{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Valor neto personal","Activos","Deuda"],"not_rendered":{"charts":2,"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Valor neto personal","index":0,"n_rows":19,"n_cols":21,"rows_kept":19,"merged":[[0,2,0,9],[2,2,2,4],[3,2,3,4],[8,2,8,4]]}
[{"$nulls":12},"Efectivo y efectivo equivalente",{"$f":"SUMIF(TBL_Assets[Categoría],'Valor neto personal'!M1,TBL_Assets[Valor])+ROW(M1)/10000","v":42500.0001},{"$f":"_xlfn.RANK.EQ(N1,$N$1:$N$5,0)","v":5},null,{"$f":"INDEX($M$1:$N$5,MATCH(5,$O$1:$O$5,0),1)","v":"Efectivo y efectivo equivalente"},{"$f":"ROUND(INDEX($M$1:$N$5,MATCH(5,$O$1:$O$5,0),2),2)","v":42500},null,"Total de activos",{"$f":"SUM(TBL_Assets[Valor])","v":1923500}]
[{"$nulls":12},"Propiedades",{"$f":"SUMIF(TBL_Assets[Categoría],'Valor neto personal'!M2,TBL_Assets[Valor])+ROW(M2)/10000","v":1205000.0002},{"$f":"_xlfn.RANK.EQ(N2,$N$1:$N$5,0)","v":1},null,{"$f":"INDEX($M$1:$N$5,MATCH(4,$O$1:$O$5,0),1)","v":"Ahorros para la jubilación"},{"$f":"ROUND(INDEX($M$1:$N$5,MATCH(4,$O$1:$O$5,0),2),2)","v":98000},null,"Total de deudas",{"$f":"SUM(TBL_Debts[Valor])","v":652500}]
[null,null,"VALOR NETO PERSONAL",{"$nulls":3},"ACTIVOS FRENTE A DEUDAS",{"$nulls":5},"Inversiones",{"$f":"SUMIF(TBL_Assets[Categoría],'Valor neto personal'!M3,TBL_Assets[Valor])+ROW(M3)/10000","v":475000.0003},{"$f":"_xlfn.RANK.EQ(N3,$N$1:$N$5,0)","v":2},null,{"$f":"INDEX($M$1:$N$5,MATCH(3,$O$1:$O$5,0),1)","v":"Seguro de vida"},{"$f":"ROUND(INDEX($M$1:$N$5,MATCH(3,$O$1:$O$5,0),2),2)","v":103000}]
[null,null,{"$f":"E5-E7","v":{"v":1271000,"d":"1,271,000 €"}},{"$nulls":9},"Ahorros para la jubilación",{"$f":"SUMIF(TBL_Assets[Categoría],'Valor neto personal'!M4,TBL_Assets[Valor])+ROW(M4)/10000","v":98000.0004},{"$f":"_xlfn.RANK.EQ(N4,$N$1:$N$5,0)","v":4},null,{"$f":"INDEX($M$1:$N$5,MATCH(2,$O$1:$O$5,0),1)","v":"Inversiones"},{"$f":"ROUND(INDEX($M$1:$N$5,MATCH(2,$O$1:$O$5,0),2),2)","v":475000}]
[{"$nulls":3},"Activo total",{"$f":"SUM(TBL_Assets[Valor])","v":{"v":1923500,"d":"1,923,500 € "}},{"$nulls":7},"Seguro de vida",{"$f":"SUMIF(TBL_Assets[Categoría],'Valor neto personal'!M5,TBL_Assets[Valor])+ROW(M5)/10000","v":103000.0005},{"$f":"_xlfn.RANK.EQ(N5,$N$1:$N$5,0)","v":3},null,{"$f":"INDEX($M$1:$N$5,MATCH(1,$O$1:$O$5,0),1)","v":"Propiedades"},{"$f":"ROUND(INDEX($M$1:$N$5,MATCH(1,$O$1:$O$5,0),2),2)","v":1205000}]
[]
[{"$nulls":3},"Total de deudas",{"$f":"SUM(TBL_Debts[Valor])","v":{"v":652500,"d":"652,500 € "}}]
[]
[null,null,"RESUMEN DE ACTIVOS"]
[]
[{"$nulls":7},{"$f":"Q5","v":"Propiedades"},{"$f":"R5","v":{"v":1205000,"d":"1,205,000 € "}}]
[]
[{"$nulls":7},{"$f":"Q4","v":"Inversiones"},{"$f":"R4","v":{"v":475000,"d":"475,000 € "}}]
[]
