{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Información del presupuesto","Resumen de presupuesto","Gastos mensuales","Datos adicionales"],"not_rendered":{"charts":1,"images":4,"defined_names":8,"pivot_tables":2},"read":"whole","date_system":"1900"}

{"sheet":"Información del presupuesto","index":0,"n_rows":12,"n_cols":8,"rows_kept":12,"merged":[[1,1,1,2],[2,1,2,2],[3,1,3,2],[4,1,4,2]]}
[{"$nulls":7}," "]
[null,"Saldo"]
[null,"Saldo previsto",null,{"$f":"Ingresos_Previstos-Gastos_Previstos","v":{"v":1585,"d":"$1,585"}},null,"Cantidad prevista menos gastos"]
[null,"Saldo actual ",null,{"$f":"Ingresos_Reales-Gastos_Reales","v":{"v":1740,"d":"$1,740"}},null,"Cantidad real menos gastos"]
[null,"Diferencia",null,{"$f":"D4-D3","v":{"v":155,"d":"$155"}},null,"Cantidad real menos cantidad prevista"]
[null,"Ingresos",{"$nulls":3},"Gastos"]
[null,null,"Cantidad prevista","Cantidad real",null,"Cantidad prevista","Cantidad real"]
[null,"Ingreso 1",{"v":6000,"d":"$6,000"},{"v":5800,"d":"$5,800"},null,{"$f":"SUM(Table_Gastos_Mensuales[Costo previsto])","v":{"v":7915,"d":"$7,915"}},{"$f":"SUM(Table_Gastos_Mensuales[Costo real])","v":{"v":7860,"d":"$7,860"}}]
[null,"Ingreso 2",{"v":1000,"d":"$1,000"},{"v":2300,"d":"$2,300"}]
[null,"Ingresos adicionales",{"v":2500,"d":"$2,500"},{"v":1500,"d":"$1,500"}]
[null,"Ingresos totales",{"$f":"SUM(C8:C10)","v":{"v":9500,"d":"$9,500"}},{"$f":"SUM(D8:D10)","v":{"v":9600,"d":"$9,600"}}]
[null,"Desglose de los gastos reales"]

{"sheet":"Resumen de presupuesto","index":1,"n_rows":41,"n_cols":7,"rows_kept":41}
[null,"Resumen de presupuesto",{"$nulls":4}," "]
[]
[null,"Categories","Costo previsto ","Costo real ","Diferencia "]
[null,"Niños",{"v":140,"d":"$140"},{"v":140,"d":"$140"},{"v":0,"d":"$0"}]
[null,"Actividades extracurriculares",{"v":40,"d":"$40"},{"v":40,"d":"$40"},{"v":0,"d":"$0"}]
[null,"Material escolar",null,null,{"v":0,"d":"$0"}]
[null,"Matrícula escolar",{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"v":0,"d":"$0"}]
[null,"Medicinas",null,null,{"v":0,"d":"$0"}]
[]
[null,"Entretenimiento",{"v":400,"d":"$400"},{"v":358,"d":"$358"},{"v":42,"d":"$42"}]
[null,"Conciertos",{"v":50,"d":"$50"},{"v":40,"d":"$40"},{"v":10,"d":"$10"}]
[null,"Eventos deportivos",{"v":0,"d":"$0"},{"v":40,"d":"$40"},{"v":-40,"d":"-$40"}]
[null,"Música (CD, descargas, etc.).",{"v":50,"d":"$50"},{"v":30,"d":"$30"},{"v":20,"d":"$20"}]
[null,"Películas",{"v":50,"d":"$50"},{"v":28,"d":"$28"},{"v":22,"d":"$22"}]
[null,"Teatro",{"v":200,"d":"$200"},{"v":150,"d":"$150"},{"v":50,"d":"$50"}]
[null,"Video o DVD (alquiler)",{"v":30,"d":"$30"},{"v":20,"d":"$20"},{"v":10,"d":"$10"}]
[null,"Video o DVD (compra)",{"v":20,"d":"$20"},{"v":50,"d":"$50"},{"v":-30,"d":"-$30"}]
[]
[null,"Alojamiento",{"v":2830,"d":"$2,830"},{"v":2702,"d":"$2,702"},{"v":-72,"d":"-$72"}]
[]
[null,"Comida",{"v":1100,"d":"$1,100"},{"v":1320,"d":"$1,320"},{"v":-220,"d":"-$220"}]
[]
[null,"Cuidado personal",{"v":150,"d":"$150"},{"v":140,"d":"$140"},{"v":10,"d":"$10"}]
[]
[null,"Impuestos",{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"v":0,"d":"$0"}]
[]
[null,"Mascotas",{"v":170,"d":"$170"},{"v":100,"d":"$100"},{"v":70,"d":"$70"}]
[]
[null,"Préstamos",{"v":200,"d":"$200"},{"v":200,"d":"$200"},{"v":0,"d":"$0"}]
[]
[null,"Regalos y beneficencia",{"v":100,"d":"$100"},{"v":125,"d":"$125"},{"v":-25,"d":"-$25"}]
[]
[null,"Seguro",{"v":900,"d":"$900"},{"v":900,"d":"$900"},{"v":0,"d":"$0"}]
[]
[null,"Transporte",{"v":1425,"d":"$1,425"},{"v":1375,"d":"$1,375"},{"v":50,"d":"$50"}]
