{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["RESUMEN GENERAL","comunidades prptarios.","suministros","aguas","seguros","gastos fijos","gastos varios","cashflow","Resumen","gráficas"],"not_rendered":{"charts":12,"images":0,"macros":0,"external_links":7,"defined_names":0,"comments":4,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"RESUMEN GENERAL","index":0,"n_rows":49,"n_cols":32,"rows_kept":49,"cut":false,"hidden":false,"merged":[]}
["PREVISIONES DE GASTOS ",null,null,null,"AÑO 2013",null,null,null,null,null,null,null,null,null,null,null,"AÑO 2014",null,null,null,null,null,null,null,"evolución económica "]
[]
[null,null,null,"ENERO","FEBRERO","MARZO","ABRIL","MAYO","JUNIO","JULIO","AGOSTO","SPTBRE.","OCTUBRE","NOVIEMBRE","DICIEMBRE","ENERO","FEBRERO","MARZO","ABRIL","MAYO","JUNIO","JULIO","AGOSTO","SPTBRE.","OCTUBRE","NOVIEMBRE","DICIEMBRE",null,null,"situación a ","2009-01-01",108797.54]
[]
["gastos propiedades",null,null,{"$f":"SUM(D6:D12)","v":1583.3400000000001},1958.51,1952.8200000000002,2249.8200000000002,2132.8200000000002,2165,2168,{"$f":"SUM(K6:K12)","v":2165},{"$f":"SUM(L6:L12)","v":2218},{"$f":"SUM(M6:M12)","v":2186.4},2354.29,2168.9899999999998,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(W6:W12)","v":{"$error":"#REF!"}},{"$f":"SUM(X6:X12)","v":{"$error":"#REF!"}},{"$f":"SUM(Y6:Y12)","v":{"$error":"#REF!"}},{"$f":"SUM(Z6:Z12)","v":{"$error":"#REF!"}},{"$f":"SUM(AA6:AA12)","v":{"$error":"#REF!"}},null,{"$f":"SUM(AB6:AB12)","v":{"$error":"#REF!"}},null,"2009-04-01",{"$f":"F46","v":{"$error":"#REF!"}}]
[null,"san vicente 222",null,{"$f":"'comunidades prptarios.'!C9+suministros!C5+aguas!C6+seguros!C15+'gastos fijos'!C6+'gastos fijos'!C7","v":798.0200000000001},{"$f":"'comunidades prptarios.'!D9+suministros!D5+aguas!D6+seguros!D15+'gastos fijos'!D6+'gastos fijos'!D7","v":1194.82},{"$f":"'comunidades prptarios.'!E9+suministros!E5+aguas!E6+seguros!E15+'gastos fijos'!E6+'gastos fijos'!E7","v":712.82},{"$f":"'comunidades prptarios.'!F9+suministros!F5+aguas!F6+seguros!F15+'gastos fijos'!F6+'gastos fijos'!F7","v":664.82},{"$f":"'comunidades prptarios.'!G9+suministros!G5+aguas!G6+seguros!G15+'gastos fijos'!G6+'gastos fijos'!G7","v":712.82},{"$f":"'comunidades prptarios.'!H9+suministros!H5+aguas!H6+seguros!H15+'gastos fijos'!H6+'gastos fijos'!H7","v":710},{"$f":"'comunidades prptarios.'!I9+suministros!I5+aguas!I6+seguros!I15+'gastos fijos'!I6+'gastos fijos'!I7","v":758},{"$f":"'comunidades prptarios.'!J9+suministros!J5+aguas!J6+seguros!J15+'gastos fijos'!J6+'gastos fijos'!J7","v":710},{"$f":"'comunidades prptarios.'!K9+suministros!K5+aguas!K6+seguros!K15+'gastos fijos'!K6+'gastos fijos'!K7","v":808},{"$f":"'comunidades prptarios.'!L9+suministros!L5+aguas!L6+seguros!L13+'gastos fijos'!L6+'gastos fijos'!L7","v":710},{"$f":"'comunidades prptarios.'!M9+suministros!M5+aguas!M6+seguros!M13+'gastos fijos'!M6+'gastos fijos'!M7","v":758},{"$f":"'comunidades prptarios.'!N9+suministros!N5+aguas!N6+seguros!N15+'gastos fijos'!N6+'gastos fijos'!N7","v":710},{"$f":"'comunidades prptarios.'!O9+suministros!O5+aguas!O6+seguros!O15+'gastos fijos'!O6+'gastos fijos'!O7","v":{"$error":"#REF!"}},{"$f":"'comunidades prptarios.'!P9+suministros!P5+aguas!P6+seguros!P15+'gastos fijos'!P6+'gastos fijos'!P7","v":{"$error":"#REF!"}},{"$f":"'comunidades prptarios.'!Q9+suministros!Q5+aguas!Q6+seguros!Q15+'gastos fijos'!Q6+'gastos fijos'!Q7","v":{"$error":"#REF!"}},{"$f":"'comunidades prptarios.'!R9+suministros!R5+aguas!R6+seguros!R15+'gastos fijos'!R6+'gastos fijos'!R7","v":{"$error":"#REF!"}},{"$f":"'comunidades prptarios.'!S9+suministros!S5+aguas!S6+seguros!S15+'gastos fijos'!S6+'gastos fijos'!S7","v":{"$error":"#REF!"}},{"$f":"'comunidades prptarios.'!T9+suministros!T5+aguas!T6+seguros!T15+'gastos fijos'!T6+'gastos fijos'!T7","v":{"$error":"#REF!"}},{"$f":"'comunidades prptarios.'!U9+suministros!U5+aguas!U6+seguros!U15+'gastos fijos'!U6+'gastos fijos'!U7","v":{"$error":"#REF!"}},{"$f":"'comunidades prptarios.'!V9+suministros!V5+aguas!V6+seguros!V15+'gastos fijos'!V6+'gastos fijos'!V7","v":{"$error":"#REF!"}},{"$f":"'comunidades prptarios.'!W9+suministros!W5+aguas!W6+seguros!W15+'gastos fijos'!W6+'gastos fijos'!W7","v":{"$error":"#REF!"}},{"$f":"'comunidades prptarios.'!X9+suministros!X5+aguas!X6+seguros!X15+'gastos fijos'!X6+'gastos fijos'!X7","v":{"$error":"#REF!"}},{"$f":"'comunidades prptarios.'!Y9+suministros!Y5+aguas!Y6+seguros!Y15+'gastos fijos'!Y6+'gastos fijos'!Y7","v":{"$error":"#REF!"}},{"$f":"'comunidades prptarios.'!Z9+suministros!Z5+aguas!Z6+seguros!Z15+'gastos fijos'!Z6+'gastos fijos'!Z7","v":{"$error":"#REF!"}},{"$f":"SUM(D6:AA6)","v":{"$error":"#REF!"}},{"$f":"AC5/24","v":{"$error":"#REF!"}},null,"2009-07-01",{"$f":"I46","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"2009-10-01",{"$f":"L46","v":{"$error":"#REF!"}}]
[null,"cadiz 38",null,{"$f":"'comunidades prptarios.'!C15+suministros!C7+aguas!C9+seguros!C18","v":785.32},{"$f":"'comunidades prptarios.'!D15+suministros!D7+aguas!D9+seguros!D18","v":763.69},{"$f":"'comunidades prptarios.'!E15+suministros!E7+aguas!E9+seguros!E18","v":990},{"$f":"'comunidades prptarios.'!F15+suministros!F7+aguas!F9+seguros!F18","v":885},{"$f":"'comunidades prptarios.'!G15+suministros!G7+aguas!G9+seguros!G18","v":720},{"$f":"'comunidades prptarios.'!H15+suministros!H7+aguas!H9+seguros!H18","v":755},{"$f":"'comunidades prptarios.'!I15+suministros!I7+aguas!I9+seguros!I18","v":710},{"$f":"'comunidades prptarios.'!J15+suministros!J7+aguas!J9+seguros!J18","v":755},{"$f":"'comunidades prptarios.'!K15+suministros!K7+aguas!K9+seguros!K18","v":710},{"$f":"'comunidades prptarios.'!L15+suministros!L7+aguas!L9+seguros!L17","v":745},{"$f":"'comunidades prptarios.'!M15+suministros!M7+aguas!M9+seguros!M17","v":731.17},{"$f":"'comunidades prptarios.'!N15+suministros!N7+aguas!N9+seguros!N18","v":685},{"$f":"'comunidades prptarios.'!O15+suministros!O7+aguas!O9+seguros!O18","v":{"$error":"#REF!"}},{"$f":"'comunidades prptarios.'!P15+suministros!P7+aguas!P9+seguros!P18","v":{"$error":"#REF!"}},{"$f":"'comunidades prptarios.'!Q15+suministros!Q7+aguas!Q9+seguros!Q18","v":{"$error":"#REF!"}},{"$f":"'comunidades prptarios.'!R15+suministros!R7+aguas!R9+seguros!R18","v":{"$error":"#REF!"}},{"$f":"'comunidades prptarios.'!S15+suministros!S7+aguas!S9+seguros!S18","v":{"$error":"#REF!"}},{"$f":"'comunidades prptarios.'!T15+suministros!T7+aguas!T9+seguros!T18","v":{"$error":"#REF!"}},{"$f":"'comunidades prptarios.'!U15+suministros!U7+aguas!U9+seguros!U18","v":{"$error":"#REF!"}},{"$f":"'comunidades prptarios.'!V15+suministros!V7+aguas!V9+seguros!V18","v":{"$error":"#REF!"}},{"$f":"'comunidades prptarios.'!W15+suministros!W7+aguas!W9+seguros!W18","v":{"$error":"#REF!"}},{"$f":"'comunidades prptarios.'!X15+suministros!X7+aguas!X9+seguros!X18","v":{"$error":"#REF!"}},{"$f":"'comunidades prptarios.'!Y15+suministros!Y7+aguas!Y9+seguros!Y18","v":{"$error":"#REF!"}},{"$f":"'comunidades prptarios.'!Z15+suministros!Z7+aguas!Z9+seguros!Z18","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,"2009-12-31",{"$f":"O46","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"cadiz 77",null,{"$f":"'comunidades prptarios.'!C20+suministros!C9+aguas!C11","v":0},{"$f":"'comunidades prptarios.'!D20+suministros!D9+aguas!D11","v":0},{"$f":"'comunidades prptarios.'!E20+suministros!E9+aguas!E11","v":0},{"$f":"'comunidades prptarios.'!F20+suministros!F9+aguas!F11","v":700},{"$f":"'comunidades prptarios.'!G20+suministros!G9+aguas!G11","v":700},{"$f":"'comunidades prptarios.'!H20+suministros!H9+aguas!H11","v":700},{"$f":"'comunidades prptarios.'!I20+suministros!I9+aguas!I11","v":700},{"$f":"'comunidades prptarios.'!J20+suministros!J9+aguas!J11","v":700},{"$f":"'comunidades prptarios.'!K20+suministros!K9+aguas!K11","v":700},{"$f":"'comunidades prptarios.'!L20+suministros!L9+aguas!L11","v":700},{"$f":"'comunidades prptarios.'!M20+suministros!M9+aguas!M11","v":865.12},{"$f":"'comunidades prptarios.'!N20+suministros!N9+aguas!N11","v":700},{"$f":"'comunidades prptarios.'!O20+suministros!O9+aguas!O11","v":{"$error":"#REF!"}},{"$f":"'comunidades prptarios.'!P20+suministros!P9+aguas!P11","v":{"$error":"#REF!"}},{"$f":"'comunidades prptarios.'!Q20+suministros!Q9+aguas!Q11","v":{"$error":"#REF!"}},{"$f":"'comunidades prptarios.'!R20+suministros!R9+aguas!R11","v":{"$error":"#REF!"}},{"$f":"'comunidades prptarios.'!S20+suministros!S9+aguas!S11","v":{"$error":"#REF!"}},{"$f":"'comunidades prptarios.'!T20+suministros!T9+aguas!T11","v":{"$error":"#REF!"}},{"$f":"'comunidades prptarios.'!U20+suministros!U9+aguas!U11","v":{"$error":"#REF!"}},{"$f":"'comunidades prptarios.'!V20+suministros!V9+aguas!V11","v":{"$error":"#REF!"}},{"$f":"'comunidades prptarios.'!W20+suministros!W9+aguas!W11","v":{"$error":"#REF!"}},{"$f":"'comunidades prptarios.'!X20+suministros!X9+aguas!X11","v":{"$error":"#REF!"}},{"$f":"'comunidades prptarios.'!Y20+suministros!Y9+aguas!Y11","v":{"$error":"#REF!"}},{"$f":"'comunidades prptarios.'!Z20+suministros!Z9+aguas!Z11","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"sueca 64",null,{"$f":"'comunidades prptarios.'!C24","v":0},{"$f":"'comunidades prptarios.'!D24","v":0},{"$f":"'comunidades prptarios.'!E24","v":250},{"$f":"'comunidades prptarios.'!F24","v":0},{"$f":"'comunidades prptarios.'!G24","v":0},{"$f":"'comunidades prptarios.'!H24","v":0},{"$f":"'comunidades prptarios.'!I24","v":0},{"$f":"'comunidades prptarios.'!J24","v":0},{"$f":"'comunidades prptarios.'!K24","v":0},{"$f":"'comunidades prptarios.'!L24","v":31.4},{"$f":"'comunidades prptarios.'!M24","v":0},{"$f":"'comunidades prptarios.'!N24","v":73.989999999999995},{"$f":"'comunidades prptarios.'!O24","v":{"$error":"#REF!"}},{"$f":"'comunidades prptarios.'!P24","v":{"$error":"#REF!"}},{"$f":"'comunidades prptarios.'!Q24","v":{"$error":"#REF!"}},{"$f":"'comunidades prptarios.'!R24","v":{"$error":"#REF!"}},{"$f":"'comunidades prptarios.'!S24","v":{"$error":"#REF!"}},{"$f":"'comunidades prptarios.'!T24","v":{"$error":"#REF!"}},{"$f":"'comunidades prptarios.'!U24","v":{"$error":"#REF!"}},{"$f":"'comunidades prptarios.'!V24","v":{"$error":"#REF!"}},{"$f":"'comunidades prptarios.'!W24","v":{"$error":"#REF!"}},{"$f":"'comunidades prptarios.'!X24","v":{"$error":"#REF!"}},{"$f":"'comunidades prptarios.'!Y24","v":{"$error":"#REF!"}},{"$f":"'comunidades prptarios.'!Z24","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D13:O13)","v":0}]
["vida profesional",null,null,{"$f":"SUM(D15:D20)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(K15:K20)","v":{"$error":"#REF!"}},{"$f":"SUM(L15:L20)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(W15:W20)","v":{"$error":"#REF!"}},{"$f":"SUM(X15:X20)","v":{"$error":"#REF!"}},{"$f":"SUM(Y15:Y20)","v":{"$error":"#REF!"}},{"$f":"SUM(Z15:Z20)","v":{"$error":"#REF!"}},{"$f":"SUM(AA15:AA20)","v":{"$error":"#REF!"}},null,{"$f":"SUM(AB15:AB20)","v":{"$error":"#REF!"}}]
[null,"hna",null,{"$f":"seguros!C5","v":252.09},{"$f":"seguros!D5","v":215.68},{"$f":"seguros!E5","v":230},{"$f":"seguros!F5","v":230},{"$f":"seguros!G5","v":230},{"$f":"seguros!H5","v":230},{"$f":"seguros!I5","v":230},{"$f":"seguros!J5","v":230},{"$f":"seguros!K5","v":230},{"$f":"seguros!L5","v":230},{"$f":"seguros!M5","v":230},{"$f":"seguros!N5","v":0},{"$f":"seguros!O5","v":{"$error":"#REF!"}},{"$f":"seguros!P5","v":{"$error":"#REF!"}},{"$f":"seguros!Q5","v":{"$error":"#REF!"}},{"$f":"seguros!R5","v":{"$error":"#REF!"}},{"$f":"seguros!S5","v":{"$error":"#REF!"}},{"$f":"seguros!T5+seguros!T12+seguros!T11","v":{"$error":"#REF!"}},{"$f":"seguros!U5+seguros!U12+seguros!U11","v":{"$error":"#REF!"}},{"$f":"seguros!V5+seguros!V12+seguros!V11","v":{"$error":"#REF!"}},{"$f":"seguros!W5+seguros!W12+seguros!W11","v":{"$error":"#REF!"}},{"$f":"seguros!X5+seguros!X12+seguros!X11","v":{"$error":"#REF!"}},{"$f":"seguros!Y5+seguros!Y12+seguros!Y11","v":{"$error":"#REF!"}},{"$f":"seguros!Z5+seguros!Z12+seguros!Z11","v":{"$error":"#REF!"}},{"$f":"SUM(D15:AA15)","v":{"$error":"#REF!"}},{"$f":"AC14/24","v":{"$error":"#REF!"}}]
