{"text_format":"3","workbook":"xls","n_sheets":5,"sheets":["TESORERIA 3","TESORERIA 2","CTA RESULTADOS 3","CTA RESULTADOS 2","BALANCE"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"TESORERIA 3","index":0,"n_rows":34,"n_cols":15,"rows_kept":34,"merged":[[0,1,0,13]],"flags":["formulas_cached_only"]}
[]
[null,"TOTAL","enero","febrero","marzo","abril","mayo","junio","julio","agosto","septiembre","octubre","noviembre","diciembre"]
["ENTRADAS DE DINERO",{"v":16075280,"d":"16,075,280"},{"v":1315440,"d":"1,315,440"},{"v":1315440,"d":"1,315,440"},{"v":1315440,"d":"1,315,440"},{"v":1315440,"d":"1,315,440"},{"v":1315440,"d":"1,315,440"},{"v":1315440,"d":"1,315,440"},{"v":1315440,"d":"1,315,440"},{"v":1315440,"d":"1,315,440"},{"v":1605440,"d":"1,605,440"},{"v":1315440,"d":"1,315,440"},{"v":1315440,"d":"1,315,440"},{"v":1315440,"d":"1,315,440"}]
["A) POR FINANCIACIÓN",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Aportaciones capital ",0,{"$nulls":12},0]
["Préstamo",0]
["Subvención  explotación",0,{"$nulls":12},0]
["B) POR LA ACTIVIDAD",{"v":16075280,"d":"16,075,280"},{"v":1315440,"d":"1,315,440"},{"v":1315440,"d":"1,315,440"},{"v":1315440,"d":"1,315,440"},{"v":1315440,"d":"1,315,440"},{"v":1315440,"d":"1,315,440"},{"v":1315440,"d":"1,315,440"},{"v":1315440,"d":"1,315,440"},{"v":1315440,"d":"1,315,440"},{"v":1605440,"d":"1,605,440"},{"v":1315440,"d":"1,315,440"},{"v":1315440,"d":"1,315,440"},{"v":1315440,"d":"1,315,440"}]
["Cobros por servicios",{"v":16075280,"d":"16,075,280"},{"v":1315440,"d":"1,315,440"},{"v":1315440,"d":"1,315,440"},{"v":1315440,"d":"1,315,440"},{"v":1315440,"d":"1,315,440"},{"v":1315440,"d":"1,315,440"},{"v":1315440,"d":"1,315,440"},{"v":1315440,"d":"1,315,440"},{"v":1315440,"d":"1,315,440"},{"v":1605440,"d":"1,605,440"},{"v":1315440,"d":"1,315,440"},{"v":1315440,"d":"1,315,440"},{"v":1315440,"d":"1,315,440"},{"v":16075280,"d":"16,075,280"}]
["SALIDAS DE DINERO",{"v":11441607,"d":"11,441,607"},{"v":1203367,"d":"1,203,367"},{"v":705136,"d":"705,136"},{"v":748536,"d":"748,536"},{"v":1204194,"d":"1,204,194"},{"v":667336,"d":"667,336"},{"v":1140278,"d":"1,140,278"},{"v":1167480,"d":"1,167,480"},{"v":705136,"d":"705,136"},{"v":843536,"d":"843,536"},{"v":1248994,"d":"1,248,994"},{"v":667336,"d":"667,336"},{"v":1140278,"d":"1,140,278"}]
["A) POR INVERSIONES",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Fianzas",0,{"$nulls":12},0]
["Gastos  establecimiento",0]
["Mat. Didactico (no consum.)",0,{"$nulls":12},0]
["Mobiliario",0,{"$nulls":12},0]
["Equipos audiovisuales",0]
["B) POR LA ACTIVIDAD",{"v":11441607,"d":"11,441,607"},{"v":1203367,"d":"1,203,367"},{"v":705136,"d":"705,136"},{"v":748536,"d":"748,536"},{"v":1204194,"d":"1,204,194"},{"v":667336,"d":"667,336"},{"v":1140278,"d":"1,140,278"},{"v":1167480,"d":"1,167,480"},{"v":705136,"d":"705,136"},{"v":843536,"d":"843,536"},{"v":1248994,"d":"1,248,994"},{"v":667336,"d":"667,336"},{"v":1140278,"d":"1,140,278"}]
["Arrendamientos",{"v":835200,"d":"835,200"},{"v":69600,"d":"69,600"},{"v":69600,"d":"69,600"},{"v":69600,"d":"69,600"},{"v":69600,"d":"69,600"},{"v":69600,"d":"69,600"},{"v":69600,"d":"69,600"},{"v":69600,"d":"69,600"},{"v":69600,"d":"69,600"},{"v":69600,"d":"69,600"},{"v":69600,"d":"69,600"},{"v":69600,"d":"69,600"},{"v":69600,"d":"69,600"},{"v":835200,"d":"835,200"}]
["Primas de seguros",{"v":95000,"d":"95,000"},{"$nulls":8},{"v":95000,"d":"95,000"}]
["Suministro electricidad",{"v":104400,"d":"104,400"},null,{"v":17400,"d":"17,400"},null,{"v":17400,"d":"17,400"},null,{"v":17400,"d":"17,400"},null,{"v":17400,"d":"17,400"},null,{"v":17400,"d":"17,400"},null,{"v":17400,"d":"17,400"},{"v":104400,"d":"104,400"}]