[]
[null,"Ahorros",{"v":200,"d":"$200"},{"v":200,"d":"$200"},{"v":0,"d":"$0"}]
[null,"Cuenta de inversión",{"v":200,"d":"$200"},{"v":200,"d":"$200"},{"v":0,"d":"$0"}]
[null,"Cuenta de jubilación",null,null,{"v":0,"d":"$0"}]
[]
[null,"Total general",{"v":7915,"d":"$7,915"},{"v":7860,"d":"$7,860"},{"v":-145,"d":"-$145"}]

{"sheet":"Gastos mensuales","index":2,"n_rows":61,"n_cols":8,"rows_kept":61}
[{"$nulls":7}," "]
[null,"Descripción","Categoría","Costo previsto","Costo real","Diferencia","Información general de costos reales"]
[null,"Actividades extracurriculares","Niños",{"v":40,"d":"$40"},{"v":40,"d":"$40"},{"$f":"IF(OR(Table_Gastos_Mensuales[[#This Row],[Costo previsto]]=\"\",Table_Gastos_Mensuales[[#This Row],[Costo real]]=\"\"),\"\",Table_Gastos_Mensuales[[#This Row],[Costo previsto]]-Table_Gastos_Mensuales[[#This Row],[Costo real]])","v":{"v":0,"d":"$0"}},{"$f":"Table_Gastos_Mensuales[[#This Row],[Costo real]]","v":40}]
[null,"Medicinas","Niños",null,null,{"$f":"IF(OR(Table_Gastos_Mensuales[[#This Row],[Costo previsto]]=\"\",Table_Gastos_Mensuales[[#This Row],[Costo real]]=\"\"),\"\",Table_Gastos_Mensuales[[#This Row],[Costo previsto]]-Table_Gastos_Mensuales[[#This Row],[Costo real]])","v":""},{"$f":"Table_Gastos_Mensuales[[#This Row],[Costo real]]","v":0}]
[null,"Material escolar","Niños",null,null,{"$f":"IF(OR(Table_Gastos_Mensuales[[#This Row],[Costo previsto]]=\"\",Table_Gastos_Mensuales[[#This Row],[Costo real]]=\"\"),\"\",Table_Gastos_Mensuales[[#This Row],[Costo previsto]]-Table_Gastos_Mensuales[[#This Row],[Costo real]])","v":""},{"$f":"Table_Gastos_Mensuales[[#This Row],[Costo real]]","v":0}]
[null,"Matrícula escolar","Niños",{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"$f":"IF(OR(Table_Gastos_Mensuales[[#This Row],[Costo previsto]]=\"\",Table_Gastos_Mensuales[[#This Row],[Costo real]]=\"\"),\"\",Table_Gastos_Mensuales[[#This Row],[Costo previsto]]-Table_Gastos_Mensuales[[#This Row],[Costo real]])","v":{"v":0,"d":"$0"}},{"$f":"Table_Gastos_Mensuales[[#This Row],[Costo real]]","v":100}]
[null,"Conciertos","Entretenimiento",{"v":50,"d":"$50"},{"v":40,"d":"$40"},{"$f":"IF(OR(Table_Gastos_Mensuales[[#This Row],[Costo previsto]]=\"\",Table_Gastos_Mensuales[[#This Row],[Costo real]]=\"\"),\"\",Table_Gastos_Mensuales[[#This Row],[Costo previsto]]-Table_Gastos_Mensuales[[#This Row],[Costo real]])","v":{"v":10,"d":"$10"}},{"$f":"Table_Gastos_Mensuales[[#This Row],[Costo real]]","v":40}]
[null,"Teatro","Entretenimiento",{"v":200,"d":"$200"},{"v":150,"d":"$150"},{"$f":"IF(OR(Table_Gastos_Mensuales[[#This Row],[Costo previsto]]=\"\",Table_Gastos_Mensuales[[#This Row],[Costo real]]=\"\"),\"\",Table_Gastos_Mensuales[[#This Row],[Costo previsto]]-Table_Gastos_Mensuales[[#This Row],[Costo real]])","v":{"v":50,"d":"$50"}},{"$f":"Table_Gastos_Mensuales[[#This Row],[Costo real]]","v":150}]
[null,"Películas","Entretenimiento",{"v":50,"d":"$50"},{"v":28,"d":"$28"},{"$f":"IF(OR(Table_Gastos_Mensuales[[#This Row],[Costo previsto]]=\"\",Table_Gastos_Mensuales[[#This Row],[Costo real]]=\"\"),\"\",Table_Gastos_Mensuales[[#This Row],[Costo previsto]]-Table_Gastos_Mensuales[[#This Row],[Costo real]])","v":{"v":22,"d":"$22"}},{"$f":"Table_Gastos_Mensuales[[#This Row],[Costo real]]","v":28}]
[null,"Música (CD, descargas, etc.).","Entretenimiento",{"v":50,"d":"$50"},{"v":30,"d":"$30"},{"$f":"IF(OR(Table_Gastos_Mensuales[[#This Row],[Costo previsto]]=\"\",Table_Gastos_Mensuales[[#This Row],[Costo real]]=\"\"),\"\",Table_Gastos_Mensuales[[#This Row],[Costo previsto]]-Table_Gastos_Mensuales[[#This Row],[Costo real]])","v":{"v":20,"d":"$20"}},{"$f":"Table_Gastos_Mensuales[[#This Row],[Costo real]]","v":30}]
