{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Informe presupuestario mensual","Gastos mensuales","Datos adicionales"],"not_rendered":{"charts":1,"defined_names":4,"pivot_tables":2},"read":"whole","date_system":"1900"}

{"sheet":"Informe presupuestario mensual","index":0,"n_rows":34,"n_cols":13,"rows_kept":34,"merged":[[7,1,10,1],[7,5,10,5],[7,6,10,6],[12,1,16,1],[12,5,16,5],[12,6,16,6]]}
[null,"Información general sobre el presupuesto",{"$nulls":7},"Resumen del presupuesto"]
[null,"Saldo"]
[null,"Saldo previsto","(previsto menos los gastos)",{"$nulls":3},{"$f":"D17-SUM(DetallesPresupuesto[Coste previsto])","v":{"v":1585,"d":"1,585 €"}}]
[null,"Saldo real ","(real menos los gastos)",{"$nulls":3},{"$f":"D11-SUM(DetallesPresupuesto[Coste real])","v":{"v":1740,"d":"1,740 €"}}]
[null,"Diferencia","(real menos los previstos)",{"$nulls":3},{"$f":"G4-G3","v":{"v":155,"d":"155 €"}}]
[]
[null,"Ingresos",{"$nulls":3},"Gastos",{"$nulls":3},"Haga clic con el botón secundario en la tabla dinámica siguiente y luego haga clic en Actualizar para actualizarla"]
[null,"REAL","Ingresos 1",{"v":5800,"d":"5,800 €"},null,"REAL",{"$f":"SUM(DetallesPresupuesto[Coste real])","v":{"v":7860,"d":"7,860 €"}}]
[null,null,"Ingresos 2",{"v":2300,"d":"2,300 €"},{"$nulls":5},"Categoría","Coste previsto ","Coste real ","Diferencia "]
[null,null,"Ingresos extra",{"v":1500,"d":"1,500 €"},{"$nulls":5},"Ahorros e inversiones",{"v":200,"d":"200 €"},{"v":200,"d":"200 €"},{"v":0,"d":"0 €"}]
[null,null,"Total de ingresos",{"$f":"SUM(D8:D10)","v":{"v":9600,"d":"9,600 €"}}]
[{"$nulls":9},"Comida",{"v":1100,"d":"1,100 €"},{"v":1320,"d":"1,320 €"},{"v":-220,"d":"(220 €)"}]
[null,"PREVISTO",{"$nulls":3},"PREVISTO",{"$f":"SUM(DetallesPresupuesto[Coste previsto])","v":{"v":7915,"d":"7,915 €"}}]
[null,null,"Ingresos 1",{"v":6000,"d":"6,000 €"},{"$nulls":5},"Cuidado personal",{"v":150,"d":"150 €"},{"v":140,"d":"140 €"},{"v":10,"d":"10 €"}]
[null,null,"Ingresos 2",{"v":1000,"d":"1,000 €"}]
[null,null,"Ingresos extra",{"v":2500,"d":"2,500 €"},{"$nulls":5},"Entretenimiento",{"v":400,"d":"400 €"},{"v":358,"d":"358 €"},{"v":42,"d":"42 €"}]
[null,null,"Total de ingresos",{"$f":"SUM(D14:D16)","v":{"v":9500,"d":"9,500 €"}}]
[{"$nulls":9},"Impuestos",{"v":300,"d":"300 €"},{"v":300,"d":"300 €"},{"v":0,"d":"0 €"}]
[]
[{"$nulls":9},"Mascotas",{"v":170,"d":"170 €"},{"v":100,"d":"100 €"},{"v":70,"d":"70 €"}]
[]
[{"$nulls":9},"Niños",{"v":140,"d":"140 €"},{"v":140,"d":"140 €"},{"v":0,"d":"0 €"}]
[]
[{"$nulls":9},"Préstamos",{"v":200,"d":"200 €"},{"v":200,"d":"200 €"},{"v":0,"d":"0 €"}]
[]
[{"$nulls":9},"Regalos y donaciones",{"v":100,"d":"100 €"},{"v":125,"d":"125 €"},{"v":-25,"d":"(25 €)"}]
[]
[{"$nulls":9},"Seguro",{"v":900,"d":"900 €"},{"v":900,"d":"900 €"},{"v":0,"d":"0 €"}]
[]
[{"$nulls":9},"Transporte",{"v":1425,"d":"1,425 €"},{"v":1375,"d":"1,375 €"},{"v":50,"d":"50 €"}]
[]
[{"$nulls":9},"Vivienda",{"v":2830,"d":"2,830 €"},{"v":2702,"d":"2,702 €"},{"v":128,"d":"128 €"}]
[]
[{"$nulls":9},"Grand Total",{"v":7915,"d":"7,915 €"},{"v":7860,"d":"7,860 €"},{"v":55,"d":"55 €"}]

{"sheet":"Gastos mensuales","index":1,"n_rows":62,"n_cols":7,"rows_kept":62}
[null,"Gastos mensuales"]
[null,"Descripción","Categoría","Coste previsto","Coste real","Diferencia","Información general sobre el coste real"]
[null,"Actividades extraescolares","Niños",{"v":40,"d":"40 €"},{"v":40,"d":"40 €"},{"$f":"DetallesPresupuesto[[#This Row],[Coste previsto]]-DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":40,"d":"$40"}}]
[null,"Gastos médicos","Niños",null,null,{"$f":"DetallesPresupuesto[[#This Row],[Coste previsto]]-DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":0,"d":"$0"}}]