[{"$nulls":7},{"$f":"Q3","v":"Seguro de vida"},{"$f":"R3","v":{"v":103000,"d":"103,000 € "}}]
[]
[{"$nulls":7},{"$f":"Q2","v":"Ahorros para la jubilación"},{"$f":"R2","v":{"v":98000,"d":"98,000 € "}}]
[]
[{"$nulls":7},{"$f":"Q1","v":"Efectivo y efectivo equivalente"},{"$f":"R1","v":{"v":42500,"d":"42,500 € "}}]

{"sheet":"Activos","index":1,"n_rows":24,"n_cols":5,"rows_kept":24,"merged":[[1,1,1,3]]}
[{"$nulls":4}," "]
[null,"ACTIVOS"]
[null,"Categoría","Artículo","Valor"]
[null,"Propiedades","Casa",{"v":560000,"d":"560,000.00 €"}]
[null,"Propiedades","Otros",{"v":255000,"d":"255,000.00 €"}]
[null,"Ahorros para la jubilación","Cuenta de jubilación",{"v":98000,"d":"98,000.00 €"}]
[null,"Inversiones","Acciones",{"v":53000,"d":"53,000.00 €"}]
[null,"Inversiones","Bonos",{"v":25000,"d":"25,000.00 €"}]
[null,"Inversiones","Fondos mutuos",{"v":33000,"d":"33,000.00 €"}]
[null,"Inversiones","Certificados de depósito",{"v":74000,"d":"74,000.00 €"}]
[null,"Inversiones","Lingotes",{"v":20000,"d":"20,000.00 €"}]
[null,"Inversiones","Fondos fiduciarios",{"v":250000,"d":"250,000.00 €"}]
[null,"Seguro de vida","Cuentas de ahorros para la salud",{"v":18000,"d":"18,000.00 €"}]
[null,"Seguro de vida","Valor nominal del seguro de vida",{"v":85000,"d":"85,000.00 €"}]
[null,"Inversiones","Otros",{"v":20000,"d":"20,000.00 €"}]
[null,"Efectivo y efectivo equivalente","Cuentas corrientes",{"v":35500,"d":"35,500.00 €"}]
[null,"Efectivo y efectivo equivalente","Cuentas de ahorro",{"v":5000,"d":"5,000.00 €"}]
[null,"Efectivo y efectivo equivalente","Otros",{"v":2000,"d":"2,000.00 €"}]
[null,"Propiedades","Coches",{"v":55000,"d":"55,000.00 €"}]
[null,"Propiedades","Otros vehículos",{"v":85000,"d":"85,000.00 €"}]
[null,"Propiedades","Mobiliario",{"v":100000,"d":"100,000.00 €"}]
[null,"Propiedades","Coleccionables",{"v":50000,"d":"50,000.00 €"}]
[null,"Propiedades","Joyas",{"v":60000,"d":"60,000.00 €"}]
[null,"Propiedades","Otros artículos de lujo",{"v":40000,"d":"40,000.00 €"}]

{"sheet":"Deuda","index":2,"n_rows":13,"n_cols":4,"rows_kept":13}
[{"$nulls":3}," "]
[null,"DEUDA"]
[null,"Categoría","Valor"]
[null,"Hipoteca",{"v":400000,"d":"400,000.00 €"}]
[null,"Préstamos hipotecarios",{"v":50000,"d":"50,000.00 €"}]
[null,"Préstamos de coche",{"v":30000,"d":"30,000.00 €"}]
[null,"Préstamos personales",{"v":12500,"d":"12,500.00 €"}]
[null,"Tarjetas de crédito",{"v":65000,"d":"65,000.00 €"}]
[null,"Préstamos para estudiantes",{"v":10000,"d":"10,000.00 €"}]
[null,"Préstamos de inversiones",{"v":20000,"d":"20,000.00 €"}]
[null,"Préstamos de seguro de vida",{"v":5000,"d":"5,000.00 €"}]
[null,"Otros préstamos a plazos",{"v":10000,"d":"10,000.00 €"}]
[null,"Otras deudas",{"v":50000,"d":"50,000.00 €"}]