[null,"Eventos deportivos","Entretenimiento",{"v":0,"d":"$0"},{"v":40,"d":"$40"},{"$f":"IF(OR(Table_Gastos_Mensuales[[#This Row],[Costo previsto]]=\"\",Table_Gastos_Mensuales[[#This Row],[Costo real]]=\"\"),\"\",Table_Gastos_Mensuales[[#This Row],[Costo previsto]]-Table_Gastos_Mensuales[[#This Row],[Costo real]])","v":{"v":-40,"d":"-$40"}},{"$f":"Table_Gastos_Mensuales[[#This Row],[Costo real]]","v":40}]
[null,"Video o DVD (compra)","Entretenimiento",{"v":20,"d":"$20"},{"v":50,"d":"$50"},{"$f":"IF(OR(Table_Gastos_Mensuales[[#This Row],[Costo previsto]]=\"\",Table_Gastos_Mensuales[[#This Row],[Costo real]]=\"\"),\"\",Table_Gastos_Mensuales[[#This Row],[Costo previsto]]-Table_Gastos_Mensuales[[#This Row],[Costo real]])","v":{"v":-30,"d":"-$30"}},{"$f":"Table_Gastos_Mensuales[[#This Row],[Costo real]]","v":50}]
[null,"Video o DVD (alquiler)","Entretenimiento",{"v":30,"d":"$30"},{"v":20,"d":"$20"},{"$f":"IF(OR(Table_Gastos_Mensuales[[#This Row],[Costo previsto]]=\"\",Table_Gastos_Mensuales[[#This Row],[Costo real]]=\"\"),\"\",Table_Gastos_Mensuales[[#This Row],[Costo previsto]]-Table_Gastos_Mensuales[[#This Row],[Costo real]])","v":{"v":10,"d":"$10"}},{"$f":"Table_Gastos_Mensuales[[#This Row],[Costo real]]","v":20}]
[null,"Restaurantes","Comida",{"v":1000,"d":"$1,000"},{"v":1200,"d":"$1,200"},{"$f":"IF(OR(Table_Gastos_Mensuales[[#This Row],[Costo previsto]]=\"\",Table_Gastos_Mensuales[[#This Row],[Costo real]]=\"\"),\"\",Table_Gastos_Mensuales[[#This Row],[Costo previsto]]-Table_Gastos_Mensuales[[#This Row],[Costo real]])","v":{"v":-200,"d":"-$200"}},{"$f":"Table_Gastos_Mensuales[[#This Row],[Costo real]]","v":1200}]
[null,"Provisiones","Comida",{"v":100,"d":"$100"},{"v":120,"d":"$120"},{"$f":"IF(OR(Table_Gastos_Mensuales[[#This Row],[Costo previsto]]=\"\",Table_Gastos_Mensuales[[#This Row],[Costo real]]=\"\"),\"\",Table_Gastos_Mensuales[[#This Row],[Costo previsto]]-Table_Gastos_Mensuales[[#This Row],[Costo real]])","v":{"v":-20,"d":"-$20"}},{"$f":"Table_Gastos_Mensuales[[#This Row],[Costo real]]","v":120}]
[null,"Organización benéfica 1","Regalos y beneficencia",{"v":75,"d":"$75"},{"v":100,"d":"$100"},{"$f":"IF(OR(Table_Gastos_Mensuales[[#This Row],[Costo previsto]]=\"\",Table_Gastos_Mensuales[[#This Row],[Costo real]]=\"\"),\"\",Table_Gastos_Mensuales[[#This Row],[Costo previsto]]-Table_Gastos_Mensuales[[#This Row],[Costo real]])","v":{"v":-25,"d":"-$25"}},{"$f":"Table_Gastos_Mensuales[[#This Row],[Costo real]]","v":100}]
[null,"Organización benéfica 2","Regalos y beneficencia",{"v":25,"d":"$25"},{"v":25,"d":"$25"},{"$f":"IF(OR(Table_Gastos_Mensuales[[#This Row],[Costo previsto]]=\"\",Table_Gastos_Mensuales[[#This Row],[Costo real]]=\"\"),\"\",Table_Gastos_Mensuales[[#This Row],[Costo previsto]]-Table_Gastos_Mensuales[[#This Row],[Costo real]])","v":{"v":0,"d":"$0"}},{"$f":"Table_Gastos_Mensuales[[#This Row],[Costo real]]","v":25}]
[null,"Regalo 1","Regalos y beneficencia",null,null,{"$f":"IF(OR(Table_Gastos_Mensuales[[#This Row],[Costo previsto]]=\"\",Table_Gastos_Mensuales[[#This Row],[Costo real]]=\"\"),\"\",Table_Gastos_Mensuales[[#This Row],[Costo previsto]]-Table_Gastos_Mensuales[[#This Row],[Costo real]])","v":""},{"$f":"Table_Gastos_Mensuales[[#This Row],[Costo real]]","v":0}]
