{"text_format":"1","workbook":"xls","n_sheets":1,"sheets":["Dashboard"],"not_rendered":{"charts":1,"images":1,"macros":0,"external_links":1,"defined_names":0,"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":"Dashboard","index":0,"n_rows":216,"n_cols":11,"rows_kept":216,"cut":false,"hidden":false,"merged":[[0,2,0,18],[2,1,2,3],[2,4,2,5],[18,1,18,2],[31,1,32,7],[2,10,2,21]],"flags":["formulas_cached_only"]}
[null,null,"Plantilla Dasboard Presupuesto"]
[]
[null,"Datos",null,null,"Cálculos",null,null,null,null,null,"Dashboard"]
[]
[null,"Categoría","Presupuesto","Actual","Variación","Variación %","Símbolo","Var 1","Var 2"]
[null,"A",500,350,-150,-0.3,"👎 ","👎 30%",""]
[null,"B",550,525,-25,-0.045454545454545456,"🤞 ","🤞 5%",""]
[null,"C",600,600,0,0,"👌 ","","👌 0%"]
[null,"D",650,675,25,0.038461538461538464,"👌 ","","👌 4%"]
[null,"E",700,750,50,0.07142857142857142,"👌 ","","👌 7%"]
[null,"F",750,825,75,0.1,"👍 ","","👍 10%"]
[null,"G",800,900,100,0.125,"👍 ","","👍 13%"]
[null,"H",650,475,-175,-0.2692307692307692,"👎 ","👎 27%",""]
[null,"I",600,850,250,0.4166666666666667,"👍👍 ","","👍👍 42%"]
[]
[]
[]
[]
[null,"Leyenda Símbolos"]
[]
[null,"%","Symbol"]
[null,-1,"👎"]
[null,-0.05,"🤞"]
[null,0,"👌"]
[null,0.1,"👍"]
[null,0.25,"👍👍"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[11]