{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["Proyección de PyG"],"not_rendered":{"external_links":1,"defined_names":1,"comments":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Proyección de PyG","index":0,"n_rows":49,"n_cols":29,"rows_kept":49,"flags":["formulas_cached_only"]}
[{"$nulls":7},"Ingrese Aquí el Nombre de su Compañía"]
[null,"Proyección de Pérdidas y Ganancias a doce meses",{"$nulls":14},"El año fiscal se inicia en","2004-06-01"]
[]
[null,null," % IND.","2004-06-01","B/A %","2004-07-01","  %","2004-08-01","  %","2004-09-01","  %","2004-10-01","  %","2004-11-01","  %","2004-12-01","  %","2005-01-01","  %","2005-02-01","  %","2005-03-01","  %","2005-04-01","  %","2005-05-01","  %","ANUAL","   %"]
[null,"Ingresos (Ventas)"]
[null,"Categoría 1",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Categoría 2",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Categoría 3",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Categoría 4",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Categoría 5",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Categoría 6",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Categoría 7",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Ingresos Totales (Ventas)",null,0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"}]
[]
[null,"Costo de Ventas"]
[null,"Categoría 1",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Categoría 2",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Categoría 3",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Categoría 4",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Categoría 5",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Categoría 6",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Categoría 7",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Costo Total de Ventas",null,0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-"]
[]
[null,"Utilidad Bruta",null,0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-"]
[]
[null,"Gastos"]
[null,"Gastos por sueldos ",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Gastos de nómina ",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Servicios externos",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Artículos de oficina (oficina y operativos)",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Reparaciones y mantenimiento",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Publicidad",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Autos, entregas y viajes",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Contabilidad y jurídico",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Renta",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Teléfono",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Servicios públicos",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Seguros",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Impuestos (predial, etc.)",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Intereses",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Depreciación",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Otros gastos (especifique)",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Otros gastos (especifique)",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Otros gastos (especifique)",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Varios (no especificado)",null,null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
[null,"Gastos Totales",null,0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-"]
[]
[null,"Utilidad Neta",null,0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-",0,"-"]