["Suministro de agua",{"v":18000,"d":"18,000"},null,{"v":3000,"d":"3,000"},null,{"v":3000,"d":"3,000"},null,{"v":3000,"d":"3,000"},null,{"v":3000,"d":"3,000"},null,{"v":3000,"d":"3,000"},null,{"v":3000,"d":"3,000"},{"v":18000,"d":"18,000"}]
["Servicio telefónico",{"v":104400,"d":"104,400"},null,{"v":17400,"d":"17,400"},null,{"v":17400,"d":"17,400"},null,{"v":17400,"d":"17,400"},null,{"v":17400,"d":"17,400"},null,{"v":17400,"d":"17,400"},null,{"v":17400,"d":"17,400"}]
["Material de oficina",{"v":92800,"d":"92,800"},null,null,{"v":23200,"d":"23,200"},null,null,{"v":23200,"d":"23,200"},null,null,{"v":23200,"d":"23,200"},null,null,{"v":23200,"d":"23,200"}]
["Sueldo Neto",{"v":5398548,"d":"5,398,548"},{"v":381222,"d":"381,222"},{"v":381222,"d":"381,222"},{"v":381222,"d":"381,222"},{"v":381222,"d":"381,222"},{"v":381222,"d":"381,222"},{"v":793164,"d":"793,164"},{"v":381222,"d":"381,222"},{"v":381222,"d":"381,222"},{"v":381222,"d":"381,222"},{"v":381222,"d":"381,222"},{"v":381222,"d":"381,222"},{"v":793164,"d":"793,164"},{"v":5398548,"d":"5,398,548"}]
["Pago S.Social",{"v":2257920,"d":"2,257,920"},{"v":188160,"d":"188,160"},{"v":188160,"d":"188,160"},{"v":188160,"d":"188,160"},{"v":188160,"d":"188,160"},{"v":188160,"d":"188,160"},{"v":188160,"d":"188,160"},{"v":188160,"d":"188,160"},{"v":188160,"d":"188,160"},{"v":188160,"d":"188,160"},{"v":188160,"d":"188,160"},{"v":188160,"d":"188,160"},{"v":188160,"d":"188,160"},{"v":2257920,"d":"2,257,920"}]
["Pago IRPF",{"v":19852,"d":"19,852"},{"v":5302,"d":"5,302"},null,null,{"v":4338,"d":"4,338"},null,null,{"v":5874,"d":"5,874"},null,null,{"v":4338,"d":"4,338"},null,null,{"v":19852,"d":"19,852"}]
["Pago IVA trimestral",{"v":2028030,"d":"2,028,030"},{"v":499520,"d":"499,520"},null,null,{"v":494720,"d":"494,720"},null,null,{"v":494270,"d":"494,270"},null,null,{"v":539520,"d":"539,520"},null,null,{"v":2028030,"d":"2,028,030"}]
["Pago I s/ Sociedades",{"v":31209,"d":"31,209"},{"v":31209,"d":"31,209"}]
["Pago préstamos",{"v":340248,"d":"340,248"},{"v":28354,"d":"28,354"},{"v":28354,"d":"28,354"},{"v":28354,"d":"28,354"},{"v":28354,"d":"28,354"},{"v":28354,"d":"28,354"},{"v":28354,"d":"28,354"},{"v":28354,"d":"28,354"},{"v":28354,"d":"28,354"},{"v":28354,"d":"28,354"},{"v":28354,"d":"28,354"},{"v":28354,"d":"28,354"},{"v":28354,"d":"28,354"},{"v":340248,"d":"340,248"}]
["Mat. Didactico de consumo",{"v":116000,"d":"116,000"},null,null,{"v":58000,"d":"58,000"},{"$nulls":5},{"v":58000,"d":"58,000"}]
["SALDO DEL PERIODO",{"v":4633673,"d":"4,633,673"},{"v":112073,"d":"112,073"},{"v":610304,"d":"610,304"},{"v":566904,"d":"566,904"},{"v":111246,"d":"111,246"},{"v":648104,"d":"648,104"},{"v":175162,"d":"175,162"},{"v":147960,"d":"147,960"},{"v":610304,"d":"610,304"},{"v":761904,"d":"761,904"},{"v":66446,"d":"66,446"},{"v":648104,"d":"648,104"},{"v":175162,"d":"175,162"}]
[]
["SALDO ACUMULADO AÑO",null,{"v":112073,"d":"112,073"},{"v":722377,"d":"722,377"},{"v":1289281,"d":"1,289,281"},{"v":1400527,"d":"1,400,527"},{"v":2048631,"d":"2,048,631"},{"v":2223793,"d":"2,223,793"},{"v":2371753,"d":"2,371,753"},{"v":2982057,"d":"2,982,057"},{"v":3743961,"d":"3,743,961"},{"v":3810407,"d":"3,810,407"},{"v":4458511,"d":"4,458,511"},{"v":4633673,"d":"4,633,673"}]
["SALDO ACUMULADO TOTAL",{"v":4012746,"d":"4,012,746"},{"v":4124819,"d":"4,124,819"},{"v":4735123,"d":"4,735,123"},{"v":5302027,"d":"5,302,027"},{"v":5413273,"d":"5,413,273"},{"v":6061377,"d":"6,061,377"},{"v":6236539,"d":"6,236,539"},{"v":6384499,"d":"6,384,499"},{"v":6994803,"d":"6,994,803"},{"v":7756707,"d":"7,756,707"},{"v":7823153,"d":"7,823,153"},{"v":8471257,"d":"8,471,257"},{"v":8646419,"d":"8,646,419"}]

{"sheet":"TESORERIA 2","index":1,"n_rows":34,"n_cols":15,"rows_kept":34,"merged":[[0,1,0,13]],"flags":["formulas_cached_only"]}
[]
[null,"TOTAL","enero","febrero","marzo","abril","mayo","junio","julio","agosto","septiembre","octubre","noviembre","diciembre"]
