{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Resumen","Totales","Ingresos","Desembolsos"],"not_rendered":{"defined_names":13},"read":"whole","date_system":"1900"}

{"sheet":"Resumen","index":0,"n_rows":6,"n_cols":3,"rows_kept":6,"merged":[[0,1,0,2],[1,1,1,2]]}
[null,"PRESUPUESTO MENSUAL FAMILIAR"]
[null,"RESUMEN"]
[null,"Saldo","Cantidad"]
[null,"Saldo proyectado (ingresos proyectados menos gastos)",{"$f":"IngresosProyectados-GastosProyectados","v":{"v":1114,"d":"$1,114"}}]
[null,"Saldo real (ingresos reales menos gastos)",{"$f":"IngresosReales-GastosReales","v":{"v":997,"d":"$997"}}]
[null,"Diferencia (real menos proyectado)",{"$f":"SaldoReal-SaldoProyectado","v":{"v":-117,"d":"-$117"}}]

{"sheet":"Totales","index":1,"n_rows":6,"n_cols":3,"rows_kept":6,"merged":[[0,1,0,2],[1,1,1,2]]}
[null,{"$f":"Título_del_libro","v":"PRESUPUESTO MENSUAL FAMILIAR"}]
[null,"Totales"]
[null,"Totales","Cantidad"]
[null,"Costo proyectado total",{"$f":"GastosProyectados","v":{"v":4486,"d":"$4,486"}}]
[null,"Costo real total",{"$f":"GastosReales","v":{"v":4603,"d":"$4,603"}}]
[null,"Diferencia total",{"$f":"C4-C5","v":{"v":-117,"d":"-$117"}}]

{"sheet":"Ingresos","index":2,"n_rows":7,"n_cols":5,"rows_kept":7,"merged":[[0,1,0,4],[1,1,1,4]]}
[null,{"$f":"Título_del_libro","v":"PRESUPUESTO MENSUAL FAMILIAR"}]
[null,"INGRESOS"]
[null,"Ingresos proyectados","Proyectado","Real","Diferencia"]
[null,"Ingreso 1",{"v":4000,"d":"$4,000.00"},{"v":4000,"d":"$4,000.00"},{"$f":"TablaDeIngresos[[#This Row],[Proyectado]]-TablaDeIngresos[[#This Row],[Real]]","v":{"v":0,"d":"$0.00"}}]
[null,"Ingresos 2",{"v":1300,"d":"$1,300.00"},{"v":1300,"d":"$1,300.00"},{"$f":"TablaDeIngresos[[#This Row],[Proyectado]]-TablaDeIngresos[[#This Row],[Real]]","v":{"v":0,"d":"$0.00"}}]
[null,"Ingresos adicionales",{"v":300,"d":"$300.00"},{"v":300,"d":"$300.00"},{"$f":"TablaDeIngresos[[#This Row],[Proyectado]]-TablaDeIngresos[[#This Row],[Real]]","v":{"v":0,"d":"$0.00"}}]
[null,"Total de ingresos mensuales",{"$f":"SUBTOTAL(109,TablaDeIngresos[Proyectado])","v":{"v":5600,"d":"$5,600.00"}},{"$f":"SUBTOTAL(109,TablaDeIngresos[Real])","v":{"v":5600,"d":"$5,600.00"}},{"$f":"SUBTOTAL(109,TablaDeIngresos[Diferencia])","v":{"v":0,"d":"$0.00"}}]

{"sheet":"Desembolsos","index":3,"n_rows":80,"n_cols":6,"rows_kept":80,"merged":[[0,1,0,5],[1,1,1,5],[2,1,2,5]]}
[null,{"$f":"Título_del_libro","v":"PRESUPUESTO MENSUAL FAMILIAR"}]
[null,"DESEMBOLSOS"]
[null,"La segmentación de datos para filtrar la tabla de gastos por categoría está en esta celda."]