[null,"Material escolar","Niños",null,null,{"$f":"DetallesPresupuesto[[#This Row],[Coste previsto]]-DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":0,"d":"$0"}}]
[null,"Matrícula escolar","Niños",{"v":100,"d":"100 €"},{"v":100,"d":"100 €"},{"$f":"DetallesPresupuesto[[#This Row],[Coste previsto]]-DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":100,"d":"$100"}}]
[null,"Conciertos","Entretenimiento",{"v":50,"d":"50 €"},{"v":40,"d":"40 €"},{"$f":"DetallesPresupuesto[[#This Row],[Coste previsto]]-DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":10,"d":"10 €"}},{"$f":"DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":40,"d":"$40"}}]
[null,"Teatro","Entretenimiento",{"v":200,"d":"200 €"},{"v":150,"d":"150 €"},{"$f":"DetallesPresupuesto[[#This Row],[Coste previsto]]-DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":50,"d":"50 €"}},{"$f":"DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":150,"d":"$150"}}]
[null,"Películas","Entretenimiento",{"v":50,"d":"50 €"},{"v":28,"d":"28 €"},{"$f":"DetallesPresupuesto[[#This Row],[Coste previsto]]-DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":22,"d":"22 €"}},{"$f":"DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":28,"d":"$28"}}]
[null,"Música (CD, descargas, etc.)","Entretenimiento",{"v":50,"d":"50 €"},{"v":30,"d":"30 €"},{"$f":"DetallesPresupuesto[[#This Row],[Coste previsto]]-DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":20,"d":"20 €"}},{"$f":"DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":30,"d":"$30"}}]
[null,"Eventos deportivos","Entretenimiento",{"v":0,"d":"0 €"},{"v":40,"d":"40 €"},{"$f":"DetallesPresupuesto[[#This Row],[Coste previsto]]-DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":-40,"d":"(40 €)"}},{"$f":"DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":40,"d":"$40"}}]
[null,"Vídeos y DVD (compra)","Entretenimiento",{"v":20,"d":"20 €"},{"v":50,"d":"50 €"},{"$f":"DetallesPresupuesto[[#This Row],[Coste previsto]]-DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":-30,"d":"(30 €)"}},{"$f":"DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":50,"d":"$50"}}]
[null,"Vídeos y DVD (alquiler)","Entretenimiento",{"v":30,"d":"30 €"},{"v":20,"d":"20 €"},{"$f":"DetallesPresupuesto[[#This Row],[Coste previsto]]-DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":10,"d":"10 €"}},{"$f":"DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":20,"d":"$20"}}]
[null,"Cenas fuera de casa","Comida",{"v":1000,"d":"1,000 €"},{"v":1200,"d":"1,200 €"},{"$f":"DetallesPresupuesto[[#This Row],[Coste previsto]]-DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":-200,"d":"(200 €)"}},{"$f":"DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":1200,"d":"$1,200"}}]
[null,"Comestibles","Comida",{"v":100,"d":"100 €"},{"v":120,"d":"120 €"},{"$f":"DetallesPresupuesto[[#This Row],[Coste previsto]]-DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":-20,"d":"(20 €)"}},{"$f":"DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":120,"d":"$120"}}]
[null,"Donación 1","Regalos y donaciones",{"v":75,"d":"75 €"},{"v":100,"d":"100 €"},{"$f":"DetallesPresupuesto[[#This Row],[Coste previsto]]-DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":-25,"d":"(25 €)"}},{"$f":"DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":100,"d":"$100"}}]
[null,"Donación 2","Regalos y donaciones",{"v":25,"d":"25 €"},{"v":25,"d":"25 €"},{"$f":"DetallesPresupuesto[[#This Row],[Coste previsto]]-DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":25,"d":"$25"}}]
