{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["calculadora_liquidez","pruebas","PREVISIÓN NOV-MARZO 2023"],"not_rendered":{"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"calculadora_liquidez","index":0,"n_rows":33,"n_cols":13,"rows_kept":33}
[]
[]
[]
[null,null,"Balance Inicial",5464.33,null,"Balance final",{"$f":"balance_inicial+SUM(movimientos[Importe])","v":-2674.67}]
[]
[null,null,"Movimientos",null,"Fecha","Importe","Acumulado","Descripcion",{"$nulls":3},"Facturacion MTD",6000]
[{"$nulls":4},"2022-10-31",2900,{"$f":"balance_inicial+movimientos[[#This Row],[Importe]]","v":8364.33},"INGRESOS OCTUBRE",{"$nulls":3},"Dias hechos",14]
[{"$nulls":4},"2022-10-31",-5905,{"$f":"G7+movimientos[[#This Row],[Importe]]","v":2459.33},"SUELDOS OCTUBRE",{"$nulls":3},"Dias quedan",13]
[{"$nulls":4},"2022-10-31",-3500,{"$f":"G8+movimientos[[#This Row],[Importe]]","v":-1040.67},"SUELDOS AUTO"]
[{"$nulls":4},"2022-10-31",-500,{"$f":"G9+movimientos[[#This Row],[Importe]]","v":-1540.67},"OTROS",{"$nulls":3},"Facturacion adicional esperada",{"$f":"(M6/M7)*M8","v":5571.42857142857}]
[{"$nulls":4},"2022-11-01",-1800,{"$f":"G10+movimientos[[#This Row],[Importe]]","v":-3340.67},"ALQUILER"]
[{"$nulls":4},"2022-11-15",14000,{"$f":"G11+movimientos[[#This Row],[Importe]]","v":10659.33},"INGRESO NOV"]
[{"$nulls":4},"31/11/2022",-362,{"$f":"G12+movimientos[[#This Row],[Importe]]","v":10297.33},"LASER"]
[{"$nulls":4},"31/11/2022",-5905,{"$f":"G13+movimientos[[#This Row],[Importe]]","v":4392.33},"SUELDOS"]
[{"$nulls":4},"31/11/2022",-3500,{"$f":"G14+movimientos[[#This Row],[Importe]]","v":892.33},"SUELDOS AUTONOMOS"]
[{"$nulls":4},"31/11/2022",-1600,{"$f":"G15+movimientos[[#This Row],[Importe]]","v":-707.67},"OTROS "]
[{"$nulls":4},"2022-12-15",12000,{"$f":"G16+movimientos[[#This Row],[Importe]]","v":11292.33},"INGRESO DIC"]
[{"$nulls":4},"2022-12-01",-1800,{"$f":"G17+movimientos[[#This Row],[Importe]]","v":9492.33},"ALQUILER"]
[{"$nulls":4},"2022-12-31",-362,{"$f":"G18+movimientos[[#This Row],[Importe]]","v":9130.33},"LASER"]
[{"$nulls":4},"2022-12-31",-5905,{"$f":"G19+movimientos[[#This Row],[Importe]]","v":3225.33},"SUELDOS"]
[{"$nulls":4},"2022-12-31",-3500,{"$f":"G20+movimientos[[#This Row],[Importe]]","v":-274.67},"SUELDOS AUTONOMOS"]
[{"$nulls":4},"2022-12-31",-1600,{"$f":"G21+movimientos[[#This Row],[Importe]]","v":-1874.67},"OTROS "]
[{"$nulls":4},"2023-01-01",-1800,{"$f":"G22+movimientos[[#This Row],[Importe]]","v":-3674.67},"ALQUILER"]
[{"$nulls":4},"2023-01-15",6000,{"$f":"G23+movimientos[[#This Row],[Importe]]","v":2325.33},"INGRESO ENERO "]
[{"$nulls":4},"2023-01-20",-5000,{"$f":"G24+movimientos[[#This Row],[Importe]]","v":-2674.67},"TAXES"]
[{"$nulls":6},{"$f":"G25+movimientos[[#This Row],[Importe]]","v":-2674.67}]
[{"$nulls":6},{"$f":"G26+movimientos[[#This Row],[Importe]]","v":-2674.67}]
[{"$nulls":6},{"$f":"G27+movimientos[[#This Row],[Importe]]","v":-2674.67}]
[{"$nulls":6},{"$f":"G28+movimientos[[#This Row],[Importe]]","v":-2674.67}]
[{"$nulls":6},{"$f":"G29+movimientos[[#This Row],[Importe]]","v":-2674.67}]
[{"$nulls":6},{"$f":"G30+movimientos[[#This Row],[Importe]]","v":-2674.67}]
