{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Presupuesto para la boda","Gastos","Cálculos"],"not_rendered":{"charts":1,"images":1,"defined_names":30},"read":"whole","date_system":"1900"}

{"sheet":"Presupuesto para la boda","index":0,"n_rows":19,"n_cols":7,"rows_kept":19,"merged":[[3,1,3,5],[4,1,4,5],[5,1,5,4],[18,1,34,5]]}
[{"$nulls":6}," "]
[]
[]
[null,"Fecha de la boda:"]
[null,{"$f":"TODAY()+365","v":"2020-06-26"}]
[]
[null,"Categoría","Estimado","Real","Diferencia","Listo"]
[null,"Ropa",{"$f":"Total_Ropa_estimado","v":{"v":9490,"d":"9,490.00"}},{"$f":"Total_Ropa_real","v":{"v":9770,"d":"9,770.00"}},{"$f":"ResumenDelPresupuesto[[#This Row],[Estimado]]-ResumenDelPresupuesto[[#This Row],[Real]]","v":{"v":-280,"d":"-280.00"}},{"$f":"Ropa_terminado","v":"No"}]
[null,"Recepción",{"$f":"Total_recepción_estimado","v":{"v":1050,"d":"1,050.00"}},{"$f":"Total_recepción_real","v":{"v":928,"d":"928.00"}},{"$f":"ResumenDelPresupuesto[[#This Row],[Estimado]]-ResumenDelPresupuesto[[#This Row],[Real]]","v":{"v":122,"d":"122.00"}},{"$f":"Recepción_terminado","v":"Sí"}]
[null,"Música",{"$f":"Total_Música_entretenimiento_estimado","v":{"v":600,"d":"600.00"}},{"$f":"Total_Música_entretenimiento_real","v":{"v":500,"d":"500.00"}},{"$f":"ResumenDelPresupuesto[[#This Row],[Estimado]]-ResumenDelPresupuesto[[#This Row],[Real]]","v":{"v":100,"d":"100.00"}},{"$f":"Música_terminado","v":"Sí"}]
[null,"Impresión",{"$f":"Total_Impresión_Artículos_De_Papelería_estimado","v":{"v":935,"d":"935.00"}},{"$f":"Total_Impresión_Artículos_De_Papelería_real","v":{"v":870,"d":"870.00"}},{"$f":"ResumenDelPresupuesto[[#This Row],[Estimado]]-ResumenDelPresupuesto[[#This Row],[Real]]","v":{"v":65,"d":"65.00"}},{"$f":"Impresión_terminado","v":"No"}]
[null,"Fotografía",{"$f":"Total_Fotografía_estimado","v":{"v":1625,"d":"1,625.00"}},{"$f":"Total_Fotografía_real","v":{"v":1575,"d":"1,575.00"}},{"$f":"ResumenDelPresupuesto[[#This Row],[Estimado]]-ResumenDelPresupuesto[[#This Row],[Real]]","v":{"v":50,"d":"50.00"}},{"$f":"Fotografía_terminado","v":"No"}]
[null,"Decoración",{"$f":"Total_Decoración_estimado","v":{"v":700,"d":"700.00"}},{"$f":"Total_Decoración_real","v":{"v":720,"d":"720.00"}},{"$f":"ResumenDelPresupuesto[[#This Row],[Estimado]]-ResumenDelPresupuesto[[#This Row],[Real]]","v":{"v":-20,"d":"-20.00"}},{"$f":"Decoración_terminado","v":"Sí"}]
[null,"Flores",{"$f":"Total_Flores_estimado","v":{"v":900,"d":"900.00"}},{"$f":"Total_Flores_real","v":{"v":850,"d":"850.00"}},{"$f":"ResumenDelPresupuesto[[#This Row],[Estimado]]-ResumenDelPresupuesto[[#This Row],[Real]]","v":{"v":50,"d":"50.00"}},{"$f":"Flores_terminado","v":"No"}]
[null,"Regalos",{"$f":"Total_Regalos_estimado","v":{"v":1345,"d":"1,345.00"}},{"$f":"Total_Regalos_real","v":{"v":1075,"d":"1,075.00"}},{"$f":"ResumenDelPresupuesto[[#This Row],[Estimado]]-ResumenDelPresupuesto[[#This Row],[Real]]","v":{"v":270,"d":"270.00"}},{"$f":"Regalos_terminado","v":"No"}]
