{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Balance de ingresos"],"not_rendered":{"images":2},"read":"whole","date_system":"1900"}

{"sheet":"Balance de ingresos","index":0,"n_rows":48,"n_cols":11,"rows_kept":48,"merged":[[1,2,1,9],[2,2,2,8]]}
[]
[null,null,"20XX",{"$nulls":7}," "]
[null,null,"Balance de ingresos de Contoso"]
[]
[null,null,"Ingresos"]
[]
[{"$nulls":3},"Ventas en bruto"]
[{"$nulls":3},"Menos: ","Devoluciones de ventas y concesiones"]
[{"$nulls":4},"Ventas netas",null,{"$f":"F7-F8","v":0}]
[]
[null,null,"Costo de los bienes vendidos"]
[]
[{"$nulls":3},"Inventario inicial"]
[{"$nulls":3},"Más:","Compras"]
[{"$nulls":4},"Mano de obra directa"]
[{"$nulls":4},"Gastos indirectos"]
[{"$nulls":4},"Inventario disponible",null,{"$f":"SUM(F13:F17)","v":0}]
[]
[{"$nulls":3},"Menos:","Inventario final"]
[{"$nulls":4},"Costo de los bienes vendidos",null,{"$f":"G17-F19","v":0}]
[]
[{"$nulls":4},"Beneficio bruto (pérdidas)",null,{"$f":"G9-G20","v":0}]
[]
[null,null,"Gastos"]
[]
[{"$nulls":3},"Alquiler"]
[{"$nulls":3},"Amortización",null,0]
[{"$nulls":3},"Servicios públicos",null,0]
[{"$nulls":3},"Salario y costes directos",null,0]
[{"$nulls":3},"Comisiones",null,0]
[{"$nulls":3},"Artículos de consumo",null,0]
[{"$nulls":3},"Marketing",null,0]
[{"$nulls":3},"Logística",null,0]
[{"$nulls":3},"Reparaciones y mantenimiento",null,0]
[{"$nulls":3},"Varios",null,0]
[{"$nulls":3},"Depreciación",null,0]
[{"$nulls":3},"Interés",null,0]
[{"$nulls":4},"Gastos totales",null,{"$f":"SUM(F26:F38)","v":0}]
[]
[{"$nulls":4},"Ingresos de explotación netos",null,{"$f":"G22-G38","v":0}]
[]
[null,null,"Otros ingresos"]
[]
[{"$nulls":3},"Ganancias (pérdidas) de la venta de activos"]
[{"$nulls":3},"Ingresos de intereses"]
[{"$nulls":4},"Total de otros ingresos",null,{"$f":"SUM(F44:F46)","v":0}]
[]
[{"$nulls":4},"Ingresos netos (pérdidas)",null,{"$f":"G40+G46","v":0}]