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

{"sheet":"Balance de ingresos","index":0,"n_rows":46,"n_cols":12,"rows_kept":46}
[{"$nulls":11}," "]
[]
[null,null,"Ingresos"]
[]
[{"$nulls":3},"Ventas brutas"]
[{"$nulls":3},"Menos","Devoluciones de ventas y concesiones"]
[{"$nulls":4},"Ventas neta",null,null,{"$f":"F5-F6","v":0}]
[]
[null,null,"Costo de bienes vendidos"]
[]
[{"$nulls":3},"Inventario inicial"]
[{"$nulls":3},"Más:","Compras"]
[{"$nulls":4},"Mano de obra directa"]
[{"$nulls":4},"Gastos indirectos"]
[{"$nulls":4},"Inventario disponible",null,null,{"$f":"SUM(F11:F14)","v":0}]
[]
[{"$nulls":3},"Menos:","Inventario final"]
[{"$nulls":4},"Costo de bienes vendidos",null,null,{"$f":"H15-F17","v":0}]
[]
[{"$nulls":4},"Beneficio bruto (pérdidas)",null,null,{"$f":"H7-H18","v":0}]
[]
[null,null,"Gastos"]
[]
[{"$nulls":3},"Alquiler"]
[{"$nulls":3},"Amortización",null,0]
[{"$nulls":3},"Servicios públicos",null,0]
[{"$nulls":3},"Salario y Costo directo",null,0]
[{"$nulls":3},"Comisiones",null,0]
[{"$nulls":3},"médicos",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},"Intereses",null,0]
[{"$nulls":4},"Gastos totales",null,null,{"$f":"SUM(F24:F35)","v":0}]
[]
[{"$nulls":4},"Ingresos de explotación netos",null,null,{"$f":"H20-H36","v":0}]
[]
[null,null,"Otros ingresos"]
[]
[{"$nulls":3},"Ganancias (pérdidas) de la venta de activos"]
[{"$nulls":3},"Ingresos de intereses"]
[{"$nulls":4},"Total de otros ingresos",null,null,{"$f":"SUM(F42:F43)","v":0}]
[]
[{"$nulls":4},"Ingresos netos (pérdidas)",null,null,{"$f":"H38+H44","v":0}]