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

{"sheet":"PRESUPUESTO","index":0,"n_rows":49,"n_cols":4,"rows_kept":49,"merged":[[2,2,3,3],[9,0,9,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[13,0,13,1],[14,0,14,1],[46,0,47,3],[48,0,48,3]]}
[]
[]
[null,null,"P R E S U P U E S T O "]
[]
[]
[]
[]
["RESULTADO DESPUÉS DE IMPUESTOS "]
[null,null,"POR MES","POR AÑO"]
["INGRESOS (Persona 1)",null,0,{"$f":"C10*12","v":0}]
["INGRESOS (Persona 2)",null,0,{"$f":"C11*12","v":0}]
["INGRESOS (Persona 3)",null,0,0]
["INGRESOS (Persona 4)",null,0,0]
[]
["TOTAL (INGRESOS) ",null,{"$f":"SUM(C10:C14)","v":0},{"$f":"SUM(D10:D14)","v":0}]
[]
["GASTOS (FIJOS)"]
[null,null,"POR MES","POR AÑO"]
["Hogar","Reembolso de alquiler excluido el consumo",0,{"$f":"C19*12","v":0}]
["Electricidad","Consumo",0,{"$f":"C20*12","v":0}]
["Agua","Consumo",0,0]
["Calefacción","Consumo",0,0]
["Internet",null,0,0]
["Televisión","Fijo y móvil",0,0]
["Transporte",null,0,0]
["Pagos","Deudas varias",0,0]
["Instituciones Escolares",null,0,0]
["Seguros","Hogar, accidente, ect.",0,0]
["Prense","Periódico / Revista",0,0]
["Cuotas","Ocio, ect.",0,0]
["Animales","Alimento, equipo, ect.",0,0]
["Otros",null,0,0]
["Otros",null,0,0]
["Otros",null,0,0]
["Otros",null,0,0]
["Otros",null,0,0]
["Otros",null,0,0]
["Otros",null,0,0]
[]
["GASTOS (FIJOS)",null,{"$f":"-SUM(C19:C39)","v":0},{"$f":"-SUM(D19:D39)","v":0}]
[]
["TOTAL (INGRESOS)",null,{"$f":"C15","v":0},{"$f":"D15","v":0}]
["TOTAL (GASTOS)",null,{"$f":"C40","v":0},{"$f":"D40","v":0}]
[]
["RESULTADO",null,{"$f":"C42+C43","v":0},{"$f":"D42+D43","v":0}]
[]
["VISITA EUROCREDITOSRAPIDOS.ES AQUÍ"]
[]
["Copyright 2018 - MejoresCreditosRapidos.es"]