[null,"asemas",null,{"$f":"seguros!C6+seguros!C7","v":245.78},{"$f":"seguros!D6+seguros!D7","v":0},{"$f":"seguros!E6+seguros!E7","v":0},{"$f":"seguros!F6+seguros!F7","v":245.78},{"$f":"seguros!G6+seguros!G7","v":0},{"$f":"seguros!H6+seguros!H7","v":0},{"$f":"seguros!I6+seguros!I7","v":245.78},{"$f":"seguros!J6+seguros!J7","v":0},{"$f":"seguros!K6+seguros!K7","v":0},{"$f":"seguros!L6+seguros!L7","v":245.78},{"$f":"seguros!M6+seguros!M7","v":0},{"$f":"seguros!N6+seguros!N7","v":0},{"$f":"seguros!O6+seguros!O7","v":{"$error":"#REF!"}},{"$f":"seguros!P6+seguros!P7","v":{"$error":"#REF!"}},{"$f":"seguros!Q6+seguros!Q7","v":{"$error":"#REF!"}},{"$f":"seguros!R6+seguros!R7","v":{"$error":"#REF!"}},{"$f":"seguros!S6+seguros!S7","v":{"$error":"#REF!"}},{"$f":"seguros!T6+seguros!T7","v":{"$error":"#REF!"}},{"$f":"seguros!U6+seguros!U7","v":{"$error":"#REF!"}},{"$f":"seguros!V6+seguros!V7","v":{"$error":"#REF!"}},{"$f":"seguros!W6+seguros!W7","v":{"$error":"#REF!"}},0,{"$f":"seguros!Y6+seguros!Y7","v":{"$error":"#REF!"}},{"$f":"seguros!Z6+seguros!Z7","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,"seguridad social",null,{"$f":"seguros!C9+seguros!C10","v":436.68000000000006},{"$f":"seguros!D9+seguros!D10","v":436.68000000000006},{"$f":"seguros!E9+seguros!E10","v":436.68000000000006},{"$f":"seguros!F9+seguros!F10","v":179.96},{"$f":"seguros!G9+seguros!G10","v":179.96},{"$f":"seguros!H9+seguros!H10","v":179.96},{"$f":"seguros!I9+seguros!I10","v":179.96},{"$f":"seguros!J9+seguros!J10","v":179.96},{"$f":"seguros!K9+seguros!K10","v":179.96},{"$f":"seguros!L9+seguros!L10","v":179.96},{"$f":"seguros!M9+seguros!M10","v":179.96},{"$f":"seguros!N9+seguros!N10","v":179.96},{"$f":"seguros!O9+seguros!O10","v":{"$error":"#REF!"}},{"$f":"seguros!P9+seguros!P10","v":{"$error":"#REF!"}},{"$f":"seguros!Q9+seguros!Q10","v":{"$error":"#REF!"}},{"$f":"seguros!R9+seguros!R10","v":{"$error":"#REF!"}},{"$f":"seguros!S9+seguros!S10","v":{"$error":"#REF!"}},{"$f":"seguros!T9+seguros!T10","v":{"$error":"#REF!"}},{"$f":"seguros!U9+seguros!U10","v":{"$error":"#REF!"}},{"$f":"seguros!V9+seguros!V10","v":{"$error":"#REF!"}},{"$f":"seguros!W9+seguros!W10","v":{"$error":"#REF!"}},{"$f":"seguros!X9+seguros!X10","v":{"$error":"#REF!"}},{"$f":"seguros!Y9+seguros!Y10","v":{"$error":"#REF!"}},{"$f":"seguros!Z9+seguros!Z10","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,"sueldos",null,{"$f":"'gastos fijos'!#REF!","v":{"$error":"#REF!"}},{"$f":"'gastos fijos'!#REF!","v":{"$error":"#REF!"}},{"$f":"'gastos fijos'!#REF!","v":{"$error":"#REF!"}},{"$f":"'gastos fijos'!#REF!","v":{"$error":"#REF!"}},{"$f":"'gastos fijos'!#REF!","v":{"$error":"#REF!"}},{"$f":"'gastos fijos'!#REF!","v":{"$error":"#REF!"}},{"$f":"'gastos fijos'!#REF!","v":{"$error":"#REF!"}},0,{"$f":"'gastos fijos'!#REF!","v":{"$error":"#REF!"}},{"$f":"'gastos fijos'!#REF!","v":{"$error":"#REF!"}},{"$f":"'gastos fijos'!#REF!","v":{"$error":"#REF!"}},{"$f":"'gastos fijos'!#REF!","v":{"$error":"#REF!"}},{"$f":"'gastos fijos'!#REF!","v":{"$error":"#REF!"}},{"$f":"'gastos fijos'!#REF!","v":{"$error":"#REF!"}},{"$f":"'gastos fijos'!#REF!","v":{"$error":"#REF!"}},{"$f":"'gastos fijos'!#REF!","v":{"$error":"#REF!"}},{"$f":"'gastos fijos'!#REF!","v":{"$error":"#REF!"}},{"$f":"'gastos fijos'!#REF!","v":{"$error":"#REF!"}},{"$f":"'gastos fijos'!#REF!","v":{"$error":"#REF!"}},0,{"$f":"'gastos fijos'!#REF!","v":{"$error":"#REF!"}},{"$f":"'gastos fijos'!#REF!","v":{"$error":"#REF!"}},{"$f":"'gastos fijos'!#REF!","v":{"$error":"#REF!"}},{"$f":"'gastos fijos'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,"asesoramiento",null,{"$f":"'gastos fijos'!#REF!+'gastos fijos'!#REF!","v":{"$error":"#REF!"}},{"$f":"'gastos fijos'!#REF!+'gastos fijos'!#REF!","v":{"$error":"#REF!"}},{"$f":"'gastos fijos'!#REF!+'gastos fijos'!#REF!","v":{"$error":"#REF!"}},{"$f":"'gastos fijos'!#REF!+'gastos fijos'!#REF!","v":{"$error":"#REF!"}},{"$f":"'gastos fijos'!#REF!+'gastos fijos'!#REF!","v":{"$error":"#REF!"}},{"$f":"'gastos fijos'!#REF!+'gastos fijos'!#REF!","v":{"$error":"#REF!"}},{"$f":"'gastos fijos'!#REF!+'gastos fijos'!#REF!","v":{"$error":"#REF!"}},{"$f":"'gastos fijos'!#REF!+'gastos fijos'!#REF!","v":{"$error":"#REF!"}},{"$f":"'gastos fijos'!#REF!+'gastos fijos'!#REF!","v":{"$error":"#REF!"}},{"$f":"'gastos fijos'!#REF!+'gastos fijos'!#REF!","v":{"$error":"#REF!"}},{"$f":"'gastos fijos'!#REF!+'gastos fijos'!#REF!","v":{"$error":"#REF!"}},{"$f":"'gastos fijos'!#REF!+'gastos fijos'!#REF!","v":{"$error":"#REF!"}},{"$f":"'gastos fijos'!#REF!+'gastos fijos'!#REF!","v":{"$error":"#REF!"}},{"$f":"'gastos fijos'!#REF!+'gastos fijos'!#REF!","v":{"$error":"#REF!"}},{"$f":"'gastos fijos'!#REF!+'gastos fijos'!#REF!","v":{"$error":"#REF!"}},{"$f":"'gastos fijos'!#REF!+'gastos fijos'!#REF!","v":{"$error":"#REF!"}},{"$f":"'gastos fijos'!#REF!+'gastos fijos'!#REF!","v":{"$error":"#REF!"}},{"$f":"'gastos fijos'!#REF!+'gastos fijos'!#REF!","v":{"$error":"#REF!"}},{"$f":"'gastos fijos'!#REF!+'gastos fijos'!#REF!","v":{"$error":"#REF!"}},{"$f":"'gastos fijos'!#REF!+'gastos fijos'!#REF!","v":{"$error":"#REF!"}},{"$f":"'gastos fijos'!#REF!+'gastos fijos'!#REF!","v":{"$error":"#REF!"}},{"$f":"'gastos fijos'!#REF!+'gastos fijos'!#REF!","v":{"$error":"#REF!"}},{"$f":"'gastos fijos'!#REF!+'gastos fijos'!#REF!","v":{"$error":"#REF!"}},{"$f":"'gastos fijos'!#REF!+'gastos fijos'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,"facturas pagadas",null,null,1350,null,null,null,null,null,null,null,null,null,null,null,null,500,null,null,500,null,null,116,125,null,500,3091]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D21:O21)","v":0}]
["impuestos",null,null,{"$f":"SUM(D23:D27)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(K23:K27)","v":{"$error":"#REF!"}},{"$f":"SUM(L23:L27)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1000,0,0,600,0,0,500,{"$f":"SUM(W23:W27)","v":0},{"$f":"SUM(X23:X27)","v":0},{"$f":"SUM(Y23:Y27)","v":790},{"$f":"SUM(Z23:Z27)","v":0},{"$f":"SUM(AA23:AA27)","v":0},null,{"$f":"SUM(AB23:AB27)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,500,null,null,0,null,null,{"$f":"SUM(D23:AA23)","v":500},{"$f":"AC22/24","v":{"$error":"#REF!"}}]
[null,"carlos",null,{"$f":"Resumen!B22+Resumen!#REF!","v":{"$error":"#REF!"}},{"$f":"Resumen!C22+Resumen!#REF!","v":{"$error":"#REF!"}},{"$f":"Resumen!D22+Resumen!#REF!","v":{"$error":"#REF!"}},{"$f":"Resumen!E22+Resumen!#REF!","v":{"$error":"#REF!"}},{"$f":"Resumen!F22+Resumen!#REF!","v":{"$error":"#REF!"}},{"$f":"Resumen!G22+Resumen!#REF!","v":{"$error":"#REF!"}},{"$f":"Resumen!H22+Resumen!#REF!","v":{"$error":"#REF!"}},{"$f":"Resumen!I22+Resumen!#REF!","v":{"$error":"#REF!"}},{"$f":"Resumen!J22+Resumen!#REF!","v":{"$error":"#REF!"}},{"$f":"Resumen!K22+Resumen!#REF!","v":{"$error":"#REF!"}},{"$f":"Resumen!L22+Resumen!#REF!","v":{"$error":"#REF!"}},{"$f":"Resumen!M22+Resumen!#REF!","v":{"$error":"#REF!"}},1000,null,null,600,null,null,null,null,null,600,null,null,{"$f":"SUM(D24:AA24)","v":{"$error":"#REF!"}}]
[null,"lucia",null,{"$f":"Resumen!#REF!+Resumen!B23+Resumen!B24","v":{"$error":"#REF!"}},{"$f":"Resumen!#REF!+Resumen!C23+Resumen!C24","v":{"$error":"#REF!"}},{"$f":"Resumen!#REF!+Resumen!D23+Resumen!D24","v":{"$error":"#REF!"}},{"$f":"Resumen!#REF!+Resumen!E23+Resumen!E24","v":{"$error":"#REF!"}},{"$f":"Resumen!#REF!+Resumen!F23+Resumen!F24","v":{"$error":"#REF!"}},{"$f":"Resumen!#REF!+Resumen!G23+Resumen!G24","v":{"$error":"#REF!"}},{"$f":"Resumen!#REF!+Resumen!H23+Resumen!H24","v":{"$error":"#REF!"}},{"$f":"Resumen!#REF!+Resumen!I23+Resumen!I24","v":{"$error":"#REF!"}},{"$f":"Resumen!#REF!+Resumen!J23+Resumen!J24","v":{"$error":"#REF!"}},{"$f":"Resumen!#REF!+Resumen!K23+Resumen!K24","v":{"$error":"#REF!"}},{"$f":"Resumen!#REF!+Resumen!L23+Resumen!L24","v":{"$error":"#REF!"}},{"$f":"Resumen!#REF!+Resumen!M23+Resumen!M24","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D25:AA25)","v":{"$error":"#REF!"}}]
[null,"trazia",null,{"$f":"Resumen!#REF!+Resumen!#REF!","v":{"$error":"#REF!"}},{"$f":"Resumen!#REF!+Resumen!#REF!","v":{"$error":"#REF!"}},{"$f":"Resumen!#REF!+Resumen!#REF!","v":{"$error":"#REF!"}},{"$f":"Resumen!#REF!+Resumen!#REF!","v":{"$error":"#REF!"}},{"$f":"Resumen!#REF!+Resumen!#REF!","v":{"$error":"#REF!"}},{"$f":"Resumen!#REF!+Resumen!#REF!","v":{"$error":"#REF!"}},{"$f":"Resumen!#REF!+Resumen!#REF!","v":{"$error":"#REF!"}},{"$f":"Resumen!#REF!+Resumen!#REF!","v":{"$error":"#REF!"}},{"$f":"Resumen!#REF!+Resumen!#REF!","v":{"$error":"#REF!"}},{"$f":"Resumen!#REF!+Resumen!#REF!","v":{"$error":"#REF!"}},{"$f":"Resumen!#REF!+Resumen!#REF!","v":{"$error":"#REF!"}},{"$f":"Resumen!#REF!+Resumen!#REF!","v":{"$error":"#REF!"}},0,null,null,null,null,null,null,null,null,190,null,null,{"$f":"SUM(D26:AA26)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,{"$f":"SUM(D27:AA27)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D28:O28)","v":0}]
["vida personal",null,null,{"$f":"SUM(D30:D33)","v":577.05999999999995},250,250,250,250,250,250,{"$f":"SUM(K30:K33)","v":60},{"$f":"SUM(L30:L33)","v":0},0,200,200,600,600,600,600,600,600,400,{"$f":"SUM(W30:W33)","v":160},{"$f":"SUM(X30:X33)","v":919.32999999999993},{"$f":"SUM(Y30:Y33)","v":800},{"$f":"SUM(Z30:Z33)","v":650},{"$f":"SUM(AA30:AA33)","v":650},null,{"$f":"SUM(AB30:AB33)","v":9716.39}]
[null,"gastos diarios",null,250,250,250,250,250,250,250,60,0,0,200,200,200,200,200,200,200,200,200,60,250,250,250,250,{"$f":"SUM(D30:AA30)","v":4670},{"$f":"AC29/24","v":404.84958333333333}]
[null,"vida",null,0,null,null,null,null,null,null,null,null,null,null,null,150,150,150,150,150,150,150,50,150,150,150,150,{"$f":"SUM(D31:AA31)","v":1700}]
[null,"VISA",null,{"$f":"160.13+16.93","v":177.06},null,null,null,null,null,null,null,null,null,null,null,150,150,150,150,150,150,0,0,419.33,300,150,150,{"$f":"SUM(D32:AA32)","v":2096.39}]
[null,"cajero",null,150,null,null,null,null,null,null,null,null,null,null,null,100,100,100,100,100,100,50,50,100,100,100,100,{"$f":"SUM(D33:AA33)","v":1250}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D34:O34)","v":0}]
["varios",null,null,{"$f":"SUM(D36:D40)","v":0},230.67,0,0,39,0,0,{"$f":"SUM(K36:K40)","v":0},{"$f":"SUM(L36:L40)","v":0},150.17000000000002,0,150,0,0,0,0,0,0,0,{"$f":"SUM(W36:W40)","v":0},{"$f":"SUM(X36:X40)","v":0},{"$f":"SUM(Y36:Y40)","v":0},{"$f":"SUM(Z36:Z40)","v":0},{"$f":"SUM(AA36:AA40)","v":0},null,{"$f":"SUM(AB36:AB40)","v":569.83999999999992}]
[null,"gastos varios",null,{"$f":"'gastos varios'!C31","v":0},{"$f":"'gastos varios'!D31","v":230.67},{"$f":"'gastos varios'!E31","v":0},{"$f":"'gastos varios'!F31","v":0},{"$f":"'gastos varios'!G31","v":39},{"$f":"'gastos varios'!H31","v":0},{"$f":"'gastos varios'!I31","v":0},{"$f":"'gastos varios'!J31","v":0},{"$f":"'gastos varios'!K31","v":0},{"$f":"'gastos varios'!L31+'gastos fijos'!L10+'gastos fijos'!L11+'gastos fijos'!L12","v":150.17000000000002},{"$f":"'gastos varios'!M31+'gastos fijos'!M10+'gastos fijos'!M11+'gastos fijos'!M12","v":0},{"$f":"'gastos varios'!N31","v":150},{"$f":"'gastos varios'!O31","v":0},{"$f":"'gastos varios'!P31","v":0},{"$f":"'gastos varios'!Q31","v":0},{"$f":"'gastos varios'!R31","v":0},{"$f":"'gastos varios'!S31","v":0},{"$f":"'gastos varios'!T31","v":0},{"$f":"'gastos varios'!U31","v":0},{"$f":"'gastos varios'!V31","v":0},{"$f":"'gastos varios'!W31","v":0},{"$f":"'gastos varios'!X31","v":0},{"$f":"'gastos varios'!Y31","v":0},{"$f":"'gastos varios'!Z31","v":0},{"$f":"SUM(D36:AA36)","v":569.83999999999992},{"$f":"AC35/24","v":23.743333333333329}]