["ENTRADAS DE DINERO",{"v":11175440,"d":"11,175,440"},{"v":702960,"d":"702,960"},{"v":702960,"d":"702,960"},{"v":702960,"d":"702,960"},{"v":702960,"d":"702,960"},{"v":702960,"d":"702,960"},{"v":702960,"d":"702,960"},{"v":702960,"d":"702,960"},{"v":702960,"d":"702,960"},{"v":1605440,"d":"1,605,440"},{"v":1315440,"d":"1,315,440"},{"v":1315440,"d":"1,315,440"},{"v":1315440,"d":"1,315,440"}]
["A) POR FINANCIACIÓN",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Aportaciones capital ",0,{"$nulls":12},0]
["Préstamo",0]
["Subvención  explotación",0,{"$nulls":12},0]
["B) POR LA ACTIVIDAD",{"v":11175440,"d":"11,175,440"},{"v":702960,"d":"702,960"},{"v":702960,"d":"702,960"},{"v":702960,"d":"702,960"},{"v":702960,"d":"702,960"},{"v":702960,"d":"702,960"},{"v":702960,"d":"702,960"},{"v":702960,"d":"702,960"},{"v":702960,"d":"702,960"},{"v":1605440,"d":"1,605,440"},{"v":1315440,"d":"1,315,440"},{"v":1315440,"d":"1,315,440"},{"v":1315440,"d":"1,315,440"}]
["Cobros por servicios",{"v":11175440,"d":"11,175,440"},{"v":702960,"d":"702,960"},{"v":702960,"d":"702,960"},{"v":702960,"d":"702,960"},{"v":702960,"d":"702,960"},{"v":702960,"d":"702,960"},{"v":702960,"d":"702,960"},{"v":702960,"d":"702,960"},{"v":702960,"d":"702,960"},{"v":1605440,"d":"1,605,440"},{"v":1315440,"d":"1,315,440"},{"v":1315440,"d":"1,315,440"},{"v":1315440,"d":"1,315,440"},{"v":11175440,"d":"11,175,440"}]
["SALIDAS DE DINERO",{"v":10612536,"d":"10,612,536"},{"v":1044886,"d":"1,044,886"},{"v":705136,"d":"705,136"},{"v":748536,"d":"748,536"},{"v":955554,"d":"955,554"},{"v":667336,"d":"667,336"},{"v":1140278,"d":"1,140,278"},{"v":914490,"d":"914,490"},{"v":705136,"d":"705,136"},{"v":843536,"d":"843,536"},{"v":1080034,"d":"1,080,034"},{"v":667336,"d":"667,336"},{"v":1140278,"d":"1,140,278"}]
["A) POR INVERSIONES",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Fianzas",0,{"$nulls":12},0]
["Gastos  establecimiento",0]
["Mat. Didactico (no consum.)",0,{"$nulls":12},0]
["Mobiliario",0,{"$nulls":12},0]
["Equipos audiovisuales",0]
["B) POR LA ACTIVIDAD",{"v":10612536,"d":"10,612,536"},{"v":1044886,"d":"1,044,886"},{"v":705136,"d":"705,136"},{"v":748536,"d":"748,536"},{"v":955554,"d":"955,554"},{"v":667336,"d":"667,336"},{"v":1140278,"d":"1,140,278"},{"v":914490,"d":"914,490"},{"v":705136,"d":"705,136"},{"v":843536,"d":"843,536"},{"v":1080034,"d":"1,080,034"},{"v":667336,"d":"667,336"},{"v":1140278,"d":"1,140,278"}]
["Arrendamientos",{"v":835200,"d":"835,200"},{"v":69600,"d":"69,600"},{"v":69600,"d":"69,600"},{"v":69600,"d":"69,600"},{"v":69600,"d":"69,600"},{"v":69600,"d":"69,600"},{"v":69600,"d":"69,600"},{"v":69600,"d":"69,600"},{"v":69600,"d":"69,600"},{"v":69600,"d":"69,600"},{"v":69600,"d":"69,600"},{"v":69600,"d":"69,600"},{"v":69600,"d":"69,600"},{"v":835200,"d":"835,200"}]
["Primas de seguros",{"v":95000,"d":"95,000"},{"$nulls":8},{"v":95000,"d":"95,000"}]
["Suministro electricidad",{"v":104400,"d":"104,400"},null,{"v":17400,"d":"17,400"},null,{"v":17400,"d":"17,400"},null,{"v":17400,"d":"17,400"},null,{"v":17400,"d":"17,400"},null,{"v":17400,"d":"17,400"},null,{"v":17400,"d":"17,400"},{"v":104400,"d":"104,400"}]
["Suministro de agua",{"v":18000,"d":"18,000"},null,{"v":3000,"d":"3,000"},null,{"v":3000,"d":"3,000"},null,{"v":3000,"d":"3,000"},null,{"v":3000,"d":"3,000"},null,{"v":3000,"d":"3,000"},null,{"v":3000,"d":"3,000"},{"v":18000,"d":"18,000"}]
["Servicio telefónico",{"v":104400,"d":"104,400"},null,{"v":17400,"d":"17,400"},null,{"v":17400,"d":"17,400"},null,{"v":17400,"d":"17,400"},null,{"v":17400,"d":"17,400"},null,{"v":17400,"d":"17,400"},null,{"v":17400,"d":"17,400"}]
["Material de oficina",{"v":92800,"d":"92,800"},null,null,{"v":23200,"d":"23,200"},null,null,{"v":23200,"d":"23,200"},null,null,{"v":23200,"d":"23,200"},null,null,{"v":23200,"d":"23,200"}]
