{"text_format":"1","workbook":"xlsx","n_sheets":13,"sheets":["EditarPresupuesto","Ene","Feb","Mar","Abr","May","Jun","Jul","Ago","Sep","Oct","Nov","Dic"],"not_rendered":{"charts":12,"images":1,"macros":0,"external_links":0,"defined_names":5,"comments":13,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"EditarPresupuesto","index":0,"n_rows":30,"n_cols":1,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
[]
[]
["Organiza, añade, actualiza o quita la categoría que necesites."]
[]
["CATEGORÍAS DE GASTOS"]
["Salud"]
["Alimentación"]
["Servicios públicos"]
["Transporte"]
["Educación"]
["Aseo e higiene"]
["Deudas"]
["Fondo de emergencias"]
["Arriendo "]
["Ahorro"]
["Ofrenda "]
["Diezmo "]
["Libertad financiera"]
["Gastos hormiga"]
["Gastos varios"]
[]
[]
["TIPO DE GASTO"]
["Fijo"]
["Variable"]
[]
[]
["TIPO DE INGRESO"]
["Fijo"]
["Variable"]

{"sheet":"Ene","index":1,"n_rows":29,"n_cols":9,"rows_kept":29,"cut":false,"hidden":false,"merged":[[0,0,0,8],[2,0,2,3],[2,6,2,8],[18,0,18,4]]}
["PRESUPUESTO"]
[]
["MONTO POR CATEGORIA",null,null,null,null,null,"INGRESOS"]
["DESCRIPCION","MONTO LIMITE","TOTAL GASTOS","DISPONIBILIDAD",null,null,"TIPO INGRESO","DESCRIPCION","INGRESOS"]
["Salud",null,{"$f":"SUMIF(GASTOS36214[CATEGORIA],\"Salud\",GASTOS36214[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS46315[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS46315[[#This Row],[TOTAL GASTOS]])","v":0}]
["Alimentación",null,{"$f":"SUMIF(GASTOS36214[CATEGORIA],\"Alimentación\",GASTOS36214[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS46315[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS46315[[#This Row],[TOTAL GASTOS]])","v":0}]
["Servicios públicos",null,{"$f":"SUMIF(GASTOS36214[CATEGORIA],\"Servicios públicos\",GASTOS36214[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS46315[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS46315[[#This Row],[TOTAL GASTOS]])","v":0},null,null,null,null,{"$f":"SUBTOTAL(109,INGRESOS26113[INGRESOS])","v":0}]
["Transporte",null,{"$f":"SUMIF(GASTOS36214[CATEGORIA],\"Transporte\",GASTOS36214[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS46315[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS46315[[#This Row],[TOTAL GASTOS]])","v":0}]
["Educación",null,{"$f":"SUMIF(GASTOS36214[CATEGORIA],\"Educación\",GASTOS36214[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS46315[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS46315[[#This Row],[TOTAL GASTOS]])","v":0}]
["Aseo e higiene",null,{"$f":"SUMIF(GASTOS36214[CATEGORIA],\"Aseo e higiene\",GASTOS36214[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS46315[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS46315[[#This Row],[TOTAL GASTOS]])","v":0}]
["Deudas",null,{"$f":"SUMIF(GASTOS36214[CATEGORIA],\"Deudas\",GASTOS36214[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS46315[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS46315[[#This Row],[TOTAL GASTOS]])","v":0}]
["Fondo de emergencias",null,{"$f":"SUMIF(GASTOS36214[CATEGORIA],\"Fondo de emergencias\",GASTOS36214[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS46315[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS46315[[#This Row],[TOTAL GASTOS]])","v":0}]
["Gastos hormiga",null,{"$f":"SUMIF(GASTOS36214[CATEGORIA],\"Gastos hormiga\",GASTOS36214[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS46315[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS46315[[#This Row],[TOTAL GASTOS]])","v":0}]
["Gastos varios",null,{"$f":"SUMIF(GASTOS36214[CATEGORIA],\"Gastos varios\",GASTOS36214[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS46315[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS46315[[#This Row],[TOTAL GASTOS]])","v":0}]
[null,{"$f":"SUBTOTAL(109,MONTOPORCATEGORIAS46315[MONTO LIMITE])","v":0},{"$f":"SUBTOTAL(109,MONTOPORCATEGORIAS46315[TOTAL GASTOS])","v":0},{"$f":"SUBTOTAL(109,MONTOPORCATEGORIAS46315[DISPONIBILIDAD])","v":0}]
[]
[]
[]
["GASTOS"]
["FECHA","CATEGORIA","TIPO GASTO","DESCRIPCION","GASTO"]
[]
[]
[]
[]
[null,null,null,null,null,null,"SALARIO MENSUAL","GASTO MENSUAL","AHORRO MENSUAL"]
[null,null,null,null,null,null,{"$f":"INGRESOS26113[[#Totals],[INGRESOS]]","v":0},{"$f":"MONTOPORCATEGORIAS46315[[#Totals],[TOTAL GASTOS]]","v":0},{"$f":"Tabla101956416[[#This Row],[SALARIO MENSUAL]]-Tabla101956416[[#This Row],[GASTO MENSUAL]]","v":0}]
[]
[]
[null,null,null,null,{"$f":"SUBTOTAL(109,GASTOS36214[GASTO])","v":0}]

{"sheet":"Feb","index":2,"n_rows":29,"n_cols":9,"rows_kept":29,"cut":false,"hidden":false,"merged":[[0,0,0,8],[2,0,2,3],[2,6,2,8],[18,0,18,4]]}
["PRESUPUESTO"]
[]
["MONTO POR CATEGORIA",null,null,null,null,null,"INGRESOS"]
["DESCRIPCION","MONTO LIMITE","TOTAL GASTOS","DISPONIBILIDAD",null,null,"TIPO INGRESO","DESCRIPCION","INGRESOS"]
["Salud",null,{"$f":"SUMIF(GASTOS362[CATEGORIA],\"Salud\",GASTOS362[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS463[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS463[[#This Row],[TOTAL GASTOS]])","v":0}]
["Alimentación",null,{"$f":"SUMIF(GASTOS362[CATEGORIA],\"Alimentación\",GASTOS362[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS463[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS463[[#This Row],[TOTAL GASTOS]])","v":0}]
["Servicios públicos",null,{"$f":"SUMIF(GASTOS362[CATEGORIA],\"Servicios públicos\",GASTOS362[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS463[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS463[[#This Row],[TOTAL GASTOS]])","v":0},null,null,null,null,{"$f":"SUBTOTAL(109,INGRESOS261[INGRESOS])","v":0}]
["Transporte",null,{"$f":"SUMIF(GASTOS362[CATEGORIA],\"Transporte\",GASTOS362[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS463[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS463[[#This Row],[TOTAL GASTOS]])","v":0}]
["Educación",null,{"$f":"SUMIF(GASTOS362[CATEGORIA],\"Educación\",GASTOS362[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS463[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS463[[#This Row],[TOTAL GASTOS]])","v":0}]