[null,"Regalo 1","Regalos y donaciones",null,null,{"$f":"DetallesPresupuesto[[#This Row],[Coste previsto]]-DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":0,"d":"$0"}}]
[null,"Regalo 2","Regalos y donaciones",null,null,{"$f":"DetallesPresupuesto[[#This Row],[Coste previsto]]-DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":0,"d":"$0"}}]
[null,"Conexión por cable/vía satélite","Vivienda",{"v":100,"d":"100 €"},{"v":100,"d":"100 €"},{"$f":"DetallesPresupuesto[[#This Row],[Coste previsto]]-DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":100,"d":"$100"}}]
[null,"Electricidad","Vivienda",{"v":45,"d":"45 €"},{"v":50,"d":"50 €"},{"$f":"DetallesPresupuesto[[#This Row],[Coste previsto]]-DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":-5,"d":"(5 €)"}},{"$f":"DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":50,"d":"$50"}}]
[null,"Gas","Vivienda",{"v":300,"d":"300 €"},{"v":400,"d":"400 €"},{"$f":"DetallesPresupuesto[[#This Row],[Coste previsto]]-DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":-100,"d":"(100 €)"}},{"$f":"DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":400,"d":"$400"}}]
[null,"Servicio de limpieza doméstica","Vivienda",{"v":200,"d":"200 €"},null,{"$f":"DetallesPresupuesto[[#This Row],[Coste previsto]]-DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":200,"d":"200 €"}},{"$f":"DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":0,"d":"$0"}}]
[null,"Mantenimiento","Vivienda",{"v":200,"d":"200 €"},{"v":150,"d":"150 €"},{"$f":"DetallesPresupuesto[[#This Row],[Coste previsto]]-DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":50,"d":"50 €"}},{"$f":"DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":150,"d":"$150"}}]
[null,"Hipoteca o alquiler","Vivienda",{"v":1700,"d":"1,700 €"},{"v":1700,"d":"1,700 €"},{"$f":"DetallesPresupuesto[[#This Row],[Coste previsto]]-DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":1700,"d":"$1,700"}}]
[null,"Gas natural o queroseno","Vivienda",null,null,{"$f":"DetallesPresupuesto[[#This Row],[Coste previsto]]-DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":0,"d":"$0"}}]
[null,"Servicio de Internet","Vivienda",{"v":100,"d":"100 €"},{"v":100,"d":"100 €"},{"$f":"DetallesPresupuesto[[#This Row],[Coste previsto]]-DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":100,"d":"$100"}}]
[null,"Teléfono (móvil)","Vivienda",{"v":60,"d":"60 €"},{"v":60,"d":"60 €"},{"$f":"DetallesPresupuesto[[#This Row],[Coste previsto]]-DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":60,"d":"$60"}}]
[null,"Teléfono (particular)","Vivienda",{"v":35,"d":"35 €"},{"v":39,"d":"39 €"},{"$f":"DetallesPresupuesto[[#This Row],[Coste previsto]]-DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":-4,"d":"(4 €)"}},{"$f":"DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":39,"d":"$39"}}]
[null,"Suministros","Vivienda",{"v":40,"d":"40 €"},{"v":55,"d":"55 €"},{"$f":"DetallesPresupuesto[[#This Row],[Coste previsto]]-DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":-15,"d":"(15 €)"}},{"$f":"DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":55,"d":"$55"}}]
[null,"Recogida de basuras y reciclaje","Vivienda",{"v":25,"d":"25 €"},{"v":22,"d":"22 €"},{"$f":"DetallesPresupuesto[[#This Row],[Coste previsto]]-DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":3,"d":"3 €"}},{"$f":"DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":22,"d":"$22"}}]
[null,"Agua y alcantarillado","Vivienda",{"v":25,"d":"25 €"},{"v":26,"d":"26 €"},{"$f":"DetallesPresupuesto[[#This Row],[Coste previsto]]-DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":-1,"d":"(1 €)"}},{"$f":"DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":26,"d":"$26"}}]