[null,"Regalo 2","Regalos y beneficencia",null,null,{"$f":"IF(OR(Table_Gastos_Mensuales[[#This Row],[Costo previsto]]=\"\",Table_Gastos_Mensuales[[#This Row],[Costo real]]=\"\"),\"\",Table_Gastos_Mensuales[[#This Row],[Costo previsto]]-Table_Gastos_Mensuales[[#This Row],[Costo real]])","v":""},{"$f":"Table_Gastos_Mensuales[[#This Row],[Costo real]]","v":0}]
[null,"Cable o satélite","Alojamiento",{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"$f":"IF(OR(Table_Gastos_Mensuales[[#This Row],[Costo previsto]]=\"\",Table_Gastos_Mensuales[[#This Row],[Costo real]]=\"\"),\"\",Table_Gastos_Mensuales[[#This Row],[Costo previsto]]-Table_Gastos_Mensuales[[#This Row],[Costo real]])","v":{"v":0,"d":"$0"}},{"$f":"Table_Gastos_Mensuales[[#This Row],[Costo real]]","v":100}]
[null,"Electricidad","Alojamiento",{"v":45,"d":"$45"},{"v":50,"d":"$50"},{"$f":"IF(OR(Table_Gastos_Mensuales[[#This Row],[Costo previsto]]=\"\",Table_Gastos_Mensuales[[#This Row],[Costo real]]=\"\"),\"\",Table_Gastos_Mensuales[[#This Row],[Costo previsto]]-Table_Gastos_Mensuales[[#This Row],[Costo real]])","v":{"v":-5,"d":"-$5"}},{"$f":"Table_Gastos_Mensuales[[#This Row],[Costo real]]","v":50}]
[null,"Gas","Alojamiento",{"v":300,"d":"$300"},{"v":400,"d":"$400"},{"$f":"IF(OR(Table_Gastos_Mensuales[[#This Row],[Costo previsto]]=\"\",Table_Gastos_Mensuales[[#This Row],[Costo real]]=\"\"),\"\",Table_Gastos_Mensuales[[#This Row],[Costo previsto]]-Table_Gastos_Mensuales[[#This Row],[Costo real]])","v":{"v":-100,"d":"-$100"}},{"$f":"Table_Gastos_Mensuales[[#This Row],[Costo real]]","v":400}]
[null,"Servicios de limpieza","Alojamiento",{"v":200,"d":"$200"},null,{"$f":"IF(OR(Table_Gastos_Mensuales[[#This Row],[Costo previsto]]=\"\",Table_Gastos_Mensuales[[#This Row],[Costo real]]=\"\"),\"\",Table_Gastos_Mensuales[[#This Row],[Costo previsto]]-Table_Gastos_Mensuales[[#This Row],[Costo real]])","v":""},{"$f":"Table_Gastos_Mensuales[[#This Row],[Costo real]]","v":0}]
[null,"Mantenimiento","Alojamiento",{"v":200,"d":"$200"},{"v":150,"d":"$150"},{"$f":"IF(OR(Table_Gastos_Mensuales[[#This Row],[Costo previsto]]=\"\",Table_Gastos_Mensuales[[#This Row],[Costo real]]=\"\"),\"\",Table_Gastos_Mensuales[[#This Row],[Costo previsto]]-Table_Gastos_Mensuales[[#This Row],[Costo real]])","v":{"v":50,"d":"$50"}},{"$f":"Table_Gastos_Mensuales[[#This Row],[Costo real]]","v":150}]
[null,"Hipoteca o alquiler","Alojamiento",{"v":1700,"d":"$1,700"},{"v":1700,"d":"$1,700"},{"$f":"IF(OR(Table_Gastos_Mensuales[[#This Row],[Costo previsto]]=\"\",Table_Gastos_Mensuales[[#This Row],[Costo real]]=\"\"),\"\",Table_Gastos_Mensuales[[#This Row],[Costo previsto]]-Table_Gastos_Mensuales[[#This Row],[Costo real]])","v":{"v":0,"d":"$0"}},{"$f":"Table_Gastos_Mensuales[[#This Row],[Costo real]]","v":1700}]
[null,"Gas natural o petróleo","Alojamiento",null,null,{"$f":"IF(OR(Table_Gastos_Mensuales[[#This Row],[Costo previsto]]=\"\",Table_Gastos_Mensuales[[#This Row],[Costo real]]=\"\"),\"\",Table_Gastos_Mensuales[[#This Row],[Costo previsto]]-Table_Gastos_Mensuales[[#This Row],[Costo real]])","v":""},{"$f":"Table_Gastos_Mensuales[[#This Row],[Costo real]]","v":0}]
[null,"Servicio online o de Internet","Alojamiento",{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"$f":"IF(OR(Table_Gastos_Mensuales[[#This Row],[Costo previsto]]=\"\",Table_Gastos_Mensuales[[#This Row],[Costo real]]=\"\"),\"\",Table_Gastos_Mensuales[[#This Row],[Costo previsto]]-Table_Gastos_Mensuales[[#This Row],[Costo real]])","v":{"v":0,"d":"$0"}},{"$f":"Table_Gastos_Mensuales[[#This Row],[Costo real]]","v":100}]