[null,"Viajes",{"$f":"Total_transporte_viajes_estimado","v":{"v":100,"d":"100.00"}},{"$f":"Total_transporte_viajes_real","v":{"v":165,"d":"165.00"}},{"$f":"ResumenDelPresupuesto[[#This Row],[Estimado]]-ResumenDelPresupuesto[[#This Row],[Real]]","v":{"v":-65,"d":"-65.00"}},{"$f":"Viajes_terminado","v":"Sí"}]
[null,"Otros",{"$f":"Total_Otros_Gastos_estimado","v":{"v":885,"d":"885.00"}},{"$f":"Total_Otros_Gastos_real","v":{"v":1021,"d":"1,021.00"}},{"$f":"ResumenDelPresupuesto[[#This Row],[Estimado]]-ResumenDelPresupuesto[[#This Row],[Real]]","v":{"v":-136,"d":"-136.00"}},{"$f":"Otros_terminado","v":"No"}]
[null,"Gastos totales",{"$f":"SUBTOTAL(109,ResumenDelPresupuesto[Estimado])","v":{"v":17630,"d":"17,630.00"}},{"$f":"SUBTOTAL(109,ResumenDelPresupuesto[Real])","v":{"v":17474,"d":"17,474.00"}},{"$f":"SUBTOTAL(109,ResumenDelPresupuesto[Diferencia])","v":{"v":156,"d":"156.00"}}]
[null,"El gráfico en el que se muestra el porcentaje de gastos de cada categoría se encuentra en esta celda."]

{"sheet":"Gastos","index":1,"n_rows":136,"n_cols":6,"rows_kept":136,"merged":[[1,1,1,4],[21,1,21,4],[37,1,37,4],[46,1,46,4],[62,1,62,4],[73,1,73,4],[86,1,86,4],[98,1,98,4],[110,1,110,4],[120,1,120,4]]}
[{"$nulls":5}," "]
[null,"Ropa",{"$nulls":3}," "]
[]
[null,"Categoría","Estimado","Real","Diferencia"," "]
[null,"Anillos de compromiso",{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"$f":"Gastos!$C5-Gastos!$D5","v":{"v":0,"d":"0.00"}}]
[null,"Anillo del futuro cónyuge 1",{"v":2000,"d":"2,000.00"},{"v":2300,"d":"2,300.00"},{"$f":"Gastos!$C6-Gastos!$D6","v":{"v":-300,"d":"-300.00"}}]
[null,"Vestido o esmoquin del futuro cónyuge 1",{"v":3000,"d":"3,000.00"},{"v":2750,"d":"2,750.00"},{"$f":"Gastos!$C7-Gastos!$D7","v":{"v":250,"d":"250.00"}}]
[null,"Velo o tocado del futuro cónyuge 1",{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"$f":"Gastos!$C8-Gastos!$D8","v":{"v":0,"d":"0.00"}}]
[null,"Zapatos del futuro cónyuge 1",{"v":350,"d":"350.00"},{"v":300,"d":"300.00"},{"$f":"Gastos!$C9-Gastos!$D9","v":{"v":50,"d":"50.00"}}]
[null,"Joyas del futuro cónyuge 1",{"v":400,"d":"400.00"},{"v":550,"d":"550.00"},{"$f":"Gastos!$C10-Gastos!$D10","v":{"v":-150,"d":"-150.00"}}]
[null,"Medias del futuro cónyuge 1",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"$f":"Gastos!$C11-Gastos!$D11","v":{"v":0,"d":"0.00"}}]
[null,"Anillo del futuro cónyuge 2",{"v":300,"d":"300.00"},{"v":250,"d":"250.00"},{"$f":"Gastos!$C12-Gastos!$D12","v":{"v":50,"d":"50.00"}}]
[null,"Vestido o esmoquin del futuro cónyuge 2",{"v":300,"d":"300.00"},{"v":350,"d":"350.00"},{"$f":"Gastos!$C13-Gastos!$D13","v":{"v":-50,"d":"-50.00"}}]
[null,"Velo o tocado del futuro cónyuge 2",{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"$f":"Gastos!$C14-Gastos!$D14","v":{"v":0,"d":"0.00"}}]
[null,"Zapatos del futuro cónyuge 2",{"v":200,"d":"200.00"},{"v":175,"d":"175.00"},{"$f":"Gastos!$C15-Gastos!$D15","v":{"v":25,"d":"25.00"}}]
