{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"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":"Sheet1","index":0,"n_rows":17,"n_cols":8,"rows_kept":17,"cut":false,"hidden":false,"merged":[[2,1,2,7],[13,1,14,1],[20,1,20,7],[31,1,32,1],[37,1,37,7],[38,1,38,7]]}
[" ","Modifica solamente las casillas amarillas"]
[]
[null,"CALCULA TUS INGRESOS EN FUNCIÓN DEL PRECIO DE VENTA AL CONSUMIDOR"]
[]
[null,null,null,"IVA 21%",null,"IVA 10%",null,"IVA 4%"]
[null,"Precio Final Consumidor",null,6.2,null,4.9,null,10.4]
[null,"IVA",null,{"$f":"D6-D8","v":1.076033058},null,{"$f":"F6-F8","v":0.4454545455},null,{"$f":"H6-H8","v":0.4}]
[null,"Precio (sin IVA)",null,{"$f":"D6/1.21","v":5.123966942},null,{"$f":"F6/1.1","v":4.454545455},null,{"$f":"H6/1.04","v":10}]
[null,"Comisión Responsable de la Colmena",null,{"$f":"D8*0.1","v":0.5123966942},null,{"$f":"F8*0.1","v":0.4454545455},null,{"$f":"H8*0.1","v":1}]
[null,"Comisión ¡La Colmena Que Dice Sí!",null,{"$f":"D8*0.13","v":0.6661157025},null,{"$f":"F8*0.13","v":0.5790909091},null,{"$f":"H8*0.13","v":1.3}]
[null,"Vuestros ingresos (sin tener en cuenta impuestos)",null,{"$f":"D8*0.8","v":4.099173554},null,{"$f":"F8*0.8","v":3.563636364},null,{"$f":"H8*0.8","v":8}]
[]
[null,"IVA recuperado",null,{"$f":"D7","v":1.076033058},null,{"$f":"F7","v":0.4454545455},null,{"$f":"H7","v":0.4}]
[null," IVA facturado por La Colmena y por el Responsable de Colmena (la mayoría de los casos es del 21%)",null,{"$f":"D10*0.21","v":0.1398842975},null,{"$f":"F10*0.21","v":0.1216090909},null,{"$f":"H10*0.21","v":0.273}]
[]
[]
[null,"Lo que se te ingresará en tu cuenta",null,{"$f":"D6-D9-D10-(2*D14)","v":4.741719008},null,{"$f":"F6-F9-F10-(2*F14)","v":3.632236364},null,{"$f":"H6-H9-H10-(2*H14)","v":7.554}]