{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Presupuesto familiar"],"not_rendered":{"charts":1,"images":1,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Presupuesto familiar","index":0,"n_rows":15,"n_cols":15,"rows_kept":15,"merged":[[0,0,0,13],[10,0,10,13]]}
["Gastos"]
["Categoría","Presupuesto","Ene.","Feb.","Mar.","Abr.","Mayo","Jun.","Jul.","Ago.","Sep.","Oct.","Nov.","Dic.","Tendencias"]
["Hipoteca",{"v":1100,"d":"1,100 €"},{"v":1100,"d":"1,100 €"},{"v":1100,"d":"1,100 €"},{"v":1100,"d":"1,100 €"},{"v":1100,"d":"1,100 €"},{"v":1100,"d":"1,100 €"},{"v":1100,"d":"1,100 €"},{"v":1100,"d":"1,100 €"},{"v":1100,"d":"1,100 €"},{"v":1100,"d":"1,100 €"},{"v":1100,"d":"1,100 €"},{"v":1100,"d":"1,100 €"},{"v":1100,"d":"1,100 €"}]
["Servicios",{"v":300,"d":"300 €"},{"v":300,"d":"300 €"},{"v":298,"d":"298 €"},{"v":276,"d":"276 €"},{"v":258,"d":"258 €"},{"v":220,"d":"220 €"},{"v":200,"d":"200 €"},{"v":300,"d":"300 €"},{"v":298,"d":"298 €"},{"v":276,"d":"276 €"},{"v":258,"d":"258 €"},{"v":220,"d":"220 €"},{"v":200,"d":"200 €"}]
["Internet y televisión",{"v":90,"d":"90 €"},{"v":90,"d":"90 €"},{"v":90,"d":"90 €"},{"v":90,"d":"90 €"},{"v":90,"d":"90 €"},{"v":90,"d":"90 €"},{"v":90,"d":"90 €"},{"v":90,"d":"90 €"},{"v":90,"d":"90 €"},{"v":90,"d":"90 €"},{"v":90,"d":"90 €"},{"v":90,"d":"90 €"},{"v":90,"d":"90 €"}]
["Alimentación",{"v":350,"d":"350 €"},{"v":389,"d":"389 €"},{"v":350,"d":"350 €"},{"v":330,"d":"330 €"},{"v":376,"d":"376 €"},{"v":444,"d":"444 €"},{"v":435,"d":"435 €"},{"v":462,"d":"462 €"},{"v":350,"d":"350 €"},{"v":330,"d":"330 €"},{"v":378,"d":"378 €"},{"v":444,"d":"444 €"},{"v":435,"d":"435 €"}]
["Teléfono",{"v":100,"d":"100 €"},{"v":140,"d":"140 €"},{"v":50.93,"d":"51 €"},{"v":120,"d":"120 €"},{"v":88,"d":"88 €"},{"v":89,"d":"89 €"},{"v":103,"d":"103 €"},{"v":140,"d":"140 €"},{"v":50.93,"d":"51 €"},{"v":76,"d":"76 €"},{"v":88,"d":"88 €"},{"v":89,"d":"89 €"},{"v":103,"d":"103 €"}]
["Coche",{"v":450,"d":"450 €"},{"v":450,"d":"450 €"},{"v":450,"d":"450 €"},{"v":450,"d":"450 €"},{"v":450,"d":"450 €"},{"v":450,"d":"450 €"},{"v":450,"d":"450 €"},{"v":450,"d":"450 €"},{"v":1000,"d":"1,000 €"},{"v":450,"d":"450 €"},{"v":450,"d":"450 €"},{"v":450,"d":"450 €"},{"v":450,"d":"450 €"}]
