{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Flujo de efectivo","Ingresos mensuales","Gastos mensuales","DATOS DE GRÁFICO"],"not_rendered":{"charts":1,"defined_names":10},"read":"whole","date_system":"1900"}

{"sheet":"Flujo de efectivo","index":0,"n_rows":9,"n_cols":5,"rows_kept":9}
[null,"Nombre"]
[null,"Presupuesto familiar"]
[null,{"$f":"TEXT(TODAY(),\"mmmm\")","v":"septiembre"}]
[null,{"$f":"YEAR(TODAY())","v":2017}]
[null,"Nota: La tabla Flujo de efectivo se calcula automáticamente a partir de la información de las hojas de cálculo de Ingresos mensuales y Gastos mensuales."]
[null,"Flujo de efectivo","Estimado","Real","Desviación"]
[null,"Ingresos totales",{"$f":"Ingresos[[#Totals],[Estimado]]","v":{"v":5700,"d":"5,700"}},{"$f":"Ingresos[[#Totals],[Real]]","v":{"v":5500,"d":"5,500"}},{"$f":"Ingresos[[#Totals],[Desviación]]","v":-200}]
[null,"Gastos totales",{"$f":"Gasto[[#Totals],[Estimado]]","v":{"v":3603,"d":"3,603"}},{"$f":"Gasto[[#Totals],[Real]]","v":{"v":3655,"d":"3,655"}},{"$f":"Gasto[[#Totals],[Desviación]]","v":-52}]
[null,"Efectivo total",{"$f":"C7-C8","v":{"v":2097,"d":"2,097"}},{"$f":"D7-D8","v":{"v":1845,"d":"1,845"}},{"$f":"SUBTOTAL(109,FlujodeEfectivo[Desviación])","v":-252}]

{"sheet":"Ingresos mensuales","index":1,"n_rows":9,"n_cols":5,"rows_kept":9}
[null,{"$f":"Nombre","v":"Nombre"}]
[null,{"$f":"TítuloDePresupuesto","v":"Presupuesto familiar"}]
[null,{"$f":"Mes","v":"septiembre"}]
[null,{"$f":"Año","v":2017}]
[null,"Ingresos mensuales","Estimado","Real","Desviación"]
[null,"Ingreso 1",{"v":4000,"d":"4,000"},{"v":4000,"d":"4,000"},{"$f":"Ingresos[[#This Row],[Real]]-Ingresos[[#This Row],[Estimado]]","v":0}]
[null,"Ingreso 2",{"v":1400,"d":"1,400"},{"v":1500,"d":"1,500"},{"$f":"Ingresos[[#This Row],[Real]]-Ingresos[[#This Row],[Estimado]]","v":100}]
[null,"Otros ingresos",300,0,{"$f":"Ingresos[[#This Row],[Real]]-Ingresos[[#This Row],[Estimado]]","v":-300}]
[null,"Ingresos totales",{"$f":"SUBTOTAL(109,Ingresos[Estimado])","v":{"v":5700,"d":"5,700"}},{"$f":"SUBTOTAL(109,Ingresos[Real])","v":{"v":5500,"d":"5,500"}},{"$f":"SUBTOTAL(109,Ingresos[Desviación])","v":-200}]