["Aseo e higiene",null,{"$f":"SUMIF(GASTOS362[CATEGORIA],\"Aseo e higiene\",GASTOS362[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS463[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS463[[#This Row],[TOTAL GASTOS]])","v":0}]
["Deudas",null,{"$f":"SUMIF(GASTOS362[CATEGORIA],\"Deudas\",GASTOS362[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS463[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS463[[#This Row],[TOTAL GASTOS]])","v":0}]
["Fondo de emergencias",null,{"$f":"SUMIF(GASTOS362[CATEGORIA],\"Fondo de emergencias\",GASTOS362[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS463[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS463[[#This Row],[TOTAL GASTOS]])","v":0}]
["Gastos hormiga",null,{"$f":"SUMIF(GASTOS362[CATEGORIA],\"Gastos hormiga\",GASTOS362[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS463[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS463[[#This Row],[TOTAL GASTOS]])","v":0}]
["Gastos varios",null,{"$f":"SUMIF(GASTOS362[CATEGORIA],\"Gastos varios\",GASTOS362[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS463[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS463[[#This Row],[TOTAL GASTOS]])","v":0}]
[null,{"$f":"SUBTOTAL(109,MONTOPORCATEGORIAS463[MONTO LIMITE])","v":0},{"$f":"SUBTOTAL(109,MONTOPORCATEGORIAS463[TOTAL GASTOS])","v":0},{"$f":"SUBTOTAL(109,MONTOPORCATEGORIAS463[DISPONIBILIDAD])","v":0}]
[]
[]
[]
["GASTOS"]
["FECHA","CATEGORIA","TIPO GASTO","DESCRIPCION","GASTO"]
[null,"Alimentación"]
[]
[]
[]
[null,null,null,null,null,null,"SALARIO MENSUAL","GASTO MENSUAL","AHORRO MENSUAL"]
[null,null,null,null,null,null,{"$f":"INGRESOS261[[#Totals],[INGRESOS]]","v":0},{"$f":"MONTOPORCATEGORIAS463[[#Totals],[TOTAL GASTOS]]","v":0},{"$f":"Tabla1019564[[#This Row],[SALARIO MENSUAL]]-Tabla1019564[[#This Row],[GASTO MENSUAL]]","v":0}]
[]
[]
[null,null,null,null,{"$f":"SUBTOTAL(109,GASTOS362[GASTO])","v":0}]

{"sheet":"Mar","index":3,"n_rows":29,"n_cols":9,"rows_kept":29,"cut":false,"hidden":false,"merged":[[0,0,0,8],[2,0,2,3],[2,6,2,8],[18,0,18,4]]}
["PRESUPUESTO"]
[]
["MONTO POR CATEGORIA",null,null,null,null,null,"INGRESOS"]
["DESCRIPCION","MONTO LIMITE","TOTAL GASTOS","DISPONIBILIDAD",null,null,"TIPO INGRESO","DESCRIPCION","INGRESOS"]
["Salud",null,{"$f":"SUMIF(GASTOS36218[CATEGORIA],\"Salud\",GASTOS36218[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS46319[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS46319[[#This Row],[TOTAL GASTOS]])","v":0}]
["Alimentación",null,{"$f":"SUMIF(GASTOS36218[CATEGORIA],\"Alimentación\",GASTOS36218[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS46319[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS46319[[#This Row],[TOTAL GASTOS]])","v":0}]
["Servicios públicos",null,{"$f":"SUMIF(GASTOS36218[CATEGORIA],\"Servicios públicos\",GASTOS36218[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS46319[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS46319[[#This Row],[TOTAL GASTOS]])","v":0},null,null,null,null,{"$f":"SUBTOTAL(109,INGRESOS26117[INGRESOS])","v":0}]
["Transporte",null,{"$f":"SUMIF(GASTOS36218[CATEGORIA],\"Transporte\",GASTOS36218[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS46319[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS46319[[#This Row],[TOTAL GASTOS]])","v":0}]
["Educación",null,{"$f":"SUMIF(GASTOS36218[CATEGORIA],\"Educación\",GASTOS36218[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS46319[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS46319[[#This Row],[TOTAL GASTOS]])","v":0}]
["Aseo e higiene",null,{"$f":"SUMIF(GASTOS36218[CATEGORIA],\"Aseo e higiene\",GASTOS36218[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS46319[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS46319[[#This Row],[TOTAL GASTOS]])","v":0}]
["Deudas",null,{"$f":"SUMIF(GASTOS36218[CATEGORIA],\"Deudas\",GASTOS36218[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS46319[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS46319[[#This Row],[TOTAL GASTOS]])","v":0}]
["Fondo de emergencias",null,{"$f":"SUMIF(GASTOS36218[CATEGORIA],\"Fondo de emergencias\",GASTOS36218[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS46319[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS46319[[#This Row],[TOTAL GASTOS]])","v":0}]
["Gastos hormiga",null,{"$f":"SUMIF(GASTOS36218[CATEGORIA],\"Gastos hormiga\",GASTOS36218[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS46319[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS46319[[#This Row],[TOTAL GASTOS]])","v":0}]
["Gastos varios",null,{"$f":"SUMIF(GASTOS36218[CATEGORIA],\"Gastos varios\",GASTOS36218[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS46319[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS46319[[#This Row],[TOTAL GASTOS]])","v":0}]
[null,{"$f":"SUBTOTAL(109,MONTOPORCATEGORIAS46319[MONTO LIMITE])","v":0},{"$f":"SUBTOTAL(109,MONTOPORCATEGORIAS46319[TOTAL GASTOS])","v":0},{"$f":"SUBTOTAL(109,MONTOPORCATEGORIAS46319[DISPONIBILIDAD])","v":0}]
[]
[]
[]
["GASTOS"]
["FECHA","CATEGORIA","TIPO GASTO","DESCRIPCION","GASTO"]
[null,"Alimentación"]
[]
[]
[]
[null,null,null,null,null,null,"SALARIO MENSUAL","GASTO MENSUAL","AHORRO MENSUAL"]
[null,null,null,null,null,null,{"$f":"INGRESOS26117[[#Totals],[INGRESOS]]","v":0},{"$f":"MONTOPORCATEGORIAS46319[[#Totals],[TOTAL GASTOS]]","v":0},{"$f":"Tabla101956420[[#This Row],[SALARIO MENSUAL]]-Tabla101956420[[#This Row],[GASTO MENSUAL]]","v":0}]
[]
[]
[null,null,null,null,{"$f":"SUBTOTAL(109,GASTOS36218[GASTO])","v":0}]

{"sheet":"Abr","index":4,"n_rows":29,"n_cols":9,"rows_kept":29,"cut":false,"hidden":false,"merged":[[0,0,0,8],[2,0,2,3],[2,6,2,8],[18,0,18,4]]}
["PRESUPUESTO"]
[]
["MONTO POR CATEGORIA",null,null,null,null,null,"INGRESOS"]
["DESCRIPCION","MONTO LIMITE","TOTAL GASTOS","DISPONIBILIDAD",null,null,"TIPO INGRESO","DESCRIPCION","INGRESOS"]
["Salud",null,{"$f":"SUMIF(GASTOS3621822[CATEGORIA],\"Salud\",GASTOS3621822[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS4631923[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS4631923[[#This Row],[TOTAL GASTOS]])","v":0}]
