{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Informe de presupuesto mensual","Gastos mensuales","Datos adicionales"],"not_rendered":{"charts":1,"defined_names":4,"pivot_tables":2},"read":"whole","date_system":"1900"}

{"sheet":"Informe de presupuesto mensual","index":0,"n_rows":34,"n_cols":14,"rows_kept":34,"merged":[[7,1,10,1],[7,5,10,5],[7,6,10,6],[12,1,16,1],[12,5,16,5],[12,6,16,6]]}
[null,"Información general del presupuesto",{"$nulls":7},"Resumen de presupuesto"]
[null,"Saldo"]
[null,"Saldo previsto","(Previsto menos gastos)",{"$nulls":3},{"$f":"D17-SUM(BudgetDetails[Costo previsto])","v":{"v":1585,"d":"1,585 €"}}]
[null,"Saldo actual ","(Actual menos gastos)",{"$nulls":3},{"$f":"D11-SUM(BudgetDetails[Coste real])","v":{"v":1740,"d":"1,740 €"}}]
[null,"Diferencia","(Actual menos previsto)",{"$nulls":3},{"$f":"G4-G3","v":{"v":155,"d":"155 €"}}]
[]
[null,"Ingresos",{"$nulls":3},"Gastos",{"$nulls":3},"Haga clic derecho en la tabla dinámica y, después, haga clic en Actualizar para actualizar"]
[null,"REAL","Ingreso 1",{"v":5800,"d":"5,800 €"},null,"REAL",{"$f":"SUM(BudgetDetails[Coste real])","v":{"v":7860,"d":"7,860 €"}}]
[null,null,"Ingreso 2",{"v":2300,"d":"2,300 €"},{"$nulls":6},"Categoría","Costo previsto ","Coste real ","Diferencia "]
[null,null,"Ingresos adicionales",{"v":1500,"d":"1,500 €"},{"$nulls":6},"Ahorros o inversiones",{"v":200,"d":"200 €"},{"v":200,"d":"200 €"},{"v":0,"d":"0 €"}]
[null,null,"Ingresos totales",{"$f":"SUM(D8:D10)","v":{"v":9600,"d":"9,600 €"}}]
[{"$nulls":10},"Alojamiento",{"v":2830,"d":"2,830 €"},{"v":2702,"d":"2,702 €"},{"v":128,"d":"128 €"}]
[null,"PREVISTO",{"$nulls":3},"PREVISTO",{"$f":"SUM(BudgetDetails[Costo previsto])","v":{"v":7915,"d":"7,915 €"}}]
[null,null,"Ingreso 1",{"v":6000,"d":"6,000 €"},{"$nulls":6},"Comida",{"v":1100,"d":"1,100 €"},{"v":1320,"d":"1,320 €"},{"v":-220,"d":"-220 €"}]
[null,null,"Ingreso 2",{"v":1000,"d":"1,000 €"}]
[null,null,"Ingresos adicionales",{"v":2500,"d":"2,500 €"},{"$nulls":6},"Cuidado personal",{"v":150,"d":"150 €"},{"v":140,"d":"140 €"},{"v":10,"d":"10 €"}]
[null,null,"Ingresos totales",{"$f":"SUM(D14:D16)","v":{"v":9500,"d":"9,500 €"}}]
[{"$nulls":10},"Entretenimiento",{"v":400,"d":"400 €"},{"v":358,"d":"358 €"},{"v":42,"d":"42 €"}]
[]
[{"$nulls":10},"Impuestos",{"v":300,"d":"300 €"},{"v":300,"d":"300 €"},{"v":0,"d":"0 €"}]
[]
[{"$nulls":10},"Mascotas",{"v":170,"d":"170 €"},{"v":100,"d":"100 €"},{"v":70,"d":"70 €"}]
[]
[{"$nulls":10},"Niños",{"v":140,"d":"140 €"},{"v":140,"d":"140 €"},{"v":0,"d":"0 €"}]
[]
[{"$nulls":10},"Préstamos",{"v":200,"d":"200 €"},{"v":200,"d":"200 €"},{"v":0,"d":"0 €"}]
[]
[{"$nulls":10},"Regalos y beneficencia",{"v":100,"d":"100 €"},{"v":125,"d":"125 €"},{"v":-25,"d":"-25 €"}]
[]
[{"$nulls":10},"Seguro",{"v":900,"d":"900 €"},{"v":900,"d":"900 €"},{"v":0,"d":"0 €"}]
[]
[{"$nulls":10},"Transporte",{"v":1425,"d":"1,425 €"},{"v":1375,"d":"1,375 €"},{"v":50,"d":"50 €"}]
[]
[{"$nulls":10},"Total general",{"v":7915,"d":"7,915 €"},{"v":7860,"d":"7,860 €"},{"v":55,"d":"55 €"}]

