{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Balances","PL","Préstamos"],"read":"whole","date_system":"1900"}

{"sheet":"Balances","index":0,"n_rows":16,"n_cols":4,"rows_kept":16}
["Categoria","Cuenta","25-12-31","24-12-31"]
["ACTIVOS"]
[null,"Efectivo en banco",{"v":36000,"d":"36,000 €"},{"v":13000,"d":"13,000 €"}]
[null,"Bitcoin B",{"v":285000,"d":"285,000 €"},{"v":305000,"d":"305,000 €"}]
[null,"Bitcoin A",{"v":40000,"d":"40,000 €"},{"v":0,"d":"0 €"}]
[null,"Inversiones tradicionales",{"v":129000,"d":"129,000 €"},{"v":125000,"d":"125,000 €"}]
[null,"Otros",{"v":16000,"d":"16,000 €"},{"v":17000,"d":"17,000 €"}]
[null,"Activos Eli",{"v":33000,"d":"33,000 €"},{"v":42000,"d":"42,000 €"}]
[null,"TOTAL ACTIVOS",{"$f":"SUM(C3:C8)","v":{"v":539000,"d":"539,000 €"}},{"$f":"SUM(D3:D8)","v":{"v":502000,"d":"502,000 €"}}]
["PASIVOS"]
[null,"Bankinter 1 (saylor 1)",{"v":24000,"d":"24,000 €"},{"v":27000,"d":"27,000 €"}]
[null,"Bankinter 2 (saylor 2)",{"v":19000,"d":"19,000 €"},{"v":0,"d":"0 €"}]
[null,"Pignorado Myinvestor (saylor 3)",{"v":27000,"d":"27,000 €"},{"v":0,"d":"0 €"}]
[null,"Moto Kawi",{"v":7500,"d":"7,500 €"},{"v":8500,"d":"8,500 €"}]
[null,"TOTAL PASIVOS",{"$f":"SUM(C11:C14)","v":{"v":77500,"d":"77,500 €"}},{"$f":"SUM(D11:D14)","v":{"v":35500,"d":"35,500 €"}}]
["PATRIMONITO NETO",null,{"$f":"C9-C15","v":{"v":461500,"d":"461,500 €"}},{"$f":"D9-D15","v":{"v":466500,"d":"466,500 €"}}]

{"sheet":"PL","index":1,"n_rows":14,"n_cols":4,"rows_kept":14}
["INGRESOS"]
[null,"Trabajo"]
[null,null,"Galoy",{"v":32500,"d":"32,500 €"}]
[null,null,"Superhog",{"v":17300,"d":"17,300 €"}]
[null,null,"Baja",{"v":11300,"d":"11,300 €"}]
[null,"Total Trabajo",null,{"$f":"SUM(D3:D5)","v":{"v":61100,"d":"61,100 €"}}]
[null,"Otros",null,{"v":6300,"d":"6,300 €"}]
[null,"Eli",null,{"v":10000,"d":"10,000 €"}]
[null,"TOTAL INGRESOS",null,{"$f":"SUM(D6:D8)","v":{"v":77400,"d":"77,400 €"}}]
["GASTOS"]
[null,"Pablo",null,{"v":29600,"d":"29,600 €"}]
[null,"Eli",null,{"v":18000,"d":"18,000 €"}]
[null,"TOTAL GASTOS",null,{"$f":"SUM(D11:D12)","v":{"v":47600,"d":"47,600 €"}}]
["AHORRO",null,null,{"$f":"D9-D13","v":{"v":29800,"d":"29,800 €"}}]

{"sheet":"Préstamos","index":2,"n_rows":7,"n_cols":5,"rows_kept":7}
[null,"Saylor 1","Saylor 2","Saylor 3","Total"]
["Capital inicial préstamo",{"v":33000,"d":"33,000.00 €"},{"v":20000,"d":"20,000.00 €"},{"v":28000,"d":"28,000.00 €"},{"$f":"SUM(B2:D2)","v":{"v":81000,"d":"81,000.00 €"}}]
["Capital pendiente de amortizar a cierre de 2025",{"v":23900,"d":"23,900.00 €"},{"v":18500,"d":"18,500.00 €"},{"v":27250,"d":"27,250.00 €"},{"$f":"SUM(B3:D3)","v":{"v":69650,"d":"69,650.00 €"}}]
["Intereses pagados acumulados a cierre de 2025",{"v":5650,"d":"5,650.00 €"},{"v":1200,"d":"1,200.00 €"},{"v":500,"d":"500.00 €"},{"$f":"SUM(B4:D4)","v":{"v":7350,"d":"7,350.00 €"}}]
["Valor actual de los activos comprados",{"v":108000,"d":"108,000.00 €"},{"v":11600,"d":"11,600.00 €"},{"v":27625,"d":"27,625.00 €"},{"$f":"SUM(B5:D5)","v":{"v":147225,"d":"147,225.00 €"}}]
["Valor de salida",{"$f":"B5-B3","v":{"v":84100,"d":"84,100.00 €"}},{"$f":"C5-C3","v":{"v":-6900,"d":"-6,900.00 €"}},{"$f":"D5-D3","v":{"v":375,"d":"375.00 €"}},{"$f":"SUM(B6:D6)","v":{"v":77575,"d":"77,575.00 €"}}]
["Retorno hasta la fecha",{"$f":"(B6-B4)/B2","v":{"v":2.37727272727273,"d":"237.73%"}},{"$f":"(C6-C4)/C2","v":{"v":-0.405,"d":"-40.50%"}},{"$f":"(D6-D4)/D2","v":{"v":-0.00446428571428571,"d":"-0.45%"}}]