{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Panel","Activos","Deudas","cálculos"],"not_rendered":{"charts":4,"images":6,"defined_names":4},"read":"whole","date_system":"1900"}

{"sheet":"Panel","index":0,"n_rows":18,"n_cols":8,"rows_kept":18}
[]
[null,"PANEL",{"$nulls":4},"RESUMEN DE PATRIMONIO NETO"," "]
{"$rows_empty":8}
[null,{"$f":"PatrimonioNeto","v":{"v":166600,"d":"166,600 €"}},null,{"$f":"TotalActivos","v":{"v":387800,"d":"387,800 €"}},null,null,{"$f":"TotalDeudas","v":{"v":221200,"d":"221,200 €"}}]
[null,"PATRIMONIO NETO",null,"TOTAL DE ACTIVOS",null,null,"DEUDAS TOTALES"]
[{"$nulls":3}," EFECTIVO",null,null," NO SEGURA"]
[{"$nulls":3}," INVERSIONES",null,null," PROTEGIDA"]
[{"$nulls":3}," JUBILACIÓN"]
[{"$nulls":3}," PERSONAL"]
[]
[{"$nulls":3},"VER ACTIVOS >",null,null,"VER RESPONSABILIDADES >"]

{"sheet":"Activos","index":1,"n_rows":23,"n_cols":11,"rows_kept":23,"merged":[[11,1,12,1],[13,1,14,1]]}
[]
[null,"ACTIVOS",{"$nulls":6},"RESUMEN DE PATRIMONIO NETO",null," "]
[]
[{"$nulls":3}," ","EFECTIVO","VALOR",null," ","PERSONAL","VALOR"]
[{"$nulls":4},"EFECTIVO DISPONIBLE",{"v":2000,"d":"2,000"},null,null,"RESIDENCIA PRINCIPAL",{"v":233000,"d":"233,000"}]
[{"$nulls":4},"CUENTAS CORRIENTES",{"v":2500,"d":"2,500"},null,null,"SEGUNDA RESIDENCIA"]
[{"$nulls":4},"CUENTAS DE AHORRO",{"v":4000,"d":"4,000"},null,null,"COLECCIONABLES"]
[{"$nulls":4},"CUENTAS DE MERCADO MONETARIO",{"v":3300,"d":"3,300"},null,null,"AUTOMÓVILES",{"v":32000,"d":"32,000"}]
[{"$nulls":4},"CERTIFICADOS DE DEPÓSITO",{"v":14000,"d":"14,000"},null,null,"MOBILIARIO DEL HOGAR",{"v":10000,"d":"10,000"}]
[{"$nulls":4},"EE. UU LETRAS DEL TESORO",{"$nulls":3},"PIELES Y JOYAS"]
[{"$nulls":4},"VALOR EN EFECTIVO DEL SEGURO DE VIDA",{"v":24500,"d":"24,500"},null,null,"OTROS ACTIVOS 1",{"v":1500,"d":"1,500"}]
[null,{"$f":"TotalActivos","v":{"v":387800,"d":"387,800 €"}},null,null,"OTRO DINERO EN EFECTIVO",{"$nulls":3},"OTROS ACTIVOS 2"]
[{"$nulls":4},"SUBTOTAL",{"$f":"SUBTOTAL(109,tblEfectivo[VALOR])","v":{"v":50300,"d":"50,300"}},null,null,"SUBTOTAL",{"$f":"SUBTOTAL(109,tblPersonal[VALOR])","v":{"v":276500,"d":"276,500"}}]
[null,"TOTAL DE ACTIVOS"]
[]
[{"$nulls":3}," ","INVERSIONES","VALOR",null," ","JUBILACIÓN","VALOR"]
[null,"VER RESPONSABILIDADES >",null,null,"ACCIONES",{"v":15000,"d":"15,000"},null,null,"PENSIÓN"]
[null,"< VER PANEL",null,null,"BONOS",{"$nulls":3},"CUENTAS DE IRA"]
[{"$nulls":4},"FONDO DE INVERSIÓN MUTUO",{"$nulls":3},"CUENTAS DE KEOGH"]
[{"$nulls":4},"INTERESES DE ASOCIACIÓN",{"$nulls":3},"PENSIÓN",{"v":46000,"d":"46,000"}]
[{"$nulls":4},"OTRAS INVERSIONES 1",{"$nulls":3},"SEP"]
[{"$nulls":4},"OTRAS INVERSIONES 2",{"$nulls":3},"OTRA RETIRADA"]
[{"$nulls":4},"SUBTOTAL",{"$f":"SUBTOTAL(109,tblInversiones[VALOR])","v":{"v":15000,"d":"15,000"}},null,null,"SUBTOTAL",{"$f":"SUBTOTAL(109,tblJubilación[VALOR])","v":{"v":46000,"d":"46,000"}}]