["Sueldo Neto",{"v":5398548,"d":"5,398,548"},{"v":381222,"d":"381,222"},{"v":381222,"d":"381,222"},{"v":381222,"d":"381,222"},{"v":381222,"d":"381,222"},{"v":381222,"d":"381,222"},{"v":793164,"d":"793,164"},{"v":381222,"d":"381,222"},{"v":381222,"d":"381,222"},{"v":381222,"d":"381,222"},{"v":381222,"d":"381,222"},{"v":381222,"d":"381,222"},{"v":793164,"d":"793,164"},{"v":5398548,"d":"5,398,548"}]
["Pago S.Social",{"v":2257920,"d":"2,257,920"},{"v":188160,"d":"188,160"},{"v":188160,"d":"188,160"},{"v":188160,"d":"188,160"},{"v":188160,"d":"188,160"},{"v":188160,"d":"188,160"},{"v":188160,"d":"188,160"},{"v":188160,"d":"188,160"},{"v":188160,"d":"188,160"},{"v":188160,"d":"188,160"},{"v":188160,"d":"188,160"},{"v":188160,"d":"188,160"},{"v":188160,"d":"188,160"},{"v":2257920,"d":"2,257,920"}]
["Pago IRPF",{"v":19852,"d":"19,852"},{"v":5302,"d":"5,302"},null,null,{"v":4338,"d":"4,338"},null,null,{"v":5874,"d":"5,874"},null,null,{"v":4338,"d":"4,338"},null,null,{"v":19852,"d":"19,852"}]
["Pago IVA trimestral",{"v":969790,"d":"969,790"},{"v":111870,"d":"111,870"},null,null,{"v":246080,"d":"246,080"},null,null,{"v":241280,"d":"241,280"},null,null,{"v":370560,"d":"370,560"},null,null,{"v":969790,"d":"969,790"}]
["Pago I s/ Sociedades",{"v":260378,"d":"260,378"},{"v":260378,"d":"260,378"}]
["Pago préstamos",{"v":340248,"d":"340,248"},{"v":28354,"d":"28,354"},{"v":28354,"d":"28,354"},{"v":28354,"d":"28,354"},{"v":28354,"d":"28,354"},{"v":28354,"d":"28,354"},{"v":28354,"d":"28,354"},{"v":28354,"d":"28,354"},{"v":28354,"d":"28,354"},{"v":28354,"d":"28,354"},{"v":28354,"d":"28,354"},{"v":28354,"d":"28,354"},{"v":28354,"d":"28,354"},{"v":340248,"d":"340,248"}]
["Mat. Didactico de consumo",{"v":116000,"d":"116,000"},null,null,{"v":58000,"d":"58,000"},{"$nulls":5},{"v":58000,"d":"58,000"}]
["SALDO DEL PERIODO",{"v":562904,"d":"562,904"},{"v":-341926,"d":"-341,926"},{"v":-2176,"d":"-2,176"},{"v":-45576,"d":"-45,576"},{"v":-252594,"d":"-252,594"},{"v":35624,"d":"35,624"},{"v":-437318,"d":"-437,318"},{"v":-211530,"d":"-211,530"},{"v":-2176,"d":"-2,176"},{"v":761904,"d":"761,904"},{"v":235406,"d":"235,406"},{"v":648104,"d":"648,104"},{"v":175162,"d":"175,162"}]
[]
["SALDO ACUMULADO AÑO",null,{"v":-341926,"d":"-341,926"},{"v":-344102,"d":"-344,102"},{"v":-389678,"d":"-389,678"},{"v":-642272,"d":"-642,272"},{"v":-606648,"d":"-606,648"},{"v":-1043966,"d":"-1,043,966"},{"v":-1255496,"d":"-1,255,496"},{"v":-1257672,"d":"-1,257,672"},{"v":-495768,"d":"-495,768"},{"v":-260362,"d":"-260,362"},{"v":387742,"d":"387,742"},{"v":562904,"d":"562,904"}]
["SALDO ACUMULADO TOTAL",{"v":3449842,"d":"3,449,842"},{"v":3107916,"d":"3,107,916"},{"v":3105740,"d":"3,105,740"},{"v":3060164,"d":"3,060,164"},{"v":2807570,"d":"2,807,570"},{"v":2843194,"d":"2,843,194"},{"v":2405876,"d":"2,405,876"},{"v":2194346,"d":"2,194,346"},{"v":2192170,"d":"2,192,170"},{"v":2954074,"d":"2,954,074"},{"v":3189480,"d":"3,189,480"},{"v":3837584,"d":"3,837,584"},{"v":4012746,"d":"4,012,746"}]

{"sheet":"CTA RESULTADOS 3","index":2,"n_rows":28,"n_cols":15,"rows_kept":28,"flags":["formulas_cached_only"]}
[null,"TOTAL","enero","febrero","marzo","abril","mayo","junio","julio","agosto","sep.","oct.","nov.","dic"]
["Prestación servicios",{"v":13858000,"d":"13,858,000"},{"v":1134000,"d":"1,134,000"},{"v":1134000,"d":"1,134,000"},{"v":1134000,"d":"1,134,000"},{"v":1134000,"d":"1,134,000"},{"v":1134000,"d":"1,134,000"},{"v":1134000,"d":"1,134,000"},{"v":1134000,"d":"1,134,000"},{"v":1134000,"d":"1,134,000"},{"v":1384000,"d":"1,384,000"},{"v":1134000,"d":"1,134,000"},{"v":1134000,"d":"1,134,000"},{"v":1134000,"d":"1,134,000"},{"v":13858000,"d":"13,858,000"}]