["Alimentación",null,{"$f":"SUMIF(GASTOS3621822[CATEGORIA],\"Alimentación\",GASTOS3621822[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS4631923[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS4631923[[#This Row],[TOTAL GASTOS]])","v":0}]
["Servicios públicos",null,{"$f":"SUMIF(GASTOS3621822[CATEGORIA],\"Servicios públicos\",GASTOS3621822[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS4631923[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS4631923[[#This Row],[TOTAL GASTOS]])","v":0},null,null,null,null,{"$f":"SUBTOTAL(109,INGRESOS2611721[INGRESOS])","v":0}]
["Transporte",null,{"$f":"SUMIF(GASTOS3621822[CATEGORIA],\"Transporte\",GASTOS3621822[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS4631923[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS4631923[[#This Row],[TOTAL GASTOS]])","v":0}]
["Educación",null,{"$f":"SUMIF(GASTOS3621822[CATEGORIA],\"Educación\",GASTOS3621822[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS4631923[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS4631923[[#This Row],[TOTAL GASTOS]])","v":0}]
["Aseo e higiene",null,{"$f":"SUMIF(GASTOS3621822[CATEGORIA],\"Aseo e higiene\",GASTOS3621822[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS4631923[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS4631923[[#This Row],[TOTAL GASTOS]])","v":0}]
["Deudas",null,{"$f":"SUMIF(GASTOS3621822[CATEGORIA],\"Deudas\",GASTOS3621822[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS4631923[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS4631923[[#This Row],[TOTAL GASTOS]])","v":0}]
["Fondo de emergencias",null,{"$f":"SUMIF(GASTOS3621822[CATEGORIA],\"Fondo de emergencias\",GASTOS3621822[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS4631923[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS4631923[[#This Row],[TOTAL GASTOS]])","v":0}]
["Gastos hormiga",null,{"$f":"SUMIF(GASTOS3621822[CATEGORIA],\"Gastos hormiga\",GASTOS3621822[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS4631923[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS4631923[[#This Row],[TOTAL GASTOS]])","v":0}]
["Gastos varios",null,{"$f":"SUMIF(GASTOS3621822[CATEGORIA],\"Gastos varios\",GASTOS3621822[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS4631923[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS4631923[[#This Row],[TOTAL GASTOS]])","v":0}]
[null,{"$f":"SUBTOTAL(109,MONTOPORCATEGORIAS4631923[MONTO LIMITE])","v":0},{"$f":"SUBTOTAL(109,MONTOPORCATEGORIAS4631923[TOTAL GASTOS])","v":0},{"$f":"SUBTOTAL(109,MONTOPORCATEGORIAS4631923[DISPONIBILIDAD])","v":0}]
[]
[]
[]
["GASTOS"]
["FECHA","CATEGORIA","TIPO GASTO","DESCRIPCION","GASTO"]
[null,"Alimentación"]
[]
[]
[]
[null,null,null,null,null,null,"SALARIO MENSUAL","GASTO MENSUAL","AHORRO MENSUAL"]
[null,null,null,null,null,null,{"$f":"INGRESOS2611721[[#Totals],[INGRESOS]]","v":0},{"$f":"MONTOPORCATEGORIAS4631923[[#Totals],[TOTAL GASTOS]]","v":0},{"$f":"Tabla10195642024[[#This Row],[SALARIO MENSUAL]]-Tabla10195642024[[#This Row],[GASTO MENSUAL]]","v":0}]
[]
[]
[null,null,null,null,{"$f":"SUBTOTAL(109,GASTOS3621822[GASTO])","v":0}]

{"sheet":"May","index":5,"n_rows":29,"n_cols":9,"rows_kept":29,"cut":false,"hidden":false,"merged":[[0,0,0,8],[2,0,2,3],[2,6,2,8],[18,0,18,4]]}
["PRESUPUESTO"]
[]
["MONTO POR CATEGORIA",null,null,null,null,null,"INGRESOS"]
["DESCRIPCION","MONTO LIMITE","TOTAL GASTOS","DISPONIBILIDAD",null,null,"TIPO INGRESO","DESCRIPCION","INGRESOS"]
["Salud",null,{"$f":"SUMIF(GASTOS362182226[CATEGORIA],\"Salud\",GASTOS362182226[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS463192327[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS463192327[[#This Row],[TOTAL GASTOS]])","v":0}]
["Alimentación",null,{"$f":"SUMIF(GASTOS362182226[CATEGORIA],\"Alimentación\",GASTOS362182226[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS463192327[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS463192327[[#This Row],[TOTAL GASTOS]])","v":0}]
["Servicios públicos",null,{"$f":"SUMIF(GASTOS362182226[CATEGORIA],\"Servicios públicos\",GASTOS362182226[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS463192327[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS463192327[[#This Row],[TOTAL GASTOS]])","v":0},null,null,null,null,{"$f":"SUBTOTAL(109,INGRESOS261172125[INGRESOS])","v":0}]
["Transporte",null,{"$f":"SUMIF(GASTOS362182226[CATEGORIA],\"Transporte\",GASTOS362182226[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS463192327[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS463192327[[#This Row],[TOTAL GASTOS]])","v":0}]
["Educación",null,{"$f":"SUMIF(GASTOS362182226[CATEGORIA],\"Educación\",GASTOS362182226[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS463192327[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS463192327[[#This Row],[TOTAL GASTOS]])","v":0}]
["Aseo e higiene",null,{"$f":"SUMIF(GASTOS362182226[CATEGORIA],\"Aseo e higiene\",GASTOS362182226[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS463192327[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS463192327[[#This Row],[TOTAL GASTOS]])","v":0}]
["Deudas",null,{"$f":"SUMIF(GASTOS362182226[CATEGORIA],\"Deudas\",GASTOS362182226[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS463192327[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS463192327[[#This Row],[TOTAL GASTOS]])","v":0}]
["Fondo de emergencias",null,{"$f":"SUMIF(GASTOS362182226[CATEGORIA],\"Fondo de emergencias\",GASTOS362182226[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS463192327[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS463192327[[#This Row],[TOTAL GASTOS]])","v":0}]
["Gastos hormiga",null,{"$f":"SUMIF(GASTOS362182226[CATEGORIA],\"Gastos hormiga\",GASTOS362182226[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS463192327[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS463192327[[#This Row],[TOTAL GASTOS]])","v":0}]