{"sheet":"Gastos mensuales","index":1,"n_rows":62,"n_cols":7,"rows_kept":62}
[null,"Gastos mensuales"]
[null,"Descripción","Categoría","Costo previsto","Coste real","Diferencia","Información general del coste real"]
[null,"Actividades extracurriculares","Niños",{"v":40,"d":"40 €"},{"v":40,"d":"40 €"},{"$f":"BudgetDetails[[#This Row],[Costo previsto]]-BudgetDetails[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Coste real]]","v":{"v":40,"d":"40 €"}}]
[null,"Medicinas","Niños",null,null,{"$f":"BudgetDetails[[#This Row],[Costo previsto]]-BudgetDetails[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}}]
[null,"Material escolar","Niños",null,null,{"$f":"BudgetDetails[[#This Row],[Costo previsto]]-BudgetDetails[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}}]
[null,"Matrícula escolar","Niños",{"v":100,"d":"100 €"},{"v":100,"d":"100 €"},{"$f":"BudgetDetails[[#This Row],[Costo previsto]]-BudgetDetails[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Coste real]]","v":{"v":100,"d":"100 €"}}]
[null,"Conciertos","Entretenimiento",{"v":50,"d":"50 €"},{"v":40,"d":"40 €"},{"$f":"BudgetDetails[[#This Row],[Costo previsto]]-BudgetDetails[[#This Row],[Coste real]]","v":{"v":10,"d":"10 €"}},{"$f":"BudgetDetails[[#This Row],[Coste real]]","v":{"v":40,"d":"40 €"}}]
[null,"Teatro","Entretenimiento",{"v":200,"d":"200 €"},{"v":150,"d":"150 €"},{"$f":"BudgetDetails[[#This Row],[Costo previsto]]-BudgetDetails[[#This Row],[Coste real]]","v":{"v":50,"d":"50 €"}},{"$f":"BudgetDetails[[#This Row],[Coste real]]","v":{"v":150,"d":"150 €"}}]
[null,"Películas","Entretenimiento",{"v":50,"d":"50 €"},{"v":28,"d":"28 €"},{"$f":"BudgetDetails[[#This Row],[Costo previsto]]-BudgetDetails[[#This Row],[Coste real]]","v":{"v":22,"d":"22 €"}},{"$f":"BudgetDetails[[#This Row],[Coste real]]","v":{"v":28,"d":"28 €"}}]
[null,"Música (CD, descargas, etcetera).","Entretenimiento",{"v":50,"d":"50 €"},{"v":30,"d":"30 €"},{"$f":"BudgetDetails[[#This Row],[Costo previsto]]-BudgetDetails[[#This Row],[Coste real]]","v":{"v":20,"d":"20 €"}},{"$f":"BudgetDetails[[#This Row],[Coste real]]","v":{"v":30,"d":"30 €"}}]
[null,"Eventos deportivos","Entretenimiento",{"v":0,"d":"0 €"},{"v":40,"d":"40 €"},{"$f":"BudgetDetails[[#This Row],[Costo previsto]]-BudgetDetails[[#This Row],[Coste real]]","v":{"v":-40,"d":"-40 €"}},{"$f":"BudgetDetails[[#This Row],[Coste real]]","v":{"v":40,"d":"40 €"}}]
[null,"Compra de vídeo o DVD","Entretenimiento",{"v":20,"d":"20 €"},{"v":50,"d":"50 €"},{"$f":"BudgetDetails[[#This Row],[Costo previsto]]-BudgetDetails[[#This Row],[Coste real]]","v":{"v":-30,"d":"-30 €"}},{"$f":"BudgetDetails[[#This Row],[Coste real]]","v":{"v":50,"d":"50 €"}}]
[null,"Alquiler de vídeo o DVD ","Entretenimiento",{"v":30,"d":"30 €"},{"v":20,"d":"20 €"},{"$f":"BudgetDetails[[#This Row],[Costo previsto]]-BudgetDetails[[#This Row],[Coste real]]","v":{"v":10,"d":"10 €"}},{"$f":"BudgetDetails[[#This Row],[Coste real]]","v":{"v":20,"d":"20 €"}}]
