTICO  Y GESTIÓN INTEGRAL",null,0,{"$f":"SUM(D16:D22)","v":0},null,{"$f":"SUM(F16:F22)","v":0},{"$f":"F15-D15","v":{"v":0,"d":"0.00 €"}},{"$f":"G15/F15","v":{"$error":"#DIV/0!"}}]
["Fase consultiva, documentación y diseño del proyecto",null,null,{"$f":"+C16*B16","v":0},{"$f":"+C16","v":0},{"$f":"+E16*B16","v":0},{"v":0,"d":"0.00 €"},{"$error":"#DIV/0!"}]
["Protocolo",null,null,{"$f":"+C17*B17","v":0},0,{"$f":"+E17*B17","v":0},{"v":0,"d":"0.00 €"},{"$error":"#DIV/0!"}]
["Gestión integral del proyecto",null,null,0,0,0,{"v":0,"d":"0.00 €"},{"$error":"#DIV/0!"}]
["Honorarios coordinadores científicos",null,null,0,0,0,{"v":0,"d":"0.00 €"},{"$error":"#DIV/0!"}]
["Tasas CEIC de referencia (precio aproximado)",null,null,0,0,0,{"v":0,"d":"0.00 €"},{"$error":"#DIV/0!"}]
["Díptico de invitación",null,null,0,0,0,{"v":0,"d":"0.00 €"},{"$error":"#DIV/0!"}]
["Secretaría Técnica",null,null,0,0,0,{"$f":"F22-D22","v":{"v":0,"d":"0.00 €"}},{"$f":"G22/F22","v":{"$error":"#DIV/0!"}}]
["ADAPTACIÓN AL SOPORTE DIGITAL",null,null,{"$f":"SUM(D24:D26)","v":0},null,{"$f":"SUM(F24:F26)","v":0},{"v":0,"d":"0.00 €"},{"$error":"#DIV/0!"}]
["Diseño",null,0,{"$f":"+C24*B24","v":0},{"$f":"+C24*1.5","v":0},{"$f":"+E24*B24","v":0},{"v":0,"d":"0.00 €"},{"$error":"#DIV/0!"}]
["Visibilidad",null,null,{"$f":"+C25*B25","v":0},{"$f":"+C25*1.5","v":0},{"$f":"+E25*B25","v":0},{"$f":"F25-D25","v":{"v":0,"d":"0.00 €"}},{"$f":"G25/F25","v":{"$error":"#DIV/0!"}}]
["Programación administrador y registro de usuarios",null,null,0,0,0,{"$f":"F26-D26","v":{"v":0,"d":"0.00 €"}},{"$f":"G26/F26","v":{"$error":"#DIV/0!"}}]
["MICROSITE",null,null,{"$f":"SUM(D28:D31)","v":0},null,{"$f":"SUM(F28:F31)","v":0},{"v":0,"d":"0.00 €"},{"$error":"#DIV/0!"}]
["Prototipado de las páginas",null,null,{"$f":"+C28*B28","v":0},{"$f":"+C28*1.5","v":0},{"$f":"+E28*B28","v":0},{"v":0,"d":"0.00 €"},{"$error":"#DIV/0!"}]
["Generación de modelo de datos",null,0,{"$f":"+C29*B29","v":0},{"$f":"+C29*1.5","v":0},{"$f":"+E29*B29","v":0},{"v":0,"d":"0.00 €"},{"$error":"#DIV/0!"}]
["Programación de cuestionarios",null,null,0,0,0,{"$f":"F30-D30","v":{"v":0,"d":"0.00 €"}},{"$f":"G30/F30","v":{"$error":"#DIV/0!"}}]
["Gestor de cruces",null,null,0,0,0,{"v":0,"d":"0.00 €"},{"$error":"#DIV/0!"}]
["BBDD E INFORME ESTADÍSTICO",null,null,{"$f":"+D33+D34","v":0},null,{"$f":"SUM(F33:F34)","v":0},{"v":0,"d":"0.00 €"},{"$error":"#DIV/0!"}]
["Cierre y depuración de la BBDD",null,null,{"$f":"+C33*B33","v":0},{"$f":"+C33*1.5","v":0},{"$f":"+E33*B33","v":0},{"$f":"F33-D33","v":{"v":0,"d":"0.00 €"}},{"$f":"G33/F33","v":{"$error":"#DIV/0!"}}]
["Total elaboración informe: realización del plan de análisis estadístico, manejo de datos , elaboración programación y tablas, realización del informe en word. Se realizará un análisis descriptivo, utilizando la media y desviación estándar para las variables cuantitativas y las frecuencias y porcentajes para las variables cualitativas.",null,null,{"$f":"+C34*B34","v":0},{"$f":"+C34*1.5","v":0},{"$f":"+E34*B34","v":0},{"$f":"F34-D34","v":{"v":0,"d":"0.00 €"}},{"$f":"G34/F34","v":{"$error":"#DIV/0!"}}]
["GESTIÓN DE PAGOS",null,null,{"$f":"+D36","v":0},null,{"$f":"SUM(F36)","v":0},{"v":0,"d":"0.00 €"},{"$error":"#DIV/0!"}]
["Gestión de Pagos",null,null,{"$f":"+C36*B36","v":0},{"$f":"+C36*1.5","v":0},{"$f":"+E36*B36","v":0},{"v":0,"d":"0.00 €"},{"$error":"#DIV/0!"}]
[]
["TOTAL SERVICIOS",null,null,{"$f":"+D35+D32+D27+D23+D15","v":0},null,{"$f":"+F35+F32+F27+F23+F15","v":0},{"$f":"F38-D38","v":{"v":0,"d":"0.00 €"}},{"$f":"G38/F38","v":{"$error":"#DIV/0!"}}]
["HONORARIOS INVESTIGADORES",null,null,{"$f":"SUM(D40:D41)","v":0},null,null,{"v":0,"d":"0.00 €"},{"$error":"#DIV/0!"}]
[{"$nulls":6},{"$f":"F40-D40","v":{"v":0,"d":"0.00 €"}},{"$f":"G40/F40","v":{"$error":"#DIV/0!"}}]
[{"$nulls":6},{"$f":"F41-D41","v":{"v":0,"d":"0.00 €"}},{"$f":"G41/F41","v":{"$error":"#DIV/0!"}}]
["TOTAL HONORARIOS",null,null,{"$f":"+D39","v":0},{"$f":"+C42*1.5","v":0},{"$f":"+F39","v":0},{"v":0,"d":"0.00 €"},{"$error":"#DIV/0!"}]
[]
[null,null,"TOTAL",{"$f":"+D42+D38","v":0},"TOTAL BRUTO",{"$f":"+F42+F38","v":0},{"$f":"+F44-D44","v":{"v":0,"d":"0.00 €"}},{"$f":"+G44/F44","v":{"$error":"#DIV/0!"}}]
[{"$nulls":3},"IVA%",{"v":0.21,"d":"21%"},{"$f":"+F44*E45","v":0}]
["Total presupuesto ……………………",{"$nulls":3},{"$f":"+F44+F45","v":{"v":0,"d":"0.00 €"}}]
["Forma de pago :"]
["Condiciones generales:\n\n\n","Condiciones de cancelación:"]