[null,"Joyas del futuro cónyuge 2",{"v":400,"d":"400.00"},{"v":550,"d":"550.00"},{"$f":"Gastos!$C16-Gastos!$D16","v":{"v":-150,"d":"-150.00"}}]
[null,"Medias del futuro cónyuge 2",{"v":20,"d":"20.00"},{"v":25,"d":"25.00"},{"$f":"Gastos!$C17-Gastos!$D17","v":{"v":-5,"d":"-5.00"}}]
[null,"Total de la ropa",{"$f":"SUBTOTAL(109,Ropa[Estimado])","v":{"v":9490,"d":"9,490.00"}},{"$f":"SUBTOTAL(109,Ropa[Real])","v":{"v":9770,"d":"9,770.00"}},{"$f":"SUBTOTAL(109,Ropa[Diferencia])","v":{"v":-280,"d":"-280.00"}}]
[]
[{"$nulls":3},{"$f":"\"¿Se han completado todos los gastos en la categoría \"&B2&\" ?\"","v":"¿Se han completado todos los gastos en la categoría Ropa ?"},"No"]
[]
[null,"Recepción*"]
[]
[null,"Categoría","Estimado","Real","Diferencia"]
[null,"Gastos de habitaciones o sala",{"v":200,"d":"200.00"},{"v":150,"d":"150.00"},{"$f":"Gastos!$C25-Gastos!$D25","v":{"v":50,"d":"50.00"}}]
[null,"Mesas y sillas",{"v":100,"d":"100.00"},{"v":50,"d":"50.00"},{"$f":"Gastos!$C26-Gastos!$D26","v":{"v":50,"d":"50.00"}}]
[null,"Comida",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Gastos!$C27-Gastos!$D27","v":{"v":0,"d":"0.00"}}]
[null,"Bebidas",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Gastos!$C28-Gastos!$D28","v":{"v":0,"d":"0.00"}}]
[null,"Mantelería",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Gastos!$C29-Gastos!$D29","v":{"v":0,"d":"0.00"}}]
[null,"Tarta",{"v":700,"d":"700.00"},{"v":700,"d":"700.00"},{"$f":"Gastos!$C30-Gastos!$D30","v":{"v":0,"d":"0.00"}}]
[null,"Detalles de los novios",{"v":50,"d":"50.00"},{"v":28,"d":"28.00"},{"$f":"Gastos!$C31-Gastos!$D31","v":{"v":22,"d":"22.00"}}]
[null,"Personal y compensaciones",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Gastos!$C32-Gastos!$D32","v":{"v":0,"d":"0.00"}}]
[null,"Total de la recepción",{"$f":"SUBTOTAL(109,Recepción[Estimado])","v":{"v":1050,"d":"1,050.00"}},{"$f":"SUBTOTAL(109,Recepción[Real])","v":{"v":928,"d":"928.00"}},{"$f":"SUBTOTAL(109,Recepción[Diferencia])","v":{"v":122,"d":"122.00"}}]
[null,"* No se incluye la decoración ni el entretenimiento"]
[]
[{"$nulls":3},{"$f":"\"¿Se han completado todos los gastos en la categoría \"&B22&\" ?\"","v":"¿Se han completado todos los gastos en la categoría Recepción* ?"},"Sí"]
[]
[null,"Música y entretenimiento"]
[]
[null,"Categoría","Estimado","Real","Diferencia"]
[null,"Músicos para la ceremonia",{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"$f":"Gastos!$C41-Gastos!$D41","v":{"v":0,"d":"0.00"}}]
[null,"Banda o DJ para la recepción",{"v":200,"d":"200.00"},{"v":100,"d":"100.00"},{"$f":"Gastos!$C42-Gastos!$D42","v":{"v":100,"d":"100.00"}}]
[null,"Total de la música y el entretenimiento",{"$f":"SUBTOTAL(109,Música[Estimado])","v":{"v":600,"d":"600.00"}},{"$f":"SUBTOTAL(109,Música[Real])","v":{"v":500,"d":"500.00"}},{"$f":"SUBTOTAL(109,Música[Diferencia])","v":{"v":100,"d":"100.00"}}]
[]
