{"text_format":"1","workbook":"xls","n_sheets":1,"sheets":["Presupuesto del evento"],"not_rendered":{"charts":0,"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":"Presupuesto del evento","index":0,"n_rows":53,"n_cols":11,"rows_kept":53,"cut":false,"hidden":false,"merged":[[48,0,48,2]],"flags":["formulas_cached_only"]}
["Gastos",null,null,null,"Ingresos"]
[null,"Estimados","Reales"]
["Sitio",null,null,null,"Entradas"]
["Precio de salas",500,null,null,"Estimadas","Reales",null,null,null,"Estimadas","Reales"]
["Personal del sitio",null,null,null,300,278,"Adultos @",6,null,1800,1668]
["Equipo",null,null,null,197,195,"Niños @",2,null,394,390]
["Mesas y sillas",null,null,null,42,51,"Otros @",1,null,42,51]
["Totales",500,0,null,null,null,null,null,null,2236,2109]
["Decoración",null,null,null,"Anuncios en el programa"]
["Flores",200,300,null,null,null,"Portada @",null,null,0,0]
["Velas",null,null,null,null,null,"Media página @",null,null,0,0]
["Iluminación",null,null,null,null,null,"Cuarto de página @",null,null,0,0]
["Globos",null,null,null,null,null,null,null,null,0,0]
["Papel",null,null,null,"Proveedores y expositores"]
["Otros",null,null,null,null,null,"Stand grande @",null,null,0,0]
["Totales",200,300,null,null,null,"Stand mediano @",null,null,0,0]
["Publicidad",null,null,null,null,null,"Stand pequeño @",null,null,0,0]
["Equipo gráfico",null,null,null,null,null,null,null,null,0,0]
["Copistería",null,null,null,"Venta de artículos"]
["notas de prensa",null,null,null,null,null,"Artículos @",null,null,0,0]
["Envíos",null,null,null,null,null,"Artículos @",null,null,0,0]
["Totales",0,0,null,null,null,"Artículos @",null,null,0,0]
["Varios",null,null,null,null,null,"Artículos @",null,null,0,0]
["Teléfono",null,null,null,null,null,null,null,null,0,0]
["Transporte",null,null,null,null,null,null,null,null,"Estimados","Reales"]
["Papelería",null,null,null,"Ingresos totales",null,null,null,null,0,0]
["Servicios de fax"]
["Totales",0,0]
["Refrigerio"]
["Comida"]
["Bebidas"]
["Mantelería"]
["Personal y propinas"]
["Totales",0,0]
["Programa"]
["Actuaciones"]
["Presentadores"]
["Viaje"]
["Hotel"]
["Otros"]
["Totales",0,0]
["Premios"]
["Galones/Placas/Trofeos"]
["Regalos"]
["Totales",0,0]
[null,"Estimados","Reales"]
["Gastos totales",700,300]
[]
["RESULTADOS FINALES"]
[null,"Estimados","Reales"]
["Ingresos totales",0,0]
["Gastos totales",0,0]
["Beneficios totales (o pérdidas)",0,0]