["TOTAL INGRESOS",{"v":13858000,"d":"13,858,000"},{"v":1134000,"d":"1,134,000"},{"v":1134000,"d":"1,134,000"},{"v":1134000,"d":"1,134,000"},{"v":1134000,"d":"1,134,000"},{"v":1134000,"d":"1,134,000"},{"v":1134000,"d":"1,134,000"},{"v":1134000,"d":"1,134,000"},{"v":1134000,"d":"1,134,000"},{"v":1384000,"d":"1,384,000"},{"v":1134000,"d":"1,134,000"},{"v":1134000,"d":"1,134,000"},{"v":1134000,"d":"1,134,000"}]
["Compras",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL COSTES",0,0,0,0,0,0,0,0,0,0,0,0,0]
["MARGEN BRUTO",{"v":13858000,"d":"13,858,000"},{"v":1134000,"d":"1,134,000"},{"v":1134000,"d":"1,134,000"},{"v":1134000,"d":"1,134,000"},{"v":1134000,"d":"1,134,000"},{"v":1134000,"d":"1,134,000"},{"v":1134000,"d":"1,134,000"},{"v":1134000,"d":"1,134,000"},{"v":1134000,"d":"1,134,000"},{"v":1384000,"d":"1,384,000"},{"v":1134000,"d":"1,134,000"},{"v":1134000,"d":"1,134,000"},{"v":1134000,"d":"1,134,000"}]
["Gastos Sueldos",{"v":5787432,"d":"5,787,432"},{"v":413388,"d":"413,388"},{"v":413388,"d":"413,388"},{"v":413388,"d":"413,388"},{"v":413388,"d":"413,388"},{"v":413388,"d":"413,388"},{"v":826776,"d":"826,776"},{"v":413388,"d":"413,388"},{"v":413388,"d":"413,388"},{"v":413388,"d":"413,388"},{"v":413388,"d":"413,388"},{"v":413388,"d":"413,388"},{"v":826776,"d":"826,776"},{"v":5787432,"d":"5,787,432"}]
["Gastos S. Soc.Emp.",{"v":1889280,"d":"1,889,280"},{"v":157440,"d":"157,440"},{"v":157440,"d":"157,440"},{"v":157440,"d":"157,440"},{"v":157440,"d":"157,440"},{"v":157440,"d":"157,440"},{"v":157440,"d":"157,440"},{"v":157440,"d":"157,440"},{"v":157440,"d":"157,440"},{"v":157440,"d":"157,440"},{"v":157440,"d":"157,440"},{"v":157440,"d":"157,440"},{"v":157440,"d":"157,440"},{"v":1889280,"d":"1,889,280"}]
["Arrendamientos",{"v":720000,"d":"720,000"},{"v":60000,"d":"60,000"},{"v":60000,"d":"60,000"},{"v":60000,"d":"60,000"},{"v":60000,"d":"60,000"},{"v":60000,"d":"60,000"},{"v":60000,"d":"60,000"},{"v":60000,"d":"60,000"},{"v":60000,"d":"60,000"},{"v":60000,"d":"60,000"},{"v":60000,"d":"60,000"},{"v":60000,"d":"60,000"},{"v":60000,"d":"60,000"},{"v":720000,"d":"720,000"}]
["Reparaciones y conserv.",{"v":175000,"d":"175,000"},{"$nulls":11},{"v":175000,"d":"175,000"}]
["Primas de Seguros",{"v":95000,"d":"95,000"},{"$nulls":8},{"v":95000,"d":"95,000"}]
["Suministro electricidad",{"v":90000,"d":"90,000"},{"v":7500,"d":"7,500"},{"v":7500,"d":"7,500"},{"v":7500,"d":"7,500"},{"v":7500,"d":"7,500"},{"v":7500,"d":"7,500"},{"v":7500,"d":"7,500"},{"v":7500,"d":"7,500"},{"v":7500,"d":"7,500"},{"v":7500,"d":"7,500"},{"v":7500,"d":"7,500"},{"v":7500,"d":"7,500"},{"v":7500,"d":"7,500"},{"v":90000,"d":"90,000"}]
["Suministro de agua",{"v":18000,"d":"18,000"},{"v":1500,"d":"1,500"},{"v":1500,"d":"1,500"},{"v":1500,"d":"1,500"},{"v":1500,"d":"1,500"},{"v":1500,"d":"1,500"},{"v":1500,"d":"1,500"},{"v":1500,"d":"1,500"},{"v":1500,"d":"1,500"},{"v":1500,"d":"1,500"},{"v":1500,"d":"1,500"},{"v":1500,"d":"1,500"},{"v":1500,"d":"1,500"},{"v":18000,"d":"18,000"}]
["Servicio telefónico",{"v":90000,"d":"90,000"},{"v":7500,"d":"7,500"},{"v":7500,"d":"7,500"},{"v":7500,"d":"7,500"},{"v":7500,"d":"7,500"},{"v":7500,"d":"7,500"},{"v":7500,"d":"7,500"},{"v":7500,"d":"7,500"},{"v":7500,"d":"7,500"},{"v":7500,"d":"7,500"},{"v":7500,"d":"7,500"},{"v":7500,"d":"7,500"},{"v":7500,"d":"7,500"}]
["Material de oficina ",{"v":79992,"d":"79,992"},{"v":6666,"d":"6,666"},{"v":6666,"d":"6,666"},{"v":6666,"d":"6,666"},{"v":6666,"d":"6,666"},{"v":6666,"d":"6,666"},{"v":6666,"d":"6,666"},{"v":6666,"d":"6,666"},{"v":6666,"d":"6,666"},{"v":6666,"d":"6,666"},{"v":6666,"d":"6,666"},{"v":6666,"d":"6,666"},{"v":6666,"d":"6,666"}]
["Tributos",0,{"$nulls":12},0]