[{"$nulls":3},{"$f":"\"¿Se han completado todos los gastos en la categoría \"&B38&\" ?\"","v":"¿Se han completado todos los gastos en la categoría Música y entretenimiento ?"},"Sí"]
[]
[null,"Impresión o material de papelería"]
[]
[null,"Categoría","Estimado","Real","Diferencia"]
[null,"Invitaciones",{"v":500,"d":"500.00"},{"v":450,"d":"450.00"},{"$f":"Gastos!$C50-Gastos!$D50","v":{"v":50,"d":"50.00"}}]
[null,"Anuncios",{"v":200,"d":"200.00"},{"v":175,"d":"175.00"},{"$f":"Gastos!$C51-Gastos!$D51","v":{"v":25,"d":"25.00"}}]
[null,"Tarjetas de agradecimiento",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"$f":"Gastos!$C52-Gastos!$D52","v":{"v":0,"d":"0.00"}}]
[null,"Artículos de papelería personales",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Gastos!$C53-Gastos!$D53","v":{"v":0,"d":"0.00"}}]
[null,"Libro de invitados",{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"$f":"Gastos!$C54-Gastos!$D54","v":{"v":0,"d":"0.00"}}]
[null,"Programas",{"v":75,"d":"75.00"},{"v":80,"d":"80.00"},{"$f":"Gastos!$C55-Gastos!$D55","v":{"v":-5,"d":"-5.00"}}]
[null,"Servilletas de la recepción",{"v":35,"d":"35.00"},{"v":40,"d":"40.00"},{"$f":"Gastos!$C56-Gastos!$D56","v":{"v":-5,"d":"-5.00"}}]
[null,"Cajitas de cerillas",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Gastos!$C57-Gastos!$D57","v":{"v":0,"d":"0.00"}}]
[null,"Caligrafía",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Gastos!$C58-Gastos!$D58","v":{"v":0,"d":"0.00"}}]
[null,"Total de la impresión o el material de papelería",{"$f":"SUBTOTAL(109,Impresión[Estimado])","v":{"v":935,"d":"935.00"}},{"$f":"SUBTOTAL(109,Impresión[Real])","v":{"v":870,"d":"870.00"}},{"$f":"SUBTOTAL(109,Impresión[Diferencia])","v":{"v":65,"d":"65.00"}}]
[]
[{"$nulls":3},{"$f":"\"¿Se han completado todos los gastos en la categoría \"&B47&\" ?\"","v":"¿Se han completado todos los gastos en la categoría Impresión o material de papelería ?"},"No"]
[]
[null,"Fotografía"]
[]
[null,"Categoría","Estimado","Real","Diferencia"]
[null,"Oficiales",{"v":1300,"d":"1,300.00"},{"v":1300,"d":"1,300.00"},{"$f":"Gastos!$C66-Gastos!$D66","v":{"v":0,"d":"0.00"}}]
[null,"Impresiones adicionales",{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"$f":"Gastos!$C67-Gastos!$D67","v":{"v":0,"d":"0.00"}}]
[null,"Álbumes de fotos",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"$f":"Gastos!$C68-Gastos!$D68","v":{"v":0,"d":"0.00"}}]
[null,"Vídeo",{"v":200,"d":"200.00"},{"v":150,"d":"150.00"},{"$f":"Gastos!$C69-Gastos!$D69","v":{"v":50,"d":"50.00"}}]
[null,"Total de la fotografía",{"$f":"SUBTOTAL(109,Fotografía[Estimado])","v":{"v":1625,"d":"1,625.00"}},{"$f":"SUBTOTAL(109,Fotografía[Real])","v":{"v":1575,"d":"1,575.00"}},{"$f":"SUBTOTAL(109,Fotografía[Diferencia])","v":{"v":50,"d":"50.00"}}]
[]
[{"$nulls":3},{"$f":"\"¿Se han completado todos los gastos en la categoría \"&B63&\" ?\"","v":"¿Se han completado todos los gastos en la categoría Fotografía ?"},"No"]
[]
