{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Hoja1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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":"Hoja1","index":0,"n_rows":17,"n_cols":11,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
["Mes","Alquiles s/c","Pagaré","Tot. Alq.","Agua","Pasto","Sub total","Administ.","Total","Seguro","Observaciones"]
["marzo",40500,43900,{"$f":"B2+C2","v":84400},5000,6500,{"$f":"B2+C2+E2+F2","v":95900},{"$f":"D2*0.04","v":3376},{"$f":"G2-H2","v":92524},null,"Agua febrero $4.500"]
["abril",40500,43900,{"$f":"B3+C3","v":84400},null,null,{"$f":"B3+C3+E3+F3","v":84400},{"$f":"(B3+C3)*0.04","v":3376},{"$f":"G3-H3","v":81024},null,"Agua marzo $ 5.000"]
["mayo",60750,65800,126550,null,null,{"$f":"B4+C4+E4+F4","v":126550},{"$f":"(B4+C4)*0.04","v":5062},121488]
["junio",60750,65800,126550,null,null,{"$f":"B5+C5+E5+F5","v":126550},{"$f":"(B5+C5)*0.04","v":5062},121488,null,"Corte de pasto:"]
["julio",60750,65800,126550,null,null,{"$f":"B6+C6+E6+F6","v":126550},{"$f":"(B6+C6)*0.04","v":5062},121488,null,"Desde diciembre incluido"]
["agosto",60750,65800,126550,null,null,{"$f":"B7+C7+E7+F7","v":126550},{"$f":"(B7+C7)*0.04","v":5062},121488,null,"$6.500 falta diferencia"]
["septiembre",60750,65800,126550,null,null,{"$f":"B8+C8+E8+F8","v":126550},{"$f":"(B8+C8)*0.04","v":5062},121488]
["octubre",60750,65800,126550,null,null,{"$f":"B9+C9+E9+F9","v":126550},{"$f":"(B9+C9)*0.04","v":5062},121488,null,"Seguro:"]
["noviembre",91200,98700,189900,null,null,{"$f":"B10+C10+E10+F10","v":189900},{"$f":"(B10+C10)*0.04","v":7596},182304,null,"falta presentar póliza endosada"]
["diciembre",91200,98700,189900,null,null,{"$f":"B11+C11+E11+F11","v":189900},{"$f":"(B11+C11)*0.04","v":7596},182304,null,"a nombre Calandra Juana"]
["enero",91200,98700,189900,null,null,{"$f":"B12+C12+E12+F12","v":189900},{"$f":"(B12+C12)*0.04","v":7596},182304,null,"montos $40.000.000"]
["febrero",91200,98700,189900,null,null,{"$f":"B13+C13+E13+F13","v":189900},{"$f":"(B13+C13)*0.04","v":7596},182304,null,"(U$D 1.500 / m2)"]
["marzo",91200,98700,189900,null,null,{"$f":"B14+C14+E14+F14","v":189900},{"$f":"(B14+C14)*0.04","v":7596},{"$f":"G14-H14","v":182304},null,"Terceros linderos $20.000.000"]
["abril",91200,98700,189900,null,null,189900,7596,182304,null,"Cristales $2.000.000"]
["mayo",null,null,0,null,null,0,0,0]
["junio",null,null,0,null,null,0,0,0]