[null,"Categoría","Subcategoría","Proyectado","Real","Diferencia"]
[null,"Alojamiento","Hipoteca o arrendamiento",{"v":1000,"d":"$1,000.00"},{"v":1000,"d":"$1,000.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":0,"d":"$0.00"}}]
[null,"Alojamiento","Segunda hipoteca o arrendamiento",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":0,"d":"$0.00"}}]
[null,"Alojamiento","Teléfono",{"v":54,"d":"$54.00"},{"v":100,"d":"$100.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":-46,"d":"-$46.00"}}]
[null,"Alojamiento","Electricidad",{"v":44,"d":"$44.00"},{"v":56,"d":"$56.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":-12,"d":"-$12.00"}}]
[null,"Alojamiento","Gas",{"v":22,"d":"$22.00"},{"v":28,"d":"$28.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":-6,"d":"-$6.00"}}]
[null,"Alojamiento","Agua y drenaje",{"v":8,"d":"$8.00"},{"v":8,"d":"$8.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":0,"d":"$0.00"}}]
[null,"Alojamiento","Cable",{"v":34,"d":"$34.00"},{"v":34,"d":"$34.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":0,"d":"$0.00"}}]
[null,"Alojamiento","Eliminación de residuos",{"v":10,"d":"$10.00"},{"v":10,"d":"$10.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":0,"d":"$0.00"}}]
[null,"Alojamiento","Mantenimiento o reparaciones",{"v":23,"d":"$23.00"},{"v":0,"d":"$0.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":23,"d":"$23.00"}}]
[null,"Alojamiento","Suministros",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":0,"d":"$0.00"}}]
[null,"Alojamiento","Otros",{"v":0,"d":"$0.00"},{"v":0,"d":"$0.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":0,"d":"$0.00"}}]
[null,"Transporte","Pago de vehículo 1",{"v":16,"d":"$16.00"},{"v":66,"d":"$66.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":-50,"d":"-$50.00"}}]
[null,"Transporte","Pago de vehículo 2",{"v":35,"d":"$35.00"},{"v":42,"d":"$42.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":-7,"d":"-$7.00"}}]
[null,"Transporte","Gastos de autobús y taxi",{"v":1,"d":"$1.00"},{"v":62,"d":"$62.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":-61,"d":"-$61.00"}}]
[null,"Transporte","Seguro",{"v":91,"d":"$91.00"},{"v":27,"d":"$27.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":64,"d":"$64.00"}}]
[null,"Transporte","Licencias",{"v":80,"d":"$80.00"},{"v":89,"d":"$89.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":-9,"d":"-$9.00"}}]
[null,"Transporte","Combustible",{"v":18,"d":"$18.00"},{"v":93,"d":"$93.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":-75,"d":"-$75.00"}}]
[null,"Transporte","Mantenimiento",{"v":34,"d":"$34.00"},{"v":37,"d":"$37.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":-3,"d":"-$3.00"}}]
[null,"Transporte","Otros",{"v":83,"d":"$83.00"},{"v":61,"d":"$61.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":22,"d":"$22.00"}}]
[null,"Seguro","Casa",{"v":48,"d":"$48.00"},{"v":63,"d":"$63.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":-15,"d":"-$15.00"}}]
[null,"Seguro","Salud",{"v":21,"d":"$21.00"},{"v":44,"d":"$44.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":-23,"d":"-$23.00"}}]
[null,"Seguro","Vida",{"v":35,"d":"$35.00"},{"v":65,"d":"$65.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":-30,"d":"-$30.00"}}]
[null,"Seguro","Otros",{"v":14,"d":"$14.00"},{"v":75,"d":"$75.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":-61,"d":"-$61.00"}}]
[null,"Comida","Comestibles",{"v":79,"d":"$79.00"},{"v":0,"d":"$0.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":79,"d":"$79.00"}}]
[null,"Comida","Cenar fuera",{"v":56,"d":"$56.00"},{"v":50,"d":"$50.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":6,"d":"$6.00"}}]
[null,"Comida","Otros",{"v":96,"d":"$96.00"},{"v":23,"d":"$23.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":73,"d":"$73.00"}}]
