{"text_format":"1","workbook":"xls","n_sheets":1,"sheets":["Presupuesto familiar mensual"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"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","formulas":"cached_only"}

{"sheet":"Presupuesto familiar mensual","index":0,"n_rows":67,"n_cols":9,"rows_kept":67,"cut":false,"hidden":false,"merged":[[0,0,0,8],[2,5,2,6],[8,5,8,6]],"flags":["formulas_cached_only"]}
["Presupuesto familiar mensual"]
[]
[null,"Costo previsto total","Costo real total","Diferencia",null,"Ingresos mensuales previstos"]
[null,1195,1236,-41,null,"Ingresos 1",4000]
[null,null,null,null,null,"Ingresos 2",1300]
[null,"Costo previsto","Costo real","Diferencia",null,"Ingresos extra",300]
["Vivienda",null,null,null,null,"Ingresos mensuales totales",5600]
["Hipoteca o alquiler",1000,1000,0]
["Segunda hipoteca o alquiler",0,0,0,null,"Ingresos mensuales reales"]
["Teléfono",54,100,-46,null,"Ingresos 1",4000]
["Electricidad",44,56,-12,null,"Ingresos 2",1300]
["Gas",22,28,-6,null,"Ingresos extra",300]
["Agua y alcantarillado",8,8,0,null,"Ingresos mensuales totales",5600]
["TV por cable",34,34,0]
["Basura",10,10,0,null,"Saldo previsto\n(ingresos previstos menos gastos)",4405]
["Mantenimiento o reparaciones",23,0,23]
["Suministros",0,0,0,null,"Saldo real\n(ingresos reales menos gastos)",4364]
["Otros",0,0,0]
["Subtotales",1195,1236,-41,null,"Diferencia (real menos previsto)",-41]
["Transportes"]
["Pago del automóvil 1",null,null,0]
["Pago del automóvil 2",null,null,0]
["Gastos de taxi/autobús",null,null,0]
["Seguro",null,null,0]
["Permisos",null,null,0]
["Gasolina",null,null,0,null,null,"Costo previsto","Costo real","Diferencia"]
["Mantenimiento",null,null,0]
["Otros",null,null,0,null,"Entretenimiento"]
["Subtotales",0,0,0,null,"Video/DVD",null,null,0]
["Seguro",null,null,null,null,"CD",null,null,0]
["Casa",null,null,0,null,"Películas",null,null,0]
["Salud",null,null,0,null,"Conciertos",null,null,0]
["Vida",null,null,0,null,"Eventos deportivos",null,null,0]
["Otros",null,null,0,null,"Teatro",null,null,0]
["Subtotales",0,0,0,null,"Otros",null,null,0]
["Comida",null,null,null,null,"Subtotales",0,0,0]
["Comestibles",null,null,0,null,"Préstamos"]
["Restaurantes",null,null,0,null,"Personal",null,null,0]
["Otros",null,null,0,null,"Estudios",null,null,0]
["Subtotales",0,0,0,null,"Tarjeta de crédito",null,null,0]
["Niños",null,null,null,null,"Tarjeta de crédito",null,null,0]
["Médicos",null,null,0,null,"Tarjeta de crédito",null,null,0]
["Ropa",null,null,0,null,"Otros",null,null,0]
["Colegio",null,null,0,null,"Subtotales",0,0,0]
["Material escolar",null,null,0,null,"Impuestos"]
["Tasas de la organización",null,null,0,null,"Federales",null,null,0]
["Dinero para comer",null,null,0,null,"Estatales",null,null,0]
["Cuidados infantiles",null,null,0,null,"Locales",null,null,0]
["Juegos y juguetes",null,null,0,null,"Otros",null,null,0]
["Otros",null,null,0,null,"Subtotales",0,0,0]
["Subtotales",0,0,0,null,"Ahorros o inversiones"]
["Mascotas",null,null,null,null,"Fondo de pensiones",null,null,0]
["Comida",null,null,0,null,"Fondo de inversión",null,null,0]
["Médicos",null,null,0,null,"Universidad",null,null,0]
["Cepillado",null,null,0,null,"Otros",null,null,0]
["Juguetes",null,null,0,null,"Subtotales",0,0,0]
["Otros",null,null,0,null,"Regalos y donaciones"]
["Subtotales",0,0,0,null,"Caridad 1",null,null,0]
["Cuidados personales",null,null,null,null,"Caridad 2",null,null,0]
["Médicos",null,null,0,null,"Caridad 3",null,null,0]
["Cabello y uñas",null,null,0,null,"Subtotales",0,0,0]
["Ropa",null,null,0,null,"Legales"]
["Tintorería",null,null,0,null,"Abogado",null,null,0]
["Club de salud",null,null,0,null,"Pensión alimenticia",null,null,0]
["Tasas de la organización",null,null,0,null,"Pagos por prendas o juicios",null,null,0]
["Otros",null,null,0,null,"Otros",null,null,0]
["Subtotales",0,0,0,null,"Subtotales",0,0,0]