[null,"Decoración*"]
[]
[null,"Categoría","Estimado","Real","Diferencia"]
[null,"Lazos para las sillas",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Gastos!$C77-Gastos!$D77","v":{"v":0,"d":"0.00"}}]
[null,"Centros de mesa",{"v":300,"d":"300.00"},{"v":320,"d":"320.00"},{"$f":"Gastos!$C78-Gastos!$D78","v":{"v":-20,"d":"-20.00"}}]
[null,"Velas",{"v":100,"d":"100.00"},{"v":75,"d":"75.00"},{"$f":"Gastos!$C79-Gastos!$D79","v":{"v":25,"d":"25.00"}}]
[null,"Iluminación",{"v":100,"d":"100.00"},{"v":75,"d":"75.00"},{"$f":"Gastos!$C80-Gastos!$D80","v":{"v":25,"d":"25.00"}}]
[null,"Globos",{"v":200,"d":"200.00"},{"v":250,"d":"250.00"},{"$f":"Gastos!$C81-Gastos!$D81","v":{"v":-50,"d":"-50.00"}}]
[null,"Total de la decoración",{"$f":"SUBTOTAL(109,Decoración[Estimado])","v":{"v":700,"d":"700.00"}},{"$f":"SUBTOTAL(109,Decoración[Real])","v":{"v":720,"d":"720.00"}},{"$f":"SUBTOTAL(109,Decoración[Diferencia])","v":{"v":-20,"d":"-20.00"}}]
[null,"* No se incluyen las flores"]
[]
[{"$nulls":3},{"$f":"\"¿Se han completado todos los gastos en la categoría \"&B74&\" ?\"","v":"¿Se han completado todos los gastos en la categoría Decoración* ?"},"Sí"]
[]
[null,"Flores"]
[]
[null,"Categoría","Estimado","Real","Diferencia"]
[null,"Ramos",{"v":500,"d":"500.00"},{"v":450,"d":"450.00"},{"$f":"Gastos!$C90-Gastos!$D90","v":{"v":50,"d":"50.00"}}]
[null,"Flor del novio",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Gastos!$C91-Gastos!$D91","v":{"v":0,"d":"0.00"}}]
[null,"Ramilletes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Gastos!$C92-Gastos!$D92","v":{"v":0,"d":"0.00"}}]
[null,"Ceremonia",{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"$f":"Gastos!$C93-Gastos!$D93","v":{"v":0,"d":"0.00"}}]
[null,"Recepción",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Gastos!$C94-Gastos!$D94","v":{"v":0,"d":"0.00"}}]
[null,"Total de las flores",{"$f":"SUBTOTAL(109,Flores[Estimado])","v":{"v":900,"d":"900.00"}},{"$f":"SUBTOTAL(109,Flores[Real])","v":{"v":850,"d":"850.00"}},{"$f":"SUBTOTAL(109,Flores[Diferencia])","v":{"v":50,"d":"50.00"}}]
[]
[{"$nulls":3},{"$f":"\"¿Se han completado todos los gastos en la categoría \"&B87&\" ?\"","v":"¿Se han completado todos los gastos en la categoría Flores ?"},"No"]
[]
[null,"Regalos"]
[]
[null,"Categoría","Estimado","Real","Diferencia"]
[null,"Asistentes",{"v":1000,"d":"1,000.00"},{"v":400,"d":"400.00"},{"$f":"Gastos!$C102-Gastos!$D102","v":{"v":600,"d":"600.00"}}]
[null,"Futuro cónyuge 1",{"v":150,"d":"150.00"},{"v":200,"d":"200.00"},{"$f":"Gastos!$C103-Gastos!$D103","v":{"v":-50,"d":"-50.00"}}]
[null,"Futuro cónyuge 2",{"v":150,"d":"150.00"},{"v":200,"d":"200.00"},{"$f":"Gastos!$C104-Gastos!$D104","v":{"v":-50,"d":"-50.00"}}]
[null,"Padres",{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"$f":"Gastos!$C105-Gastos!$D105","v":{"v":0,"d":"0.00"}}]
[null,"Lectores y otros participantes",{"v":20,"d":"20.00"},{"v":250,"d":"250.00"},{"$f":"Gastos!$C106-Gastos!$D106","v":{"v":-230,"d":"-230.00"}}]