[null,"Médico","Seguro",{"v":400,"d":"400 €"},{"v":400,"d":"400 €"},{"$f":"DetallesPresupuesto[[#This Row],[Coste previsto]]-DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":400,"d":"$400"}}]
[null,"de hogar","Seguro",{"v":400,"d":"400 €"},{"v":400,"d":"400 €"},{"$f":"DetallesPresupuesto[[#This Row],[Coste previsto]]-DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":400,"d":"$400"}}]
[null,"de vida","Seguro",{"v":100,"d":"100 €"},{"v":100,"d":"100 €"},{"$f":"DetallesPresupuesto[[#This Row],[Coste previsto]]-DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":100,"d":"$100"}}]
[null,"Tarjeta de crédito 1","Préstamos",{"v":200,"d":"200 €"},{"v":200,"d":"200 €"},{"$f":"DetallesPresupuesto[[#This Row],[Coste previsto]]-DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":200,"d":"$200"}}]
[null,"Tarjeta de crédito 2","Préstamos",null,null,{"$f":"DetallesPresupuesto[[#This Row],[Coste previsto]]-DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":0,"d":"$0"}}]
[null,"Tarjeta de crédito 3","Préstamos",null,null,{"$f":"DetallesPresupuesto[[#This Row],[Coste previsto]]-DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":0,"d":"$0"}}]
[null,"Personales","Préstamos",null,null,{"$f":"DetallesPresupuesto[[#This Row],[Coste previsto]]-DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":0,"d":"$0"}}]
[null,"De estudio","Préstamos",null,null,{"$f":"DetallesPresupuesto[[#This Row],[Coste previsto]]-DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":0,"d":"$0"}}]
[null,"Ropa","Cuidado personal",{"v":150,"d":"150 €"},{"v":140,"d":"140 €"},{"$f":"DetallesPresupuesto[[#This Row],[Coste previsto]]-DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":10,"d":"10 €"}},{"$f":"DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":140,"d":"$140"}}]
[null,"Tintorería","Cuidado personal",null,null,{"$f":"DetallesPresupuesto[[#This Row],[Coste previsto]]-DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":0,"d":"$0"}}]
[null,"Peluquería y manicura","Cuidado personal",null,null,{"$f":"DetallesPresupuesto[[#This Row],[Coste previsto]]-DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":0,"d":"$0"}}]
[null,"Gimnasio","Cuidado personal",null,null,{"$f":"DetallesPresupuesto[[#This Row],[Coste previsto]]-DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":0,"d":"$0"}}]
[null,"Gastos médicos","Cuidado personal",null,null,{"$f":"DetallesPresupuesto[[#This Row],[Coste previsto]]-DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":0,"d":"$0"}}]
[null,"Comida","Mascotas",{"v":150,"d":"150 €"},{"v":75,"d":"75 €"},{"$f":"DetallesPresupuesto[[#This Row],[Coste previsto]]-DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":75,"d":"75 €"}},{"$f":"DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":75,"d":"$75"}}]
[null,"Peluquería de mascotas","Mascotas",{"v":20,"d":"20 €"},{"v":25,"d":"25 €"},{"$f":"DetallesPresupuesto[[#This Row],[Coste previsto]]-DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":-5,"d":"(5 €)"}},{"$f":"DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":25,"d":"$25"}}]
[null,"Gastos médicos","Mascotas",null,null,{"$f":"DetallesPresupuesto[[#This Row],[Coste previsto]]-DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":0,"d":"$0"}}]
[null,"Juguetes","Mascotas",null,null,{"$f":"DetallesPresupuesto[[#This Row],[Coste previsto]]-DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":0,"d":"$0"}}]
[null,"Cuenta de inversiones","Ahorros e inversiones",{"v":200,"d":"200 €"},{"v":200,"d":"200 €"},{"$f":"DetallesPresupuesto[[#This Row],[Coste previsto]]-DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":200,"d":"$200"}}]
