{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["Presupuesto TVI"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":2,"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":"Presupuesto TVI","index":0,"n_rows":78,"n_cols":249,"rows_kept":78,"cut":false,"hidden":false,"merged":[[7,4,7,6],[77,0,77,2],[0,0,0,6],[5,0,6,0],[5,4,5,6],[5,1,5,3],[7,0,7,3],[50,0,50,3],[45,0,45,3],[40,0,40,3],[35,0,35,3],[55,0,55,3],[8,0,8,3],[13,0,13,3],[18,0,18,3],[23,0,23,3],[28,0,28,3],[71,0,71,3],[76,0,76,2],[69,0,69,2],[60,0,60,2],[33,0,33,2],[70,0,70,3],[61,0,61,3],[34,0,34,3],[28,4,28,6],[8,4,8,6],[13,4,13,6],[18,4,18,6],[23,4,23,6],[34,4,34,6],[35,4,35,6],[40,4,40,6],[45,4,45,6],[50,4,50,6],[55,4,55,6],[71,4,71,6],[61,4,61,6],[70,4,70,6]],"flags":["formulas_cached_only"]}
["INFORME FINANCIERO DEL PROYECTO"]
[]
["Proponente                   : "]
["Rut                                   : "]
[]
["Ítem","Costos",null,null,"Distribución de financiamiento"]
[null,"Cantidad","Valor unitario","TOTAL","Solicitado a SENADIS","Aportes propios","Aportes  terceros"]
["INVERSIÓN",null,null,null,""]
["A. Infraestructura"]
[null,null,null,0,0,0,0]
[null,null,null,0,0,0,0]
[null,null,null,0,0,0,0]
[null,null,null,0,0,0,0]
["B. Equipos computacionales y software"]
[null,null,null,0,0,0,0]
[null,null,null,0,0,0,0]
[null,null,null,0,0,0,0]
[null,null,null,0,0,0,0]
["C. Otros Equipos"]
[null,null,null,0,0,0,0]
[null,null,null,0,0,0,0]
[null,null,null,0,0,0,0]
[null,null,null,0,0,0,0]
["D. Herramientas"]
[null,null,null,0,0,0,0]
[null,null,null,0,0,0,0]
[null,null,null,0,0,0,0]
[null,null,null,0,0,0,0]
["F. Otros costos de inversión"]
[null,null,null,0,0,0,0]
[null,null,null,0,0,0,0]
[null,null,null,0,0,0,0]
[null,null,null,0,0,0,0]
[" SUBTOTAL INVERSIÓN",null,null,0,0,0,0]
["RECURRENTES"]
["A. Materiales para oficina"]
[null,null,null,0,0,0,0]
[null,null,null,0,0,0,0]
[null,null,null,0,0,0,0]
[null,null,null,0,0,0,0]
["B. Materiales para talleres"]
[null,null,null,0,0,0,0]
[null,null,null,0,0,0,0]
[null,null,null,0,0,0,0]
[null,null,null,0,0,0,0]
["C. Seminario y Eventos"]
[null,null,null,0,0,0,0]
[null,null,null,0,0,0,0]
[null,null,null,0,0,0,0]
[null,null,null,0,0,0,0]
["D. Movilización urbana de beneficiarios"]
[null,null,null,0,0,0,0]
[null,null,null,0,0,0,0]
[null,null,null,0,0,0,0]
[null,null,null,0,0,0,0]
["F. Otros costos recurrentes"]
[null,null,null,0,0,0,0]
[null,null,null,0,0,0,0]
[null,null,null,0,0,0,0]
[null,null,null,0,0,0,0]
["SUBTOTAL RECURRENTES",null,null,0,0,0,0]
["PERSONAL"]
[null,null,null,0,0,0,0]
[null,null,null,0,0,0,0]
[null,null,null,0,0,0,0]
[null,null,null,0,0,0,0]
[null,null,null,0,0,0,0]
[null,null,null,0,0,0,0]
[null,null,null,0,0,0,0]
["SUBTOTAL PERSONAL",null,null,0,0,0,0,{"$nulls":241},0]
["ADMINISTRACIÓN"]
["Gastos Generales"]
[null,null,null,0,0,0,0]
[null,null,null,0,0,0,0]
[null,null,null,0,0,0,0]
[null,null,null,0,0,0,0]
["SUBTOTAL ADMINISTRACIÓN",null,null,0,0,0,0]
["  TOTALES",null,null,0,0,0,0]