{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["Datos"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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":"Datos","index":0,"n_rows":29,"n_cols":9,"rows_kept":29,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["#Año","Id Artículo","Nombre Artículo","Id Concepto","Nombre Concepto","Id Subconcepto","Nombre Subconcepto","Presupuesto Gastos","Gastos Reales"]
[2016,"1","Gastos de personal",{"$nulls":4},29000,28670.98]
[2016,"1","Gastos de personal","1","Gastos de personal",null,null,29000,28670.98]
[2017,"1","Gastos de personal",{"$nulls":4},24840,24840]
[2017,"1","Gastos de personal","1","Gastos de personal",null,null,24840,24840]
[2018,"1","Gastos de personal",{"$nulls":4},24840,24650.86]
[2018,"1","Gastos de personal","1","Gastos de personal",null,null,24840,24650.86]
[2019,"1","Gastos de personal",{"$nulls":4},31840,24778.56]
[2019,"1","Gastos de personal","1","Gastos de personal",null,null,31840,24778.56]
[2020,"1","Gastos de personal",{"$nulls":4},33000,32022.23]
[2020,"1","Gastos de personal","1","Gastos de personal",null,null,33000,32022.23]
[2021,"1","Gastos de personal",{"$nulls":4},33000,30686.29]
[2021,"1","Gastos de personal","1","Gastos de personal",null,null,33000,30686.29]
[2022,"1","Gastos de personal",{"$nulls":4},33000]
[2022,"1","Gastos de personal","1","Gastos de personal",null,null,33000]
[2023,"1","Gastos de personal",{"$nulls":4},33000]
[2023,"1","Gastos de personal","1","Gastos de personal",null,null,33000]
[2024,"1","Gastos de personal",{"$nulls":4},33000]
[2024,"1","Gastos de personal","1","Gastos de personal",null,null,33000]
[2011,"1","Gastos de personal",{"$nulls":4},34500]
[2011,"1","Gastos de personal","1","Gastos de personal",null,null,34500]
[2012,"1","Gastos de personal",{"$nulls":4},30500]
[2012,"1","Gastos de personal","1","Gastos de personal",null,null,30500]
[2013,"1","Gastos de personal",{"$nulls":4},25500]
[2013,"1","Gastos de personal","1","Gastos de personal",null,null,25500]
[2014,"1","Gastos de personal",{"$nulls":4},19000]
[2014,"1","Gastos de personal","1","Gastos de personal",null,null,19000]
[2015,"1","Gastos de personal",{"$nulls":4},19000]
[2015,"1","Gastos de personal","1","Gastos de personal",null,null,19000]