[null,"telefonia",null,{"$f":"'gastos fijos'!C14+'gastos fijos'!C15","v":0},{"$f":"'gastos fijos'!D14+'gastos fijos'!D15","v":0},{"$f":"'gastos fijos'!E14+'gastos fijos'!E15","v":0},{"$f":"'gastos fijos'!F14+'gastos fijos'!F15","v":0},{"$f":"'gastos fijos'!G14+'gastos fijos'!G15","v":0},{"$f":"'gastos fijos'!H14+'gastos fijos'!H15","v":0},{"$f":"'gastos fijos'!I14+'gastos fijos'!I15","v":0},{"$f":"'gastos fijos'!J14+'gastos fijos'!J15","v":0},{"$f":"'gastos fijos'!K14+'gastos fijos'!K15","v":0},{"$f":"'gastos fijos'!L14+'gastos fijos'!L15","v":0},{"$f":"'gastos fijos'!M14+'gastos fijos'!M15","v":0},{"$f":"'gastos fijos'!N14+'gastos fijos'!N15","v":0},{"$f":"'gastos fijos'!O14+'gastos fijos'!O15","v":0},{"$f":"'gastos fijos'!P14+'gastos fijos'!P15","v":0},{"$f":"'gastos fijos'!Q14+'gastos fijos'!Q15","v":0},{"$f":"'gastos fijos'!R14+'gastos fijos'!R15","v":0},{"$f":"'gastos fijos'!S14+'gastos fijos'!S15","v":0},{"$f":"'gastos fijos'!T14+'gastos fijos'!T15","v":0},{"$f":"'gastos fijos'!U14+'gastos fijos'!U15","v":0},{"$f":"'gastos fijos'!V14+'gastos fijos'!V15","v":0},{"$f":"'gastos fijos'!W14+'gastos fijos'!W15","v":0},{"$f":"'gastos fijos'!X14+'gastos fijos'!X15","v":0},{"$f":"'gastos fijos'!Y14+'gastos fijos'!Y15","v":0},{"$f":"'gastos fijos'!Z14+'gastos fijos'!Z15","v":0},{"$f":"SUM(D37:AA37)","v":0}]
[null,"seguros vehiculos",null,null,null,null,null,null,null,null,null,null,{"$f":"seguros!L23+seguros!L24","v":0},{"$f":"seguros!M23+seguros!M24","v":0},{"$f":"seguros!N23+seguros!N24","v":0},{"$f":"seguros!O23+seguros!O24","v":0},{"$f":"seguros!P23+seguros!P24","v":0},{"$f":"seguros!Q23+seguros!Q24","v":0},{"$f":"seguros!R23+seguros!R24","v":0},{"$f":"seguros!S23+seguros!S24","v":0},{"$f":"seguros!T23+seguros!T24","v":0},{"$f":"seguros!U23+seguros!U24","v":0},{"$f":"seguros!V23+seguros!V24","v":0},{"$f":"seguros!W23+seguros!W24","v":0},{"$f":"seguros!X23+seguros!X24","v":0},{"$f":"seguros!Y23+seguros!Y24","v":0},{"$f":"seguros!Z23+seguros!Z24","v":0},{"$f":"SUM(D38:V38)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D39:V39)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D40:O40)","v":0}]
[null,null,null,{"$f":"SUM(D5:D40)-D5-D14-D22-D29-D35","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(L5:L40)-L5-L14-L22-L29-L35","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUM(N5:N40)-N5-N14-N22-N29-N35","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(R5:R40)-R5-R14-R22-R29-R35","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(W5:W40)-W5-W14-W22-W29-W35","v":{"$error":"#REF!"}},{"$f":"SUM(X5:X40)-X5-X14-X22-X29-X35","v":{"$error":"#REF!"}},{"$f":"SUM(Y5:Y40)-Y5-Y14-Y22-Y29-Y35","v":{"$error":"#REF!"}},{"$f":"SUM(Z5:Z40)-Z5-Z14-Z22-Z29-Z35","v":{"$error":"#REF!"}},{"$f":"SUM(AA5:AA40)-AA5-AA14-AA22-AA29-AA35","v":{"$error":"#REF!"}},{"$f":"AVERAGE(D41:AA41)","v":{"$error":"#REF!"}},{"$f":"SUM(D41:AA41)","v":{"$error":"#REF!"}}]
["gastos trimestre",null,null,null,null,{"$f":"SUM(D41:F41)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(G41:I41)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(J41:L41)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(M41:O41)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(P41:R41)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(S41:U41)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(V41:X41)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(Y41:AA41)","v":{"$error":"#REF!"}}]
["cobros teóricos",null,null,null,{"$f":"SUM('[1]1T'!$K$6:$L$29,'[1]1T'!$N$6:$N$29)","v":5900.5100000000011},{"$f":"E43-F42","v":{"$error":"#REF!"}},null,{"$f":"SUM('[1]2T'!$K$5:$L$29,'[1]2T'!$N$5:$N$29)","v":11951.955199999995},{"$f":"H43-I42","v":{"$error":"#REF!"}},null,{"$f":"SUM('[1]3T'!$K$6:$L$40,'[1]3T'!$N$6:$N$40)","v":435},{"$f":"K43-L42","v":{"$error":"#REF!"}},null,{"$f":"SUM('[1]4T'!$K$5:$L$44,'[1]4T'!$N$5:$N$44)","v":16903.930000000008},{"$f":"N43-O42","v":{"$error":"#REF!"}},null,0,{"$f":"Q43-R42","v":{"$error":"#REF!"}},null,0,{"$f":"T43-U42","v":{"$error":"#REF!"}},null,0,{"$f":"W43-X42","v":{"$error":"#REF!"}},null,0,{"$f":"Z43-AA42","v":{"$error":"#REF!"}},{"$f":"AVERAGE(E43,H43,K43,N43,Q43,T43)","v":5865.2325333333329},{"$f":"E43+H43+K43+N43+Q43+T43+W43+Z43","v":35191.395199999999}]
["cobros reales",null,null,null,{"$f":"'[1]1T'!$L$34+'[1]1T'!$M$34+'[1]1T'!$N$34+'[1]1T'!$D$34","v":5900.51},{"$f":"E44-F42","v":{"$error":"#REF!"}},null,{"$f":"SUM('[1]2T'!$L$34+'[1]2T'!$M$34+'[1]2T'!$N$34+'[1]2T'!$D$34)","v":11951.955200000002},{"$f":"H44-I42","v":{"$error":"#REF!"}},null,{"$f":"'[1]3T'!$L$45+'[1]3T'!$M$45+'[1]3T'!$N$45+'[1]3T'!$D$45","v":435},{"$f":"K44-L42","v":{"$error":"#REF!"}},null,{"$f":"'[1]4T'!$L$49+'[1]4T'!$M$49+'[1]4T'!$N$49+'[1]4T'!$D$49","v":16903.93},{"$f":"N44-O42","v":{"$error":"#REF!"}},null,0,{"$f":"Q44-R42","v":{"$error":"#REF!"}},null,0,{"$f":"T44-U42","v":{"$error":"#REF!"}},null,{"$f":"'[1]3T'!$L$45+'[1]3T'!$M$45+'[1]3T'!$N$45+'[1]3T'!$D$45","v":435},{"$f":"W44-X42","v":{"$error":"#REF!"}},null,{"$f":"'[1]4T'!$L$49+'[1]4T'!$M$49+'[1]4T'!$N$49+'[1]4T'!$D$49","v":16903.93},{"$f":"Z44-AA42","v":{"$error":"#REF!"}},{"$f":"AVERAGE(E44,H44,K44,N44,Q44,T44)","v":5865.2325333333329},{"$f":"E44+H44+K44+N44+Q44+T44+W44+Z44","v":52530.325199999999}]
["resultados con teóricos",null,null,null,null,{"$f":"AF3+F43","v":{"$error":"#REF!"}},null,null,{"$f":"F45+I43","v":{"$error":"#REF!"}},null,null,{"$f":"I45+L43","v":{"$error":"#REF!"}},null,null,{"$f":"L45+O43","v":{"$error":"#REF!"}},null,null,{"$f":"O45+R43","v":{"$error":"#REF!"}},null,null,{"$f":"R45+U43","v":{"$error":"#REF!"}},null,null,{"$f":"U45+X43","v":{"$error":"#REF!"}},null,null,{"$f":"X45+AA43","v":{"$error":"#REF!"}}]
["resultados con reales",null,null,108797.54,null,{"$f":"AF3+F44","v":{"$error":"#REF!"}},null,null,{"$f":"F46+I44","v":{"$error":"#REF!"}},{"$f":"I46-J41","v":{"$error":"#REF!"}},{"$f":"J46-K41","v":{"$error":"#REF!"}},{"$f":"I46+L44","v":{"$error":"#REF!"}},{"$f":"L46-M41","v":{"$error":"#REF!"}},{"$f":"M46-N41","v":{"$error":"#REF!"}},{"$f":"L46+O44","v":{"$error":"#REF!"}},{"$f":"O46-P41","v":{"$error":"#REF!"}},{"$f":"P46-Q41","v":{"$error":"#REF!"}},{"$f":"O46+R44","v":{"$error":"#REF!"}},{"$f":"R46-S41","v":{"$error":"#REF!"}},{"$f":"S46-T41","v":{"$error":"#REF!"}},{"$f":"R46+U44","v":{"$error":"#REF!"}},{"$f":"U46-V41","v":{"$error":"#REF!"}},{"$f":"V46-W41","v":{"$error":"#REF!"}},{"$f":"U46+X44","v":{"$error":"#REF!"}},{"$f":"X46-Y41","v":{"$error":"#REF!"}},{"$f":"Y46-Z41","v":{"$error":"#REF!"}},{"$f":"X46+AA44","v":{"$error":"#REF!"}},null,{"$f":"AC44-AC41","v":{"$error":"#REF!"}}]
["relación teórico/real",null,null,null,{"$f":"(E44/E43)","v":0.99999999999999989},null,null,{"$f":"(H44/H43)","v":1.0000000000000007},null,null,{"$f":"(K44/K43)","v":1},null,null,{"$f":"(N44/N43)","v":0.99999999999999956},null,null,{"$f":"(Q44/Q43)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"(T44/T43)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"(W44/W43)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"(Z44/Z43)","v":{"$error":"#DIV/0!"}}]
["relación capital inicial/capital final",null,null,null,null,{"$f":"F46/AF3","v":{"$error":"#REF!"}},null,null,{"$f":"I46/AF3","v":{"$error":"#REF!"}},null,null,{"$f":"L46/AF3","v":{"$error":"#REF!"}},null,null,{"$f":"O46/AF3","v":{"$error":"#REF!"}},null,null,{"$f":"O46/AF6","v":{"$error":"#REF!"}},null,null,{"$f":"U46/AF6","v":{"$error":"#REF!"}},null,null,{"$f":"X46/AR3","v":{"$error":"#REF!"}},null,null,{"$f":"AA46/AR3","v":{"$error":"#REF!"}}]
["perdemos",null,null,null,null,{"$f":"1-F48","v":{"$error":"#REF!"}},null,null,{"$f":"1-I48","v":{"$error":"#REF!"}},null,null,{"$f":"1-L48","v":{"$error":"#REF!"}},null,null,{"$f":"1-O48","v":{"$error":"#REF!"}},null,null,{"$f":"1-R48","v":{"$error":"#REF!"}},null,null,{"$f":"1-U48","v":{"$error":"#REF!"}},null,null,{"$f":"1-X48","v":{"$error":"#REF!"}},null,null,{"$f":"1-AA48","v":{"$error":"#REF!"}}]

{"sheet":"comunidades prptarios.","index":1,"n_rows":27,"n_cols":28,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
["COMUNIDADES PROPIETARIOS",null,null,"AÑO 2013",null,null,null,null,null,null,null,null,null,null,"AÑO 2014"]
[null,null,"ENERO","FEBRERO","MARZO","ABRIL","MAYO","JUNIO","JULIO","AGOSTO","SPTBRE.","OCTUBRE","NOVIEMBRE","DICIEMBRE","ENERO","FEBRERO","MARZO","ABRIL","MAYO","JUNIO","JULIO","AGOSTO","SPTBRE.","OCTUBRE","NOVIEMBRE","DICIEMBRE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[]
["HIP. SAN VICENTE",null,null,530,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((#REF!=O$3)*(#REF!=$A$5)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=P$3)*(#REF!=$A$5)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Q$3)*(#REF!=$A$5)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=R$3)*(#REF!=$A$5)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=S$3)*(#REF!=$A$5)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=T$3)*(#REF!=$A$5)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=U$3)*(#REF!=$A$5)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=V$3)*(#REF!=$A$5)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=W$3)*(#REF!=$A$5)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=X$3)*(#REF!=$A$5)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Y$3)*(#REF!=$A$5)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Z$3)*(#REF!=$A$5)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(C5:N5)","v":530}]
["CDAD. SAN VICENTE",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((#REF!=O$3)*(#REF!=$A$6)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=P$3)*(#REF!=$A$6)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Q$3)*(#REF!=$A$6)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=R$3)*(#REF!=$A$6)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=S$3)*(#REF!=$A$6)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=T$3)*(#REF!=$A$6)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=U$3)*(#REF!=$A$6)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=V$3)*(#REF!=$A$6)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=W$3)*(#REF!=$A$6)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=X$3)*(#REF!=$A$6)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Y$3)*(#REF!=$A$6)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Z$3)*(#REF!=$A$6)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(C6:N6)","v":0}]
["OTROS SAN VICENTE",null,243.77,243.77,243.77,243.77,243.77,260,260,260,260,260,260,260,{"$f":"SUMPRODUCT((#REF!=O$3)*(#REF!=$A$7)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=P$3)*(#REF!=$A$7)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Q$3)*(#REF!=$A$7)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=R$3)*(#REF!=$A$7)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=S$3)*(#REF!=$A$7)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=T$3)*(#REF!=$A$7)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=U$3)*(#REF!=$A$7)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=V$3)*(#REF!=$A$7)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=W$3)*(#REF!=$A$7)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=X$3)*(#REF!=$A$7)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Y$3)*(#REF!=$A$7)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Z$3)*(#REF!=$A$7)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(C7:N7)","v":3038.8500000000004}]
[null,null,421.05,421.05,421.05,421.05,421.05,450,450,450,450,450,450,450,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C8:N8)","v":5255.25}]