["Gastos varios",null,{"$f":"SUMIF(GASTOS362182226[CATEGORIA],\"Gastos varios\",GASTOS362182226[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS463192327[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS463192327[[#This Row],[TOTAL GASTOS]])","v":0}]
[null,{"$f":"SUBTOTAL(109,MONTOPORCATEGORIAS463192327[MONTO LIMITE])","v":0},{"$f":"SUBTOTAL(109,MONTOPORCATEGORIAS463192327[TOTAL GASTOS])","v":0},{"$f":"SUBTOTAL(109,MONTOPORCATEGORIAS463192327[DISPONIBILIDAD])","v":0}]
[]
[]
[]
["GASTOS"]
["FECHA","CATEGORIA","TIPO GASTO","DESCRIPCION","GASTO"]
[null,"Alimentación"]
[]
[]
[]
[null,null,null,null,null,null,"SALARIO MENSUAL","GASTO MENSUAL","AHORRO MENSUAL"]
[null,null,null,null,null,null,{"$f":"INGRESOS261172125[[#Totals],[INGRESOS]]","v":0},{"$f":"MONTOPORCATEGORIAS463192327[[#Totals],[TOTAL GASTOS]]","v":0},{"$f":"Tabla1019564202428[[#This Row],[SALARIO MENSUAL]]-Tabla1019564202428[[#This Row],[GASTO MENSUAL]]","v":0}]
[]
[]
[null,null,null,null,{"$f":"SUBTOTAL(109,GASTOS362182226[GASTO])","v":0}]

{"sheet":"Jun","index":6,"n_rows":29,"n_cols":9,"rows_kept":29,"cut":false,"hidden":false,"merged":[[0,0,0,8],[2,0,2,3],[2,6,2,8],[18,0,18,4]]}
["PRESUPUESTO"]
[]
["MONTO POR CATEGORIA",null,null,null,null,null,"INGRESOS"]
["DESCRIPCION","MONTO LIMITE","TOTAL GASTOS","DISPONIBILIDAD",null,null,"TIPO INGRESO","DESCRIPCION","INGRESOS"]
["Salud",null,{"$f":"SUMIF(GASTOS36218222630[CATEGORIA],\"Salud\",GASTOS36218222630[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS46319232731[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS46319232731[[#This Row],[TOTAL GASTOS]])","v":0}]
["Alimentación",null,{"$f":"SUMIF(GASTOS36218222630[CATEGORIA],\"Alimentación\",GASTOS36218222630[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS46319232731[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS46319232731[[#This Row],[TOTAL GASTOS]])","v":0}]
["Servicios públicos",null,{"$f":"SUMIF(GASTOS36218222630[CATEGORIA],\"Servicios públicos\",GASTOS36218222630[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS46319232731[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS46319232731[[#This Row],[TOTAL GASTOS]])","v":0},null,null,null,null,{"$f":"SUBTOTAL(109,INGRESOS26117212529[INGRESOS])","v":0}]
["Transporte",null,{"$f":"SUMIF(GASTOS36218222630[CATEGORIA],\"Transporte\",GASTOS36218222630[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS46319232731[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS46319232731[[#This Row],[TOTAL GASTOS]])","v":0}]
["Educación",null,{"$f":"SUMIF(GASTOS36218222630[CATEGORIA],\"Educación\",GASTOS36218222630[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS46319232731[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS46319232731[[#This Row],[TOTAL GASTOS]])","v":0}]
["Aseo e higiene",null,{"$f":"SUMIF(GASTOS36218222630[CATEGORIA],\"Aseo e higiene\",GASTOS36218222630[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS46319232731[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS46319232731[[#This Row],[TOTAL GASTOS]])","v":0}]
["Deudas",null,{"$f":"SUMIF(GASTOS36218222630[CATEGORIA],\"Deudas\",GASTOS36218222630[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS46319232731[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS46319232731[[#This Row],[TOTAL GASTOS]])","v":0}]
["Fondo de emergencias",null,{"$f":"SUMIF(GASTOS36218222630[CATEGORIA],\"Fondo de emergencias\",GASTOS36218222630[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS46319232731[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS46319232731[[#This Row],[TOTAL GASTOS]])","v":0}]
["Gastos hormiga",null,{"$f":"SUMIF(GASTOS36218222630[CATEGORIA],\"Gastos hormiga\",GASTOS36218222630[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS46319232731[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS46319232731[[#This Row],[TOTAL GASTOS]])","v":0}]
["Gastos varios",null,{"$f":"SUMIF(GASTOS36218222630[CATEGORIA],\"Gastos varios\",GASTOS36218222630[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS46319232731[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS46319232731[[#This Row],[TOTAL GASTOS]])","v":0}]
[null,{"$f":"SUBTOTAL(109,MONTOPORCATEGORIAS46319232731[MONTO LIMITE])","v":0},{"$f":"SUBTOTAL(109,MONTOPORCATEGORIAS46319232731[TOTAL GASTOS])","v":0},{"$f":"SUBTOTAL(109,MONTOPORCATEGORIAS46319232731[DISPONIBILIDAD])","v":0}]
[]
[]
[]
["GASTOS"]
["FECHA","CATEGORIA","TIPO GASTO","DESCRIPCION","GASTO"]
[null,"Alimentación"]
[]
[]
[]
[null,null,null,null,null,null,"SALARIO MENSUAL","GASTO MENSUAL","AHORRO MENSUAL"]
[null,null,null,null,null,null,{"$f":"INGRESOS26117212529[[#Totals],[INGRESOS]]","v":0},{"$f":"MONTOPORCATEGORIAS46319232731[[#Totals],[TOTAL GASTOS]]","v":0},{"$f":"Tabla101956420242832[[#This Row],[SALARIO MENSUAL]]-Tabla101956420242832[[#This Row],[GASTO MENSUAL]]","v":0}]
[]
[]
[null,null,null,null,{"$f":"SUBTOTAL(109,GASTOS36218222630[GASTO])","v":0}]

{"sheet":"Jul","index":7,"n_rows":29,"n_cols":9,"rows_kept":29,"cut":false,"hidden":false,"merged":[[0,0,0,8],[2,0,2,3],[2,6,2,8],[18,0,18,4]]}
["PRESUPUESTO"]
[]
["MONTO POR CATEGORIA",null,null,null,null,null,"INGRESOS"]
["DESCRIPCION","MONTO LIMITE","TOTAL GASTOS","DISPONIBILIDAD",null,null,"TIPO INGRESO","DESCRIPCION","INGRESOS"]
["Salud",null,{"$f":"SUMIF(GASTOS3621822263034[CATEGORIA],\"Salud\",GASTOS3621822263034[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS4631923273135[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS4631923273135[[#This Row],[TOTAL GASTOS]])","v":0}]
["Alimentación",null,{"$f":"SUMIF(GASTOS3621822263034[CATEGORIA],\"Alimentación\",GASTOS3621822263034[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS4631923273135[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS4631923273135[[#This Row],[TOTAL GASTOS]])","v":0}]
["Servicios públicos",null,{"$f":"SUMIF(GASTOS3621822263034[CATEGORIA],\"Servicios públicos\",GASTOS3621822263034[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS4631923273135[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS4631923273135[[#This Row],[TOTAL GASTOS]])","v":0},null,null,null,null,{"$f":"SUBTOTAL(109,INGRESOS2611721252933[INGRESOS])","v":0}]