[null,"Niños","Medicina",{"v":90,"d":"$90.00"},{"v":90,"d":"$90.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":0,"d":"$0.00"}}]
[null,"Niños","Ropa",{"v":33,"d":"$33.00"},{"v":30,"d":"$30.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":3,"d":"$3.00"}}]
[null,"Niños","Colegiatura",{"v":86,"d":"$86.00"},{"v":64,"d":"$64.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":22,"d":"$22.00"}}]
[null,"Niños","Útiles escolares",{"v":76,"d":"$76.00"},{"v":2,"d":"$2.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":74,"d":"$74.00"}}]
[null,"Niños","Tasas o cuotas de la organización",{"v":60,"d":"$60.00"},{"v":90,"d":"$90.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":-30,"d":"-$30.00"}}]
[null,"Niños","Dinero para el almuerzo",{"v":37,"d":"$37.00"},{"v":60,"d":"$60.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":-23,"d":"-$23.00"}}]
[null,"Niños","Cuidado infantil",{"v":22,"d":"$22.00"},{"v":70,"d":"$70.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":-48,"d":"-$48.00"}}]
[null,"Niños","Juegos y juguetes",{"v":80,"d":"$80.00"},{"v":21,"d":"$21.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":59,"d":"$59.00"}}]
[null,"Niños","Otros",{"v":65,"d":"$65.00"},{"v":20,"d":"$20.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":45,"d":"$45.00"}}]
[null,"Mascotas","Comida",{"v":37,"d":"$37.00"},{"v":34,"d":"$34.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":3,"d":"$3.00"}}]
[null,"Mascotas","Médico",{"v":74,"d":"$74.00"},{"v":86,"d":"$86.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":-12,"d":"-$12.00"}}]
[null,"Mascotas","Baño",{"v":80,"d":"$80.00"},{"v":92,"d":"$92.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":-12,"d":"-$12.00"}}]
[null,"Mascotas","Juguetes",{"v":61,"d":"$61.00"},{"v":22,"d":"$22.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":39,"d":"$39.00"}}]
[null,"Mascotas","Otros",{"v":83,"d":"$83.00"},{"v":51,"d":"$51.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":32,"d":"$32.00"}}]
[null,"Cuidado personal","Medicina",{"v":28,"d":"$28.00"},{"v":10,"d":"$10.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":18,"d":"$18.00"}}]
[null,"Cuidado personal","Cabello y uñas",{"v":25,"d":"$25.00"},{"v":81,"d":"$81.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":-56,"d":"-$56.00"}}]
[null,"Cuidado personal","Ropa",{"v":59,"d":"$59.00"},{"v":72,"d":"$72.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":-13,"d":"-$13.00"}}]
[null,"Cuidado personal","Tintorería",{"v":89,"d":"$89.00"},{"v":90,"d":"$90.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":-1,"d":"-$1.00"}}]
[null,"Cuidado personal","Gimnasio",{"v":78,"d":"$78.00"},{"v":48,"d":"$48.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":30,"d":"$30.00"}}]
[null,"Cuidado personal","Tasas o cuotas de la organización",{"v":6,"d":"$6.00"},{"v":73,"d":"$73.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":-67,"d":"-$67.00"}}]
[null,"Cuidado personal","Otros",{"v":80,"d":"$80.00"},{"v":66,"d":"$66.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":14,"d":"$14.00"}}]
[null,"Entretenimiento","Video/DVD",{"v":11,"d":"$11.00"},{"v":29,"d":"$29.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":-18,"d":"-$18.00"}}]
[null,"Entretenimiento","CD",{"v":77,"d":"$77.00"},{"v":32,"d":"$32.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":45,"d":"$45.00"}}]
[null,"Entretenimiento","Películas",{"v":71,"d":"$71.00"},{"v":43,"d":"$43.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":28,"d":"$28.00"}}]
[null,"Entretenimiento","Conciertos",{"v":64,"d":"$64.00"},{"v":21,"d":"$21.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":43,"d":"$43.00"}}]