[null,"Restaurantes","Comida",{"v":1000,"d":"1,000 €"},{"v":1200,"d":"1,200 €"},{"$f":"BudgetDetails[[#This Row],[Costo previsto]]-BudgetDetails[[#This Row],[Coste real]]","v":{"v":-200,"d":"-200 €"}},{"$f":"BudgetDetails[[#This Row],[Coste real]]","v":{"v":1200,"d":"1,200 €"}}]
[null,"Provisiones","Comida",{"v":100,"d":"100 €"},{"v":120,"d":"120 €"},{"$f":"BudgetDetails[[#This Row],[Costo previsto]]-BudgetDetails[[#This Row],[Coste real]]","v":{"v":-20,"d":"-20 €"}},{"$f":"BudgetDetails[[#This Row],[Coste real]]","v":{"v":120,"d":"120 €"}}]
[null,"Organización benéfica 1","Regalos y beneficencia",{"v":75,"d":"75 €"},{"v":100,"d":"100 €"},{"$f":"BudgetDetails[[#This Row],[Costo previsto]]-BudgetDetails[[#This Row],[Coste real]]","v":{"v":-25,"d":"-25 €"}},{"$f":"BudgetDetails[[#This Row],[Coste real]]","v":{"v":100,"d":"100 €"}}]
[null,"Organización benéfica 2","Regalos y beneficencia",{"v":25,"d":"25 €"},{"v":25,"d":"25 €"},{"$f":"BudgetDetails[[#This Row],[Costo previsto]]-BudgetDetails[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Coste real]]","v":{"v":25,"d":"25 €"}}]
[null,"Regalo 1","Regalos y beneficencia",null,null,{"$f":"BudgetDetails[[#This Row],[Costo previsto]]-BudgetDetails[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}}]
[null,"Regalo 2","Regalos y beneficencia",null,null,{"$f":"BudgetDetails[[#This Row],[Costo previsto]]-BudgetDetails[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}}]
[null,"Cable o satélite","Alojamiento",{"v":100,"d":"100 €"},{"v":100,"d":"100 €"},{"$f":"BudgetDetails[[#This Row],[Costo previsto]]-BudgetDetails[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Coste real]]","v":{"v":100,"d":"100 €"}}]
[null,"Electricidad","Alojamiento",{"v":45,"d":"45 €"},{"v":50,"d":"50 €"},{"$f":"BudgetDetails[[#This Row],[Costo previsto]]-BudgetDetails[[#This Row],[Coste real]]","v":{"v":-5,"d":"-5 €"}},{"$f":"BudgetDetails[[#This Row],[Coste real]]","v":{"v":50,"d":"50 €"}}]
[null,"Gas","Alojamiento",{"v":300,"d":"300 €"},{"v":400,"d":"400 €"},{"$f":"BudgetDetails[[#This Row],[Costo previsto]]-BudgetDetails[[#This Row],[Coste real]]","v":{"v":-100,"d":"-100 €"}},{"$f":"BudgetDetails[[#This Row],[Coste real]]","v":{"v":400,"d":"400 €"}}]
[null,"Servicios de limpieza","Alojamiento",{"v":200,"d":"200 €"},null,{"$f":"BudgetDetails[[#This Row],[Costo previsto]]-BudgetDetails[[#This Row],[Coste real]]","v":{"v":200,"d":"200 €"}},{"$f":"BudgetDetails[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}}]
[null,"Mantenimiento","Alojamiento",{"v":200,"d":"200 €"},{"v":150,"d":"150 €"},{"$f":"BudgetDetails[[#This Row],[Costo previsto]]-BudgetDetails[[#This Row],[Coste real]]","v":{"v":50,"d":"50 €"}},{"$f":"BudgetDetails[[#This Row],[Coste real]]","v":{"v":150,"d":"150 €"}}]
[null,"Hipoteca o alquiler","Alojamiento",{"v":1700,"d":"1,700 €"},{"v":1700,"d":"1,700 €"},{"$f":"BudgetDetails[[#This Row],[Costo previsto]]-BudgetDetails[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Coste real]]","v":{"v":1700,"d":"1,700 €"}}]