[null,"Total de los regalos",{"$f":"SUBTOTAL(109,Regalos[Estimado])","v":{"v":1345,"d":"1,345.00"}},{"$f":"SUBTOTAL(109,Regalos[Real])","v":{"v":1075,"d":"1,075.00"}},{"$f":"SUBTOTAL(109,Regalos[Diferencia])","v":{"v":270,"d":"270.00"}}]
[]
[{"$nulls":3},{"$f":"\"¿Se han completado todos los gastos en la categoría \"&B99&\" ?\"","v":"¿Se han completado todos los gastos en la categoría Regalos ?"},"No"]
[]
[null,"Viajes y transporte"]
[]
[null,"Categoría","Estimado","Real","Diferencia"]
[null,"Limusina/carruaje",{"v":100,"d":"100.00"},{"v":125,"d":"125.00"},{"$f":"Gastos!$C114-Gastos!$D114","v":{"v":-25,"d":"-25.00"}}]
[null,"Aparcamiento",{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"$f":"Gastos!$C115-Gastos!$D115","v":{"v":-40,"d":"-40.00"}}]
[null,"Taxis",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Gastos!$C116-Gastos!$D116","v":{"v":0,"d":"0.00"}}]
[null,"Total de los viajes y el transporte",{"$f":"SUBTOTAL(109,Viajes[Estimado])","v":{"v":100,"d":"100.00"}},{"$f":"SUBTOTAL(109,Viajes[Real])","v":{"v":165,"d":"165.00"}},{"$f":"SUBTOTAL(109,Viajes[Diferencia])","v":{"v":-65,"d":"-65.00"}}]
[]
[{"$nulls":3},{"$f":"\"¿Se han completado todos los gastos en la categoría \"&B111&\" ?\"","v":"¿Se han completado todos los gastos en la categoría Viajes y transporte ?"},"Sí"]
[]
[null,"Otros gastos"]
[]
[null,"Categoría","Estimado","Real","Diferencia"]
[null,"Oficiante",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Gastos!$C124-Gastos!$D124","v":{"v":0,"d":"0.00"}}]
[null,"Cuota de la iglesia o del sitio de la ceremonia",{"v":40,"d":"40.00"},{"v":55,"d":"55.00"},{"$f":"Gastos!$C125-Gastos!$D125","v":{"v":-15,"d":"-15.00"}}]
[null,"Coordinador de la boda",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Gastos!$C126-Gastos!$D126","v":{"v":0,"d":"0.00"}}]
[null,"Cena preboda",{"v":450,"d":"450.00"},{"v":450,"d":"450.00"},{"$f":"Gastos!$C127-Gastos!$D127","v":{"v":0,"d":"0.00"}}]
[null,"Fiesta de compromiso",{"v":20,"d":"20.00"},{"v":50,"d":"50.00"},{"$f":"Gastos!$C128-Gastos!$D128","v":{"v":-30,"d":"-30.00"}}]
[null,"Duchas",{"v":30,"d":"30.00"},{"v":20,"d":"20.00"},{"$f":"Gastos!$C129-Gastos!$D129","v":{"v":10,"d":"10.00"}}]
[null,"Citas del salón",{"v":45,"d":"45.00"},{"v":46,"d":"46.00"},{"$f":"Gastos!$C130-Gastos!$D130","v":{"v":-1,"d":"-1.00"}}]
[null,"Despedida de soltero y de soltera",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Gastos!$C131-Gastos!$D131","v":{"v":0,"d":"0.00"}}]
[null,"Almuerzo",{"v":300,"d":"300.00"},{"v":400,"d":"400.00"},{"$f":"Gastos!$C132-Gastos!$D132","v":{"v":-100,"d":"-100.00"}}]
[null,"Habitaciones de hotel",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Gastos!$C133-Gastos!$D133","v":{"v":0,"d":"0.00"}}]
[null,"Total de otros gastos",{"$f":"SUBTOTAL(109,OtrosGastos[Estimado])","v":{"v":885,"d":"885.00"}},{"$f":"SUBTOTAL(109,OtrosGastos[Real])","v":{"v":1021,"d":"1,021.00"}},{"$f":"SUBTOTAL(109,OtrosGastos[Diferencia])","v":{"v":-136,"d":"-136.00"}}]