[null,null,{"$f":"SUM(C5:C8)","v":664.82},{"$f":"SUM(D5:D8)","v":1194.82},{"$f":"SUM(E5:E8)","v":664.82},{"$f":"SUM(F5:F8)","v":664.82},{"$f":"SUM(G5:G8)","v":664.82},{"$f":"SUM(H5:H8)","v":710},{"$f":"SUM(I5:I8)","v":710},{"$f":"SUM(J5:J8)","v":710},{"$f":"SUM(K5:K8)","v":710},{"$f":"SUM(L5:L8)","v":710},{"$f":"SUM(M5:M8)","v":710},{"$f":"SUM(N5:N8)","v":710},{"$f":"SUM(O5:O8)","v":{"$error":"#REF!"}},{"$f":"SUM(P5:P8)","v":{"$error":"#REF!"}},{"$f":"SUM(Q5:Q8)","v":{"$error":"#REF!"}},{"$f":"SUM(R5:R8)","v":{"$error":"#REF!"}},{"$f":"SUM(S5:S8)","v":{"$error":"#REF!"}},{"$f":"SUM(T5:T8)","v":{"$error":"#REF!"}},{"$f":"SUM(U5:U8)","v":{"$error":"#REF!"}},{"$f":"SUM(V5:V8)","v":{"$error":"#REF!"}},{"$f":"SUM(W5:W8)","v":{"$error":"#REF!"}},{"$f":"SUM(X5:X8)","v":{"$error":"#REF!"}},{"$f":"SUM(Y5:Y8)","v":{"$error":"#REF!"}},{"$f":"SUM(Z5:Z8)","v":{"$error":"#REF!"}}]
[]
["HIP. CADIZ 38",null,null,null,150,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((#REF!=O$3)*(#REF!=$A11)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=P$3)*(#REF!=$A11)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Q$3)*(#REF!=$A11)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=R$3)*(#REF!=$A11)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=S$3)*(#REF!=$A11)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=T$3)*(#REF!=$A11)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=U$3)*(#REF!=$A11)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=V$3)*(#REF!=$A11)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=W$3)*(#REF!=$A11)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=X$3)*(#REF!=$A11)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Y$3)*(#REF!=$A11)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Z$3)*(#REF!=$A11)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(C11:N11)","v":150}]
["CDAD. CADIZ 38",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((#REF!=O$3)*(#REF!=$A12)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=P$3)*(#REF!=$A12)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Q$3)*(#REF!=$A12)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=R$3)*(#REF!=$A12)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=S$3)*(#REF!=$A12)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=T$3)*(#REF!=$A12)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=U$3)*(#REF!=$A12)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=V$3)*(#REF!=$A12)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=W$3)*(#REF!=$A12)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=X$3)*(#REF!=$A12)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Y$3)*(#REF!=$A12)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Z$3)*(#REF!=$A12)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(C12:N12)","v":0}]
["OTROS CADIZ 38",null,641.1,640,640,640,640,640,640,640,640,640,640,640,{"$f":"SUMPRODUCT((#REF!=O$3)*(#REF!=$A13)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=P$3)*(#REF!=$A13)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Q$3)*(#REF!=$A13)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=R$3)*(#REF!=$A13)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=S$3)*(#REF!=$A13)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=T$3)*(#REF!=$A13)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=U$3)*(#REF!=$A13)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=V$3)*(#REF!=$A13)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=W$3)*(#REF!=$A13)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=X$3)*(#REF!=$A13)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Y$3)*(#REF!=$A13)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Z$3)*(#REF!=$A13)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(C13:N13)","v":7681.1}]
[null,null,null,null,null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C14:N14)","v":100},{"$f":"SUM(AA11:AA14)","v":7931.1}]
[null,null,{"$f":"SUM(C11:C14)","v":641.1},{"$f":"SUM(D11:D14)","v":640},{"$f":"SUM(E11:E14)","v":790},{"$f":"SUM(F11:F14)","v":740},640,640,640,640,640,640,640,{"$f":"SUM(N11:N14)","v":640},{"$f":"SUM(O11:O14)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(V11:V14)","v":{"$error":"#REF!"}},{"$f":"SUM(W11:W14)","v":{"$error":"#REF!"}},{"$f":"SUM(X11:X14)","v":{"$error":"#REF!"}},{"$f":"SUM(Y11:Y14)","v":{"$error":"#REF!"}},{"$f":"SUM(Z11:Z14)","v":{"$error":"#REF!"}}]
[]
["HIP. CADIZ 77",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT((#REF!=O$3)*(#REF!=$A17)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=P$3)*(#REF!=$A17)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Q$3)*(#REF!=$A17)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=R$3)*(#REF!=$A17)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=S$3)*(#REF!=$A17)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=T$3)*(#REF!=$A17)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=U$3)*(#REF!=$A17)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=V$3)*(#REF!=$A17)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=W$3)*(#REF!=$A17)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=X$3)*(#REF!=$A17)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Y$3)*(#REF!=$A17)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Z$3)*(#REF!=$A17)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(C17:N17)","v":0}]
["CDAD. CADIZ 77",null,null,0,null,{"$f":"'[2]CALENDARIO PAGOS'!F8","v":700},{"$f":"'[2]CALENDARIO PAGOS'!G8","v":700},{"$f":"'[2]CALENDARIO PAGOS'!H8","v":700},{"$f":"'[2]CALENDARIO PAGOS'!I8","v":700},{"$f":"'[2]CALENDARIO PAGOS'!J8","v":700},{"$f":"'[2]CALENDARIO PAGOS'!K8","v":700},{"$f":"'[2]CALENDARIO PAGOS'!L8","v":700},{"$f":"'[2]CALENDARIO PAGOS'!M8","v":700},{"$f":"'[2]CALENDARIO PAGOS'!N8","v":700},{"$f":"SUMPRODUCT((#REF!=O$3)*(#REF!=$A18)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=P$3)*(#REF!=$A18)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Q$3)*(#REF!=$A18)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=R$3)*(#REF!=$A18)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=S$3)*(#REF!=$A18)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=T$3)*(#REF!=$A18)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=U$3)*(#REF!=$A18)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=V$3)*(#REF!=$A18)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=W$3)*(#REF!=$A18)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=X$3)*(#REF!=$A18)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Y$3)*(#REF!=$A18)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Z$3)*(#REF!=$A18)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(C18:N18)","v":6300}]
["OTROS CADIZ 77",null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((#REF!=O$3)*(#REF!=$A19)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=P$3)*(#REF!=$A19)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Q$3)*(#REF!=$A19)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=R$3)*(#REF!=$A19)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=S$3)*(#REF!=$A19)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=T$3)*(#REF!=$A19)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=U$3)*(#REF!=$A19)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=V$3)*(#REF!=$A19)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=W$3)*(#REF!=$A19)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=X$3)*(#REF!=$A19)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Y$3)*(#REF!=$A19)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Z$3)*(#REF!=$A19)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(C19:N19)","v":0},{"$f":"SUM(AA17:AA19)","v":6300}]
[null,null,{"$f":"SUM(C17:C19)","v":0},{"$f":"SUM(D17:D19)","v":0},{"$f":"SUM(E17:E19)","v":0},700,700,700,700,700,700,700,700,{"$f":"SUM(N17:N19)","v":700},{"$f":"SUM(O17:O19)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(V17:V19)","v":{"$error":"#REF!"}},{"$f":"SUM(W17:W19)","v":{"$error":"#REF!"}},{"$f":"SUM(X17:X19)","v":{"$error":"#REF!"}},{"$f":"SUM(Y17:Y19)","v":{"$error":"#REF!"}},{"$f":"SUM(Z17:Z19)","v":{"$error":"#REF!"}}]
[]
["CDAD. SUECA 64",null,null,null,250,null,null,null,null,null,null,31.4,null,73.989999999999995,{"$f":"SUMPRODUCT((#REF!=O$3)*(#REF!=$A22)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=P$3)*(#REF!=$A22)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Q$3)*(#REF!=$A22)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=R$3)*(#REF!=$A22)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=S$3)*(#REF!=$A22)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=T$3)*(#REF!=$A22)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=U$3)*(#REF!=$A22)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=V$3)*(#REF!=$A22)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=W$3)*(#REF!=$A22)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=X$3)*(#REF!=$A22)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Y$3)*(#REF!=$A22)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Z$3)*(#REF!=$A22)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(C22:N22)","v":355.39}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C23:N23)","v":0},{"$f":"SUM(AA22:AA23)","v":355.39}]
[null,null,{"$f":"SUM(C22:C23)","v":0},{"$f":"SUM(D22:D23)","v":0},250,0,0,0,0,0,0,31.4,0,{"$f":"SUM(N22:N23)","v":73.989999999999995},{"$f":"SUM(O22:O23)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(V22:V23)","v":{"$error":"#REF!"}},{"$f":"SUM(W22:W23)","v":{"$error":"#REF!"}},{"$f":"SUM(X22:X23)","v":{"$error":"#REF!"}},{"$f":"SUM(Y22:Y23)","v":{"$error":"#REF!"}},{"$f":"SUM(Z22:Z23)","v":{"$error":"#REF!"}}]
[]
[]
[null,null,{"$f":"C9+C15+C20+C24","v":1305.92},{"$f":"D9+D15+D20+D24","v":1834.82},1704.8200000000002,2104.8200000000002,2004.8200000000002,2050,2050,2050,2050,{"$f":"L9+L15+L20+L24","v":2081.4},2050,2123.9899999999998,{"$f":"O9+O15+O20+O24","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"AVERAGE(C27:N27)","v":1950.8824999999997},{"$f":"SUM(C27:AA27)","v":{"$error":"#REF!"}}]

{"sheet":"suministros","index":2,"n_rows":14,"n_cols":28,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
["SUMINISTROS",null,null,"AÑO 2013",null,null,null,null,null,null,null,null,null,null,"AÑO 2014"]
[null,null,"ENERO","FEBRERO","MARZO","ABRIL","MAYO","JUNIO","JULIO","AGOSTO","SPTBRE.","OCTUBRE","NOVIEMBRE","DICIEMBRE","ENERO","FEBRERO","MARZO","ABRIL","MAYO","JUNIO","JULIO","AGOSTO","SPTBRE.","OCTUBRE","NOVIEMBRE","DICIEMBRE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[]
["AGUA CADIZ 77",null,85.85,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((#REF!=O$3)*(#REF!=$A5)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=P$3)*(#REF!=$A5)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Q$3)*(#REF!=$A5)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=R$3)*(#REF!=$A5)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=S$3)*(#REF!=$A5)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=T$3)*(#REF!=$A5)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=U$3)*(#REF!=$A5)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=V$3)*(#REF!=$A5)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=W$3)*(#REF!=$A5)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=X$3)*(#REF!=$A5)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Y$3)*(#REF!=$A5)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Z$3)*(#REF!=$A5)*#REF!)","v":{"$error":"#REF!"}},null,{"$f":"SUM(C5:Z5)","v":{"$error":"#REF!"}}]
["ELEC. CADIZ 77",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((#REF!=O$3)*(#REF!=$A6)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=P$3)*(#REF!=$A6)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Q$3)*(#REF!=$A6)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=R$3)*(#REF!=$A6)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=S$3)*(#REF!=$A6)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=T$3)*(#REF!=$A6)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=U$3)*(#REF!=$A6)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=V$3)*(#REF!=$A6)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=W$3)*(#REF!=$A6)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=X$3)*(#REF!=$A6)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Y$3)*(#REF!=$A6)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Z$3)*(#REF!=$A6)*#REF!)","v":{"$error":"#REF!"}}]