[{"$nulls":6},{"$f":"G31+movimientos[[#This Row],[Importe]]","v":-2674.67}]
[{"$nulls":6},{"$f":"G32+movimientos[[#This Row],[Importe]]","v":-2674.67}]

{"sheet":"pruebas","index":1,"n_rows":33,"n_cols":13,"rows_kept":33}
[]
[]
[]
[null,null,"Balance Inicial",5464.33,null,"Balance final",{"$f":"balance_inicial+SUM(movimientos3[Importe])","v":2425.33}]
[]
[null,null,"Movimientos",null,"Fecha","Importe","Acumulado","Descripcion",{"$nulls":3},"Facturacion MTD",6000]
[{"$nulls":4},"2022-10-31",6000,{"$f":"balance_inicial+movimientos3[[#This Row],[Importe]]","v":11464.33},"INGRESOS OCTUBRE",{"$nulls":3},"Dias hechos",14]
[{"$nulls":4},"2022-10-31",-5905,{"$f":"G7+movimientos3[[#This Row],[Importe]]","v":5559.33},"SUELDOS OCTUBRE",{"$nulls":3},"Dias quedan",13]
[{"$nulls":4},"2022-10-31",-3500,{"$f":"G8+movimientos3[[#This Row],[Importe]]","v":2059.33},"SUELDOS AUTO"]
[{"$nulls":4},"2022-10-31",-500,{"$f":"G9+movimientos3[[#This Row],[Importe]]","v":1559.33},"OTROS",{"$nulls":3},"Facturacion adicional esperada",{"$f":"(M6/M7)*M8","v":5571.42857142857}]
[{"$nulls":4},"2022-11-01",-1800,{"$f":"G10+movimientos3[[#This Row],[Importe]]","v":-240.67},"ALQUILER"]
[{"$nulls":4},"2022-11-15",16000,{"$f":"G11+movimientos3[[#This Row],[Importe]]","v":15759.33},"INGRESO NOV"]
[{"$nulls":4},"31/11/2022",-362,{"$f":"G12+movimientos3[[#This Row],[Importe]]","v":15397.33},"LASER"]
[{"$nulls":4},"31/11/2022",-5905,{"$f":"G13+movimientos3[[#This Row],[Importe]]","v":9492.33},"SUELDOS"]
[{"$nulls":4},"31/11/2022",-3500,{"$f":"G14+movimientos3[[#This Row],[Importe]]","v":5992.33},"SUELDOS AUTONOMOS"]
[{"$nulls":4},"31/11/2022",-1600,{"$f":"G15+movimientos3[[#This Row],[Importe]]","v":4392.33},"OTROS "]
[{"$nulls":4},"2022-12-15",12000,{"$f":"G16+movimientos3[[#This Row],[Importe]]","v":16392.33},"INGRESO DIC"]
[{"$nulls":4},"2022-12-01",-1800,{"$f":"G17+movimientos3[[#This Row],[Importe]]","v":14592.33},"ALQUILER"]
[{"$nulls":4},"2022-12-31",-362,{"$f":"G18+movimientos3[[#This Row],[Importe]]","v":14230.33},"LASER"]
[{"$nulls":4},"2022-12-31",-5905,{"$f":"G19+movimientos3[[#This Row],[Importe]]","v":8325.33},"SUELDOS"]
[{"$nulls":4},"2022-12-31",-3500,{"$f":"G20+movimientos3[[#This Row],[Importe]]","v":4825.33},"SUELDOS AUTONOMOS"]
[{"$nulls":4},"2022-12-31",-1600,{"$f":"G21+movimientos3[[#This Row],[Importe]]","v":3225.33},"OTROS "]
[{"$nulls":4},"2023-01-01",-1800,{"$f":"G22+movimientos3[[#This Row],[Importe]]","v":1425.33},"ALQUILER"]
[{"$nulls":4},"2023-01-15",6000,{"$f":"G23+movimientos3[[#This Row],[Importe]]","v":7425.33},"INGRESO ENERO "]
[{"$nulls":4},"2023-01-20",-5000,{"$f":"G24+movimientos3[[#This Row],[Importe]]","v":2425.33},"TAXES"]
[{"$nulls":6},{"$f":"G25+movimientos3[[#This Row],[Importe]]","v":2425.33}]
[{"$nulls":6},{"$f":"G26+movimientos3[[#This Row],[Importe]]","v":2425.33}]
[{"$nulls":6},{"$f":"G27+movimientos3[[#This Row],[Importe]]","v":2425.33}]
[{"$nulls":6},{"$f":"G28+movimientos3[[#This Row],[Importe]]","v":2425.33}]
[{"$nulls":6},{"$f":"G29+movimientos3[[#This Row],[Importe]]","v":2425.33}]
[{"$nulls":6},{"$f":"G30+movimientos3[[#This Row],[Importe]]","v":2425.33}]