["Transporte",null,{"$f":"SUMIF(GASTOS3621822263034[CATEGORIA],\"Transporte\",GASTOS3621822263034[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS4631923273135[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS4631923273135[[#This Row],[TOTAL GASTOS]])","v":0}]
["Educación",null,{"$f":"SUMIF(GASTOS3621822263034[CATEGORIA],\"Educación\",GASTOS3621822263034[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS4631923273135[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS4631923273135[[#This Row],[TOTAL GASTOS]])","v":0}]
["Aseo e higiene",null,{"$f":"SUMIF(GASTOS3621822263034[CATEGORIA],\"Aseo e higiene\",GASTOS3621822263034[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS4631923273135[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS4631923273135[[#This Row],[TOTAL GASTOS]])","v":0}]
["Deudas",null,{"$f":"SUMIF(GASTOS3621822263034[CATEGORIA],\"Deudas\",GASTOS3621822263034[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS4631923273135[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS4631923273135[[#This Row],[TOTAL GASTOS]])","v":0}]
["Fondo de emergencias",null,{"$f":"SUMIF(GASTOS3621822263034[CATEGORIA],\"Fondo de emergencias\",GASTOS3621822263034[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS4631923273135[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS4631923273135[[#This Row],[TOTAL GASTOS]])","v":0}]
["Gastos hormiga",null,{"$f":"SUMIF(GASTOS3621822263034[CATEGORIA],\"Gastos hormiga\",GASTOS3621822263034[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS4631923273135[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS4631923273135[[#This Row],[TOTAL GASTOS]])","v":0}]
["Gastos varios",null,{"$f":"SUMIF(GASTOS3621822263034[CATEGORIA],\"Gastos varios\",GASTOS3621822263034[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS4631923273135[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS4631923273135[[#This Row],[TOTAL GASTOS]])","v":0}]
[null,{"$f":"SUBTOTAL(109,MONTOPORCATEGORIAS4631923273135[MONTO LIMITE])","v":0},{"$f":"SUBTOTAL(109,MONTOPORCATEGORIAS4631923273135[TOTAL GASTOS])","v":0},{"$f":"SUBTOTAL(109,MONTOPORCATEGORIAS4631923273135[DISPONIBILIDAD])","v":0}]
[]
[]
[]
["GASTOS"]
["FECHA","CATEGORIA","TIPO GASTO","DESCRIPCION","GASTO"]
[null,"Alimentación"]
[]
[]
[]
[null,null,null,null,null,null,"SALARIO MENSUAL","GASTO MENSUAL","AHORRO MENSUAL"]
[null,null,null,null,null,null,{"$f":"INGRESOS2611721252933[[#Totals],[INGRESOS]]","v":0},{"$f":"MONTOPORCATEGORIAS4631923273135[[#Totals],[TOTAL GASTOS]]","v":0},{"$f":"Tabla10195642024283236[[#This Row],[SALARIO MENSUAL]]-Tabla10195642024283236[[#This Row],[GASTO MENSUAL]]","v":0}]
[]
[]
[null,null,null,null,{"$f":"SUBTOTAL(109,GASTOS3621822263034[GASTO])","v":0}]

{"sheet":"Ago","index":8,"n_rows":29,"n_cols":9,"rows_kept":29,"cut":false,"hidden":false,"merged":[[0,0,0,8],[2,0,2,3],[2,6,2,8],[18,0,18,4]]}
["PRESUPUESTO"]
[]
["MONTO POR CATEGORIA",null,null,null,null,null,"INGRESOS"]
["DESCRIPCION","MONTO LIMITE","TOTAL GASTOS","DISPONIBILIDAD",null,null,"TIPO INGRESO","DESCRIPCION","INGRESOS"]
["Salud",null,{"$f":"SUMIF(GASTOS362182226303438[CATEGORIA],\"Salud\",GASTOS362182226303438[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS463192327313539[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS463192327313539[[#This Row],[TOTAL GASTOS]])","v":0}]
["Alimentación",null,{"$f":"SUMIF(GASTOS362182226303438[CATEGORIA],\"Alimentación\",GASTOS362182226303438[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS463192327313539[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS463192327313539[[#This Row],[TOTAL GASTOS]])","v":0}]
["Servicios públicos",null,{"$f":"SUMIF(GASTOS362182226303438[CATEGORIA],\"Servicios públicos\",GASTOS362182226303438[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS463192327313539[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS463192327313539[[#This Row],[TOTAL GASTOS]])","v":0},null,null,null,null,{"$f":"SUBTOTAL(109,INGRESOS261172125293337[INGRESOS])","v":0}]
["Transporte",null,{"$f":"SUMIF(GASTOS362182226303438[CATEGORIA],\"Transporte\",GASTOS362182226303438[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS463192327313539[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS463192327313539[[#This Row],[TOTAL GASTOS]])","v":0}]
["Educación",null,{"$f":"SUMIF(GASTOS362182226303438[CATEGORIA],\"Educación\",GASTOS362182226303438[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS463192327313539[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS463192327313539[[#This Row],[TOTAL GASTOS]])","v":0}]
["Aseo e higiene",null,{"$f":"SUMIF(GASTOS362182226303438[CATEGORIA],\"Aseo e higiene\",GASTOS362182226303438[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS463192327313539[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS463192327313539[[#This Row],[TOTAL GASTOS]])","v":0}]
["Deudas",null,{"$f":"SUMIF(GASTOS362182226303438[CATEGORIA],\"Deudas\",GASTOS362182226303438[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS463192327313539[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS463192327313539[[#This Row],[TOTAL GASTOS]])","v":0}]
["Fondo de emergencias",null,{"$f":"SUMIF(GASTOS362182226303438[CATEGORIA],\"Fondo de emergencias\",GASTOS362182226303438[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS463192327313539[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS463192327313539[[#This Row],[TOTAL GASTOS]])","v":0}]
["Gastos hormiga",null,{"$f":"SUMIF(GASTOS362182226303438[CATEGORIA],\"Gastos hormiga\",GASTOS362182226303438[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS463192327313539[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS463192327313539[[#This Row],[TOTAL GASTOS]])","v":0}]
["Gastos varios",null,{"$f":"SUMIF(GASTOS362182226303438[CATEGORIA],\"Gastos varios\",GASTOS362182226303438[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS463192327313539[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS463192327313539[[#This Row],[TOTAL GASTOS]])","v":0}]