[null,"Teléfono (móvil)","Alojamiento",{"v":60,"d":"$60"},{"v":60,"d":"$60"},{"$f":"IF(OR(Table_Gastos_Mensuales[[#This Row],[Costo previsto]]=\"\",Table_Gastos_Mensuales[[#This Row],[Costo real]]=\"\"),\"\",Table_Gastos_Mensuales[[#This Row],[Costo previsto]]-Table_Gastos_Mensuales[[#This Row],[Costo real]])","v":{"v":0,"d":"$0"}},{"$f":"Table_Gastos_Mensuales[[#This Row],[Costo real]]","v":60}]
[null,"Teléfono (casa)","Alojamiento",{"v":35,"d":"$35"},{"v":39,"d":"$39"},{"$f":"IF(OR(Table_Gastos_Mensuales[[#This Row],[Costo previsto]]=\"\",Table_Gastos_Mensuales[[#This Row],[Costo real]]=\"\"),\"\",Table_Gastos_Mensuales[[#This Row],[Costo previsto]]-Table_Gastos_Mensuales[[#This Row],[Costo real]])","v":{"v":-4,"d":"-$4"}},{"$f":"Table_Gastos_Mensuales[[#This Row],[Costo real]]","v":39}]
[null,"Artículos de consumo","Alojamiento",{"v":40,"d":"$40"},{"v":55,"d":"$55"},{"$f":"IF(OR(Table_Gastos_Mensuales[[#This Row],[Costo previsto]]=\"\",Table_Gastos_Mensuales[[#This Row],[Costo real]]=\"\"),\"\",Table_Gastos_Mensuales[[#This Row],[Costo previsto]]-Table_Gastos_Mensuales[[#This Row],[Costo real]])","v":{"v":-15,"d":"-$15"}},{"$f":"Table_Gastos_Mensuales[[#This Row],[Costo real]]","v":55}]
[null,"Reciclaje y eliminación de residuos","Alojamiento",{"v":25,"d":"$25"},{"v":22,"d":"$22"},{"$f":"IF(OR(Table_Gastos_Mensuales[[#This Row],[Costo previsto]]=\"\",Table_Gastos_Mensuales[[#This Row],[Costo real]]=\"\"),\"\",Table_Gastos_Mensuales[[#This Row],[Costo previsto]]-Table_Gastos_Mensuales[[#This Row],[Costo real]])","v":{"v":3,"d":"$3"}},{"$f":"Table_Gastos_Mensuales[[#This Row],[Costo real]]","v":22}]
[null,"Agua y alcantarillado","Alojamiento",{"v":25,"d":"$25"},{"v":26,"d":"$26"},{"$f":"IF(OR(Table_Gastos_Mensuales[[#This Row],[Costo previsto]]=\"\",Table_Gastos_Mensuales[[#This Row],[Costo real]]=\"\"),\"\",Table_Gastos_Mensuales[[#This Row],[Costo previsto]]-Table_Gastos_Mensuales[[#This Row],[Costo real]])","v":{"v":-1,"d":"-$1"}},{"$f":"Table_Gastos_Mensuales[[#This Row],[Costo real]]","v":26}]
[null,"Salud","Seguro",{"v":400,"d":"$400"},{"v":400,"d":"$400"},{"$f":"IF(OR(Table_Gastos_Mensuales[[#This Row],[Costo previsto]]=\"\",Table_Gastos_Mensuales[[#This Row],[Costo real]]=\"\"),\"\",Table_Gastos_Mensuales[[#This Row],[Costo previsto]]-Table_Gastos_Mensuales[[#This Row],[Costo real]])","v":{"v":0,"d":"$0"}},{"$f":"Table_Gastos_Mensuales[[#This Row],[Costo real]]","v":400}]
[null,"Hogar","Seguro",{"v":400,"d":"$400"},{"v":400,"d":"$400"},{"$f":"IF(OR(Table_Gastos_Mensuales[[#This Row],[Costo previsto]]=\"\",Table_Gastos_Mensuales[[#This Row],[Costo real]]=\"\"),\"\",Table_Gastos_Mensuales[[#This Row],[Costo previsto]]-Table_Gastos_Mensuales[[#This Row],[Costo real]])","v":{"v":0,"d":"$0"}},{"$f":"Table_Gastos_Mensuales[[#This Row],[Costo real]]","v":400}]
[null,"Vida","Seguro",{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"$f":"IF(OR(Table_Gastos_Mensuales[[#This Row],[Costo previsto]]=\"\",Table_Gastos_Mensuales[[#This Row],[Costo real]]=\"\"),\"\",Table_Gastos_Mensuales[[#This Row],[Costo previsto]]-Table_Gastos_Mensuales[[#This Row],[Costo real]])","v":{"v":0,"d":"$0"}},{"$f":"Table_Gastos_Mensuales[[#This Row],[Costo real]]","v":100}]
[null,"Tarjeta de crédito 1","Préstamos",{"v":200,"d":"$200"},{"v":200,"d":"$200"},{"$f":"IF(OR(Table_Gastos_Mensuales[[#This Row],[Costo previsto]]=\"\",Table_Gastos_Mensuales[[#This Row],[Costo real]]=\"\"),\"\",Table_Gastos_Mensuales[[#This Row],[Costo previsto]]-Table_Gastos_Mensuales[[#This Row],[Costo real]])","v":{"v":0,"d":"$0"}},{"$f":"Table_Gastos_Mensuales[[#This Row],[Costo real]]","v":200}]
