{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Presupuesto familiar mensual"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Presupuesto familiar mensual","index":0,"n_rows":67,"n_cols":9,"rows_kept":67,"merged":[[0,0,0,8],[2,5,2,6],[8,5,8,6]]}
["Presupuesto familiar mensual"]
[]
[null,"Costo previsto total","Costo real total","Diferencia",null,"Ingresos mensuales previstos"]
[null,{"$f":"SUM(B19,B29,B35,B40,B51,B58,B67,G36,G44,G50,G56,G61,G67)","v":{"v":1195,"d":"1,195 €"}},{"$f":"SUM(C19,C29,C35,C40,C51,C58,C67,H36,H44,H50,H56,H61,H67)","v":{"v":1236,"d":"1,236 €"}},{"$f":"SUM(D19,D29,D35,D40,D51,D58,D67,I36,I44,I50,I56,I61,I67)","v":{"v":-41,"d":"-41 €"}},null,"Ingresos 1",{"v":4000,"d":"4,000 €"}]
[{"$nulls":5},"Ingresos 2",{"v":1300,"d":"1,300 €"}]
[null,"Costo previsto","Costo real","Diferencia",null,"Ingresos extra",{"v":300,"d":"300 €"}]
["Vivienda",{"$nulls":4},"Ingresos mensuales totales",{"$f":"SUM(G4:G6)","v":{"v":5600,"d":"5,600 €"}}]
["Hipoteca o alquiler",{"v":1000,"d":"1,000 €"},{"v":1000,"d":"1,000 €"},{"$f":"B8-C8","v":{"v":0,"d":"0 €"}}]
["Segunda hipoteca o alquiler",{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},null,"Ingresos mensuales reales"]
["Teléfono",{"v":54,"d":"54 €"},{"v":100,"d":"100 €"},{"v":-46,"d":"-46 €"},null,"Ingresos 1",{"v":4000,"d":"4,000 €"}]
["Electricidad",{"v":44,"d":"44 €"},{"v":56,"d":"56 €"},{"v":-12,"d":"-12 €"},null,"Ingresos 2",{"v":1300,"d":"1,300 €"}]
["Gas",{"v":22,"d":"22 €"},{"v":28,"d":"28 €"},{"v":-6,"d":"-6 €"},null,"Ingresos extra",{"v":300,"d":"300 €"}]
["Agua y alcantarillado",{"v":8,"d":"8 €"},{"v":8,"d":"8 €"},{"v":0,"d":"0 €"},null,"Ingresos mensuales totales",{"$f":"SUM(G10:G12)","v":{"v":5600,"d":"5,600 €"}}]
["TV por cable",{"v":34,"d":"34 €"},{"v":34,"d":"34 €"},{"v":0,"d":"0 €"}]
["Basura",{"v":10,"d":"10 €"},{"v":10,"d":"10 €"},{"v":0,"d":"0 €"},null,"Saldo previsto\n(ingresos previstos menos gastos)",{"$f":"G7-B4","v":{"v":4405,"d":"4,405 €"}}]
["Mantenimiento o reparaciones",{"v":23,"d":"23 €"},{"v":0,"d":"0 €"},{"v":23,"d":"23 €"}]
["Suministros",{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},null,"Saldo real\n(ingresos reales menos gastos)",{"$f":"G13-C4","v":{"v":4364,"d":"4,364 €"}}]
["Otros",{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
["Subtotales",{"$f":"SUM(B8:B18)","v":{"v":1195,"d":"1,195 €"}},{"$f":"SUM(C8:C18)","v":{"v":1236,"d":"1,236 €"}},{"$f":"SUM(D8:D18)","v":{"v":-41,"d":"-41 €"}},null,"Diferencia (real menos previsto)",{"$f":"G17-G15","v":{"v":-41,"d":"-41 €"}}]
["Transportes"]
["Pago del automóvil 1",null,null,{"$f":"B21-C21","v":{"v":0,"d":"0 €"}}]
["Pago del automóvil 2",null,null,{"v":0,"d":"0 €"}]
["Gastos de taxi/autobús",null,null,{"v":0,"d":"0 €"}]
["Seguro",null,null,{"v":0,"d":"0 €"}]
["Permisos",null,null,{"v":0,"d":"0 €"}]
["Gasolina",null,null,{"v":0,"d":"0 €"},null,null,"Costo previsto","Costo real","Diferencia"]
