{"text_format":"2","workbook":"xlsx","n_sheets":6,"sheets":["Presupuesto","Riqueza Neta","Comité de presupuesto","Bola de Nieve","Sueños y Metas","Cuentas"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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":"Presupuesto","index":0,"n_rows":31,"n_cols":6,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[]
["Presupuesto 2020","Quincenal ","Mensual","Cada 3 meses","Anual"]
["Ingresos"]
["Ingresos Brutos - Esposo",null,null,null,31500.0]
["Ingresos Brutos - Esposa",null,null,null,31500.0]
["Ingresos Brutos Total - Hogar",{"$f":"C6/2","v":2625},{"$f":"E6/12","v":5250},{"$f":"C6*3","v":15750},{"$f":"E4+E5","v":63000}]
["Taxes Federales (12%)",null,null,null,{"$f":"E6*0.12","v":7560}]
["Taxes de Estado NJ (3%)",null,null,null,{"$f":"E6*0.03","v":1890}]
["Taxes Total",null,null,null,{"$f":"E7+E8","v":9450}]
["Ingreso Despues de Deducciones- Hogar",{"$f":"E10/24","v":2231.25},{"$f":"E10/12","v":4462.5},{"$f":"E10/4","v":13387.5},{"$f":"E6-E9","v":53550}]
[]
["Gastos",{"$nulls":4},"Fecha de Vencimiento"]
["Diezmo (10% de Ingresos Brutos)",{"$f":"E13/24","v":262.5},{"$f":"B13*2","v":525},{"$f":"E13/4","v":1575},{"$f":"E6*0.1","v":6300},"Varía; 1ero y 15 de cada mes"]
["Gasolina",100.0,200,{"$f":"C14*3","v":600},{"$f":"B14*26","v":2600},"Varía; 1ero y 15 de cada mes"]
["Mercado",200.0,400,1200,5200,"Varía; 1ero y 15 de cada mes"]
["Comer Afuera",50.0,100,300,1300,"Varía; 1ero y 15 de cada mes"]
["Entretenimiento",50.0,100,300,1300,"Varía; 1ero y 15 de cada mes"]
["Miscelaneo",50.0,100,300,1300,"Varía; 1ero y 15 de cada mes"]
["Electricidad/Gas",{"$f":"E19/26","v":46.15384615},100.0,300,{"$f":"C19*12","v":1200},"1 de cada mes"]
["Telefono Mobil",{"$f":"C20/2","v":50},100.0,300,1200,"1 de cada mes"]
["Renta",600,1200.0,3600,14400,"5 de cada mes"]
["Tarjeta de Credito 1",10,20.0,60,240,"8 de cada mes"]
["Tarjeta de Credito 2",25,50.0,150,600,"14 de cada mes"]
["Prestamo de Carro",200,400.0,1200,4800,"20 de cada mes"]
["Internet/Cable",{"$f":"E25/26","v":64.61538462},140.0,420,1680,"21 de cada mes"]
["Seguro Medico",{"$f":"C26/2","v":100},200.0,600,2400,"22 de cada mes"]
["Seguro de Carros",{"$f":"E27/26","v":92.30769231},200.0,600,2400,"25 de cada mes"]
["Agua ",18.46153846,{"$f":"D28/3","v":40},120.0,480,"Enero 15; Abril 15; Julio 15; Octubre 15"]
["Gastos Total:",{"$f":"SUM(B14:B28)","v":1656.538462},3350,10050,41100]
[]
["INGRESO NETO:",{"$f":"B10-B29","v":574.7115385},1112.5,3337.5,12450]

{"sheet":"Riqueza Neta","index":1,"n_rows":21,"n_cols":8,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[null,"Junio 1, 2020","Julio 1, 2020","Agosto 1, 2020","Septiembre 1, 2020","Octubre 1, 2020","Noviembre 1, 2020","Diciembre 1, 2020"]
["BIENES"]
["Casa",150000.0]
["Carro 1",10000.0]
["Carro 2",8000.0]
["Ahorros",1000.0]
["BIENES TOTAL",{"$f":"SUM(B3:B6)","v":169000}]
[]
["DEUDAS"]
["Telefonos Mobil",1000.0]
["Casa",130000.0]
["Carro 1",15000.0]
["Carro 2",12000.0]
["Tarjeta de Credito 1",2000.0]
["Tarjeta de Credito 2",3000.0]
["Prestamo de Amigo",5000.0]
["Prestamo de Familia",10000.0]
[]
["DEUDAS TOTAL",{"$f":"SUM(B10:B18)","v":178000}]
[]
["RIQUEZA NETA",{"$f":"B7-B19","v":-9000}]