[{"$nulls":6},{"$f":"G31+movimientos3[[#This Row],[Importe]]","v":2425.33}]
[{"$nulls":6},{"$f":"G32+movimientos3[[#This Row],[Importe]]","v":2425.33}]

{"sheet":"PREVISIÓN NOV-MARZO 2023","index":2,"n_rows":65,"n_cols":9,"rows_kept":65}
[]
[]
[null,"Fecha","Importe","Acumulado","Descripcion"]
[null,"2022-10-31",6000,{"$f":"I4+movimientos34[[#This Row],[Importe]]","v":11464.33},"INGRESOS OCTUBRE",null,"BALANCE INICIAL:",null,5464.33]
[null,"2022-10-31",-5905,{"$f":"D4+movimientos34[[#This Row],[Importe]]","v":5559.33},"SUELDOS OCTUBRE",null,"BALANCE FINAL: "]
[null,"2022-10-31",-3500,{"$f":"D5+movimientos34[[#This Row],[Importe]]","v":2059.33},"SUELDOS AUTO"]
[null,"2022-10-31",-500,{"$f":"D6+movimientos34[[#This Row],[Importe]]","v":1559.33},"OTROS"]
[null,"2022-11-01",-1800,{"$f":"D7+movimientos34[[#This Row],[Importe]]","v":-240.67},"ALQUILER"]
[null,"2022-11-15",14000,{"$f":"D8+movimientos34[[#This Row],[Importe]]","v":13759.33},"INGRESO NOV",null,"Cambios hechos"]
[null,"31/11/2022",-362,{"$f":"D9+movimientos34[[#This Row],[Importe]]","v":13397.33},"LASER",null,"Autonomos es 25% de facturacion del mes en 2022, 22% en 2023"]
[null,"31/11/2022",-5905,{"$f":"D10+movimientos34[[#This Row],[Importe]]","v":7492.33},"SUELDOS",null,"Rojo es negativo, amarillo es menos de 10K, Verde es mas de 10K"]
[null,"31/11/2022",{"$f":"C9*-0.25","v":-3500},{"$f":"D11+movimientos34[[#This Row],[Importe]]","v":3992.33},"SUELDOS AUTONOMOS"]
[null,"31/11/2022",-1600,{"$f":"D12+movimientos34[[#This Row],[Importe]]","v":2392.33},"OTROS "]
[null,"2022-12-01",6000,{"$f":"D13+movimientos34[[#This Row],[Importe]]","v":8392.33},"INGRESO DIC 1"]
[null,"2022-12-01",-1800,{"$f":"D14+movimientos34[[#This Row],[Importe]]","v":6592.33},"ALQUILER"]
[null,"2022-12-25",6000,{"$f":"D15+movimientos34[[#This Row],[Importe]]","v":12592.33},"INGRESO DIC 2"]
[null,"2022-12-31",-362,{"$f":"D16+movimientos34[[#This Row],[Importe]]","v":12230.33},"LASER"]
[null,"2022-12-31",-5905,{"$f":"D17+movimientos34[[#This Row],[Importe]]","v":6325.33},"SUELDOS"]
[null,"2022-12-31",{"$f":"12000*-0.25","v":-3000},{"$f":"D18+movimientos34[[#This Row],[Importe]]","v":3325.33},"SUELDOS AUTONOMOS"]
[null,"2022-12-31",-1600,{"$f":"D19+movimientos34[[#This Row],[Importe]]","v":1725.33},"OTROS "]
[null,"2023-01-01",-1800,{"$f":"D20+movimientos34[[#This Row],[Importe]]","v":-74.6700000000001},"ALQUILER"]
[null,"2023-01-15",5500,{"$f":"D21+movimientos34[[#This Row],[Importe]]","v":5425.33},"INGRESO ENERO 1"]
[null,"2023-01-20",-5000,{"$f":"D22+movimientos34[[#This Row],[Importe]]","v":425.33},"TAXES"]
[null,"2023-01-31",{"$f":"11000*0.23","v":2530},{"$f":"D23+movimientos34[[#This Row],[Importe]]","v":2955.33},"SUELDOS AUTONOMOS"]
[null,"2023-01-31",5500,{"$f":"D24+movimientos34[[#This Row],[Importe]]","v":8455.33},"INGRESO ENERO 2"]
[null,"2023-01-31",-362,{"$f":"D25+movimientos34[[#This Row],[Importe]]","v":8093.33},"LASER"]
[null,"2023-01-31",-5905,{"$f":"D26+movimientos34[[#This Row],[Importe]]","v":2188.33},"SUELDOS"]
[null,"2023-02-01",-1800,{"$f":"D27+movimientos34[[#This Row],[Importe]]","v":388.33},"ALQUILER"]
[null,"2023-02-02",7500,{"$f":"D28+movimientos34[[#This Row],[Importe]]","v":7888.33},"INGRESO FEBRERO 1"]