["GAS CADIZ 77",null,144.22,83.68,200,100,80,70,70,70,70,60,91.17,null,{"$f":"SUMPRODUCT((#REF!=O$3)*(#REF!=$A7)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=P$3)*(#REF!=$A7)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Q$3)*(#REF!=$A7)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=R$3)*(#REF!=$A7)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=S$3)*(#REF!=$A7)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=T$3)*(#REF!=$A7)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=U$3)*(#REF!=$A7)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=V$3)*(#REF!=$A7)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=W$3)*(#REF!=$A7)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=X$3)*(#REF!=$A7)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Y$3)*(#REF!=$A7)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Z$3)*(#REF!=$A7)*#REF!)","v":{"$error":"#REF!"}},null,{"$f":"SUM(C7:V7)","v":{"$error":"#REF!"}}]
[]
["AGUA CADIZ 38",null,null,null,null,null,null,null,null,null,null,null,165.12,null,{"$f":"SUMPRODUCT((#REF!=O$3)*(#REF!=$A9)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=P$3)*(#REF!=$A9)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Q$3)*(#REF!=$A9)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=R$3)*(#REF!=$A9)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=S$3)*(#REF!=$A9)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=T$3)*(#REF!=$A9)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=U$3)*(#REF!=$A9)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=V$3)*(#REF!=$A9)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=W$3)*(#REF!=$A9)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=X$3)*(#REF!=$A9)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Y$3)*(#REF!=$A9)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Z$3)*(#REF!=$A9)*#REF!)","v":{"$error":"#REF!"}},null,{"$f":"SUM(C9:N9)","v":165.12}]
["ELEC. CADIZ 38",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((#REF!=O$3)*(#REF!=$A10)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=P$3)*(#REF!=$A10)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Q$3)*(#REF!=$A10)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=R$3)*(#REF!=$A10)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=S$3)*(#REF!=$A10)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=T$3)*(#REF!=$A10)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=U$3)*(#REF!=$A10)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=V$3)*(#REF!=$A10)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=W$3)*(#REF!=$A10)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=X$3)*(#REF!=$A10)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Y$3)*(#REF!=$A10)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Z$3)*(#REF!=$A10)*#REF!)","v":{"$error":"#REF!"}}]
[]
["AGUA SAN VICENTE",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((#REF!=O$3)*(#REF!=$A12)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=P$3)*(#REF!=$A12)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Q$3)*(#REF!=$A12)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=R$3)*(#REF!=$A12)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=S$3)*(#REF!=$A12)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=T$3)*(#REF!=$A12)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=U$3)*(#REF!=$A12)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=V$3)*(#REF!=$A12)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=W$3)*(#REF!=$A12)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=X$3)*(#REF!=$A12)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Y$3)*(#REF!=$A12)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Z$3)*(#REF!=$A12)*#REF!)","v":{"$error":"#REF!"}}]
["ELEC. SAN VICENTE",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((#REF!=O$3)*(#REF!=$A13)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=P$3)*(#REF!=$A13)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Q$3)*(#REF!=$A13)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=R$3)*(#REF!=$A13)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=S$3)*(#REF!=$A13)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=T$3)*(#REF!=$A13)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=U$3)*(#REF!=$A13)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=V$3)*(#REF!=$A13)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=W$3)*(#REF!=$A13)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=X$3)*(#REF!=$A13)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Y$3)*(#REF!=$A13)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Z$3)*(#REF!=$A13)*#REF!)","v":{"$error":"#REF!"}}]
[null,null,{"$f":"SUM(C5:C13)","v":230.07},{"$f":"SUM(D5:D13)","v":83.68},200,100,80,70,{"$f":"SUM(I5:I13)","v":70},70,70,{"$f":"SUM(L5:L13)","v":60},256.29000000000002,0,{"$f":"SUM(O5:O13)","v":{"$error":"#REF!"}},{"$f":"SUM(P5:P13)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(C14:AA14)","v":{"$error":"#REF!"}}]

{"sheet":"aguas","index":3,"n_rows":13,"n_cols":28,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
["AGUA",null,"AÑO 2013",null,null,null,null,null,null,null,null,null,null,null,"AÑO 2014"]
[]
[null,null,"ENERO","FEBRERO","MARZO","ABRIL","MAYO","JUNIO","JULIO","AGOSTO","SPTBRE.","OCTUBRE","NOVIEMBRE","DICIEMBRE","ENERO","FEBRERO","MARZO","ABRIL","MAYO","JUNIO","JULIO","AGOSTO","SPTBRE.","OCTUBRE","NOVIEMBRE","DICIEMBRE"]
[]
[]
["san vicente 222",null,47.35,null,48,null,48,null,48,null,48,null,48,null,47.35,null,null,null,54.91,null,null,48.59,null,null,null,null,null,{"$f":"SUM(C6:N6)","v":287.35000000000002}]
[]
[]
["cadiz 38",null,null,40.01,null,45,null,45,null,45,null,45,null,45,null,50.14,null,46.6,null,45.34,null,45.34,null,null,null,null,null,{"$f":"SUM(C9:N9)","v":265.01}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C10:N10)","v":0}]
["cadiz 77",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38.770000000000003,null,41.3,null,38.770000000000003,null,null,null,null,null,{"$f":"SUM(C11:N11)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C12:N12)","v":0}]
[null,null,{"$f":"SUM(C6:C12)","v":47.35},{"$f":"SUM(D6:D12)","v":40.01},48,45,48,45,48,45,48,45,48,45,{"$f":"SUM(O6:O12)","v":47.35},50.14,0,85.37,54.91,86.64,0,{"$f":"SUM(V6:V12)","v":132.70000000000002},{"$f":"SUM(W6:W12)","v":0},{"$f":"SUM(X6:X12)","v":0},{"$f":"SUM(Y6:Y12)","v":0},{"$f":"SUM(Z6:Z12)","v":0},{"$f":"AVERAGE(C13:N13)","v":46.03},{"$f":"SUM(C13:AA13)","v":1055.5}]

{"sheet":"seguros","index":4,"n_rows":28,"n_cols":28,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
["SEGUROS",null,"AÑO 2013",null,null,null,null,null,null,null,null,null,null,null,"AÑO 2014"]
[null,null,"ENERO","FEBRERO","MARZO","ABRIL","MAYO","JUNIO","JULIO","AGOSTO","SPTBRE.","OCTUBRE","NOVIEMBRE","DICIEMBRE","ENERO","FEBRERO","MARZO","ABRIL","MAYO","JUNIO","JULIO","AGOSTO","SPTBRE.","OCTUBRE","NOVIEMBRE","DICIEMBRE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[]
["HNA CARLOS",null,{"$f":"217.12+34.97","v":252.09},215.68,230,230,230,230,230,230,230,230,230,null,{"$f":"SUMPRODUCT((#REF!=O$3)*(#REF!=$A5)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=P$3)*(#REF!=$A5)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Q$3)*(#REF!=$A5)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=R$3)*(#REF!=$A5)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=S$3)*(#REF!=$A5)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=T$3)*(#REF!=$A5)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=U$3)*(#REF!=$A5)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=V$3)*(#REF!=$A5)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=W$3)*(#REF!=$A5)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=X$3)*(#REF!=$A5)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Y$3)*(#REF!=$A5)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Z$3)*(#REF!=$A5)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(C5:V5)","v":{"$error":"#REF!"}}]
["HNA LUCIAS",null,245.78,null,null,245.78,null,null,245.78,null,null,245.78,null,null,{"$f":"SUMPRODUCT((#REF!=O$3)*(#REF!=$A6)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=P$3)*(#REF!=$A6)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Q$3)*(#REF!=$A6)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=R$3)*(#REF!=$A6)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=S$3)*(#REF!=$A6)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=T$3)*(#REF!=$A6)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=U$3)*(#REF!=$A6)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=V$3)*(#REF!=$A6)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=W$3)*(#REF!=$A6)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=X$3)*(#REF!=$A6)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Y$3)*(#REF!=$A6)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Z$3)*(#REF!=$A6)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(C6:N6)","v":983.12}]
["ASEMAS FIJO",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((#REF!=O$3)*(#REF!=$A7)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=P$3)*(#REF!=$A7)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Q$3)*(#REF!=$A7)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=R$3)*(#REF!=$A7)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=S$3)*(#REF!=$A7)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=T$3)*(#REF!=$A7)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=U$3)*(#REF!=$A7)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=V$3)*(#REF!=$A7)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=W$3)*(#REF!=$A7)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=X$3)*(#REF!=$A7)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Y$3)*(#REF!=$A7)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Z$3)*(#REF!=$A7)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(C7:N7)","v":0},{"$f":"SUM(AA5:AA7)","v":{"$error":"#REF!"}}]
["ASEMAS POR OBRA",null,46.33,46.33,46.33,46.33,46.33,46.33,46.33,46.33,46.33,46.33,46.33,46.33,{"$f":"SUMPRODUCT((#REF!=O$3)*(#REF!=$A8)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=P$3)*(#REF!=$A8)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Q$3)*(#REF!=$A8)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=R$3)*(#REF!=$A8)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=S$3)*(#REF!=$A8)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=T$3)*(#REF!=$A8)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=U$3)*(#REF!=$A8)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=V$3)*(#REF!=$A8)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=W$3)*(#REF!=$A8)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=X$3)*(#REF!=$A8)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Y$3)*(#REF!=$A8)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Z$3)*(#REF!=$A8)*#REF!)","v":{"$error":"#REF!"}}]
[null,null,256.72000000000003,256.72000000000003,256.72000000000003,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C9:U9)","v":770.16000000000008}]
