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

{"sheet":"Presupuesto personal","index":0,"n_rows":92,"n_cols":14,"rows_kept":92,"merged":[[0,0,0,13],[5,0,5,13],[10,0,10,13],[11,0,11,13],[21,0,21,13],[29,0,29,13],[37,0,37,13],[43,0,43,13],[52,0,52,13],[60,0,60,13],[66,0,66,13],[75,0,75,13],[82,0,82,13],[89,0,89,13]]}
["Presupuesto Personal"]
[]
[null,"Ene","Feb","Mar","Abr","May","Jun","Jul","Ago","Sep","Oct","Nov","Dic","Año"]
["Gastos totales",{"$f":"SUM(B21,B29,B37,B43,B52,B60,B66,B75,B82,B89,B92)","v":{"v":0,"d":"0 €"}},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"$f":"SUM(B4:M4)","v":{"v":0,"d":"0 €"}}]
["Metálico/extras",{"$f":"SUM(B10-B4)","v":{"v":0,"d":"0 €"}},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"$f":"SUM(B5:M5)","v":{"v":0,"d":"0 €"}}]
["Ingresos"]
["Sueldo",{"$nulls":12},{"$f":"SUM(Table1[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Intereses/dividendos",{"$nulls":12},{"$f":"SUM(Table1[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Varios",{"$nulls":12},{"$f":"SUM(Table1[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Total",{"$f":"SUBTOTAL(109,Table1[Column2])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table1[Column3])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table1[Column4])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table1[Column5])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table1[Column6])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table1[Column7])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table1[Column8])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table1[Column9])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table1[Column10])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table1[Column11])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table1[Column12])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table1[Column13])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table1[Column14])","v":{"v":0,"d":"0 €"}}]
["Gastos"]
["Inicio"]
["Hipoteca/alquiler",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Servicios",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Teléfono fijo",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Teléfono móvil",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Reparaciones del hogar",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Mejoras del hogar",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Seguridad",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Suministros para el jardín",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Total",{"$f":"SUBTOTAL(109,Table2[Column2])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table2[Column3])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table2[Column4])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table2[Column5])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table2[Column6])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table2[Column7])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table2[Column8])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table2[Column9])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table2[Column10])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table2[Column11])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table2[Column12])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table2[Column13])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table2[Column14])","v":{"v":0,"d":"0 €"}}]
["Gastos diarios"]
["Alimentación ",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Cuidado de los niños",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Tintorería",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Cenar fuera",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Servicio de limpieza de la casa",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Cuidado del perro",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Total",{"$f":"SUBTOTAL(109,Table3[Column2])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table3[Column3])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table3[Column4])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table3[Column5])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table3[Column6])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table3[Column7])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table3[Column8])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table3[Column9])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table3[Column10])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table3[Column11])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table3[Column12])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table3[Column13])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table3[Column14])","v":{"v":0,"d":"0 €"}}]
["Transportes"]
["Combustible",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Seguro",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Reparaciones",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Lavado del coche/otros servicios",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Aparcamiento",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Transporte público",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Total",{"$f":"SUBTOTAL(109,Table4[Column2])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table4[Column3])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table4[Column4])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table4[Column5])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table4[Column6])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table4[Column7])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table4[Column8])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table4[Column9])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table4[Column10])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table4[Column11])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table4[Column12])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table4[Column13])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table4[Column14])","v":{"v":0,"d":"0 €"}}]
["Entretenimiento"]
["TV por cable",{"$nulls":12},{"$f":"SUM(Table5[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Alquiler de películas de vídeo/DVD",{"$nulls":12},{"$f":"SUM(Table5[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Cine/teatro",{"$nulls":12},{"$f":"SUM(Table5[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Conciertos/clubs",{"$nulls":12},{"$f":"SUM(Table5[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Total",{"$f":"SUBTOTAL(109,Table5[Column2])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table5[Column3])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table5[Column4])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table5[Column5])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table5[Column6])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table5[Column7])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table5[Column8])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table5[Column9])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table5[Column10])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table5[Column11])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table5[Column12])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table5[Column13])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table5[Column14])","v":{"v":0,"d":"0 €"}}]
["Salud"]
["Médico privado",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Seguro",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Recetas",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Medicamentos sin receta",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Participación en gastos/metálico",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Veterinario/medicamentos para la mascota",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Seguro de vida",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Total",{"$f":"SUBTOTAL(109,Table6[Column2])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table6[Column3])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table6[Column4])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table6[Column5])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table6[Column6])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table6[Column7])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table6[Column8])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table6[Column9])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table6[Column10])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table6[Column11])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table6[Column12])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table6[Column13])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table6[Column14])","v":{"v":0,"d":"0 €"}}]