[null,"Petróleo y gas natural","Alojamiento",null,null,{"$f":"BudgetDetails[[#This Row],[Costo previsto]]-BudgetDetails[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}}]
[null,"Servicio online y de Internet","Alojamiento",{"v":100,"d":"100 €"},{"v":100,"d":"100 €"},{"$f":"BudgetDetails[[#This Row],[Costo previsto]]-BudgetDetails[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Coste real]]","v":{"v":100,"d":"100 €"}}]
[null,"Teléfono (móvil)","Alojamiento",{"v":60,"d":"60 €"},{"v":60,"d":"60 €"},{"$f":"BudgetDetails[[#This Row],[Costo previsto]]-BudgetDetails[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Coste real]]","v":{"v":60,"d":"60 €"}}]
[null,"Teléfono (casa)","Alojamiento",{"v":35,"d":"35 €"},{"v":39,"d":"39 €"},{"$f":"BudgetDetails[[#This Row],[Costo previsto]]-BudgetDetails[[#This Row],[Coste real]]","v":{"v":-4,"d":"-4 €"}},{"$f":"BudgetDetails[[#This Row],[Coste real]]","v":{"v":39,"d":"39 €"}}]
[null,"Artículos de consumo","Alojamiento",{"v":40,"d":"40 €"},{"v":55,"d":"55 €"},{"$f":"BudgetDetails[[#This Row],[Costo previsto]]-BudgetDetails[[#This Row],[Coste real]]","v":{"v":-15,"d":"-15 €"}},{"$f":"BudgetDetails[[#This Row],[Coste real]]","v":{"v":55,"d":"55 €"}}]
[null,"Reciclaje y eliminación de residuos","Alojamiento",{"v":25,"d":"25 €"},{"v":22,"d":"22 €"},{"$f":"BudgetDetails[[#This Row],[Costo previsto]]-BudgetDetails[[#This Row],[Coste real]]","v":{"v":3,"d":"3 €"}},{"$f":"BudgetDetails[[#This Row],[Coste real]]","v":{"v":22,"d":"22 €"}}]
[null,"Agua y alcantarillado","Alojamiento",{"v":25,"d":"25 €"},{"v":26,"d":"26 €"},{"$f":"BudgetDetails[[#This Row],[Costo previsto]]-BudgetDetails[[#This Row],[Coste real]]","v":{"v":-1,"d":"-1 €"}},{"$f":"BudgetDetails[[#This Row],[Coste real]]","v":{"v":26,"d":"26 €"}}]
[null,"Salud","Seguro",{"v":400,"d":"400 €"},{"v":400,"d":"400 €"},{"$f":"BudgetDetails[[#This Row],[Costo previsto]]-BudgetDetails[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Coste real]]","v":{"v":400,"d":"400 €"}}]
[null,"Hogar","Seguro",{"v":400,"d":"400 €"},{"v":400,"d":"400 €"},{"$f":"BudgetDetails[[#This Row],[Costo previsto]]-BudgetDetails[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Coste real]]","v":{"v":400,"d":"400 €"}}]
[null,"Vida","Seguro",{"v":100,"d":"100 €"},{"v":100,"d":"100 €"},{"$f":"BudgetDetails[[#This Row],[Costo previsto]]-BudgetDetails[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Coste real]]","v":{"v":100,"d":"100 €"}}]
[null,"Tarjeta de crédito 1","Préstamos",{"v":200,"d":"200 €"},{"v":200,"d":"200 €"},{"$f":"BudgetDetails[[#This Row],[Costo previsto]]-BudgetDetails[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Coste real]]","v":{"v":200,"d":"200 €"}}]
[null,"Tarjeta de crédito 2","Préstamos",null,null,{"$f":"BudgetDetails[[#This Row],[Costo previsto]]-BudgetDetails[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}}]
[null,"Tarjeta de crédito 3","Préstamos",null,null,{"$f":"BudgetDetails[[#This Row],[Costo previsto]]-BudgetDetails[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}}]