["Total",{"$f":"SUBTOTAL(109,Tabla1[Presupuesto])","v":{"v":2390,"d":"2,390 €"}},{"$f":"SUBTOTAL(109,Tabla1[Ene.])","v":{"v":2469,"d":"2,469 €"}},{"$f":"SUBTOTAL(109,Tabla1[Feb.])","v":{"v":2338.9300000000003,"d":"2,339 €"}},{"$f":"SUBTOTAL(109,Tabla1[Mar.])","v":{"v":2366,"d":"2,366 €"}},{"$f":"SUBTOTAL(109,Tabla1[Abr.])","v":{"v":2362,"d":"2,362 €"}},{"$f":"SUBTOTAL(109,Tabla1[Mayo])","v":{"v":2393,"d":"2,393 €"}},{"$f":"SUBTOTAL(109,Tabla1[Jun.])","v":{"v":2378,"d":"2,378 €"}},{"$f":"SUBTOTAL(109,Tabla1[Jul.])","v":{"v":2542,"d":"2,542 €"}},{"$f":"SUBTOTAL(109,Tabla1[Ago.])","v":{"v":2888.9300000000003,"d":"2,889 €"}},{"$f":"SUBTOTAL(109,Tabla1[Sep.])","v":{"v":2322,"d":"2,322 €"}},{"$f":"SUBTOTAL(109,Tabla1[Oct.])","v":{"v":2364,"d":"2,364 €"}},{"$f":"SUBTOTAL(109,Tabla1[Nov.])","v":{"v":2393,"d":"2,393 €"}},{"$f":"SUBTOTAL(109,Tabla1[Dic.])","v":{"v":2378,"d":"2,378 €"}}]
[null,"Positivo/(Negativo)",{"$f":"SUM($B$9-C9)","v":{"v":-79,"d":"-79 €"}},{"v":51.06999999999971,"d":"51 €"},{"v":24,"d":"24 €"},{"v":28,"d":"28 €"},{"v":-3,"d":"-3 €"},{"v":12,"d":"12 €"},{"v":-152,"d":"-152 €"},{"v":-498.9300000000003,"d":"-499 €"},{"v":68,"d":"68 €"},{"v":26,"d":"26 €"},{"v":-3,"d":"-3 €"},{"v":12,"d":"12 €"}]
["Ahorros"]
["Categoría","Objetivo","Ene.","Feb.","Mar.","Abr.","Mayo","Jun.","Jul.","Ago.","Sep.","Oct.","Nov.","Dic.","Totales reales"]
["Ahorros jubilación",{"v":6000,"d":"6,000 €"},{"v":800,"d":"800 €"},{"v":500,"d":"500 €"},{"v":120,"d":"120 €"},{"v":600,"d":"600 €"},{"v":550,"d":"550 €"},{"v":240,"d":"240 €"},{"v":800,"d":"800 €"},{"v":500,"d":"500 €"},{"v":120,"d":"120 €"},{"v":600,"d":"600 €"},0,{"v":240,"d":"240 €"},{"$f":"SUM(Tabla2[[#This Row],[Ene.]:[Dic.]])","v":{"v":5070,"d":"5,070 €"}}]
["Ahorros universidad",{"v":3000,"d":"3,000 €"},{"v":200,"d":"200 €"},{"v":250,"d":"250 €"},{"v":120,"d":"120 €"},{"v":300,"d":"300 €"},{"v":250,"d":"250 €"},{"v":150,"d":"150 €"},{"v":200,"d":"200 €"},{"v":250,"d":"250 €"},{"v":120,"d":"120 €"},{"v":300,"d":"300 €"},{"v":250,"d":"250 €"},{"v":150,"d":"150 €"},{"$f":"SUM(Tabla2[[#This Row],[Ene.]:[Dic.]])","v":{"v":2540,"d":"2,540 €"}}]
["Ahorros vacaciones",{"v":1500,"d":"1,500 €"},{"v":100,"d":"100 €"},{"v":150,"d":"150 €"},{"v":200,"d":"200 €"},{"v":100,"d":"100 €"},{"v":100,"d":"100 €"},{"v":50,"d":"50 €"},{"v":100,"d":"100 €"},{"v":150,"d":"150 €"},{"v":200,"d":"200 €"},{"v":100,"d":"100 €"},{"v":100,"d":"100 €"},{"v":50,"d":"50 €"},{"$f":"SUM(Tabla2[[#This Row],[Ene.]:[Dic.]])","v":{"v":1400,"d":"1,400 €"}}]