{"text_format":"1","workbook":"xls","n_sheets":3,"sheets":["Gastos","Ingresos","Resumen beneficios - pérdidas"],"not_rendered":{"charts":1,"images":0,"macros":0,"external_links":1,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Gastos","index":0,"n_rows":33,"n_cols":7,"rows_kept":33,"cut":false,"hidden":false,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["Presupuesto del evento para [Nombre del evento]"]
["Gastos"]
[null,null,null,null,null,"Estimados","Reales"]
["Gastos totales",null,null,null,null,700,300]
[]
[null,"Estimados","Reales",null,null,"Estimados","Reales"]
["Sitio",null,null,null,"Refrigerio"]
["Precio de salas",500,null,null,"Comida"]
["Personal del sitio",null,null,null,"Bebidas"]
["Equipo",null,null,null,"Mantelería"]
["Mesas y sillas",null,null,null,"Personal y propinas"]
["Totales",500,0,null,"Totales",0,0]
[]
["Decoración",null,null,null,"Programa"]
["Flores",200,300,null,"Actuaciones"]
["Velas",null,null,null,"Presentadores"]
["Iluminación",null,null,null,"Viaje"]
["Globos",null,null,null,"Hotel"]
["Papel",null,null,null,"Otros"]
["Totales",200,300,null,"Totales",0,0]
[]
["Publicidad",null,null,null,"Premios"]
["Equipo gráfico",null,null,null,"Galones/Placas/Trofeos"]
["Copistería",null,null,null,"Regalos"]
["Envíos",null,null,null,"Totales",0,0]
["Totales",0,0]
[]
["Varios"]
["Teléfono"]
["Transporte"]
["Papelería"]
["Servicios de fax"]
["Totales",0,0]

{"sheet":"Ingresos","index":1,"n_rows":33,"n_cols":7,"rows_kept":33,"cut":false,"hidden":false,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["Presupuesto del evento para [Nombre del evento]"]
["Ingresos"]
[null,null,null,null,null,"Estimados","Reales"]
["Ingresos totales",null,null,null,null,1936,1831]
[]
["Entradas"]
["Estimadas","Reales",null,null,null,"Estimadas","Reales"]
[300,278,"Adultos @",5,null,1500,1390]
[197,195,"Niños @",2,null,394,390]
[42,51,"Otros @",1,null,42,51]
[null,null,null,null,null,1936,1831]
[]
[]
["Anuncios en el programa"]
[null,null,"Portada @",null,null,0,0]
[null,null,"Media página @",null,null,0,0]
[null,null,"Cuarto de página @",null,null,0,0]
[null,null,null,null,null,0,0]
[]
[]
["Proveedores y expositores"]
[null,null,"Stand grande @",null,null,0,0]
[null,null,"Stand mediano @",null,null,0,0]
[null,null,"Stand pequeño @",null,null,0,0]
[null,null,null,null,null,0,0]
[]
[]
["Venta de artículos"]
[null,null,"Artículos @",null,null,0,0]
[null,null,"Artículos @",null,null,0,0]
[null,null,"Artículos @",null,null,0,0]
[null,null,"Artículos @",null,null,0,0]
[null,null,null,null,null,0,0]

{"sheet":"Resumen beneficios - pérdidas","index":2,"n_rows":9,"n_cols":3,"rows_kept":9,"cut":false,"hidden":false,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["Presupuesto del evento para [Nombre del evento]"]
["Resumen beneficios - pérdidas"]
[]
[]
[null,"Estimados","Reales"]
["Ingresos totales",1936,1831]
["Gastos totales",700,300]
[]
["Beneficios totales (o pérdidas)",1236,1531]