["Otros gastos (mat didactico)",{"v":99996,"d":"99,996"},{"v":8333,"d":"8,333"},{"v":8333,"d":"8,333"},{"v":8333,"d":"8,333"},{"v":8333,"d":"8,333"},{"v":8333,"d":"8,333"},{"v":8333,"d":"8,333"},{"v":8333,"d":"8,333"},{"v":8333,"d":"8,333"},{"v":8333,"d":"8,333"},{"v":8333,"d":"8,333"},{"v":8333,"d":"8,333"},{"v":8333,"d":"8,333"}]
["Amortizacion inmovilizado",{"v":167000,"d":"167,000"},{"$nulls":11},{"v":167000,"d":"167,000"},{"v":167000,"d":"167,000"}]
["Amortización gtos. Establec.",{"v":45000,"d":"45,000"},{"$nulls":11},{"v":45000,"d":"45,000"}]
["GASTOS GENERALES",{"v":9256700,"d":"9,256,700"},{"v":662327,"d":"662,327"},{"v":662327,"d":"662,327"},{"v":662327,"d":"662,327"},{"v":662327,"d":"662,327"},{"v":662327,"d":"662,327"},{"v":1075715,"d":"1,075,715"},{"v":662327,"d":"662,327"},{"v":662327,"d":"662,327"},{"v":757327,"d":"757,327"},{"v":662327,"d":"662,327"},{"v":662327,"d":"662,327"},{"v":1462715,"d":"1,462,715"},{"v":9256700,"d":"9,256,700"}]
["MARGEN EXPLOTACION",{"v":4601300,"d":"4,601,300"},{"v":471673,"d":"471,673"},{"v":471673,"d":"471,673"},{"v":471673,"d":"471,673"},{"v":471673,"d":"471,673"},{"v":471673,"d":"471,673"},{"v":58285,"d":"58,285"},{"v":471673,"d":"471,673"},{"v":471673,"d":"471,673"},{"v":626673,"d":"626,673"},{"v":471673,"d":"471,673"},{"v":471673,"d":"471,673"},{"v":-328715,"d":"-328,715"}]
["Intereses prestamos ",{"v":50940,"d":"50,940"},{"v":4800,"d":"4,800"},{"v":4701,"d":"4,701"},{"v":4601,"d":"4,601"},{"v":4500,"d":"4,500"},{"v":4399,"d":"4,399"},{"v":4298,"d":"4,298"},{"v":4197,"d":"4,197"},{"v":4095,"d":"4,095"},{"v":3992,"d":"3,992"},{"v":3889,"d":"3,889"},{"v":3786,"d":"3,786"},{"v":3682,"d":"3,682"}]
["COSTES FINANCIEROS",{"v":50940,"d":"50,940"},{"v":4800,"d":"4,800"},{"v":4701,"d":"4,701"},{"v":4601,"d":"4,601"},{"v":4500,"d":"4,500"},{"v":4399,"d":"4,399"},{"v":4298,"d":"4,298"},{"v":4197,"d":"4,197"},{"v":4095,"d":"4,095"},{"v":3992,"d":"3,992"},{"v":3889,"d":"3,889"},{"v":3786,"d":"3,786"},{"v":3682,"d":"3,682"}]
["MARGEN NETO",{"v":4550360,"d":"4,550,360"},{"v":466873,"d":"466,873"},{"v":466972,"d":"466,972"},{"v":467072,"d":"467,072"},{"v":467173,"d":"467,173"},{"v":467274,"d":"467,274"},{"v":53987,"d":"53,987"},{"v":467476,"d":"467,476"},{"v":467578,"d":"467,578"},{"v":622681,"d":"622,681"},{"v":467784,"d":"467,784"},{"v":467887,"d":"467,887"},{"v":-332397,"d":"-332,397"}]
["RTDOS. EXT. (Subvenc.)",0,{"$nulls":12},0]
["RTDOS ANTES IMP.",{"v":4550360,"d":"4,550,360"}]
["IMPUESTO S/ SOCIEDADES",{"v":455036,"d":"455,036"}]
["RESULTADO NETO",{"v":4095324,"d":"4,095,324"}]

{"sheet":"CTA RESULTADOS 2","index":3,"n_rows":28,"n_cols":15,"rows_kept":28,"flags":["formulas_cached_only"]}
[null,"TOTAL","enero","febrero","marzo","abril","mayo","junio","julio","agosto","sep.","oct.","nov.","dic"]
["Prestación servicios",{"v":9634000,"d":"9,634,000"},{"v":606000,"d":"606,000"},{"v":606000,"d":"606,000"},{"v":606000,"d":"606,000"},{"v":606000,"d":"606,000"},{"v":606000,"d":"606,000"},{"v":606000,"d":"606,000"},{"v":606000,"d":"606,000"},{"v":606000,"d":"606,000"},{"v":1384000,"d":"1,384,000"},{"v":1134000,"d":"1,134,000"},{"v":1134000,"d":"1,134,000"},{"v":1134000,"d":"1,134,000"},{"v":9634000,"d":"9,634,000"}]
["TOTAL INGRESOS",{"v":9634000,"d":"9,634,000"},{"v":606000,"d":"606,000"},{"v":606000,"d":"606,000"},{"v":606000,"d":"606,000"},{"v":606000,"d":"606,000"},{"v":606000,"d":"606,000"},{"v":606000,"d":"606,000"},{"v":606000,"d":"606,000"},{"v":606000,"d":"606,000"},{"v":1384000,"d":"1,384,000"},{"v":1134000,"d":"1,134,000"},{"v":1134000,"d":"1,134,000"},{"v":1134000,"d":"1,134,000"}]
["Compras",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL COSTES",0,0,0,0,0,0,0,0,0,0,0,0,0]
["MARGEN BRUTO",{"v":9634000,"d":"9,634,000"},{"v":606000,"d":"606,000"},{"v":606000,"d":"606,000"},{"v":606000,"d":"606,000"},{"v":606000,"d":"606,000"},{"v":606000,"d":"606,000"},{"v":606000,"d":"606,000"},{"v":606000,"d":"606,000"},{"v":606000,"d":"606,000"},{"v":1384000,"d":"1,384,000"},{"v":1134000,"d":"1,134,000"},{"v":1134000,"d":"1,134,000"},{"v":1134000,"d":"1,134,000"}]