["Mantenimiento",null,null,{"v":0,"d":"0 €"}]
["Otros",null,null,{"v":0,"d":"0 €"},null,"Ocio"]
["Subtotales",{"$f":"SUM(B21:B28)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(C21:C28)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(D21:D28)","v":{"v":0,"d":"0 €"}},null,"Vídeo/DVD",null,null,{"$f":"G29-H29","v":{"v":0,"d":"0 €"}}]
["Seguro",{"$nulls":4},"CD",null,null,{"v":0,"d":"0 €"}]
["Casa",null,null,{"$f":"B31-C31","v":{"v":0,"d":"0 €"}},null,"Películas",null,null,{"v":0,"d":"0 €"}]
["Salud",null,null,{"$f":"B32-C32","v":{"v":0,"d":"0 €"}},null,"Conciertos",null,null,{"v":0,"d":"0 €"}]
["Vida",null,null,{"$f":"B33-C33","v":{"v":0,"d":"0 €"}},null,"Acontecimientos deportivos",null,null,{"v":0,"d":"0 €"}]
["Otros",null,null,{"$f":"B34-C34","v":{"v":0,"d":"0 €"}},null,"Teatro",null,null,{"v":0,"d":"0 €"}]
["Subtotales",{"$f":"SUM(B31:B34)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(C31:C34)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(D31:D34)","v":{"v":0,"d":"0 €"}},null,"Otros",null,null,{"v":0,"d":"0 €"}]
["Comida",{"$nulls":4},"Subtotales",{"$f":"SUM(G29:G35)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(H29:H35)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(I29:I35)","v":{"v":0,"d":"0 €"}}]
["Comestibles",null,null,{"$f":"B37-C37","v":{"v":0,"d":"0 €"}},null,"Préstamos"]
["Restaurantes",null,null,{"$f":"B38-C38","v":{"v":0,"d":"0 €"}},null,"Personal",null,null,{"$f":"G38-H38","v":{"v":0,"d":"0 €"}}]
["Otros",null,null,{"$f":"B39-C39","v":{"v":0,"d":"0 €"}},null,"Estudios",null,null,{"v":0,"d":"0 €"}]
["Subtotales",{"$f":"SUM(B37:B39)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(C37:C39)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(D37:D39)","v":{"v":0,"d":"0 €"}},null,"Tarjeta de crédito",null,null,{"v":0,"d":"0 €"}]
["Niños",{"$nulls":4},"Tarjeta de crédito",null,null,{"v":0,"d":"0 €"}]
["Médicos",null,null,{"$f":"B42-C42","v":{"v":0,"d":"0 €"}},null,"Tarjeta de crédito",null,null,{"v":0,"d":"0 €"}]
["Ropa",null,null,{"v":0,"d":"0 €"},null,"Otros",null,null,{"v":0,"d":"0 €"}]
["Colegio",null,null,{"v":0,"d":"0 €"},null,"Subtotales",{"$f":"SUM(G38:G43)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(H38:H43)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(I38:I43)","v":{"v":0,"d":"0 €"}}]
["Material escolar",null,null,{"v":0,"d":"0 €"},null,"Impuestos"]
["Tasas de la organización",null,null,{"v":0,"d":"0 €"},null,"Federales",null,null,{"$f":"G46-H46","v":{"v":0,"d":"0 €"}}]
["Dinero para comer",null,null,{"v":0,"d":"0 €"},null,"Estatales",null,null,{"$f":"G47-H47","v":{"v":0,"d":"0 €"}}]
["Cuidados infantiles",null,null,{"v":0,"d":"0 €"},null,"Locales",null,null,{"$f":"G48-H48","v":{"v":0,"d":"0 €"}}]
["Juegos y juguetes",null,null,{"v":0,"d":"0 €"},null,"Otros",null,null,{"$f":"G49-H49","v":{"v":0,"d":"0 €"}}]