["Vacaciones"]
["Billetes de avión",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Hoteles",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Alimentos",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Recuerdos",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Manutención de la mascota",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Alquiler de coche",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Total",{"$f":"SUBTOTAL(109,Table7[Column2])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table7[Column3])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table7[Column4])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table7[Column5])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table7[Column6])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table7[Column7])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table7[Column8])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table7[Column9])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table7[Column10])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table7[Column11])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table7[Column12])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table7[Column13])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table7[Column14])","v":{"v":0,"d":"0 €"}}]
["Ocio"]
["Cuotas del gimnasio",{"$nulls":12},{"$f":"SUM(Table8[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Equipamiento deportivo",{"$nulls":12},{"$f":"SUM(Table8[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Cuotas del equipo",{"$nulls":12},{"$f":"SUM(Table8[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Juguetes de los niños",{"$nulls":12},{"$f":"SUM(Table8[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Total",{"$f":"SUBTOTAL(109,Table8[Column2])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table8[Column3])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table8[Column4])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table8[Column5])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table8[Column6])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table8[Column7])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table8[Column8])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table8[Column9])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table8[Column10])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table8[Column11])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table8[Column12])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table8[Column13])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table8[Column14])","v":{"v":0,"d":"0 €"}}]
["Suscripciones"]
["Revistas",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Periódicos",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Conexión a Internet",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Radio",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Televisión",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Organizaciones religiosas",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Caridad",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Total",{"$f":"SUBTOTAL(109,Table9[Column2])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table9[Column3])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table9[Column4])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table9[Column5])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table9[Column6])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table9[Column7])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table9[Column8])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table9[Column9])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table9[Column10])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table9[Column11])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table9[Column12])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table9[Column13])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table9[Column14])","v":{"v":0,"d":"0 €"}}]
["Personal"]
["Ropa",{"$nulls":12},{"$f":"SUM(Table10[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Regalos",{"$nulls":12},{"$f":"SUM(Table10[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Peluquería",{"$nulls":12},{"$f":"SUM(Table10[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Libros",{"$nulls":12},{"$f":"SUM(Table10[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Música (CD, etc.)",{"$nulls":12},{"$f":"SUM(Table10[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Total",{"$f":"SUBTOTAL(109,Table10[Column2])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table10[Column3])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table10[Column4])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table10[Column5])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table10[Column6])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table10[Column7])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table10[Column8])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table10[Column9])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table10[Column10])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table10[Column11])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table10[Column12])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table10[Column13])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table10[Column14])","v":{"v":0,"d":"0 €"}}]
["Obligaciones financieras"]
["Ahorros a largo plazo",{"$nulls":12},{"$f":"SUM(Table11[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Plan de pensiones de la empresa",{"$nulls":12},{"$f":"SUM(Table11[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Pagos con tarjeta de crédito",{"$nulls":12},{"$f":"SUM(Table11[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Impuesto sobre la renta (adicional)",{"$nulls":12},{"$f":"SUM(Table11[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Otras obligaciones",{"$nulls":12},{"$f":"SUM(Table11[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Total",{"$f":"SUBTOTAL(109,Table11[Column2])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table11[Column3])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table11[Column4])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table11[Column5])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table11[Column6])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table11[Column7])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table11[Column8])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table11[Column9])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table11[Column10])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table11[Column11])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table11[Column12])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table11[Column13])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table11[Column14])","v":{"v":0,"d":"0 €"}}]
["Pagos varios"]
["Otros",{"$nulls":12},{"$f":"SUM(Table12[[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Total",{"$f":"SUBTOTAL(109,Table12[Column2])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table12[Column3])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table12[Column4])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table12[Column5])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table12[Column6])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table12[Column7])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table12[Column8])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table12[Column9])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table12[Column10])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table12[Column11])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table12[Column12])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table12[Column13])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table12[Column14])","v":{"v":0,"d":"0 €"}}]