[null,"2023-02-03",-362,{"$f":"D29+movimientos34[[#This Row],[Importe]]","v":7526.33},"LASER"]
[null,"28/0272023",7500,{"$f":"D30+movimientos34[[#This Row],[Importe]]","v":15026.33},"INGRES FEBRERO 2"]
[null,"2023-02-28",-500,{"$f":"D31+movimientos34[[#This Row],[Importe]]","v":14526.33},"OTROS"]
[null,"2023-02-28",-5905,{"$f":"D32+movimientos34[[#This Row],[Importe]]","v":8621.33},"SUELDOS"]
[null,"2023-02-28",{"$f":"15000*-0.23","v":-3450},{"$f":"D33+movimientos34[[#This Row],[Importe]]","v":5171.33},"SUELDOS AUTONOMOS"]
[null,"2023-03-01",-1800,{"$f":"D34+movimientos34[[#This Row],[Importe]]","v":3371.33},"ALQUILER"]
[null,"2023-03-02",-362,{"$f":"D35+movimientos34[[#This Row],[Importe]]","v":3009.33},"LASER"]
[null,"2023-03-03",8000,{"$f":"D36+movimientos34[[#This Row],[Importe]]","v":11009.33},"INGRESO MARZO 1"]
[null,"2023-03-04",-1000,{"$f":"D37+movimientos34[[#This Row],[Importe]]","v":10009.33},"OTROS"]
[null,"2023-03-22",-5905,{"$f":"D38+movimientos34[[#This Row],[Importe]]","v":4104.33},"SUELDOS"]
[null,"2023-03-22",{"$f":"16000*-0.23","v":-3680},{"$f":"D39+movimientos34[[#This Row],[Importe]]","v":424.33},"SUELDOS AUTONOMOS"]
[null,"2023-03-22",8000,{"$f":"D40+movimientos34[[#This Row],[Importe]]","v":8424.33},"INGRESO MARZO 2"]
[{"$nulls":3},{"$f":"D41+movimientos34[[#This Row],[Importe]]","v":8424.33}]
[{"$nulls":3},{"$f":"D42+movimientos34[[#This Row],[Importe]]","v":8424.33}]
[{"$nulls":3},{"$f":"D43+movimientos34[[#This Row],[Importe]]","v":8424.33}]
[{"$nulls":3},{"$f":"D44+movimientos34[[#This Row],[Importe]]","v":8424.33}]
[{"$nulls":3},{"$f":"D45+movimientos34[[#This Row],[Importe]]","v":8424.33}]
[{"$nulls":3},{"$f":"D46+movimientos34[[#This Row],[Importe]]","v":8424.33}]
[{"$nulls":3},{"$f":"D47+movimientos34[[#This Row],[Importe]]","v":8424.33}]
[{"$nulls":3},{"$f":"D48+movimientos34[[#This Row],[Importe]]","v":8424.33}]
[{"$nulls":3},{"$f":"D49+movimientos34[[#This Row],[Importe]]","v":8424.33}]
[{"$nulls":3},{"$f":"D50+movimientos34[[#This Row],[Importe]]","v":8424.33}]
[{"$nulls":3},{"$f":"D51+movimientos34[[#This Row],[Importe]]","v":8424.33}]
[{"$nulls":3},{"$f":"D52+movimientos34[[#This Row],[Importe]]","v":8424.33}]
[{"$nulls":3},{"$f":"D53+movimientos34[[#This Row],[Importe]]","v":8424.33}]
[{"$nulls":3},{"$f":"D54+movimientos34[[#This Row],[Importe]]","v":8424.33}]
[{"$nulls":3},{"$f":"D55+movimientos34[[#This Row],[Importe]]","v":8424.33}]
[{"$nulls":3},{"$f":"D56+movimientos34[[#This Row],[Importe]]","v":8424.33}]
[{"$nulls":3},{"$f":"D57+movimientos34[[#This Row],[Importe]]","v":8424.33}]
[{"$nulls":3},{"$f":"D58+movimientos34[[#This Row],[Importe]]","v":8424.33}]
[{"$nulls":3},{"$f":"D59+movimientos34[[#This Row],[Importe]]","v":8424.33}]
[{"$nulls":3},{"$f":"D60+movimientos34[[#This Row],[Importe]]","v":8424.33}]
[{"$nulls":3},{"$f":"D61+movimientos34[[#This Row],[Importe]]","v":8424.33}]
[{"$nulls":3},{"$f":"D62+movimientos34[[#This Row],[Importe]]","v":8424.33}]
[{"$nulls":3},{"$f":"D63+movimientos34[[#This Row],[Importe]]","v":8424.33}]
[{"$nulls":3},{"$f":"D64+movimientos34[[#This Row],[Importe]]","v":8424.33}]