[]
[{"$nulls":3},{"$f":"\"¿Se han completado todos los gastos en la categoría \"&B121&\" ?\"","v":"¿Se han completado todos los gastos en la categoría Otros gastos ?"},"No"]

{"sheet":"Cálculos","index":2,"n_rows":13,"n_cols":8,"rows_kept":13,"hidden":true}
[]
[null,"CATEGORÍA","ESTIMADO","Real",null,"Estimado",null,"DIFERENCIA"]
[null,"Ropa",{"$f":"Total_Ropa_estimado","v":{"v":9490,"d":"9,490.00"}},{"$f":"Total_Ropa_real","v":{"v":9770,"d":"9,770.00"}},{"$f":"C3-F3","v":{"v":9480,"d":"9,480.00"}},{"$f":"ROUNDUP($C$13/1000,0)","v":{"v":10,"d":"10.00"}},{"$f":"$D$13-E3","v":290},{"$f":"D3-C3","v":{"v":280,"d":"280.00"}}]
[null,"Recepción",{"$f":"Total_recepción_estimado","v":{"v":1050,"d":"1,050.00"}},{"$f":"Total_recepción_real","v":{"v":928,"d":"928.00"}},{"$f":"C4-F4","v":{"v":1040,"d":"1,040.00"}},{"$f":"ROUNDUP($C$13/1000,0)","v":{"v":10,"d":"10.00"}},{"$f":"$D$13-E4","v":8730},{"$f":"D4-C4","v":{"v":-122,"d":"-122.00"}}]
[null,"Música",{"$f":"Total_Música_entretenimiento_estimado","v":{"v":600,"d":"600.00"}},{"$f":"Total_Música_entretenimiento_real","v":{"v":500,"d":"500.00"}},{"v":590,"d":"590.00"},{"v":10,"d":"10.00"},9180,{"v":-100,"d":"-100.00"}]
[null,"Impresión",{"$f":"Total_Impresión_Artículos_De_Papelería_estimado","v":{"v":935,"d":"935.00"}},{"$f":"Total_Impresión_Artículos_De_Papelería_real","v":{"v":870,"d":"870.00"}},{"v":925,"d":"925.00"},{"v":10,"d":"10.00"},8845,{"v":-65,"d":"-65.00"}]
[null,"Fotografía",{"$f":"Total_Fotografía_estimado","v":{"v":1625,"d":"1,625.00"}},{"$f":"Total_Fotografía_real","v":{"v":1575,"d":"1,575.00"}},{"v":1615,"d":"1,615.00"},{"v":10,"d":"10.00"},8155,{"v":-50,"d":"-50.00"}]
[null,"Decoración",{"$f":"Total_Decoración_estimado","v":{"v":700,"d":"700.00"}},{"$f":"Total_Decoración_real","v":{"v":720,"d":"720.00"}},{"v":690,"d":"690.00"},{"v":10,"d":"10.00"},9080,{"v":20,"d":"20.00"}]
[null,"Flores",{"$f":"Total_Flores_estimado","v":{"v":900,"d":"900.00"}},{"$f":"Total_Flores_real","v":{"v":850,"d":"850.00"}},{"v":890,"d":"890.00"},{"v":10,"d":"10.00"},8880,{"v":-50,"d":"-50.00"}]
[null,"Regalos",{"$f":"Total_Regalos_estimado","v":{"v":1345,"d":"1,345.00"}},{"$f":"Total_Regalos_real","v":{"v":1075,"d":"1,075.00"}},{"v":1335,"d":"1,335.00"},{"v":10,"d":"10.00"},8435,{"v":-270,"d":"-270.00"}]
[null,"Viajes",{"$f":"Total_transporte_viajes_estimado","v":{"v":100,"d":"100.00"}},{"$f":"Total_transporte_viajes_real","v":{"v":165,"d":"165.00"}},{"v":90,"d":"90.00"},{"v":10,"d":"10.00"},9680,{"v":65,"d":"65.00"}]
[null,"Otros",{"$f":"Total_Otros_Gastos_estimado","v":{"v":885,"d":"885.00"}},{"$f":"Total_Otros_Gastos_real","v":{"v":1021,"d":"1,021.00"}},{"v":875,"d":"875.00"},{"v":10,"d":"10.00"},8895,{"v":136,"d":"136.00"}]
[null,"Máx.",{"$f":"MAX(C3:D12)","v":9770},{"$f":"MAX(C3:D12)","v":9770},null,{"v":10,"d":"10.00"}]