[null,"Tarjeta de crédito 2","Préstamos",null,null,{"$f":"IF(OR(Table_Gastos_Mensuales[[#This Row],[Costo previsto]]=\"\",Table_Gastos_Mensuales[[#This Row],[Costo real]]=\"\"),\"\",Table_Gastos_Mensuales[[#This Row],[Costo previsto]]-Table_Gastos_Mensuales[[#This Row],[Costo real]])","v":""},{"$f":"Table_Gastos_Mensuales[[#This Row],[Costo real]]","v":0}]
[null,"Tarjeta de crédito 3","Préstamos",null,null,{"$f":"IF(OR(Table_Gastos_Mensuales[[#This Row],[Costo previsto]]=\"\",Table_Gastos_Mensuales[[#This Row],[Costo real]]=\"\"),\"\",Table_Gastos_Mensuales[[#This Row],[Costo previsto]]-Table_Gastos_Mensuales[[#This Row],[Costo real]])","v":""},{"$f":"Table_Gastos_Mensuales[[#This Row],[Costo real]]","v":0}]
[null,"Personal","Préstamos",null,null,{"$f":"IF(OR(Table_Gastos_Mensuales[[#This Row],[Costo previsto]]=\"\",Table_Gastos_Mensuales[[#This Row],[Costo real]]=\"\"),\"\",Table_Gastos_Mensuales[[#This Row],[Costo previsto]]-Table_Gastos_Mensuales[[#This Row],[Costo real]])","v":""},{"$f":"Table_Gastos_Mensuales[[#This Row],[Costo real]]","v":0}]
[null,"Estudiante","Préstamos",null,null,{"$f":"IF(OR(Table_Gastos_Mensuales[[#This Row],[Costo previsto]]=\"\",Table_Gastos_Mensuales[[#This Row],[Costo real]]=\"\"),\"\",Table_Gastos_Mensuales[[#This Row],[Costo previsto]]-Table_Gastos_Mensuales[[#This Row],[Costo real]])","v":""},{"$f":"Table_Gastos_Mensuales[[#This Row],[Costo real]]","v":0}]
[null,"Ropa","Cuidado personal",{"v":150,"d":"$150"},{"v":140,"d":"$140"},{"$f":"IF(OR(Table_Gastos_Mensuales[[#This Row],[Costo previsto]]=\"\",Table_Gastos_Mensuales[[#This Row],[Costo real]]=\"\"),\"\",Table_Gastos_Mensuales[[#This Row],[Costo previsto]]-Table_Gastos_Mensuales[[#This Row],[Costo real]])","v":{"v":10,"d":"$10"}},{"$f":"Table_Gastos_Mensuales[[#This Row],[Costo real]]","v":140}]
[null,"Tintorería","Cuidado personal",null,null,{"$f":"IF(OR(Table_Gastos_Mensuales[[#This Row],[Costo previsto]]=\"\",Table_Gastos_Mensuales[[#This Row],[Costo real]]=\"\"),\"\",Table_Gastos_Mensuales[[#This Row],[Costo previsto]]-Table_Gastos_Mensuales[[#This Row],[Costo real]])","v":""},{"$f":"Table_Gastos_Mensuales[[#This Row],[Costo real]]","v":0}]
[null,"Pelo y uñas","Cuidado personal",null,null,{"$f":"IF(OR(Table_Gastos_Mensuales[[#This Row],[Costo previsto]]=\"\",Table_Gastos_Mensuales[[#This Row],[Costo real]]=\"\"),\"\",Table_Gastos_Mensuales[[#This Row],[Costo previsto]]-Table_Gastos_Mensuales[[#This Row],[Costo real]])","v":""},{"$f":"Table_Gastos_Mensuales[[#This Row],[Costo real]]","v":0}]
[null,"Gimnasio","Cuidado personal",null,null,{"$f":"IF(OR(Table_Gastos_Mensuales[[#This Row],[Costo previsto]]=\"\",Table_Gastos_Mensuales[[#This Row],[Costo real]]=\"\"),\"\",Table_Gastos_Mensuales[[#This Row],[Costo previsto]]-Table_Gastos_Mensuales[[#This Row],[Costo real]])","v":""},{"$f":"Table_Gastos_Mensuales[[#This Row],[Costo real]]","v":0}]
[null,"Medicinas","Cuidado personal",null,null,{"$f":"IF(OR(Table_Gastos_Mensuales[[#This Row],[Costo previsto]]=\"\",Table_Gastos_Mensuales[[#This Row],[Costo real]]=\"\"),\"\",Table_Gastos_Mensuales[[#This Row],[Costo previsto]]-Table_Gastos_Mensuales[[#This Row],[Costo real]])","v":""},{"$f":"Table_Gastos_Mensuales[[#This Row],[Costo real]]","v":0}]