["Gastos Sueldos",{"v":5787432,"d":"5,787,432"},{"v":413388,"d":"413,388"},{"v":413388,"d":"413,388"},{"v":413388,"d":"413,388"},{"v":413388,"d":"413,388"},{"v":413388,"d":"413,388"},{"v":826776,"d":"826,776"},{"v":413388,"d":"413,388"},{"v":413388,"d":"413,388"},{"v":413388,"d":"413,388"},{"v":413388,"d":"413,388"},{"v":413388,"d":"413,388"},{"v":826776,"d":"826,776"},{"v":5787432,"d":"5,787,432"}]
["Gastos S. Soc.Emp.",{"v":1889280,"d":"1,889,280"},{"v":157440,"d":"157,440"},{"v":157440,"d":"157,440"},{"v":157440,"d":"157,440"},{"v":157440,"d":"157,440"},{"v":157440,"d":"157,440"},{"v":157440,"d":"157,440"},{"v":157440,"d":"157,440"},{"v":157440,"d":"157,440"},{"v":157440,"d":"157,440"},{"v":157440,"d":"157,440"},{"v":157440,"d":"157,440"},{"v":157440,"d":"157,440"},{"v":1889280,"d":"1,889,280"}]
["Arrendamientos",{"v":720000,"d":"720,000"},{"v":60000,"d":"60,000"},{"v":60000,"d":"60,000"},{"v":60000,"d":"60,000"},{"v":60000,"d":"60,000"},{"v":60000,"d":"60,000"},{"v":60000,"d":"60,000"},{"v":60000,"d":"60,000"},{"v":60000,"d":"60,000"},{"v":60000,"d":"60,000"},{"v":60000,"d":"60,000"},{"v":60000,"d":"60,000"},{"v":60000,"d":"60,000"},{"v":720000,"d":"720,000"}]
["Reparaciones y conserv.",{"v":175000,"d":"175,000"},{"$nulls":11},{"v":175000,"d":"175,000"}]
["Primas de Seguros",{"v":95000,"d":"95,000"},{"$nulls":8},{"v":95000,"d":"95,000"}]
["Suministro electricidad",{"v":90000,"d":"90,000"},{"v":7500,"d":"7,500"},{"v":7500,"d":"7,500"},{"v":7500,"d":"7,500"},{"v":7500,"d":"7,500"},{"v":7500,"d":"7,500"},{"v":7500,"d":"7,500"},{"v":7500,"d":"7,500"},{"v":7500,"d":"7,500"},{"v":7500,"d":"7,500"},{"v":7500,"d":"7,500"},{"v":7500,"d":"7,500"},{"v":7500,"d":"7,500"},{"v":90000,"d":"90,000"}]
["Suministro de agua",{"v":18000,"d":"18,000"},{"v":1500,"d":"1,500"},{"v":1500,"d":"1,500"},{"v":1500,"d":"1,500"},{"v":1500,"d":"1,500"},{"v":1500,"d":"1,500"},{"v":1500,"d":"1,500"},{"v":1500,"d":"1,500"},{"v":1500,"d":"1,500"},{"v":1500,"d":"1,500"},{"v":1500,"d":"1,500"},{"v":1500,"d":"1,500"},{"v":1500,"d":"1,500"},{"v":18000,"d":"18,000"}]
["Servicio telefónico",{"v":90000,"d":"90,000"},{"v":7500,"d":"7,500"},{"v":7500,"d":"7,500"},{"v":7500,"d":"7,500"},{"v":7500,"d":"7,500"},{"v":7500,"d":"7,500"},{"v":7500,"d":"7,500"},{"v":7500,"d":"7,500"},{"v":7500,"d":"7,500"},{"v":7500,"d":"7,500"},{"v":7500,"d":"7,500"},{"v":7500,"d":"7,500"},{"v":7500,"d":"7,500"}]
["Material de oficina ",{"v":79992,"d":"79,992"},{"v":6666,"d":"6,666"},{"v":6666,"d":"6,666"},{"v":6666,"d":"6,666"},{"v":6666,"d":"6,666"},{"v":6666,"d":"6,666"},{"v":6666,"d":"6,666"},{"v":6666,"d":"6,666"},{"v":6666,"d":"6,666"},{"v":6666,"d":"6,666"},{"v":6666,"d":"6,666"},{"v":6666,"d":"6,666"},{"v":6666,"d":"6,666"}]
["Tributos",0,{"$nulls":12},0]
["Otros gastos (mat didactico)",{"v":99996,"d":"99,996"},{"v":8333,"d":"8,333"},{"v":8333,"d":"8,333"},{"v":8333,"d":"8,333"},{"v":8333,"d":"8,333"},{"v":8333,"d":"8,333"},{"v":8333,"d":"8,333"},{"v":8333,"d":"8,333"},{"v":8333,"d":"8,333"},{"v":8333,"d":"8,333"},{"v":8333,"d":"8,333"},{"v":8333,"d":"8,333"},{"v":8333,"d":"8,333"}]
["Amortizacion inmovilizado",{"v":167000,"d":"167,000"},{"$nulls":11},{"v":167000,"d":"167,000"},{"v":167000,"d":"167,000"}]
["Amortización gtos. Establec.",{"v":45000,"d":"45,000"},{"$nulls":11},{"v":45000,"d":"45,000"}]
["GASTOS GENERALES",{"v":9256700,"d":"9,256,700"},{"v":662327,"d":"662,327"},{"v":662327,"d":"662,327"},{"v":662327,"d":"662,327"},{"v":662327,"d":"662,327"},{"v":662327,"d":"662,327"},{"v":1075715,"d":"1,075,715"},{"v":662327,"d":"662,327"},{"v":662327,"d":"662,327"},{"v":757327,"d":"757,327"},{"v":662327,"d":"662,327"},{"v":662327,"d":"662,327"},{"v":1462715,"d":"1,462,715"},{"v":9256700,"d":"9,256,700"}]