["SEG. SOCIAL",null,179.96,179.96,179.96,179.96,179.96,179.96,179.96,179.96,179.96,179.96,179.96,179.96,{"$f":"SUMPRODUCT((#REF!=O$3)*(#REF!=$A10)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=P$3)*(#REF!=$A10)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Q$3)*(#REF!=$A10)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=R$3)*(#REF!=$A10)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=S$3)*(#REF!=$A10)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=T$3)*(#REF!=$A10)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=U$3)*(#REF!=$A10)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=V$3)*(#REF!=$A10)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=W$3)*(#REF!=$A10)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=X$3)*(#REF!=$A10)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Y$3)*(#REF!=$A10)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Z$3)*(#REF!=$A10)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(C10:N10)","v":2159.52}]
[null,null,26.34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C11:N11)","v":26.34},{"$f":"SUM(AA9:AA11)","v":2956.0200000000004}]
["OTROS SEGUROS",null,69.19,111.95,111.95,111.95,111.95,111.95,111.95,111.95,111.95,111.95,111.95,111.95,{"$f":"SUMPRODUCT((#REF!=O$3)*(#REF!=$A12)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=P$3)*(#REF!=$A12)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Q$3)*(#REF!=$A12)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=R$3)*(#REF!=$A12)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=S$3)*(#REF!=$A12)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=T$3)*(#REF!=$A12)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=U$3)*(#REF!=$A12)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=V$3)*(#REF!=$A12)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=W$3)*(#REF!=$A12)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=X$3)*(#REF!=$A12)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Y$3)*(#REF!=$A12)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Z$3)*(#REF!=$A12)*#REF!)","v":{"$error":"#REF!"}}]
[null,null,284.57,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C13:N13)","v":284.57}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C14:N14)","v":0},{"$f":"SUM(AA13:AA14)","v":284.57}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C17:AA17)","v":0}]
[]
[]
["san vicente"]
["otros",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA20:AA21)","v":0}]
[]
["coche",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C23:N23)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C24:N24)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C25:N25)","v":0},{"$f":"SUM(AA23:AA25)","v":0}]
[]
[]
[null,null,{"$f":"SUM(C5:C25)","v":1360.98},{"$f":"SUM(D5:D25)","v":810.6400000000001},824.96,814.0200000000001,568.24,568.24,814.0200000000001,568.24,568.24,814.0200000000001,568.24,{"$f":"SUM(N5:N25)","v":338.24},{"$f":"SUM(O5:O25)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]

{"sheet":"gastos fijos","index":5,"n_rows":27,"n_cols":28,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
["GASTOS FIJOS",null,"AÑO 2013",null,null,null,null,null,null,null,null,null,null,null,"AÑO 2014"]
[null,null,"ENERO","FEBRERO","MARZO","ABRIL","MAYO","JUNIO","JULIO","AGOSTO","SPTBRE.","OCTUBRE","NOVIEMBRE","DICIEMBRE","ENERO","FEBRERO","MARZO","ABRIL","MAYO","JUNIO","JULIO","AGOSTO","SPTBRE.","OCTUBRE","NOVIEMBRE","DICIEMBRE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[]
["TELEFONIA",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT((#REF!=O$3)*(#REF!=$A6)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=P$3)*(#REF!=$A6)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Q$3)*(#REF!=$A6)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=R$3)*(#REF!=$A6)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=S$3)*(#REF!=$A6)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=T$3)*(#REF!=$A6)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=U$3)*(#REF!=$A6)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=V$3)*(#REF!=$A6)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=W$3)*(#REF!=$A6)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=X$3)*(#REF!=$A6)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Y$3)*(#REF!=$A6)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Z$3)*(#REF!=$A6)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(C6:U6)","v":{"$error":"#REF!"}}]
[null,null,null,0,null,0,null,0,0,0,50,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C14:N2007:U7)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C8:N8)","v":0},{"$f":"SUM(AA6:AA8)","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C10:U10)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C11:N11)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C12:N12)","v":0},{"$f":"SUM(AA10:AA12)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C14:U14)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C15:U15)","v":0},{"$f":"SUM(AA13:AA16)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C16:N16)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C17:N17)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C18:N18)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C19:N19)","v":0},{"$f":"SUM(AA17:AA19)","v":0}]
[]
[]
[null,null,{"$f":"SUM(C5:C19)","v":0},{"$f":"SUM(D5:D19)","v":0},{"$f":"SUM(E5:E19)","v":0},{"$f":"SUM(F5:F19)","v":0},{"$f":"SUM(G5:G19)","v":0},{"$f":"SUM(H5:H19)","v":0},{"$f":"SUM(I5:I19)","v":0},{"$f":"SUM(J5:J19)","v":0},{"$f":"SUM(K5:K19)","v":50},{"$f":"SUM(L5:L19)","v":0},{"$f":"SUM(M5:M19)","v":0},{"$f":"SUM(N5:N19)","v":0},{"$f":"SUM(O5:O19)","v":{"$error":"#REF!"}},{"$f":"SUM(P5:P19)","v":{"$error":"#REF!"}},{"$f":"SUM(Q5:Q19)","v":{"$error":"#REF!"}},{"$f":"SUM(R5:R19)","v":{"$error":"#REF!"}},{"$f":"SUM(S5:S19)","v":{"$error":"#REF!"}},{"$f":"SUM(T5:T19)","v":{"$error":"#REF!"}},{"$f":"SUM(U5:U19)","v":{"$error":"#REF!"}},{"$f":"SUM(V5:V19)","v":{"$error":"#REF!"}},{"$f":"SUM(W5:W19)","v":{"$error":"#REF!"}},{"$f":"SUM(X5:X19)","v":{"$error":"#REF!"}},{"$f":"SUM(Y5:Y19)","v":{"$error":"#REF!"}},{"$f":"SUM(Z5:Z19)","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"nota:","Todos los importes con IVA"]

{"sheet":"gastos varios","index":6,"n_rows":33,"n_cols":27,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
["GASTOS VARIOS",null,"AÑO 2013",null,null,null,null,null,null,null,null,null,null,null,"AÑO 2014"]
[]
[null,null,"ENERO","FEBRERO","MARZO","ABRIL","MAYO","JUNIO","JULIO","AGOSTO","SPTBRE.","OCTUBRE","NOVIEMBRE","DICIEMBRE","ENERO","FEBRERO","MARZO","ABRIL","MAYO","JUNIO","JULIO","AGOSTO","SPTBRE.","OCTUBRE","NOVIEMBRE","DICIEMBRE"]
[]
[]
["cursos carlos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C6:N6)","v":0}]
["camara comercio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C7:N7)","v":0}]
["yell publicidad",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"SUM(C8:N8)","v":0}]
["busf",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C9:N9)","v":0}]
["qdq",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["cuota COACV",null,null,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50]
["cuota CTAV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["club golf",null,null,{"$f":"72.12+72.12","v":144.24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144.24]
["antiguos alumnos",null,null,null,null,null,39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39]
["aval",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["loteria",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
["hostso",null,null,24.76,null,null,null,null,null,null,null,24.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49.510000000000005]
["devolucion AEAT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["dominios",null,null,11.67,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.67]
["coche/moto",null,null,null,null,null,null,null,null,null,null,125.42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C20:N20)","v":125.42}]
["AEAT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C21:Z21)","v":0}]
["CYPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C22:Z22)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C23:Z23)","v":0}]
["comun"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,150]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C28:O28)","v":0}]
[]
[]
[null,null,{"$f":"SUM(C6:C28)","v":0},{"$f":"SUM(D6:D28)","v":230.67},0,0,39,0,0,0,0,{"$f":"SUM(L6:L28)","v":150.17000000000002},{"$f":"SUM(M6:M28)","v":0},150,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"nota:","Todos los importes con IVA"]

{"sheet":"cashflow","index":7,"n_rows":26,"n_cols":33,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
["ANÁLISIS CASH-FLOW"]
[null,null,null,null,null,null,null,2013,null,null,null,null,null,null,null,null,null,null,null,2014]
[null,null,"agosto","septiembre ","octubre","noviembre","diciembre","enero","febrero","marzo","abril","mayo","junio","julio","agosto","septiembre ","octubre","noviembre","diciembre","enero","febrero","marzo","abril","mayo","junio","julio","agosto","septiembre","octubre","noviembre","diciembre"]
["+",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
["fondo",null,57467,null,null,null,null,{"$f":"'[3]060113'!$F$5","v":41407.089999999997},{"$f":"'[3]170213'!$F$5","v":41731.370000000003},41500,41500,41500,41500,41500,41500,41500,41500,41500,41500,0,{"$f":"T5+T6","v":0},0,0,0,0,0,null,0,0,0,0]
["deposito",null,{"$f":"14000+7220","v":21220},null,null,null,null,{"$f":"'[3]060113'!$F$34","v":14137.41},0,0,0,0,0,0,0,0,0,0,0]
["bolsa",null,5249,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["liquido a inicio periodo",null,6089,null,null,null,null,{"$f":"'[3]060113'!$F$2+'[3]060113'!$F$3+'[3]060113'!$F$4+'[3]060113'!$F$13+'[3]060113'!$F$17+'[3]060113'!$F$18+'[3]060113'!$F$22+'[3]060113'!$F$23+'[3]060113'!$F$24+'[3]060113'!$F$28+'[3]060113'!$F$33+'[3]060113'!$F$38+'[3]060113'!$F$42","v":21426.89},{"$f":"'[3]170213'!$F$2+'[3]170213'!$F$3+'[3]170213'!$F$4+'[3]170213'!$F$13+'[3]170213'!$F$17+'[3]170213'!$F$18+'[3]170213'!$F$22+'[3]170213'!$F$23+'[3]170213'!$F$24+'[3]170213'!$F$28+'[3]170213'!$F$33+'[3]170213'!$F$38+'[3]170213'!$F$42","v":33973.519999999997},{"$f":"I8+I23","v":34128.966},{"$f":"J8+J23","v":34087.966},30918.496599999999,28178.436599999997,25445.196599999996,21863.176599999995,19129.936599999994,16343.696599999994,13193.106599999994,10270.576599999993,0,{"$f":"T25","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"AA25","v":{"$error":"#REF!"}},{"$f":"AB25","v":{"$error":"#REF!"}},{"$f":"AC25","v":{"$error":"#REF!"}},{"$f":"AD25","v":{"$error":"#REF!"}}]
["patrimonio total",null,{"$f":"SUM(C5:C8)","v":90025},{"$f":"SUM(D5:D8)","v":0},0,0,{"$f":"SUM(G5:G8)","v":0},{"$f":"SUM(H5:H8)","v":76971.39},75704.89,75628.966,75587.966,72418.496599999999,69678.436600000001,66945.196599999996,{"$f":"SUM(O5:O8)","v":63363.176599999992},60629.936599999994,57843.696599999996,54693.106599999992,51770.576599999993,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(AB5:AB8)","v":{"$error":"#REF!"}},{"$f":"SUM(AC5:AC8)","v":{"$error":"#REF!"}},{"$f":"SUM(AD5:AD8)","v":{"$error":"#REF!"}},{"$f":"SUM(AE5:AE8)","v":{"$error":"#REF!"}}]
["-"]
["ahorro",0,{"$f":"C18*$B$11","v":0},{"$f":"D18*$B$11","v":0},{"$f":"Resumen!K34","v":0},{"$f":"(F18+F21)*$B$11","v":0},{"$f":"(G18+G21)*$B$11","v":0},{"$f":"Resumen!B34","v":0},{"$f":"Resumen!C34","v":0},{"$f":"Resumen!D34","v":0},{"$f":"Resumen!E34","v":0},{"$f":"Resumen!F34","v":0},{"$f":"Resumen!G34","v":0},{"$f":"Resumen!H34","v":0},{"$f":"Resumen!I34","v":0},{"$f":"Resumen!J34","v":0},{"$f":"Resumen!K34","v":0},{"$f":"Resumen!L34","v":0},{"$f":"Resumen!M34","v":0},{"$f":"(T18+T21)*$B$11","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(C11:AA11)","v":{"$error":"#REF!"}}]