[null,"Comida","Mascotas",{"v":150,"d":"$150"},{"v":75,"d":"$75"},{"$f":"IF(OR(Table_Gastos_Mensuales[[#This Row],[Costo previsto]]=\"\",Table_Gastos_Mensuales[[#This Row],[Costo real]]=\"\"),\"\",Table_Gastos_Mensuales[[#This Row],[Costo previsto]]-Table_Gastos_Mensuales[[#This Row],[Costo real]])","v":{"v":75,"d":"$75"}},{"$f":"Table_Gastos_Mensuales[[#This Row],[Costo real]]","v":75}]
[null,"Aseo","Mascotas",{"v":20,"d":"$20"},{"v":25,"d":"$25"},{"$f":"IF(OR(Table_Gastos_Mensuales[[#This Row],[Costo previsto]]=\"\",Table_Gastos_Mensuales[[#This Row],[Costo real]]=\"\"),\"\",Table_Gastos_Mensuales[[#This Row],[Costo previsto]]-Table_Gastos_Mensuales[[#This Row],[Costo real]])","v":{"v":-5,"d":"-$5"}},{"$f":"Table_Gastos_Mensuales[[#This Row],[Costo real]]","v":25}]
[null,"Medicinas","Mascotas",null,null,{"$f":"IF(OR(Table_Gastos_Mensuales[[#This Row],[Costo previsto]]=\"\",Table_Gastos_Mensuales[[#This Row],[Costo real]]=\"\"),\"\",Table_Gastos_Mensuales[[#This Row],[Costo previsto]]-Table_Gastos_Mensuales[[#This Row],[Costo real]])","v":""},{"$f":"Table_Gastos_Mensuales[[#This Row],[Costo real]]","v":0}]
[null,"Juguetes","Mascotas",null,null,{"$f":"IF(OR(Table_Gastos_Mensuales[[#This Row],[Costo previsto]]=\"\",Table_Gastos_Mensuales[[#This Row],[Costo real]]=\"\"),\"\",Table_Gastos_Mensuales[[#This Row],[Costo previsto]]-Table_Gastos_Mensuales[[#This Row],[Costo real]])","v":""},{"$f":"Table_Gastos_Mensuales[[#This Row],[Costo real]]","v":0}]
[null,"Cuenta de inversión","Ahorros",{"v":200,"d":"$200"},{"v":200,"d":"$200"},{"$f":"IF(OR(Table_Gastos_Mensuales[[#This Row],[Costo previsto]]=\"\",Table_Gastos_Mensuales[[#This Row],[Costo real]]=\"\"),\"\",Table_Gastos_Mensuales[[#This Row],[Costo previsto]]-Table_Gastos_Mensuales[[#This Row],[Costo real]])","v":{"v":0,"d":"$0"}},{"$f":"Table_Gastos_Mensuales[[#This Row],[Costo real]]","v":200}]
[null,"Cuenta de jubilación","Ahorros",null,null,{"$f":"IF(OR(Table_Gastos_Mensuales[[#This Row],[Costo previsto]]=\"\",Table_Gastos_Mensuales[[#This Row],[Costo real]]=\"\"),\"\",Table_Gastos_Mensuales[[#This Row],[Costo previsto]]-Table_Gastos_Mensuales[[#This Row],[Costo real]])","v":""},{"$f":"Table_Gastos_Mensuales[[#This Row],[Costo real]]","v":0}]
[null,"Federal","Impuestos",{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"$f":"IF(OR(Table_Gastos_Mensuales[[#This Row],[Costo previsto]]=\"\",Table_Gastos_Mensuales[[#This Row],[Costo real]]=\"\"),\"\",Table_Gastos_Mensuales[[#This Row],[Costo previsto]]-Table_Gastos_Mensuales[[#This Row],[Costo real]])","v":{"v":0,"d":"$0"}},{"$f":"Table_Gastos_Mensuales[[#This Row],[Costo real]]","v":300}]
[null,"Locales","Impuestos",null,null,{"$f":"IF(OR(Table_Gastos_Mensuales[[#This Row],[Costo previsto]]=\"\",Table_Gastos_Mensuales[[#This Row],[Costo real]]=\"\"),\"\",Table_Gastos_Mensuales[[#This Row],[Costo previsto]]-Table_Gastos_Mensuales[[#This Row],[Costo real]])","v":""},{"$f":"Table_Gastos_Mensuales[[#This Row],[Costo real]]","v":0}]
[null,"Estatal","Impuestos",null,null,{"$f":"IF(OR(Table_Gastos_Mensuales[[#This Row],[Costo previsto]]=\"\",Table_Gastos_Mensuales[[#This Row],[Costo real]]=\"\"),\"\",Table_Gastos_Mensuales[[#This Row],[Costo previsto]]-Table_Gastos_Mensuales[[#This Row],[Costo real]])","v":""},{"$f":"Table_Gastos_Mensuales[[#This Row],[Costo real]]","v":0}]
[null,"Gastos de autobús o taxi","Transporte",{"v":100,"d":"$100"},{"v":150,"d":"$150"},{"$f":"IF(OR(Table_Gastos_Mensuales[[#This Row],[Costo previsto]]=\"\",Table_Gastos_Mensuales[[#This Row],[Costo real]]=\"\"),\"\",Table_Gastos_Mensuales[[#This Row],[Costo previsto]]-Table_Gastos_Mensuales[[#This Row],[Costo real]])","v":{"v":-50,"d":"-$50"}},{"$f":"Table_Gastos_Mensuales[[#This Row],[Costo real]]","v":150}]
