{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Tracking 2021"],"not_rendered":{"external_links":2,"defined_names":12},"read":"whole","date_system":"1900"}

{"sheet":"Tracking 2021","index":0,"n_rows":40,"n_cols":9,"rows_kept":40,"merged":[[0,0,0,8],[1,0,2,1],[3,0,10,0],[11,0,15,0],[16,0,19,0],[20,0,24,0],[25,0,25,1],[26,0,26,1],[27,0,34,0],[35,0,36,0],[37,0,37,1],[39,0,39,1]]}
["HOJA DE SEGUIMIENTO DE VALORES NETOS"]
["ACTIVOS",null,"Punto de Partida","30 Días","60 Días","90 Días","120 Días","150 Días","180 Días"]
[null,null,"2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01"]
["EFECTIVO Y ACTIVOS LIQUIDOS","Efectivo 1",{"v":1500,"d":"$1,500"},{"v":400,"d":"$400"}]
[null,"Efectivo 2",0,0]
[null,"Cuenta de Ahorros 1",{"v":4500,"d":"$4,500"},0]
[null,"Cuenta de Ahorros 2",0,0]
[null,"Cuenta Corriente 1",0,0]
[null,"Bonos, Depositos e inversiones",0,0]
[null,"Cuentas por Cobrar",{"v":6000,"d":"$6,000"},0]
[null,"Otro",0,0]
["ACTIVOS COMERCIALIZABLES","Criptomonedas",{"v":800,"d":"$800"},{"v":500,"d":"$500"}]
[null,"Acciones",{"v":350,"d":"$350"},0]
[null,"Inversión Inmobiliaria",{"v":14000,"d":"$14,000"},{"v":14000,"d":"$14,000"}]
[null,"Intereses de Negocios",0,0]
[null,"Otros",0,0]
["ACTIVOS A TÉRMINO A LARGO PLAZO","Seguros de vida",0,0]
[null,"Saldos en Pensión",0,0]
[null,"Cesantías",{"v":5000,"d":"$5,000"},{"v":5000,"d":"$5,000"}]
[null,"Otros",0,0]
["ACTIVOS PERSONALES","Vivienda",{"v":100000,"d":"$100,000"},{"v":100000,"d":"$100,000"}]
[null,"Propiedades Recreacionales",{"v":35000,"d":"$35,000"},{"v":35000,"d":"$35,000"}]
[null,"Vehiculos",{"v":20000,"d":"$20,000"},{"v":20000,"d":"$20,000"}]
[null,"Coleccionables",0,0]
[null,"Otros",0,0,0,0,0,0,0]
["TOTAL ACTIVOS",null,{"$f":"SUM(C4:C25)","v":{"v":187150,"d":"$187,150"}},{"v":174900,"d":"$174,900"},0,0,0,0,0]
["PASIVOS"]
["PASIVOS A CORTO PLAZO","Tarjeta de Crédito 1",{"v":350,"d":"$350"},{"v":500,"d":"$500"}]
[null,"Tarjeta de Crédito 2",{"v":2000,"d":"$2,000"},{"v":3400,"d":"$3,400"}]
[null,"Crédito Educativo",0,0]
[null,"Crédito Libre Inversión",{"v":7000,"d":"$7,000"},{"v":7200,"d":"$7,200"}]
[null,"Créditos Terceros",{"v":1200,"d":"$1,200"},{"v":1300,"d":"$1,300"}]
[null,"Crédito Vehicular",{"v":5000,"d":"$5,000"},{"v":5250,"d":"$5,250"}]
[null,"Crédito Libranzas",0,0]
[null,"Otro",0,0]
["PASIVOS A LARGO PLAZO","Crédito Vivienda",{"v":45000,"d":"$45,000"},{"v":44500,"d":"$44,500"}]
[null,"Otros créditos",0,0]
["TOTAL PASIVOS",null,{"$f":"SUM(C27:C37)","v":{"v":60550,"d":"$60,550"}},{"$f":"SUM(D28:D37)","v":{"v":62150,"d":"$62,150"}},0,0,0,0,0]
[]
["VALORES NETOS",null,{"$f":"C26-C38","v":{"v":126600,"d":"$126,600"}},{"v":112750,"d":"$112,750"},0,0,0,0,0]