[null,{"$f":"SUBTOTAL(109,MONTOPORCATEGORIAS463192327313539[MONTO LIMITE])","v":0},{"$f":"SUBTOTAL(109,MONTOPORCATEGORIAS463192327313539[TOTAL GASTOS])","v":0},{"$f":"SUBTOTAL(109,MONTOPORCATEGORIAS463192327313539[DISPONIBILIDAD])","v":0}]
[]
[]
[]
["GASTOS"]
["FECHA","CATEGORIA","TIPO GASTO","DESCRIPCION","GASTO"]
[null,"Alimentación"]
[]
[]
[]
[null,null,null,null,null,null,"SALARIO MENSUAL","GASTO MENSUAL","AHORRO MENSUAL"]
[null,null,null,null,null,null,{"$f":"INGRESOS261172125293337[[#Totals],[INGRESOS]]","v":0},{"$f":"MONTOPORCATEGORIAS463192327313539[[#Totals],[TOTAL GASTOS]]","v":0},{"$f":"Tabla1019564202428323640[[#This Row],[SALARIO MENSUAL]]-Tabla1019564202428323640[[#This Row],[GASTO MENSUAL]]","v":0}]
[]
[]
[null,null,null,null,{"$f":"SUBTOTAL(109,GASTOS362182226303438[GASTO])","v":0}]

{"sheet":"Sep","index":9,"n_rows":29,"n_cols":9,"rows_kept":29,"cut":false,"hidden":false,"merged":[[0,0,0,8],[2,0,2,3],[2,6,2,8],[18,0,18,4]]}
["PRESUPUESTO"]
[]
["MONTO POR CATEGORIA",null,null,null,null,null,"INGRESOS"]
["DESCRIPCION","MONTO LIMITE","TOTAL GASTOS","DISPONIBILIDAD",null,null,"TIPO INGRESO","DESCRIPCION","INGRESOS"]
["Salud",null,{"$f":"SUMIF(GASTOS36218222630343842[CATEGORIA],\"Salud\",GASTOS36218222630343842[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS46319232731353943[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS46319232731353943[[#This Row],[TOTAL GASTOS]])","v":0}]
["Alimentación",null,{"$f":"SUMIF(GASTOS36218222630343842[CATEGORIA],\"Alimentación\",GASTOS36218222630343842[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS46319232731353943[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS46319232731353943[[#This Row],[TOTAL GASTOS]])","v":0}]
["Servicios públicos",null,{"$f":"SUMIF(GASTOS36218222630343842[CATEGORIA],\"Servicios públicos\",GASTOS36218222630343842[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS46319232731353943[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS46319232731353943[[#This Row],[TOTAL GASTOS]])","v":0},null,null,null,null,{"$f":"SUBTOTAL(109,INGRESOS26117212529333741[INGRESOS])","v":0}]
["Transporte",null,{"$f":"SUMIF(GASTOS36218222630343842[CATEGORIA],\"Transporte\",GASTOS36218222630343842[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS46319232731353943[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS46319232731353943[[#This Row],[TOTAL GASTOS]])","v":0}]
["Educación",null,{"$f":"SUMIF(GASTOS36218222630343842[CATEGORIA],\"Educación\",GASTOS36218222630343842[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS46319232731353943[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS46319232731353943[[#This Row],[TOTAL GASTOS]])","v":0}]
["Aseo e higiene",null,{"$f":"SUMIF(GASTOS36218222630343842[CATEGORIA],\"Aseo e higiene\",GASTOS36218222630343842[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS46319232731353943[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS46319232731353943[[#This Row],[TOTAL GASTOS]])","v":0}]
["Deudas",null,{"$f":"SUMIF(GASTOS36218222630343842[CATEGORIA],\"Deudas\",GASTOS36218222630343842[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS46319232731353943[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS46319232731353943[[#This Row],[TOTAL GASTOS]])","v":0}]
["Fondo de emergencias",null,{"$f":"SUMIF(GASTOS36218222630343842[CATEGORIA],\"Fondo de emergencias\",GASTOS36218222630343842[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS46319232731353943[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS46319232731353943[[#This Row],[TOTAL GASTOS]])","v":0}]
["Gastos hormiga",null,{"$f":"SUMIF(GASTOS36218222630343842[CATEGORIA],\"Gastos hormiga\",GASTOS36218222630343842[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS46319232731353943[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS46319232731353943[[#This Row],[TOTAL GASTOS]])","v":0}]
["Gastos varios",null,{"$f":"SUMIF(GASTOS36218222630343842[CATEGORIA],\"Gastos varios\",GASTOS36218222630343842[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS46319232731353943[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS46319232731353943[[#This Row],[TOTAL GASTOS]])","v":0}]
[null,{"$f":"SUBTOTAL(109,MONTOPORCATEGORIAS46319232731353943[MONTO LIMITE])","v":0},{"$f":"SUBTOTAL(109,MONTOPORCATEGORIAS46319232731353943[TOTAL GASTOS])","v":0},{"$f":"SUBTOTAL(109,MONTOPORCATEGORIAS46319232731353943[DISPONIBILIDAD])","v":0}]
[]
[]
[]
["GASTOS"]
["FECHA","CATEGORIA","TIPO GASTO","DESCRIPCION","GASTO"]
[null,"Alimentación"]
[]
[]
[]
[null,null,null,null,null,null,"SALARIO MENSUAL","GASTO MENSUAL","AHORRO MENSUAL"]
[null,null,null,null,null,null,{"$f":"INGRESOS26117212529333741[[#Totals],[INGRESOS]]","v":0},{"$f":"MONTOPORCATEGORIAS46319232731353943[[#Totals],[TOTAL GASTOS]]","v":0},{"$f":"Tabla101956420242832364044[[#This Row],[SALARIO MENSUAL]]-Tabla101956420242832364044[[#This Row],[GASTO MENSUAL]]","v":0}]
[]
[]
[null,null,null,null,{"$f":"SUBTOTAL(109,GASTOS36218222630343842[GASTO])","v":0}]

{"sheet":"Oct","index":10,"n_rows":29,"n_cols":9,"rows_kept":29,"cut":false,"hidden":false,"merged":[[0,0,0,8],[2,0,2,3],[2,6,2,8],[18,0,18,4]]}
["PRESUPUESTO"]
[]
["MONTO POR CATEGORIA",null,null,null,null,null,"INGRESOS"]
["DESCRIPCION","MONTO LIMITE","TOTAL GASTOS","DISPONIBILIDAD",null,null,"TIPO INGRESO","DESCRIPCION","INGRESOS"]
["Salud",null,{"$f":"SUMIF(GASTOS3621822263034384246[CATEGORIA],\"Salud\",GASTOS3621822263034384246[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS4631923273135394347[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS4631923273135394347[[#This Row],[TOTAL GASTOS]])","v":0}]
["Alimentación",null,{"$f":"SUMIF(GASTOS3621822263034384246[CATEGORIA],\"Alimentación\",GASTOS3621822263034384246[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS4631923273135394347[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS4631923273135394347[[#This Row],[TOTAL GASTOS]])","v":0}]