["MARGEN EXPLOTACION",{"v":377300,"d":"377,300"},{"v":-56327,"d":"-56,327"},{"v":-56327,"d":"-56,327"},{"v":-56327,"d":"-56,327"},{"v":-56327,"d":"-56,327"},{"v":-56327,"d":"-56,327"},{"v":-469715,"d":"-469,715"},{"v":-56327,"d":"-56,327"},{"v":-56327,"d":"-56,327"},{"v":626673,"d":"626,673"},{"v":471673,"d":"471,673"},{"v":471673,"d":"471,673"},{"v":-328715,"d":"-328,715"}]
["Intereses prestamos ",{"v":65210,"d":"65,210"},{"v":5962,"d":"5,962"},{"v":5867,"d":"5,867"},{"v":5772,"d":"5,772"},{"v":5677,"d":"5,677"},{"v":5581,"d":"5,581"},{"v":5485,"d":"5,485"},{"v":5388,"d":"5,388"},{"v":5291,"d":"5,291"},{"v":5194,"d":"5,194"},{"v":5096,"d":"5,096"},{"v":4998,"d":"4,998"},{"v":4899,"d":"4,899"}]
["COSTES FINANCIEROS",{"v":65210,"d":"65,210"},{"v":5962,"d":"5,962"},{"v":5867,"d":"5,867"},{"v":5772,"d":"5,772"},{"v":5677,"d":"5,677"},{"v":5581,"d":"5,581"},{"v":5485,"d":"5,485"},{"v":5388,"d":"5,388"},{"v":5291,"d":"5,291"},{"v":5194,"d":"5,194"},{"v":5096,"d":"5,096"},{"v":4998,"d":"4,998"},{"v":4899,"d":"4,899"}]
["MARGEN NETO",{"v":312090,"d":"312,090"},{"v":-62289,"d":"-62,289"},{"v":-62194,"d":"-62,194"},{"v":-62099,"d":"-62,099"},{"v":-62004,"d":"-62,004"},{"v":-61908,"d":"-61,908"},{"v":-475200,"d":"-475,200"},{"v":-61715,"d":"-61,715"},{"v":-61618,"d":"-61,618"},{"v":621479,"d":"621,479"},{"v":466577,"d":"466,577"},{"v":466675,"d":"466,675"},{"v":-333614,"d":"-333,614"}]
["RTDOS. EXT. (Subvenc.)",0,{"$nulls":12},0]
["RTDOS ANTES IMP.",{"v":312090,"d":"312,090"}]
["IMPUESTO S/ SOCIEDADES",{"v":31209,"d":"31,209"}]
["RESULTADO NETO",{"v":280881,"d":"280,881"}]

{"sheet":"BALANCE","index":4,"n_rows":31,"n_cols":4,"rows_kept":31,"flags":["formulas_cached_only"]}
[null,"EJERCICIO INICIAL","2º EJERCICIO","3er. EJERCICIO"]
["ACTIVO"]
["1. Activo Fijo",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Gastos de establecimiento",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["(-)Amortización  Acum. gastos establecimiento",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Inmovilizado material (MOBILIARIO)",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Inmovilizado material (TV Y EQUIPO MUSICA)",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["(-)Amortización  Acum. inmovilizado material",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["2. Activo Circulante",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Caja",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Bancos",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Clientes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["TOTAL ACTIVO (1+2)",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[]
["PASIVO"]
["3. Fondos Propios",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Aportaciones de Capital",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Rdos. ejer. anteriores",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Rdo. del ejercicio",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["4. Exigible a Largo Plazo",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Deudas a largo plazo",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["5. Exigible a Corto Plazo",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Deudas a corto plazo",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Proveeedores",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["TOTAL PASIVO (3+4+5)",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["RECURSOS PROPIOS (3)",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["RECURSOS PERMANENTES (3 + 4) ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["RECURSOS AJENOS (4 +5)",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]