[null,"Personal","Préstamos",null,null,{"$f":"BudgetDetails[[#This Row],[Costo previsto]]-BudgetDetails[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}}]
[null,"Estudiante","Préstamos",null,null,{"$f":"BudgetDetails[[#This Row],[Costo previsto]]-BudgetDetails[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}}]
[null,"Ropa","Cuidado personal",{"v":150,"d":"150 €"},{"v":140,"d":"140 €"},{"$f":"BudgetDetails[[#This Row],[Costo previsto]]-BudgetDetails[[#This Row],[Coste real]]","v":{"v":10,"d":"10 €"}},{"$f":"BudgetDetails[[#This Row],[Coste real]]","v":{"v":140,"d":"140 €"}}]
[null,"Tintorería","Cuidado personal",null,null,{"$f":"BudgetDetails[[#This Row],[Costo previsto]]-BudgetDetails[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}}]
[null,"Pelo y uñas","Cuidado personal",null,null,{"$f":"BudgetDetails[[#This Row],[Costo previsto]]-BudgetDetails[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}}]
[null,"Gimnasio","Cuidado personal",null,null,{"$f":"BudgetDetails[[#This Row],[Costo previsto]]-BudgetDetails[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}}]
[null,"Medicinas","Cuidado personal",null,null,{"$f":"BudgetDetails[[#This Row],[Costo previsto]]-BudgetDetails[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}}]
[null,"Comida","Mascotas",{"v":150,"d":"150 €"},{"v":75,"d":"75 €"},{"$f":"BudgetDetails[[#This Row],[Costo previsto]]-BudgetDetails[[#This Row],[Coste real]]","v":{"v":75,"d":"75 €"}},{"$f":"BudgetDetails[[#This Row],[Coste real]]","v":{"v":75,"d":"75 €"}}]
[null,"Aseo","Mascotas",{"v":20,"d":"20 €"},{"v":25,"d":"25 €"},{"$f":"BudgetDetails[[#This Row],[Costo previsto]]-BudgetDetails[[#This Row],[Coste real]]","v":{"v":-5,"d":"-5 €"}},{"$f":"BudgetDetails[[#This Row],[Coste real]]","v":{"v":25,"d":"25 €"}}]
[null,"Medicinas","Mascotas",null,null,{"$f":"BudgetDetails[[#This Row],[Costo previsto]]-BudgetDetails[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}}]
[null,"Juguetes","Mascotas",null,null,{"$f":"BudgetDetails[[#This Row],[Costo previsto]]-BudgetDetails[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}}]
[null,"Cuenta de inversión","Ahorros o inversiones",{"v":200,"d":"200 €"},{"v":200,"d":"200 €"},{"$f":"BudgetDetails[[#This Row],[Costo previsto]]-BudgetDetails[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Coste real]]","v":{"v":200,"d":"200 €"}}]
[null,"Cuenta de jubilación","Ahorros o inversiones",null,null,{"$f":"BudgetDetails[[#This Row],[Costo previsto]]-BudgetDetails[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}}]
[null,"Federales","Impuestos",{"v":300,"d":"300 €"},{"v":300,"d":"300 €"},{"$f":"BudgetDetails[[#This Row],[Costo previsto]]-BudgetDetails[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Coste real]]","v":{"v":300,"d":"300 €"}}]
[null,"Locales","Impuestos",null,null,{"$f":"BudgetDetails[[#This Row],[Costo previsto]]-BudgetDetails[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}}]