{"sheet":"Comité de presupuesto","index":2,"n_rows":22,"n_cols":9,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
["Fechas","Julio 1, 2020","Julio 14, 2020",null,null,"Fechas","Julio 15, 2020","Julio 31, 2020"]
["Dinero en el banco",2231.25,null,null,null,"Dinero en el banco",2231.25]
["Transacciones pendientes",0.0,null,null,null,"Transacciones pendientes",0.0]
["Total en el banco",{"$f":"B2-B3","v":2231.25},null,null,null,"Total en el banco",{"$f":"G2-G3","v":2231.25}]
[]
[null,"Planeado","Actual","Diferencia",null,null,"Planeado","Actual","Diferencia"]
["Diezmo/honra a Dios",262.5,null,null,null,"Diezmo/honra a Dios",262.5]
["Gasolina",100.0,null,null,null,"Gasolina",100.0]
["Mercado",200.0,null,null,null,"Mercado",200.0]
["Comer Afuera",50.0,null,null,null,"Comer Afuera",50.0]
["Entretenimiento",50.0,null,null,null,"Entretenimiento",50.0]
["Miscelaneo",50.0,null,null,null,"Miscelaneo",50.0]
["Electricidad/Gas",100.0,null,null,null,"Prestamo de Carro",400.0]
["Telefono Mobil",100.0,null,null,null,"Internet/Cable",140.0]
["Renta",1200.0,null,null,null,"Seguro Medico",200.0]
["Tarjeta de Credito 1",20.0,null,null,null,"Seguro de Carros",200.0]
["Tarjeta de Credito 2",50.0,null,null,null,"Agua ",120.0]
[]
[]
[null,{"$f":"SUM(B7:B19)","v":2182.5},0,0,null,null,{"$f":"SUM(G7:G19)","v":1772.5},0,0]
[]
["Pala",{"$f":"B4-B20","v":48.75},null,null,null,"Pala",{"$f":"G4-G20","v":458.75}]

{"sheet":"Bola de Nieve","index":3,"n_rows":16,"n_cols":10,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[null,"Telefonos Mobil","Tarjeta de Credito 1","Tarjeta de Credito 2","Prestamo de Amigo","Prestamo de Familia","Carro 2","Carro 1","Casa","TOTAL:"]
["Junio 15, 2020",1000.0,2000.0,3000.0,5000.0,10000.0,12000.0,15000.0,130000.0,{"$f":"SUM(B2:I2)","v":178000}]
["Julio 1, 2020",500.0,1900.0,2900.0,4900.0,9900.0,11900.0,14900.0,129000.0,175900]
["Julio 15, 2020",0.0,1500.0,2900.0,4900.0,9900.0,11900.0,14900.0,129000.0,175000]
["Agosto 1, 2020",0.0,500.0,2800.0,4800.0,9800.0,11800.0,14800.0,128000.0,172500]
["Agosto 15, 2020",0.0,0.0,2000.0,4800.0,9800.0,11800.0,14800.0,128000.0,171200]
["Septiembre 1, 2020",0.0,0.0,0.0,4700.0,9700.0,11700.0,14700.0,127000.0,167800]
["Septiembre 15, 2020",0.0,0.0,0.0,2500.0,9700.0,11700.0,14700.0,127000.0,165600]
["Octubre 1, 2020",0.0,0.0,0.0,500.0,9600.0,11600.0,14600.0,126000.0,162300]
["Octubre 15, 2020",0.0,0.0,0.0,0.0,7000.0,11600.0,14600.0,126000.0,159200]
["Noviembre 1, 2020",0.0,0.0,0.0,0.0,4000.0,11500.0,14500.0,125000.0,155000]
["Noviembre 15, 2020",0.0,0.0,0.0,0.0,0.0,11500.0,14500.0,125000.0,151000]
["Diciembre 1, 2020",0.0,0.0,0.0,0.0,0.0,5000.0,14400.0,124000.0,143400]
["Diciembre 15, 2020",0.0,0.0,0.0,0.0,0.0,0.0,12000.0,124000.0,136000]
["Enero 1, 2021",0.0,0.0,0.0,0.0,0.0,0.0,7500.0,123000.0,130500]
["Enero 15, 2021",0.0,0.0,0.0,0.0,0.0,0.0,0.0,112000.0,112000]

{"sheet":"Sueños y Metas","index":4,"n_rows":12,"n_cols":1,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
["Sueños y Metas"]
["Abrir una empresa"]
["Comprar una casa"]
["Tener buen credito"]
["Comprar un carro"]
["Tarjeta de Credito 1"]
["Pagar todas deudas"]
["Ir a la universidad"]
["Prestamo de Carro"]
["Educacion de mis hijos"]
["Apoyar a nuestros padres"]
["Vacaciones por todo el mundo"]

{"sheet":"Cuentas","index":5,"n_rows":14,"n_cols":4,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
["Cuenta","Nombre de Usuario","Contraseña","Sitio Web"]
["Gymnasio","oveja1","$DiosAyudame","www.oveja1.com"]
["Electricidad/Gas","oveja2","$DiosAyudame","www.oveja2.com"]
["Telefono Mobil","oveja3","$DiosAyudame","www.oveja3.com"]
["Hipoteca/Renta","oveja4","$DiosAyudame","www.oveja1.com"]
["Tarjeta de Credito 1","oveja5","$DiosAyudame","www.oveja2.com"]
["Seguro de Casa","oveja6","$DiosAyudame","www.oveja4.com"]
["Tarjeta de Credito 2","oveja7","$DiosAyudame","www.oveja5.com"]
["Prestamo de Carro","oveja8","$DiosAyudame","www.oveja2.com"]
["Internet/Cable","oveja9","$DiosAyudame","www.oveja6.com"]
["Seguro Medico","oveja10","$DiosAyudame","www.oveja7.com"]
["Seguro de Carros","oveja11","$DiosAyudame","www.oveja8.com"]
["Agua ","oveja12","$DiosAyudame","www.oveja9.com"]
["Taxes de Propiedad","oveja13","$DiosAyudame","www.oveja10.com"]