["Servicios públicos",null,{"$f":"SUMIF(GASTOS3621822263034384246[CATEGORIA],\"Servicios públicos\",GASTOS3621822263034384246[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS4631923273135394347[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS4631923273135394347[[#This Row],[TOTAL GASTOS]])","v":0},null,null,null,null,{"$f":"SUBTOTAL(109,INGRESOS2611721252933374145[INGRESOS])","v":0}]
["Transporte",null,{"$f":"SUMIF(GASTOS3621822263034384246[CATEGORIA],\"Transporte\",GASTOS3621822263034384246[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS4631923273135394347[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS4631923273135394347[[#This Row],[TOTAL GASTOS]])","v":0}]
["Educación",null,{"$f":"SUMIF(GASTOS3621822263034384246[CATEGORIA],\"Educación\",GASTOS3621822263034384246[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS4631923273135394347[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS4631923273135394347[[#This Row],[TOTAL GASTOS]])","v":0}]
["Aseo e higiene",null,{"$f":"SUMIF(GASTOS3621822263034384246[CATEGORIA],\"Aseo e higiene\",GASTOS3621822263034384246[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS4631923273135394347[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS4631923273135394347[[#This Row],[TOTAL GASTOS]])","v":0}]
["Deudas",null,{"$f":"SUMIF(GASTOS3621822263034384246[CATEGORIA],\"Deudas\",GASTOS3621822263034384246[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS4631923273135394347[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS4631923273135394347[[#This Row],[TOTAL GASTOS]])","v":0}]
["Fondo de emergencias",null,{"$f":"SUMIF(GASTOS3621822263034384246[CATEGORIA],\"Fondo de emergencias\",GASTOS3621822263034384246[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS4631923273135394347[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS4631923273135394347[[#This Row],[TOTAL GASTOS]])","v":0}]
["Gastos hormiga",null,{"$f":"SUMIF(GASTOS3621822263034384246[CATEGORIA],\"Gastos hormiga\",GASTOS3621822263034384246[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS4631923273135394347[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS4631923273135394347[[#This Row],[TOTAL GASTOS]])","v":0}]
["Gastos varios",null,{"$f":"SUMIF(GASTOS3621822263034384246[CATEGORIA],\"Gastos varios\",GASTOS3621822263034384246[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS4631923273135394347[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS4631923273135394347[[#This Row],[TOTAL GASTOS]])","v":0}]
[null,{"$f":"SUBTOTAL(109,MONTOPORCATEGORIAS4631923273135394347[MONTO LIMITE])","v":0},{"$f":"SUBTOTAL(109,MONTOPORCATEGORIAS4631923273135394347[TOTAL GASTOS])","v":0},{"$f":"SUBTOTAL(109,MONTOPORCATEGORIAS4631923273135394347[DISPONIBILIDAD])","v":0}]
[]
[]
[]
["GASTOS"]
["FECHA","CATEGORIA","TIPO GASTO","DESCRIPCION","GASTO"]
[null,"Alimentación"]
[]
[]
[]
[null,null,null,null,null,null,"SALARIO MENSUAL","GASTO MENSUAL","AHORRO MENSUAL"]
[null,null,null,null,null,null,{"$f":"INGRESOS2611721252933374145[[#Totals],[INGRESOS]]","v":0},{"$f":"MONTOPORCATEGORIAS4631923273135394347[[#Totals],[TOTAL GASTOS]]","v":0},{"$f":"Tabla10195642024283236404448[[#This Row],[SALARIO MENSUAL]]-Tabla10195642024283236404448[[#This Row],[GASTO MENSUAL]]","v":0}]
[]
[]
[null,null,null,null,{"$f":"SUBTOTAL(109,GASTOS3621822263034384246[GASTO])","v":0}]

{"sheet":"Nov","index":11,"n_rows":29,"n_cols":9,"rows_kept":29,"cut":false,"hidden":false,"merged":[[0,0,0,8],[2,0,2,3],[2,6,2,8],[18,0,18,4]]}
["PRESUPUESTO"]
[]
["MONTO POR CATEGORIA",null,null,null,null,null,"INGRESOS"]
["DESCRIPCION","MONTO LIMITE","TOTAL GASTOS","DISPONIBILIDAD",null,null,"TIPO INGRESO","DESCRIPCION","INGRESOS"]
["Salud",null,{"$f":"SUMIF(GASTOS362182226303438424650[CATEGORIA],\"Salud\",GASTOS362182226303438424650[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS463192327313539434751[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS463192327313539434751[[#This Row],[TOTAL GASTOS]])","v":0}]
["Alimentación",null,{"$f":"SUMIF(GASTOS362182226303438424650[CATEGORIA],\"Alimentación\",GASTOS362182226303438424650[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS463192327313539434751[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS463192327313539434751[[#This Row],[TOTAL GASTOS]])","v":0}]
["Servicios públicos",null,{"$f":"SUMIF(GASTOS362182226303438424650[CATEGORIA],\"Servicios públicos\",GASTOS362182226303438424650[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS463192327313539434751[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS463192327313539434751[[#This Row],[TOTAL GASTOS]])","v":0},null,null,null,null,{"$f":"SUBTOTAL(109,INGRESOS261172125293337414549[INGRESOS])","v":0}]
["Transporte",null,{"$f":"SUMIF(GASTOS362182226303438424650[CATEGORIA],\"Transporte\",GASTOS362182226303438424650[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS463192327313539434751[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS463192327313539434751[[#This Row],[TOTAL GASTOS]])","v":0}]
["Educación",null,{"$f":"SUMIF(GASTOS362182226303438424650[CATEGORIA],\"Educación\",GASTOS362182226303438424650[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS463192327313539434751[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS463192327313539434751[[#This Row],[TOTAL GASTOS]])","v":0}]
["Aseo e higiene",null,{"$f":"SUMIF(GASTOS362182226303438424650[CATEGORIA],\"Aseo e higiene\",GASTOS362182226303438424650[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS463192327313539434751[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS463192327313539434751[[#This Row],[TOTAL GASTOS]])","v":0}]
["Deudas",null,{"$f":"SUMIF(GASTOS362182226303438424650[CATEGORIA],\"Deudas\",GASTOS362182226303438424650[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS463192327313539434751[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS463192327313539434751[[#This Row],[TOTAL GASTOS]])","v":0}]
["Fondo de emergencias",null,{"$f":"SUMIF(GASTOS362182226303438424650[CATEGORIA],\"Fondo de emergencias\",GASTOS362182226303438424650[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS463192327313539434751[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS463192327313539434751[[#This Row],[TOTAL GASTOS]])","v":0}]