["Otros",null,null,{"v":0,"d":"0 €"},null,"Subtotales",{"$f":"SUM(G46:G49)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(H46:H49)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(I46:I49)","v":{"v":0,"d":"0 €"}}]
["Subtotales",{"$f":"SUM(B42:B50)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(C42:C50)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(D42:D50)","v":{"v":0,"d":"0 €"}},null,"Ahorros o inversiones"]
["Mascotas",{"$nulls":4},"Fondo de pensiones",null,null,{"$f":"G52-H52","v":{"v":0,"d":"0 €"}}]
["Comida",null,null,{"$f":"B53-C53","v":{"v":0,"d":"0 €"}},null,"Fondo de inversión",null,null,{"$f":"G53-H53","v":{"v":0,"d":"0 €"}}]
["Médicos",null,null,{"$f":"B54-C54","v":{"v":0,"d":"0 €"}},null,"Universidad",null,null,{"$f":"G54-H54","v":{"v":0,"d":"0 €"}}]
["Cepillado",null,null,{"$f":"B55-C55","v":{"v":0,"d":"0 €"}},null,"Otros",null,null,{"$f":"G55-H55","v":{"v":0,"d":"0 €"}}]
["Juguetes",null,null,{"$f":"B56-C56","v":{"v":0,"d":"0 €"}},null,"Subtotales",{"$f":"SUM(G52:G55)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(H52:H55)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(I52:I55)","v":{"v":0,"d":"0 €"}}]
["Otros",null,null,{"$f":"B57-C57","v":{"v":0,"d":"0 €"}},null,"Regalos y donaciones"]
["Subtotales",{"$f":"SUM(B53:B57)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(C53:C57)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(D53:D57)","v":{"v":0,"d":"0 €"}},null,"Caridad 1",null,null,{"$f":"G58-H58","v":{"v":0,"d":"0 €"}}]
["Cuidados personales",{"$nulls":4},"Caridad 2",null,null,{"$f":"G59-H59","v":{"v":0,"d":"0 €"}}]
["Médicos",null,null,{"$f":"B60-C60","v":{"v":0,"d":"0 €"}},null,"Caridad 3",null,null,{"$f":"G60-H60","v":{"v":0,"d":"0 €"}}]
["Cabello y uñas",null,null,{"v":0,"d":"0 €"},null,"Subtotales",{"$f":"SUM(G58:G60)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(H58:H60)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(I58:I60)","v":{"v":0,"d":"0 €"}}]
["Ropa",null,null,{"v":0,"d":"0 €"},null,"Legales"]
["Tintorería",null,null,{"v":0,"d":"0 €"},null,"Abogado",null,null,{"$f":"G63-H63","v":{"v":0,"d":"0 €"}}]
["Club de salud",null,null,{"v":0,"d":"0 €"},null,"Pensión alimenticia",null,null,{"$f":"G64-H64","v":{"v":0,"d":"0 €"}}]
["Tasas de la organización",null,null,{"v":0,"d":"0 €"},null,"Pagos por prendas o juicios",null,null,{"$f":"G65-H65","v":{"v":0,"d":"0 €"}}]
["Otros",null,null,{"v":0,"d":"0 €"},null,"Otros",null,null,{"$f":"G66-H66","v":{"v":0,"d":"0 €"}}]
["Subtotales",{"$f":"SUM(B60:B66)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(C60:C66)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(D60:D66)","v":{"v":0,"d":"0 €"}},null,"Subtotales",{"$f":"SUM(G63:G66)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(H63:H66)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(I63:I66)","v":{"v":0,"d":"0 €"}}]