[null,"Entretenimiento","Eventos deportivos",{"v":47,"d":"$47.00"},{"v":57,"d":"$57.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":-10,"d":"-$10.00"}}]
[null,"Entretenimiento","Teatro",{"v":28,"d":"$28.00"},{"v":1,"d":"$1.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":27,"d":"$27.00"}}]
[null,"Entretenimiento","Otros",{"v":13,"d":"$13.00"},{"v":42,"d":"$42.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":-29,"d":"-$29.00"}}]
[null,"Préstamos","Personal",{"v":65,"d":"$65.00"},{"v":6,"d":"$6.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":59,"d":"$59.00"}}]
[null,"Préstamos","Estudiantiles",{"v":100,"d":"$100.00"},{"v":36,"d":"$36.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":64,"d":"$64.00"}}]
[null,"Préstamos","Tarjeta de crédito",{"v":29,"d":"$29.00"},{"v":69,"d":"$69.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":-40,"d":"-$40.00"}}]
[null,"Préstamos","Tarjeta de crédito",{"v":64,"d":"$64.00"},{"v":3,"d":"$3.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":61,"d":"$61.00"}}]
[null,"Préstamos","Tarjeta de crédito",{"v":34,"d":"$34.00"},{"v":35,"d":"$35.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":-1,"d":"-$1.00"}}]
[null,"Préstamos","Otros",{"v":38,"d":"$38.00"},{"v":52,"d":"$52.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":-14,"d":"-$14.00"}}]
[null,"Impuestos","Federales",{"v":84,"d":"$84.00"},{"v":36,"d":"$36.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":48,"d":"$48.00"}}]
[null,"Impuestos","Estatales",{"v":2,"d":"$2.00"},{"v":83,"d":"$83.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":-81,"d":"-$81.00"}}]
[null,"Impuestos","Locales",{"v":40,"d":"$40.00"},{"v":20,"d":"$20.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":20,"d":"$20.00"}}]
[null,"Impuestos","Otros",{"v":35,"d":"$35.00"},{"v":72,"d":"$72.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":-37,"d":"-$37.00"}}]
[null,"Ahorros o inversiones","Cuenta para el retiro",{"v":34,"d":"$34.00"},{"v":20,"d":"$20.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":14,"d":"$14.00"}}]
[null,"Ahorros o inversiones","Cuenta de inversión",{"v":68,"d":"$68.00"},{"v":98,"d":"$98.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":-30,"d":"-$30.00"}}]
[null,"Ahorros o inversiones","Universidad",{"v":89,"d":"$89.00"},{"v":68,"d":"$68.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":21,"d":"$21.00"}}]
[null,"Ahorros o inversiones","Otros",{"v":82,"d":"$82.00"},{"v":26,"d":"$26.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":56,"d":"$56.00"}}]
[null,"Regalos y donativos","Beneficencia 1",{"v":41,"d":"$41.00"},{"v":85,"d":"$85.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":-44,"d":"-$44.00"}}]
[null,"Regalos y donativos","Beneficencia 2",{"v":0,"d":"$0.00"},{"v":69,"d":"$69.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":-69,"d":"-$69.00"}}]
[null,"Regalos y donativos","Beneficencia 3",{"v":2,"d":"$2.00"},{"v":57,"d":"$57.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":-55,"d":"-$55.00"}}]
[null,"Legal","Abogados",{"v":7,"d":"$7.00"},{"v":98,"d":"$98.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":-91,"d":"-$91.00"}}]
[null,"Legal","Pensión alimentaria",{"v":39,"d":"$39.00"},{"v":85,"d":"$85.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":-46,"d":"-$46.00"}}]
[null,"Legal","Pagos por retención o fallo",{"v":78,"d":"$78.00"},{"v":84,"d":"$84.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":-6,"d":"-$6.00"}}]
[null,"Legal","Otros",{"v":93,"d":"$93.00"},{"v":71,"d":"$71.00"},{"$f":"TablaDeGastos[[#This Row],[Proyectado]]-TablaDeGastos[[#This Row],[Real]]","v":{"v":22,"d":"$22.00"}}]
[null,"Total",{"$nulls":3},{"$f":"SUBTOTAL(109,TablaDeGastos[Diferencia])","v":{"v":-117,"d":"-$117.00"}}]