[null,"Combustible","Transporte",{"v":450,"d":"$450"},{"v":400,"d":"$400"},{"$f":"IF(OR(Table_Gastos_Mensuales[[#This Row],[Costo previsto]]=\"\",Table_Gastos_Mensuales[[#This Row],[Costo real]]=\"\"),\"\",Table_Gastos_Mensuales[[#This Row],[Costo previsto]]-Table_Gastos_Mensuales[[#This Row],[Costo real]])","v":{"v":50,"d":"$50"}},{"$f":"Table_Gastos_Mensuales[[#This Row],[Costo real]]","v":400}]
[null,"Seguro","Transporte",{"v":300,"d":"$300"},{"v":300,"d":"$300"},{"$f":"IF(OR(Table_Gastos_Mensuales[[#This Row],[Costo previsto]]=\"\",Table_Gastos_Mensuales[[#This Row],[Costo real]]=\"\"),\"\",Table_Gastos_Mensuales[[#This Row],[Costo previsto]]-Table_Gastos_Mensuales[[#This Row],[Costo real]])","v":{"v":0,"d":"$0"}},{"$f":"Table_Gastos_Mensuales[[#This Row],[Costo real]]","v":300}]
[null,"Licencias ","Transporte",{"v":25,"d":"$25"},{"v":25,"d":"$25"},{"$f":"IF(OR(Table_Gastos_Mensuales[[#This Row],[Costo previsto]]=\"\",Table_Gastos_Mensuales[[#This Row],[Costo real]]=\"\"),\"\",Table_Gastos_Mensuales[[#This Row],[Costo previsto]]-Table_Gastos_Mensuales[[#This Row],[Costo real]])","v":{"v":0,"d":"$0"}},{"$f":"Table_Gastos_Mensuales[[#This Row],[Costo real]]","v":25}]
[null,"Mantenimiento","Transporte",{"v":100,"d":"$100"},{"v":50,"d":"$50"},{"$f":"IF(OR(Table_Gastos_Mensuales[[#This Row],[Costo previsto]]=\"\",Table_Gastos_Mensuales[[#This Row],[Costo real]]=\"\"),\"\",Table_Gastos_Mensuales[[#This Row],[Costo previsto]]-Table_Gastos_Mensuales[[#This Row],[Costo real]])","v":{"v":50,"d":"$50"}},{"$f":"Table_Gastos_Mensuales[[#This Row],[Costo real]]","v":50}]
[null,"Tarifas de estacionamiento","Transporte",null,null,{"$f":"IF(OR(Table_Gastos_Mensuales[[#This Row],[Costo previsto]]=\"\",Table_Gastos_Mensuales[[#This Row],[Costo real]]=\"\"),\"\",Table_Gastos_Mensuales[[#This Row],[Costo previsto]]-Table_Gastos_Mensuales[[#This Row],[Costo real]])","v":""},{"$f":"Table_Gastos_Mensuales[[#This Row],[Costo real]]","v":0}]
[null,"Pago del vehículo","Transporte",{"v":450,"d":"$450"},{"v":450,"d":"$450"},{"$f":"IF(OR(Table_Gastos_Mensuales[[#This Row],[Costo previsto]]=\"\",Table_Gastos_Mensuales[[#This Row],[Costo real]]=\"\"),\"\",Table_Gastos_Mensuales[[#This Row],[Costo previsto]]-Table_Gastos_Mensuales[[#This Row],[Costo real]])","v":{"v":0,"d":"$0"}},{"$f":"Table_Gastos_Mensuales[[#This Row],[Costo real]]","v":450}]

{"sheet":"Datos adicionales","index":3,"n_rows":17,"n_cols":6,"rows_kept":17}
[{"$nulls":5}," "]
[null,"Tabla dinámica para el gráfico de presupuesto",null,null,"Lista de categorías"]
[]
[null,"Categories","Costo ",null,"Para agregar una categoría, escriba debajo"]
[null,"Mascotas",{"v":100,"d":"$100"},null,"Niños"]
[null,"Regalos y beneficencia",{"v":125,"d":"$125"},null,"Entretenimiento"]
[null,"Niños",{"v":140,"d":"$140"},null,"Comida"]
[null,"Cuidado personal",{"v":140,"d":"$140"},null,"Regalos y beneficencia"]
[null,"Ahorros",{"v":200,"d":"$200"},null,"Alojamiento"]
[null,"Préstamos",{"v":200,"d":"$200"},null,"Seguro"]
[null,"Impuestos",{"v":300,"d":"$300"},null,"Préstamos"]
[null,"Entretenimiento",{"v":358,"d":"$358"},null,"Cuidado personal"]
[null,"Seguro",{"v":900,"d":"$900"},null,"Mascotas"]
[null,"Comida",{"v":1320,"d":"$1,320"},null,"Ahorros"]
[null,"Transporte",{"v":1375,"d":"$1,375"},null,"Impuestos"]
[null,"Alojamiento",{"v":2702,"d":"$2,702"},null,"Transporte"]
[null,"Total general",{"v":7860,"d":"$7,860"}]