[null,"Estatales","Impuestos",null,null,{"$f":"BudgetDetails[[#This Row],[Costo previsto]]-BudgetDetails[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}}]
[null,"Gastos de taxi o autobús","Transporte",{"v":100,"d":"100 €"},{"v":150,"d":"150 €"},{"$f":"BudgetDetails[[#This Row],[Costo previsto]]-BudgetDetails[[#This Row],[Coste real]]","v":{"v":-50,"d":"-50 €"}},{"$f":"BudgetDetails[[#This Row],[Coste real]]","v":{"v":150,"d":"150 €"}}]
[null,"Combustible","Transporte",{"v":450,"d":"450 €"},{"v":400,"d":"400 €"},{"$f":"BudgetDetails[[#This Row],[Costo previsto]]-BudgetDetails[[#This Row],[Coste real]]","v":{"v":50,"d":"50 €"}},{"$f":"BudgetDetails[[#This Row],[Coste real]]","v":{"v":400,"d":"400 €"}}]
[null,"Seguro","Transporte",{"v":300,"d":"300 €"},{"v":300,"d":"300 €"},{"$f":"BudgetDetails[[#This Row],[Costo previsto]]-BudgetDetails[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Coste real]]","v":{"v":300,"d":"300 €"}}]
[null,"Licencias ","Transporte",{"v":25,"d":"25 €"},{"v":25,"d":"25 €"},{"$f":"BudgetDetails[[#This Row],[Costo previsto]]-BudgetDetails[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Coste real]]","v":{"v":25,"d":"25 €"}}]
[null,"Mantenimiento","Transporte",{"v":100,"d":"100 €"},{"v":50,"d":"50 €"},{"$f":"BudgetDetails[[#This Row],[Costo previsto]]-BudgetDetails[[#This Row],[Coste real]]","v":{"v":50,"d":"50 €"}},{"$f":"BudgetDetails[[#This Row],[Coste real]]","v":{"v":50,"d":"50 €"}}]
[null,"Gastos de aparcamiento","Transporte",null,null,{"$f":"BudgetDetails[[#This Row],[Costo previsto]]-BudgetDetails[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}}]
[null,"Pago del vehículo","Transporte",{"v":450,"d":"450 €"},{"v":450,"d":"450 €"},{"$f":"BudgetDetails[[#This Row],[Costo previsto]]-BudgetDetails[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Coste real]]","v":{"v":450,"d":"450 €"}}]
[null,"Total",null,{"$f":"SUBTOTAL(109,BudgetDetails[Costo previsto])","v":{"v":7915,"d":"7,915 €"}},{"$f":"SUBTOTAL(109,BudgetDetails[Coste real])","v":{"v":7860,"d":"7,860 €"}},{"$f":"SUBTOTAL(109,BudgetDetails[Diferencia])","v":{"v":55,"d":"55 €"}}]

{"sheet":"Datos adicionales","index":2,"n_rows":15,"n_cols":5,"rows_kept":15}
[null,"Tabla dinámica para el gráfico de información general de presupuesto",null,null,"Lista de búsqueda de categoría de detalles de presupuesto"]
[null,"Categoría","Costo",null,"Búsqueda de categoría de presupuesto"]
[null,"Niños",140,null,"Ahorros o inversiones"]
[null,"Entretenimiento",358,null,"Alojamiento"]
[null,"Comida",1320,null,"Comida"]
[null,"Regalos y beneficencia",125,null,"Cuidado personal"]
[null,"Alojamiento",2702,null,"Entretenimiento"]
[null,"Seguro",900,null,"Impuestos"]
[null,"Préstamos",200,null,"Mascotas"]
[null,"Cuidado personal",140,null,"Niños"]
[null,"Mascotas",100,null,"Préstamos"]
[null,"Ahorros o inversiones",200,null,"Regalos y beneficencia"]
[null,"Impuestos",300,null,"Seguro"]
[null,"Transporte",1375,null,"Transporte"]
[null,"Total general",7860]