["Gastos hormiga",null,{"$f":"SUMIF(GASTOS362182226303438424650[CATEGORIA],\"Gastos hormiga\",GASTOS362182226303438424650[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS463192327313539434751[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS463192327313539434751[[#This Row],[TOTAL GASTOS]])","v":0}]
["Gastos varios",null,{"$f":"SUMIF(GASTOS362182226303438424650[CATEGORIA],\"Gastos varios\",GASTOS362182226303438424650[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS463192327313539434751[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS463192327313539434751[[#This Row],[TOTAL GASTOS]])","v":0}]
[null,{"$f":"SUBTOTAL(109,MONTOPORCATEGORIAS463192327313539434751[MONTO LIMITE])","v":0},{"$f":"SUBTOTAL(109,MONTOPORCATEGORIAS463192327313539434751[TOTAL GASTOS])","v":0},{"$f":"SUBTOTAL(109,MONTOPORCATEGORIAS463192327313539434751[DISPONIBILIDAD])","v":0}]
[]
[]
[]
["GASTOS"]
["FECHA","CATEGORIA","TIPO GASTO","DESCRIPCION","GASTO"]
[null,"Alimentación"]
[]
[]
[]
[null,null,null,null,null,null,"SALARIO MENSUAL","GASTO MENSUAL","AHORRO MENSUAL"]
[null,null,null,null,null,null,{"$f":"INGRESOS261172125293337414549[[#Totals],[INGRESOS]]","v":0},{"$f":"MONTOPORCATEGORIAS463192327313539434751[[#Totals],[TOTAL GASTOS]]","v":0},{"$f":"Tabla1019564202428323640444852[[#This Row],[SALARIO MENSUAL]]-Tabla1019564202428323640444852[[#This Row],[GASTO MENSUAL]]","v":0}]
[]
[]
[null,null,null,null,{"$f":"SUBTOTAL(109,GASTOS362182226303438424650[GASTO])","v":0}]

{"sheet":"Dic","index":12,"n_rows":29,"n_cols":9,"rows_kept":29,"cut":false,"hidden":false,"merged":[[0,0,0,8],[2,0,2,3],[2,6,2,8],[18,0,18,4]]}
["PRESUPUESTO"]
[]
["MONTO POR CATEGORIA",null,null,null,null,null,"INGRESOS"]
["DESCRIPCION","MONTO LIMITE","TOTAL GASTOS","DISPONIBILIDAD",null,null,"TIPO INGRESO","DESCRIPCION","INGRESOS"]
["Salud",null,{"$f":"SUMIF(GASTOS36218222630343842465054[CATEGORIA],\"Salud\",GASTOS36218222630343842465054[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS46319232731353943475155[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS46319232731353943475155[[#This Row],[TOTAL GASTOS]])","v":0}]
["Alimentación",null,{"$f":"SUMIF(GASTOS36218222630343842465054[CATEGORIA],\"Alimentación\",GASTOS36218222630343842465054[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS46319232731353943475155[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS46319232731353943475155[[#This Row],[TOTAL GASTOS]])","v":0}]
["Servicios públicos",null,{"$f":"SUMIF(GASTOS36218222630343842465054[CATEGORIA],\"Servicios públicos\",GASTOS36218222630343842465054[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS46319232731353943475155[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS46319232731353943475155[[#This Row],[TOTAL GASTOS]])","v":0},null,null,null,null,{"$f":"SUBTOTAL(109,INGRESOS26117212529333741454953[INGRESOS])","v":0}]
["Transporte",null,{"$f":"SUMIF(GASTOS36218222630343842465054[CATEGORIA],\"Transporte\",GASTOS36218222630343842465054[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS46319232731353943475155[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS46319232731353943475155[[#This Row],[TOTAL GASTOS]])","v":0}]
["Educación",null,{"$f":"SUMIF(GASTOS36218222630343842465054[CATEGORIA],\"Educación\",GASTOS36218222630343842465054[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS46319232731353943475155[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS46319232731353943475155[[#This Row],[TOTAL GASTOS]])","v":0}]
["Aseo e higiene",null,{"$f":"SUMIF(GASTOS36218222630343842465054[CATEGORIA],\"Aseo e higiene\",GASTOS36218222630343842465054[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS46319232731353943475155[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS46319232731353943475155[[#This Row],[TOTAL GASTOS]])","v":0}]
["Deudas",null,{"$f":"SUMIF(GASTOS36218222630343842465054[CATEGORIA],\"Deudas\",GASTOS36218222630343842465054[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS46319232731353943475155[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS46319232731353943475155[[#This Row],[TOTAL GASTOS]])","v":0}]
["Fondo de emergencias",null,{"$f":"SUMIF(GASTOS36218222630343842465054[CATEGORIA],\"Fondo de emergencias\",GASTOS36218222630343842465054[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS46319232731353943475155[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS46319232731353943475155[[#This Row],[TOTAL GASTOS]])","v":0}]
["Gastos hormiga",null,{"$f":"SUMIF(GASTOS36218222630343842465054[CATEGORIA],\"Gastos hormiga\",GASTOS36218222630343842465054[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS46319232731353943475155[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS46319232731353943475155[[#This Row],[TOTAL GASTOS]])","v":0}]
["Gastos varios",null,{"$f":"SUMIF(GASTOS36218222630343842465054[CATEGORIA],\"Gastos varios\",GASTOS36218222630343842465054[GASTO])","v":0},{"$f":"(MONTOPORCATEGORIAS46319232731353943475155[[#This Row],[MONTO LIMITE]]-MONTOPORCATEGORIAS46319232731353943475155[[#This Row],[TOTAL GASTOS]])","v":0}]
[null,{"$f":"SUBTOTAL(109,MONTOPORCATEGORIAS46319232731353943475155[MONTO LIMITE])","v":0},{"$f":"SUBTOTAL(109,MONTOPORCATEGORIAS46319232731353943475155[TOTAL GASTOS])","v":0},{"$f":"SUBTOTAL(109,MONTOPORCATEGORIAS46319232731353943475155[DISPONIBILIDAD])","v":0}]
[]
[]
[]
["GASTOS"]
["FECHA","CATEGORIA","TIPO GASTO","DESCRIPCION","GASTO"]
[null,"Alimentación"]
[]
[]
[]
[null,null,null,null,null,null,"SALARIO MENSUAL","GASTO MENSUAL","AHORRO MENSUAL"]
[null,null,null,null,null,null,{"$f":"INGRESOS26117212529333741454953[[#Totals],[INGRESOS]]","v":0},{"$f":"MONTOPORCATEGORIAS46319232731353943475155[[#Totals],[TOTAL GASTOS]]","v":0},{"$f":"Tabla101956420242832364044485256[[#This Row],[SALARIO MENSUAL]]-Tabla101956420242832364044485256[[#This Row],[GASTO MENSUAL]]","v":0}]
[]
[]
[null,null,null,null,{"$f":"SUBTOTAL(109,GASTOS36218222630343842465054[GASTO])","v":0}]