{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["Resumen","Gasto"],"not_rendered":{"defined_names":5},"read":"whole","date_system":"1900"}

{"sheet":"Resumen","index":0,"n_rows":10,"n_cols":15,"rows_kept":10,"merged":[[0,1,0,2]]}
[null,"Presupuesto personal"]
[null,null,"Ene","Feb","Marzo","Abril","May","Junio","Julio","Ago","Sept","Oct","Nov","Dic","Año"]
[null,"Gastos totales",{"$f":"Gastos[[#Totals],[Ene]]","v":{"v":0,"d":"$0"}},{"$f":"Gastos[[#Totals],[Feb]]","v":{"v":0,"d":"$0"}},{"$f":"Gastos[[#Totals],[Marzo]]","v":{"v":0,"d":"$0"}},{"$f":"Gastos[[#Totals],[Abril]]","v":{"v":0,"d":"$0"}},{"$f":"Gastos[[#Totals],[May]]","v":{"v":0,"d":"$0"}},{"$f":"Gastos[[#Totals],[Junio]]","v":{"v":0,"d":"$0"}},{"$f":"Gastos[[#Totals],[Julio]]","v":{"v":0,"d":"$0"}},{"$f":"Gastos[[#Totals],[Ago]]","v":{"v":0,"d":"$0"}},{"$f":"Gastos[[#Totals],[Sept]]","v":{"v":0,"d":"$0"}},{"$f":"Gastos[[#Totals],[Oct]]","v":{"v":0,"d":"$0"}},{"$f":"Gastos[[#Totals],[Nov]]","v":{"v":0,"d":"$0"}},{"$f":"Gastos[[#Totals],[Dic]]","v":{"v":0,"d":"$0"}},{"$f":"SUM(C3:N3)","v":{"v":0,"d":"$0"}}]
[null,"Efectivo a corto plazo y gastos extra",{"$f":"SUM(Ingresos[[#Totals],[Ene]]-C3)","v":{"v":0,"d":"$0"}},{"$f":"SUM(Ingresos[[#Totals],[Feb]]-D3)","v":{"v":0,"d":"$0"}},{"$f":"SUM(Ingresos[[#Totals],[Marzo]]-E3)","v":{"v":0,"d":"$0"}},{"$f":"SUM(Ingresos[[#Totals],[Abril]]-F3)","v":{"v":0,"d":"$0"}},{"$f":"SUM(Ingresos[[#Totals],[May]]-G3)","v":{"v":0,"d":"$0"}},{"$f":"SUM(Ingresos[[#Totals],[Junio]]-H3)","v":{"v":0,"d":"$0"}},{"$f":"SUM(Ingresos[[#Totals],[Julio]]-I3)","v":{"v":0,"d":"$0"}},{"$f":"SUM(Ingresos[[#Totals],[Ago]]-J3)","v":{"v":0,"d":"$0"}},{"$f":"SUM(Ingresos[[#Totals],[Sept]]-K3)","v":{"v":0,"d":"$0"}},{"$f":"SUM(Ingresos[[#Totals],[Oct]]-L3)","v":{"v":0,"d":"$0"}},{"$f":"SUM(Ingresos[[#Totals],[Nov]]-M3)","v":{"v":0,"d":"$0"}},{"$f":"SUM(Ingresos[[#Totals],[Dic]]-N3)","v":{"v":0,"d":"$0"}},{"$f":"SUM(C4:N4)","v":{"v":0,"d":"$0"}}]
[null,"Ingresos"]
[null,"Categoría","Ene","Feb","Marzo","Abril","May","Junio","Julio","Ago","Sept","Oct","Nov","Dic","Año"]
[null,"Salarios",{"$nulls":12},{"$f":"SUM(Ingresos[[#This Row],[Ene]:[Dic]])","v":{"v":0,"d":"$0"}}]
[null,"Intereses o dividendos",{"$nulls":12},{"$f":"SUM(Ingresos[[#This Row],[Ene]:[Dic]])","v":{"v":0,"d":"$0"}}]
[null,"Varios",{"$nulls":12},{"$f":"SUM(Ingresos[[#This Row],[Ene]:[Dic]])","v":{"v":0,"d":"$0"}}]
[null,"Total",{"$f":"SUBTOTAL(109,Ingresos[Ene])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,Ingresos[Feb])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,Ingresos[Marzo])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,Ingresos[Abril])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,Ingresos[May])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,Ingresos[Junio])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,Ingresos[Julio])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,Ingresos[Ago])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,Ingresos[Sept])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,Ingresos[Oct])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,Ingresos[Nov])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,Ingresos[Dic])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,Ingresos[Año])","v":{"v":0,"d":"$0"}}]

{"sheet":"Gasto","index":1,"n_rows":12,"n_cols":16,"rows_kept":12,"merged":[[0,1,0,2]]}
[null,"Presupuesto personal"]
[null,"Gastos"]
[null,"Categoría","Subcategoría","Ene","Feb","Marzo","Abril","May","Junio","Julio","Ago","Sept","Oct","Nov","Dic","Año"]
[null,"Hogar","Hipoteca/renta",{"$nulls":12},{"$f":"SUM(Gasto!$D4:$O4)","v":{"v":0,"d":"$0"}}]
[null,"Vida diaria","Comestibles ",{"$nulls":12},{"$f":"SUM(Gasto!$D5:$O5)","v":{"v":0,"d":"$0"}}]
[null,"Transporte","Gas/combustible",{"$nulls":12},{"$f":"SUM(Gasto!$D6:$O6)","v":{"v":0,"d":"$0"}}]
[null,"Entretenimiento","Televisión por cable",{"$nulls":12},{"$f":"SUM(Gasto!$D7:$O7)","v":{"v":0,"d":"$0"}}]
[null,"Salud","Cuota del gimnasio",{"$nulls":12},{"$f":"SUM(Gasto!$D8:$O8)","v":{"v":0,"d":"$0"}}]
[null,"Vacaciones","Boletos de avión",{"$nulls":12},{"$f":"SUM(Gasto!$D9:$O9)","v":{"v":0,"d":"$0"}}]
[null,"Ocio","Cuota del gimnasio",{"$nulls":12},{"$f":"SUM(Gasto!$D10:$O10)","v":{"v":0,"d":"$0"}}]
[null,"Cuotas/suscripciones","Revistas",{"$nulls":12},{"$f":"SUM(Gasto!$D11:$O11)","v":{"v":0,"d":"$0"}}]
[null,"Total",null,{"$f":"SUBTOTAL(109,Gastos[Ene])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,Gastos[Feb])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,Gastos[Marzo])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,Gastos[Abril])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,Gastos[May])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,Gastos[Junio])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,Gastos[Julio])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,Gastos[Ago])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,Gastos[Sept])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,Gastos[Oct])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,Gastos[Nov])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,Gastos[Dic])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,Gastos[Año])","v":{"v":0,"d":"$0"}}]