{"sheet":"Deudas","index":2,"n_rows":18,"n_cols":11,"rows_kept":18,"merged":[[11,1,12,1],[13,1,14,1]]}
[]
[null,"DEUDAS",{"$nulls":6},"RESUMEN DE PATRIMONIO NETO",null," "]
[]
[{"$nulls":3}," ","NO SEGURA","A DEBER",null," ","PROTEGIDA","A DEBER"]
[{"$nulls":4},"TARJETAS DE CRÉDITO",{"v":1200,"d":"1,200"},null,null,"PRÉSTAMOS AUTOMÁTICOS",{"v":14500,"d":"14,500"}]
[{"$nulls":4},"CAMBIAR CUENTAS",{"v":3000,"d":"3,000"},null,null,"PRÉSTAMOS DE VEHÍCULOS REC"]
[{"$nulls":4},"PRÉSTAMOS DE ESTUDIANTE",{"v":17500,"d":"17,500"},null,null,"PRÉSTAMOS DE DISPOSITIVOS"]
[{"$nulls":4},"PENSIÓN ALIMENTICIA",{"$nulls":3},"HIPOTECAS DE LA CASA",{"v":144000,"d":"144,000"}]
[{"$nulls":4},"MANUTENCIÓN INFANTIL",{"$nulls":3},"PRÉSTAMOS HIPOTECARIOS",{"v":21000,"d":"21,000"}]
[{"$nulls":4},"RESPONSABILIDAD IMPOSITIVA",{"v":8000,"d":"8,000"},null,null,"RESPONSABILIDAD IMPOSITIVA"]
[{"$nulls":4},"OTROS NO SEGUROS 1",{"v":6000,"d":"6,000"},null,null,"OTROS PROTEGIDOS 1",{"v":4000,"d":"4,000"}]
[null,{"$f":"TotalDeudas","v":{"v":221200,"d":"221,200 €"}},null,null,"OTROS NO SEGUROS 2",{"$nulls":3},"OTROS PROTEGIDOS 2",{"v":2000,"d":"2,000"}]
[{"$nulls":4},"SUBTOTAL",{"$f":"SUBTOTAL(109,tblNosegura[A DEBER])","v":{"v":35700,"d":"35,700"}},null,null,"SUBTOTAL",{"$f":"SUBTOTAL(109,tblProtegida[A DEBER])","v":{"v":185500,"d":"185,500"}}]
[null,"DEUDAS TOTALES"]
[]
[]
[null,"< VER ACTIVOS"]
[null,"< VER PANEL"]

{"sheet":"cálculos","index":3,"n_rows":23,"n_cols":3,"rows_kept":23,"hidden":true}
[]
[null,"***Esta hoja debe permanecer oculta***"]
{"$rows_empty":8}
[null,{"$f":"tblEfectivo[[#Headers],[EFECTIVO]]","v":"EFECTIVO"},{"$f":"SUM(tblEfectivo[VALOR])","v":{"v":50300,"d":"50,300 €"}}]
[null,{"$f":"tblInversiones[[#Headers],[INVERSIONES]]","v":"INVERSIONES"},{"$f":"SUM(tblInversiones[VALOR])","v":{"v":15000,"d":"15,000 €"}}]
[null,{"$f":"tblJubilación[[#Headers],[JUBILACIÓN]]","v":"JUBILACIÓN"},{"$f":"SUM(tblJubilación[VALOR])","v":{"v":46000,"d":"46,000 €"}}]
[null,{"$f":"tblPersonal[[#Headers],[PERSONAL]]","v":"PERSONAL"},{"$f":"SUM(tblPersonal[VALOR])","v":{"v":276500,"d":"276,500 €"}}]
[null,"Total de activos",{"$f":"SUM(tblEfectivo[VALOR],tblInversiones[VALOR],tblJubilación[VALOR],tblPersonal[VALOR])","v":{"v":387800,"d":"387,800 €"}}]
[]
[]
[null,{"$f":"tblNosegura[[#Headers],[NO SEGURA]]","v":"NO SEGURA"},{"$f":"SUM(tblNosegura[A DEBER])","v":{"v":35700,"d":"35,700 €"}}]
[null,{"$f":"tblProtegida[[#Headers],[PROTEGIDA]]","v":"PROTEGIDA"},{"$f":"SUM(tblProtegida[A DEBER])","v":{"v":185500,"d":"185,500 €"}}]
[null,"Deudas totales",{"$f":"SUM(tblNosegura[A DEBER],tblProtegida[A DEBER])","v":{"v":221200,"d":"221,200 €"}}]
[]
[]
[null,"Valor neto",{"$f":"C15-C20","v":{"v":166600,"d":"166,600 €"}}]