[null,",",{"$f":"'RESUMEN GENERAL'!K5","v":2165},{"$f":"'RESUMEN GENERAL'!L5","v":2218},{"$f":"E11","v":0},{"$f":"E12+F11","v":0},0,0,0,0,0,0,{"$f":"L12+M11","v":0},0,0,0,0,0,0,{"$f":"S12+T11","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"Y12+Z11","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"AA12+AB11","v":{"$error":"#REF!"}},{"$f":"AB12+AC11","v":{"$error":"#REF!"}},{"$f":"AC12+AD11","v":{"$error":"#REF!"}},{"$f":"AD12+AE11","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'RESUMEN GENERAL'!K22","v":{"$error":"#REF!"}},{"$f":"'RESUMEN GENERAL'!L22","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C13:AA13)","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'RESUMEN GENERAL'!K35","v":0},{"$f":"'RESUMEN GENERAL'!L35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C14:AA14)","v":0}]
["gasto total (-)",null,{"$f":"SUM(C11:C14)","v":{"$error":"#REF!"}},{"$f":"SUM(D11:D14)","v":{"$error":"#REF!"}},{"$f":"Resumen!K36","v":3150.59},{"$f":"Resumen!L36","v":2922.5299999999997},{"$f":"Resumen!M36","v":2657.2299999999996},{"$f":"Resumen!B36","v":4738.1765999999998},{"$f":"Resumen!C36","v":3012.0920000000001},{"$f":"Resumen!D36","v":2805.8500000000004},{"$f":"Resumen!E36","v":3863.84},{"$f":"Resumen!F36","v":2740.0600000000004},{"$f":"Resumen!G36","v":2733.24},{"$f":"Resumen!H36","v":3582.02},{"$f":"Resumen!I36","v":2733.24},{"$f":"Resumen!J36","v":2786.24},{"$f":"Resumen!K36","v":3150.59},{"$f":"Resumen!L36","v":2922.5299999999997},{"$f":"Resumen!M36","v":2657.2299999999996},{"$f":"Resumen!N36","v":{"$error":"#REF!"}},{"$f":"Resumen!O36","v":{"$error":"#REF!"}},{"$f":"Resumen!P36","v":{"$error":"#REF!"}},{"$f":"Resumen!Q36","v":{"$error":"#REF!"}},{"$f":"Resumen!R36","v":{"$error":"#REF!"}},{"$f":"Resumen!S36","v":{"$error":"#REF!"}},{"$f":"Resumen!T36","v":{"$error":"#REF!"}},{"$f":"Resumen!U36","v":{"$error":"#REF!"}},{"$f":"Resumen!V36","v":{"$error":"#REF!"}},{"$f":"Resumen!W36","v":{"$error":"#REF!"}},{"$f":"Resumen!X36","v":{"$error":"#REF!"}},{"$f":"Resumen!Y36","v":{"$error":"#REF!"}},{"$f":"SUM(C15:AA15)","v":{"$error":"#REF!"}},{"$f":"AVERAGE(C15:S15)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"promedio mensual = ",null,{"$f":"AVERAGE(H15:S15)","v":3143.7590500000006},null,"gasto anual =",{"$f":"SUM(H15:S15)","v":37725.108600000007}]
["+"]
["facturación prev.",null,0,0,0,0,0,{"$f":"[4]Hoja1!$M$3+[4]Hoja1!$N$3+[4]Hoja1!$M$4+[4]Hoja1!$N$4","v":1236.6199999999999},{"$f":"[4]Hoja1!$M$12+[4]Hoja1!$N$12+[4]Hoja1!$M$13+[4]Hoja1!$N$13","v":3167.538},{"$f":"[4]Hoja1!$M$25+[4]Hoja1!$N$25+[4]Hoja1!$M$26+[4]Hoja1!$N$26","v":2764.85},{"$f":"[4]Hoja1!$M$34+[4]Hoja1!$N$34+[4]Hoja1!$M$35+[4]Hoja1!$N$35","v":7634.2114999999994},{"$f":"[4]Hoja1!$M$43+[4]Hoja1!$N$43+[4]Hoja1!$M$44+[4]Hoja1!$N$44","v":5831.0898999999999},{"$f":"[5]Hoja1!$K$49+[5]Hoja1!$L$49","v":0},{"$f":"[5]Hoja1!$K$58+[5]Hoja1!$L$58","v":0},{"$f":"[5]Hoja1!$K$67+[5]Hoja1!$L$67","v":0},{"$f":"[5]Hoja1!$K$76+[5]Hoja1!$L$76","v":0},{"$f":"[5]Hoja1!$K$85+[5]Hoja1!$L$85","v":0},{"$f":"[5]Hoja1!$K$94+[5]Hoja1!$L$94","v":0},{"$f":"[5]Hoja1!$K$103+[5]Hoja1!$L$103","v":0},{"$f":"SUMPRODUCT((#REF!=T$4)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=U$4)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=V$4)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=W$4)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=X$4)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Y$4)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Z$4)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=AA$4)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=AB$4)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=AC$4)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=AD$4)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=AE$4)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(C18:AA18)","v":{"$error":"#REF!"}}]
["pendientes","(-)",null,null,null,236.74,null,null,{"$f":"[4]Hoja1!$M$12+[4]Hoja1!$N$12","v":0},{"$f":"[4]Hoja1!$M$25+[4]Hoja1!$N$25","v":0},{"$f":"[4]Hoja1!$M$34+[4]Hoja1!$N$34","v":6939.8409000000001},{"$f":"[4]Hoja1!$M$43+[4]Hoja1!$N$43","v":5831.0898999999999}]
[null,"(+)",null,null,null,null,null,null,null,0,0]
["atrasos/otros","(+)"]
[]
["p/g líquido",null,0,0,0,0,0,{"$f":"H18-H15-H19+H21+H20","v":-3501.5565999999999},{"$f":"I18-I15-I19+I21+I20","v":155.44599999999991},{"$f":"J18-J15-J19+J21+J20","v":-41.000000000000455},{"$f":"K18-K15-K19+K21+K20","v":-3169.4694000000009},-2740.0600000000004,-2733.24,-3582.02,-2733.24,-2786.24,-3150.59,-2922.5299999999997,-2657.2299999999996,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"AB18-AB15-AB19+AB21+AB20","v":{"$error":"#REF!"}},{"$f":"AC18-AC15-AC19+AC21+AC20","v":{"$error":"#REF!"}},{"$f":"AD18-AD15-AD19+AD21+AD20","v":{"$error":"#REF!"}},{"$f":"AE18-AE15-AE19+AE21+AE20","v":{"$error":"#REF!"}}]
[]
["liquido fin periodo",null,{"$f":"C8-C15+C18+C21","v":{"$error":"#REF!"}},0,0,0,0,17925.3334,34128.965999999993,{"$f":"J8-J15+J18+J21+J20","v":34087.966},{"$f":"K8-K15+K18+K21+K20","v":37858.337500000001},34009.5265,25445.196599999996,{"$f":"N8-N15+N18+N21+N20","v":21863.176599999995},19129.936599999994,16343.696599999994,13193.106599999994,10270.576599999993,7613.3465999999935,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["(sin depósito)"]

{"sheet":"Resumen","index":8,"n_rows":39,"n_cols":29,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
[null,null,"AÑO 2013",null,null,null,null,null,null,null,null,null,null,null,"AÑO 2014",null,null,null,null,null,null,null,"evolución económica "]
[null,"ENERO","FEBRERO","MARZO","ABRIL","MAYO","JUNIO","JULIO","AGOSTO","SPTBRE.","OCTUBRE","NOVIEMBRE","DICIEMBRE","ENERO","FEBRERO","MARZO","ABRIL","MAYO","JUNIO","JULIO","AGOSTO","SPTBRE.","OCTUBRE","NOVIEMBRE","DICIEMBRE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,"media","total",2011,2012]
["comunidades",{"$f":"'comunidades prptarios.'!C27","v":1305.92},{"$f":"'comunidades prptarios.'!D27","v":1834.82},{"$f":"'comunidades prptarios.'!E27","v":1704.8200000000002},{"$f":"'comunidades prptarios.'!F27","v":2104.8200000000002},{"$f":"'comunidades prptarios.'!G27","v":2004.8200000000002},{"$f":"'comunidades prptarios.'!H27","v":2050},{"$f":"'comunidades prptarios.'!I27","v":2050},{"$f":"'comunidades prptarios.'!J27","v":2050},{"$f":"'comunidades prptarios.'!K27","v":2050},{"$f":"'comunidades prptarios.'!L27","v":2081.4},{"$f":"'comunidades prptarios.'!M27","v":2050},{"$f":"'comunidades prptarios.'!N27","v":2123.9899999999998},{"$f":"'comunidades prptarios.'!O27","v":{"$error":"#REF!"}},{"$f":"'comunidades prptarios.'!P27","v":{"$error":"#REF!"}},{"$f":"'comunidades prptarios.'!Q27","v":{"$error":"#REF!"}},{"$f":"'comunidades prptarios.'!R27","v":{"$error":"#REF!"}},{"$f":"'comunidades prptarios.'!S27","v":{"$error":"#REF!"}},{"$f":"'comunidades prptarios.'!T27","v":{"$error":"#REF!"}},{"$f":"'comunidades prptarios.'!U27","v":{"$error":"#REF!"}},{"$f":"'comunidades prptarios.'!V27","v":{"$error":"#REF!"}},{"$f":"'comunidades prptarios.'!W27","v":{"$error":"#REF!"}},{"$f":"'comunidades prptarios.'!X27","v":{"$error":"#REF!"}},{"$f":"'comunidades prptarios.'!Y27","v":{"$error":"#REF!"}},{"$f":"'comunidades prptarios.'!Z27","v":{"$error":"#REF!"}},{"$f":"AVERAGE(N4:Y4)","v":{"$error":"#REF!"}},{"$f":"SUM(N4:Y4)","v":{"$error":"#REF!"}},{"$f":"SUM(B4:M4)","v":23410.589999999997},{"$f":"SUM(N4:Y4)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3520,3520,3520,3520]
["suministros",{"$f":"suministros!C14","v":230.07},{"$f":"suministros!D14","v":83.68},{"$f":"suministros!E14","v":200},{"$f":"suministros!F14","v":100},{"$f":"suministros!G14","v":80},{"$f":"suministros!H14","v":70},{"$f":"suministros!I14","v":70},{"$f":"suministros!J14","v":70},{"$f":"suministros!K14","v":70},{"$f":"suministros!L14","v":60},{"$f":"suministros!M14","v":256.29000000000002},{"$f":"suministros!N14","v":0},{"$f":"suministros!O14","v":{"$error":"#REF!"}},{"$f":"suministros!P14","v":{"$error":"#REF!"}},{"$f":"suministros!Q14","v":{"$error":"#REF!"}},{"$f":"suministros!R14","v":{"$error":"#REF!"}},{"$f":"suministros!S14","v":{"$error":"#REF!"}},{"$f":"suministros!T14","v":{"$error":"#REF!"}},{"$f":"suministros!U14","v":{"$error":"#REF!"}},{"$f":"suministros!V14","v":{"$error":"#REF!"}},{"$f":"suministros!W14","v":{"$error":"#REF!"}},{"$f":"suministros!X14","v":{"$error":"#REF!"}},{"$f":"suministros!Y14","v":{"$error":"#REF!"}},{"$f":"suministros!Z14","v":{"$error":"#REF!"}},{"$f":"AVERAGE(N6:Y6)","v":{"$error":"#REF!"}},{"$f":"SUM(N6:Y6)","v":{"$error":"#REF!"}},{"$f":"SUM(B6:M6)","v":1290.04},{"$f":"SUM(N6:Y6)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,350,350,350,350]
[null,{"$f":"aguas!C13","v":47.35},{"$f":"aguas!D13","v":40.01},{"$f":"aguas!E13","v":48},{"$f":"aguas!F13","v":45},{"$f":"aguas!G13","v":48},{"$f":"aguas!H13","v":45},{"$f":"aguas!I13","v":48},{"$f":"aguas!J13","v":45},{"$f":"aguas!K13","v":48},{"$f":"aguas!L13","v":45},{"$f":"aguas!M13","v":48},{"$f":"aguas!N13","v":45},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(N8:Y8)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(N8:Y8)","v":0},{"$f":"SUM(B8:M8)","v":552.36},{"$f":"SUM(N8:Y8)","v":0}]
[]
["seguros",{"$f":"seguros!C28","v":1360.98},{"$f":"seguros!D28","v":810.6400000000001},{"$f":"seguros!E28","v":824.96},{"$f":"seguros!F28","v":814.0200000000001},{"$f":"seguros!G28","v":568.24},{"$f":"seguros!H28","v":568.24},{"$f":"seguros!I28","v":814.0200000000001},{"$f":"seguros!J28","v":568.24},{"$f":"seguros!K28","v":568.24},{"$f":"seguros!L28","v":814.0200000000001},{"$f":"seguros!M28","v":568.24},{"$f":"seguros!N28","v":338.24},{"$f":"seguros!O28","v":{"$error":"#REF!"}},{"$f":"seguros!P28","v":{"$error":"#REF!"}},{"$f":"seguros!Q28","v":{"$error":"#REF!"}},{"$f":"seguros!R28","v":{"$error":"#REF!"}},{"$f":"seguros!S28","v":{"$error":"#REF!"}},{"$f":"seguros!T28","v":{"$error":"#REF!"}},{"$f":"seguros!U28","v":{"$error":"#REF!"}},{"$f":"seguros!V28","v":{"$error":"#REF!"}},{"$f":"seguros!W28","v":{"$error":"#REF!"}},{"$f":"seguros!X28","v":{"$error":"#REF!"}},{"$f":"seguros!Y28","v":{"$error":"#REF!"}},{"$f":"seguros!Z28","v":{"$error":"#REF!"}},{"$f":"AVERAGE(N10:Y10)","v":{"$error":"#REF!"}},{"$f":"SUM(N10:Y10)","v":{"$error":"#REF!"}},{"$f":"SUM(B10:M10)","v":8618.08},{"$f":"SUM(N10:Y10)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,420,420,420,420]
["gastos fijos",{"$f":"'gastos fijos'!C22","v":0},{"$f":"'gastos fijos'!D22","v":0},{"$f":"'gastos fijos'!E22","v":0},{"$f":"'gastos fijos'!F22","v":0},{"$f":"'gastos fijos'!G22","v":0},{"$f":"'gastos fijos'!H22","v":0},{"$f":"'gastos fijos'!I22","v":0},{"$f":"'gastos fijos'!J22","v":0},{"$f":"'gastos fijos'!K22","v":50},{"$f":"'gastos fijos'!L22","v":0},{"$f":"'gastos fijos'!M22","v":0},{"$f":"'gastos fijos'!N22","v":0},{"$f":"'gastos fijos'!O22","v":{"$error":"#REF!"}},{"$f":"'gastos fijos'!P22","v":{"$error":"#REF!"}},{"$f":"'gastos fijos'!Q22","v":{"$error":"#REF!"}},{"$f":"'gastos fijos'!R22","v":{"$error":"#REF!"}},{"$f":"'gastos fijos'!S22","v":{"$error":"#REF!"}},{"$f":"'gastos fijos'!T22","v":{"$error":"#REF!"}},{"$f":"'gastos fijos'!U22","v":{"$error":"#REF!"}},{"$f":"'gastos fijos'!V22","v":{"$error":"#REF!"}},{"$f":"'gastos fijos'!W22","v":{"$error":"#REF!"}},{"$f":"'gastos fijos'!X22","v":{"$error":"#REF!"}},{"$f":"'gastos fijos'!Y22","v":{"$error":"#REF!"}},null,{"$f":"AVERAGE(N12:Y12)","v":{"$error":"#REF!"}},{"$f":"SUM(N12:Y12)","v":{"$error":"#REF!"}},{"$f":"SUM(B12:M12)","v":50},{"$f":"SUM(N12:Y12)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,150,150,150,150]
[null,{"$f":"'gastos varios'!C31","v":0},{"$f":"'gastos varios'!D31","v":230.67},{"$f":"'gastos varios'!E31","v":0},{"$f":"'gastos varios'!F31","v":0},{"$f":"'gastos varios'!G31","v":39},{"$f":"'gastos varios'!H31","v":0},{"$f":"'gastos varios'!I31","v":0},{"$f":"'gastos varios'!J31","v":0},{"$f":"'gastos varios'!K31","v":0},{"$f":"'gastos varios'!L31","v":150.17000000000002},{"$f":"'gastos varios'!M31","v":0},{"$f":"'gastos varios'!N31","v":150},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(N14:Y14)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(N14:Y14)","v":0},{"$f":"SUM(B14:M14)","v":569.83999999999992},{"$f":"SUM(N14:Y14)","v":0}]