[null,"Cuenta para la jubilación","Ahorros e inversiones",null,null,{"$f":"DetallesPresupuesto[[#This Row],[Coste previsto]]-DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":0,"d":"$0"}}]
[null,"Nacionales","Impuestos",{"v":300,"d":"300 €"},{"v":300,"d":"300 €"},{"$f":"DetallesPresupuesto[[#This Row],[Coste previsto]]-DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":300,"d":"$300"}}]
[null,"Locales","Impuestos",null,null,{"$f":"DetallesPresupuesto[[#This Row],[Coste previsto]]-DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":0,"d":"$0"}}]
[null,"Provinciales","Impuestos",null,null,{"$f":"DetallesPresupuesto[[#This Row],[Coste previsto]]-DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":0,"d":"$0"}}]
[null,"Gastos de taxi o autobús","Transporte",{"v":100,"d":"100 €"},{"v":150,"d":"150 €"},{"$f":"DetallesPresupuesto[[#This Row],[Coste previsto]]-DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":-50,"d":"(50 €)"}},{"$f":"DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":150,"d":"$150"}}]
[null,"Gasolina","Transporte",{"v":450,"d":"450 €"},{"v":400,"d":"400 €"},{"$f":"DetallesPresupuesto[[#This Row],[Coste previsto]]-DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":50,"d":"50 €"}},{"$f":"DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":400,"d":"$400"}}]
[null,"Seguro","Transporte",{"v":300,"d":"300 €"},{"v":300,"d":"300 €"},{"$f":"DetallesPresupuesto[[#This Row],[Coste previsto]]-DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":300,"d":"$300"}}]
[null,"Carné de conducir ","Transporte",{"v":25,"d":"25 €"},{"v":25,"d":"25 €"},{"$f":"DetallesPresupuesto[[#This Row],[Coste previsto]]-DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":25,"d":"$25"}}]
[null,"Mantenimiento","Transporte",{"v":100,"d":"100 €"},{"v":50,"d":"50 €"},{"$f":"DetallesPresupuesto[[#This Row],[Coste previsto]]-DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":50,"d":"50 €"}},{"$f":"DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":50,"d":"$50"}}]
[null,"Gastos de aparcamiento","Transporte",null,null,{"$f":"DetallesPresupuesto[[#This Row],[Coste previsto]]-DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":0,"d":"$0"}}]
[null,"Gastos de los vehículos","Transporte",{"v":450,"d":"450 €"},{"v":450,"d":"450 €"},{"$f":"DetallesPresupuesto[[#This Row],[Coste previsto]]-DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":0,"d":"0 €"}},{"$f":"DetallesPresupuesto[[#This Row],[Coste real]]","v":{"v":450,"d":"$450"}}]
[null,"Total",null,{"$f":"SUBTOTAL(109,DetallesPresupuesto[Coste previsto])","v":{"v":7915,"d":"7,915 €"}},{"$f":"SUBTOTAL(109,DetallesPresupuesto[Coste real])","v":{"v":7860,"d":"7,860 €"}},{"$f":"SUBTOTAL(109,DetallesPresupuesto[Diferencia])","v":{"v":55,"d":"55 €"}}]

{"sheet":"Datos adicionales","index":2,"n_rows":15,"n_cols":5,"rows_kept":15}
[null,"Tabla dinámica para el gráfico Información general sobre el presupuesto",null,null,"Lista de búsqueda para las categorías de los detalles del presupuesto"]
[null,"Categoría","Coste real ",null,"Búsqueda de categorías del presupuesto"]
[null,"Ahorros e inversiones",200,null,"Niños"]
[null,"Comida",1320,null,"Entretenimiento"]
[null,"Cuidado personal",140,null,"Comida"]
[null,"Entretenimiento",358,null,"Regalos y donaciones"]
[null,"Impuestos",300,null,"Vivienda"]
[null,"Mascotas",100,null,"Seguro"]
[null,"Niños",140,null,"Préstamos"]
[null,"Préstamos",200,null,"Cuidado personal"]
[null,"Regalos y donaciones",125,null,"Mascotas"]
[null,"Seguro",900,null,"Ahorros e inversiones"]
[null,"Transporte",1375,null,"Impuestos"]
[null,"Vivienda",2702,null,"Transporte"]
[null,"Grand Total",7860]