{"sheet":"Gastos mensuales","index":2,"n_rows":26,"n_cols":5,"rows_kept":26}
[null,{"$f":"Nombre","v":"Nombre"}]
[null,{"$f":"TítuloDePresupuesto","v":"Presupuesto familiar"}]
[null,{"$f":"Mes","v":"septiembre"}]
[null,{"$f":"Año","v":2017}]
[null,"Gastos mensuales","Estimado","Real","Desviación"]
[null,"Alojamiento",{"v":1500,"d":"1,500"},{"v":1500,"d":"1,500"},{"$f":"Gasto[[#This Row],[Estimado]]-Gasto[[#This Row],[Real]]","v":0}]
[null,"Comestibles",250,280,{"$f":"Gasto[[#This Row],[Estimado]]-Gasto[[#This Row],[Real]]","v":-30}]
[null,"Teléfono",38,38,{"$f":"Gasto[[#This Row],[Estimado]]-Gasto[[#This Row],[Real]]","v":0}]
[null,"Luz/gas",65,78,{"$f":"Gasto[[#This Row],[Estimado]]-Gasto[[#This Row],[Real]]","v":-13}]
[null,"Agua/alcantarillado/basuras",25,21,{"$f":"Gasto[[#This Row],[Estimado]]-Gasto[[#This Row],[Real]]","v":4}]
[null,"Televisión por cable",75,83,{"$f":"Gasto[[#This Row],[Estimado]]-Gasto[[#This Row],[Real]]","v":-8}]
[null,"Internet",60,60,{"$f":"Gasto[[#This Row],[Estimado]]-Gasto[[#This Row],[Real]]","v":0}]
[null,"Mantenimiento/reparaciones",0,60,{"$f":"Gasto[[#This Row],[Estimado]]-Gasto[[#This Row],[Real]]","v":-60}]
[null,"Guardería",180,150,{"$f":"Gasto[[#This Row],[Estimado]]-Gasto[[#This Row],[Real]]","v":30}]
[null,"Colegiatura",250,250,{"$f":"Gasto[[#This Row],[Estimado]]-Gasto[[#This Row],[Real]]","v":0}]
[null,"Mascotas",75,80,{"$f":"Gasto[[#This Row],[Estimado]]-Gasto[[#This Row],[Real]]","v":-5}]
[null,"Transporte",280,260,{"$f":"Gasto[[#This Row],[Estimado]]-Gasto[[#This Row],[Real]]","v":20}]
[null,"Cuidado personal",75,65,{"$f":"Gasto[[#This Row],[Estimado]]-Gasto[[#This Row],[Real]]","v":10}]
[null,"Seguro",255,255,{"$f":"Gasto[[#This Row],[Estimado]]-Gasto[[#This Row],[Real]]","v":0}]
[null,"Tarjetas de crédito",100,100,{"$f":"Gasto[[#This Row],[Estimado]]-Gasto[[#This Row],[Real]]","v":0}]
[null,"Préstamos",0,0,{"$f":"Gasto[[#This Row],[Estimado]]-Gasto[[#This Row],[Real]]","v":0}]
[null,"Impuestos",0,0,{"$f":"Gasto[[#This Row],[Estimado]]-Gasto[[#This Row],[Real]]","v":0}]
[null,"Regalos/Beneficencia",150,150,{"$f":"Gasto[[#This Row],[Estimado]]-Gasto[[#This Row],[Real]]","v":0}]
[null,"Ahorro",225,225,{"$f":"Gasto[[#This Row],[Estimado]]-Gasto[[#This Row],[Real]]","v":0}]
[null,"Otros",0,0,{"$f":"Gasto[[#This Row],[Estimado]]-Gasto[[#This Row],[Real]]","v":0}]
[null,"Total",{"$f":"SUBTOTAL(109,Gasto[Estimado])","v":{"v":3603,"d":"3,603"}},{"$f":"SUBTOTAL(109,Gasto[Real])","v":{"v":3655,"d":"3,655"}},{"$f":"SUBTOTAL(109,Gasto[Desviación])","v":-52}]

{"sheet":"DATOS DE GRÁFICO","index":3,"n_rows":6,"n_cols":4,"rows_kept":6,"hidden":true}
[null,"DATOS DE GRÁFICO"]
[]
[null,null,"Estimado","Real"]
[null,"Flujo de efectivo",{"$f":"FlujodeEfectivo[[#Totals],[Estimado]]","v":2097},{"$f":"FlujodeEfectivo[[#Totals],[Real]]","v":1845}]
[null,"Ingresos mensuales",{"$f":"Ingresos[[#Totals],[Estimado]]","v":5700},{"$f":"Ingresos[[#Totals],[Real]]","v":5500}]
[null,"Gastos mensuales",{"$f":"Gasto[[#Totals],[Estimado]]","v":3603},{"$f":"Gasto[[#Totals],[Real]]","v":3655}]