[]
[]
["FACTURAS",{"$f":"'[6]1T'!$J$13+'[6]1T'!$J$14+'[6]1T'!$J$15+'[6]1T'!$J$16+'[6]1T'!$J$18","v":58.846600000000002},{"$f":"'[6]1T'!$J$25+'[6]1T'!$J$26","v":12.272},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((#REF!=N$3)*(#REF!=$A17)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=O$3)*(#REF!=$A17)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=P$3)*(#REF!=$A17)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Q$3)*(#REF!=$A17)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=R$3)*(#REF!=$A17)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=S$3)*(#REF!=$A17)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=T$3)*(#REF!=$A17)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=U$3)*(#REF!=$A17)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=V$3)*(#REF!=$A17)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=W$3)*(#REF!=$A17)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=X$3)*(#REF!=$A17)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Y$3)*(#REF!=$A17)*#REF!)","v":{"$error":"#REF!"}},{"$f":"AVERAGE(N17:Y17)","v":{"$error":"#REF!"}},{"$f":"SUM(N17:Y17)","v":{"$error":"#REF!"}}]
["FACTURAS COLEGIO",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((#REF!=N$3)*(#REF!=$A18)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=O$3)*(#REF!=$A18)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=P$3)*(#REF!=$A18)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Q$3)*(#REF!=$A18)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=R$3)*(#REF!=$A18)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=S$3)*(#REF!=$A18)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=T$3)*(#REF!=$A18)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=U$3)*(#REF!=$A18)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=V$3)*(#REF!=$A18)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=W$3)*(#REF!=$A18)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=X$3)*(#REF!=$A18)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Y$3)*(#REF!=$A18)*#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,400,400,400]
[]
["pagos AEAT",null,null,null,null,null,null,null,null,null,{"$f":"'RESUMEN GENERAL'!M23","v":0},0,0,{"$f":"SUMPRODUCT((#REF!=N$3)*(#REF!=$A$21)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=O$3)*(#REF!=$A$21)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=P$3)*(#REF!=$A$21)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Q$3)*(#REF!=$A$21)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=R$3)*(#REF!=$A$21)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=S$3)*(#REF!=$A$21)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=T$3)*(#REF!=$A$21)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=U$3)*(#REF!=$A$21)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=V$3)*(#REF!=$A$21)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=W$3)*(#REF!=$A$21)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=X$3)*(#REF!=$A$21)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Y$3)*(#REF!=$A$21)*#REF!)","v":{"$error":"#REF!"}},{"$f":"AVERAGE(N21:Y21)","v":{"$error":"#REF!"}},{"$f":"SUM(N21:Y21)","v":{"$error":"#REF!"}},{"$f":"SUM(B21:M21)","v":0},{"$f":"SUM(N21:Y21)","v":{"$error":"#REF!"}}]
[null,1735.01,null,null,800,null,null,600,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B22:Y22)","v":3135.01},{"$f":"SUM(B22:M22)","v":3135.01},{"$f":"SUM(N22:Y22)","v":0}]
["creditos",0,null,null,0,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((#REF!=N$3)*(#REF!=$A$23)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=O$3)*(#REF!=$A$23)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=P$3)*(#REF!=$A$23)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Q$3)*(#REF!=$A$23)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=R$3)*(#REF!=$A$23)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=S$3)*(#REF!=$A$23)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=T$3)*(#REF!=$A$23)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=U$3)*(#REF!=$A$23)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=V$3)*(#REF!=$A$23)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=W$3)*(#REF!=$A$23)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=X$3)*(#REF!=$A$23)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Y$3)*(#REF!=$A$23)*#REF!)","v":{"$error":"#REF!"}}]
[null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122.83,122.83,122.83,122.83]
[null,null,null,null,null,null,null,null,null,null,0]
["gastos con tarjeta",null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"SUMPRODUCT((#REF!=N$3)*(#REF!=$A$26)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=O$3)*(#REF!=$A$26)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=P$3)*(#REF!=$A$26)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Q$3)*(#REF!=$A$26)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=R$3)*(#REF!=$A$26)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=S$3)*(#REF!=$A$26)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=T$3)*(#REF!=$A$26)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=U$3)*(#REF!=$A$26)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=V$3)*(#REF!=$A$26)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=W$3)*(#REF!=$A$26)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=X$3)*(#REF!=$A$26)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Y$3)*(#REF!=$A$26)*#REF!)","v":{"$error":"#REF!"}},{"$f":"AVERAGE(N26:Y26)","v":{"$error":"#REF!"}},{"$f":"SUM(N26:Y26)","v":{"$error":"#REF!"}}]
["retiradas metalico",null,null,28.07,null,null,null,null,null,0,0,0,0,{"$f":"SUMPRODUCT((#REF!=N$3)*(#REF!=$A$27)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=O$3)*(#REF!=$A$27)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=P$3)*(#REF!=$A$27)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Q$3)*(#REF!=$A$27)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=R$3)*(#REF!=$A$27)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=S$3)*(#REF!=$A$27)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=T$3)*(#REF!=$A$27)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=U$3)*(#REF!=$A$27)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=V$3)*(#REF!=$A$27)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=W$3)*(#REF!=$A$27)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=X$3)*(#REF!=$A$27)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Y$3)*(#REF!=$A$27)*#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUM(N27:Y27)","v":{"$error":"#REF!"}}]
["gastos varios",null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"SUMPRODUCT((#REF!=N$3)*(#REF!=$A$28)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=O$3)*(#REF!=$A$28)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=P$3)*(#REF!=$A$28)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Q$3)*(#REF!=$A$28)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=R$3)*(#REF!=$A$28)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=S$3)*(#REF!=$A$28)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=T$3)*(#REF!=$A$28)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=U$3)*(#REF!=$A$28)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=V$3)*(#REF!=$A$28)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=W$3)*(#REF!=$A$28)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=X$3)*(#REF!=$A$28)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Y$3)*(#REF!=$A$28)*#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUM(N28:Y28)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,null,null,null,650,650,650,650]
["combustible",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((#REF!=N$3)*(#REF!=$A$30)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=O$3)*(#REF!=$A$30)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=P$3)*(#REF!=$A$30)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Q$3)*(#REF!=$A$30)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=R$3)*(#REF!=$A$30)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=S$3)*(#REF!=$A$30)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=T$3)*(#REF!=$A$30)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=U$3)*(#REF!=$A$30)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=V$3)*(#REF!=$A$30)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=W$3)*(#REF!=$A$30)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=X$3)*(#REF!=$A$30)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Y$3)*(#REF!=$A$30)*#REF!)","v":{"$error":"#REF!"}},{"$f":"AVERAGE(N30:Y30)","v":{"$error":"#REF!"}},{"$f":"SUM(N30:Y30)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,75,75,75]
["materiales/compras",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT((#REF!=N$3)*(#REF!=$A$32)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=O$3)*(#REF!=$A$32)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=P$3)*(#REF!=$A$32)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Q$3)*(#REF!=$A$32)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=R$3)*(#REF!=$A$32)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=S$3)*(#REF!=$A$32)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=T$3)*(#REF!=$A$32)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=U$3)*(#REF!=$A$32)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=V$3)*(#REF!=$A$32)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=W$3)*(#REF!=$A$32)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=X$3)*(#REF!=$A$32)*#REF!)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT((#REF!=Y$3)*(#REF!=$A$32)*#REF!)","v":{"$error":"#REF!"}},{"$f":"AVERAGE(N32:Y32)","v":{"$error":"#REF!"}},{"$f":"SUM(N32:Y32)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,60,60,60]
["AHORRO",null,null,null,null,null,null,null,null,null,0,0,{"$f":"cashflow!G18*cashflow!$B$11","v":0},0,0,0,0,0,{"$f":"cashflow!M18*cashflow!$B$11","v":0},0,{"$f":"cashflow!O18*cashflow!$B$11","v":0},{"$f":"cashflow!P18*cashflow!$B$11","v":0},0,0,0,0,{"$f":"SUM(N34:Y34)","v":0},{"$f":"SUM(B34:M34)","v":0},0]
[]
["GASTO TOTAL",{"$f":"SUM(B4:B34)","v":4738.1765999999998},{"$f":"SUM(C4:C34)","v":3012.0920000000001},{"$f":"SUM(D4:D34)","v":2805.8500000000004},{"$f":"SUM(E4:E34)","v":3863.84},{"$f":"SUM(F4:F34)","v":2740.0600000000004},{"$f":"SUM(G4:G34)","v":2733.24},{"$f":"SUM(H4:H34)","v":3582.02},{"$f":"SUM(I4:I34)","v":2733.24},{"$f":"SUM(J4:J34)","v":2786.24},{"$f":"SUM(K4:K34)","v":3150.59},{"$f":"SUM(L4:L32)","v":2922.5299999999997},{"$f":"SUM(M4:M33)","v":2657.2299999999996},{"$f":"N4+N6+N10+N23+N26+N32+N17+N18+N21+N30+N28+N27+N12+N14","v":{"$error":"#REF!"}},{"$f":"O4+O6+O10+O23+O26+O32+O17+O18+O21+O30+O28+O27+O12+O14","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"AVERAGE(N36:Y36)","v":{"$error":"#REF!"}},{"$f":"SUM(N36:Y36)","v":{"$error":"#REF!"}},{"$f":"SUM(B36:M36)","v":37725.108600000007},{"$f":"SUM(N36:Y36)","v":{"$error":"#REF!"}}]
["acumulados",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N36","v":{"$error":"#REF!"}},{"$f":"N37+O36","v":{"$error":"#REF!"}},{"$f":"O37+P36","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
["PREVISTO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V5+V7+V11+V19+V22+V24+V31+V33","v":4947.83},{"$f":"W5+W7+W11+W19+W22+W24+W31+W33","v":4947.83},{"$f":"X5+X7+X11+X19+X22+X24+X31+X33","v":4947.83},{"$f":"Y5+Y7+Y11+Y19+Y22+Y24+Y31+Y33","v":4947.83}]

{"sheet":"gráficas","index":9,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}