{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Presupuesto mensual universidad"],"not_rendered":{"images":1},"read":"whole","date_system":"1900"}

{"sheet":"Presupuesto mensual universidad","index":0,"n_rows":30,"n_cols":6,"rows_kept":30,"merged":[[2,2,2,3]]}
[{"$nulls":5}," "]
[null,"Presupuesto mensual","Gastos hasta la fecha",null,{"$f":"\"Porcentaje de dinero gastado: \" & TEXT(E3,\"0%\")","v":"Porcentaje de dinero gastado: 52%"}]
[null,{"$f":"Tabla_GastosAcadémicos[[#Totals],[Presupuesto]]+Tabla_GastosBásicos[[#Totals],[Presupuesto]]+Tabla_GastosPersonales[[#Totals],[Presupuesto]]","v":{"v":2430,"d":"2,430 €"}},{"$f":"Tabla_GastosAcadémicos[[#Totals],[Gastos reales]]+Tabla_GastosBásicos[[#Totals],[Gastos reales]]+Tabla_GastosPersonales[[#Totals],[Gastos reales]]","v":{"v":1260,"d":"1,260 €"}},null,{"$f":"C3/B3","v":{"v":0.5185185185185185,"d":"52%"}}]
[]
[null,"Gastos académicos"]
[null,"Artículos","Presupuesto","Gastos reales","Notas"]
[null,"Matrícula y tasas",{"v":800,"d":"800.00 €"},{"v":800,"d":"800.00 €"}]
[null,"Libros y suministros escolares",{"v":300,"d":"300.00 €"},{"v":300,"d":"300.00 €"}]
[null,"Varios",{"v":150,"d":"150.00 €"}]
[null,"Total",{"$f":"SUBTOTAL(109,Tabla_GastosAcadémicos[Presupuesto])","v":{"v":1250,"d":"1,250.00 €"}},{"$f":"SUBTOTAL(109,Tabla_GastosAcadémicos[Gastos reales])","v":{"v":1100,"d":"1,100.00 €"}}]
[]
[null,"Gastos de vida"]
[null,"Artículos","Presupuesto","Gastos reales","Notas"]
[null,"Alquiler",{"v":280,"d":"280.00 €"}]
[null,"Comida: plan de comidas",{"v":200,"d":"200.00 €"},{"v":20,"d":"20.00 €"}]
[null,"Comida: otros",{"v":50,"d":"50.00 €"},{"v":10,"d":"10.00 €"}]
[null,"Comestibles",{"v":110,"d":"110.00 €"},{"v":50,"d":"50.00 €"}]
[null,"Servicios (gas, electricidad)",{"v":35,"d":"35.00 €"}]
[null,"Teléfono",{"v":40,"d":"40.00 €"}]
[null,"Seguro",{"v":55,"d":"55.00 €"}]
[null,"Transporte",{"v":300,"d":"300.00 €"},{"v":20,"d":"20.00 €"}]
[null,"Total",{"$f":"SUBTOTAL(109,Tabla_GastosBásicos[Presupuesto])","v":{"v":1070,"d":"1,070.00 €"}},{"$f":"SUBTOTAL(109,Tabla_GastosBásicos[Gastos reales])","v":{"v":100,"d":"100.00 €"}}]
[]
[null,"Gastos personales"]
[null,"Artículos","Presupuesto","Gastos reales","Notas"]
[null,"Entretenimiento",{"v":30,"d":"30.00 €"}]
[null,"Ropa",{"v":30,"d":"30.00 €"}]
[null,"Ahorros",{"v":50,"d":"50.00 €"},{"v":60,"d":"60.00 €"}]
[null,"Otros",0]
[null,"Total",{"$f":"SUBTOTAL(109,Tabla_GastosPersonales[Presupuesto])","v":{"v":110,"d":"110.00 €"}},{"$f":"SUBTOTAL(109,Tabla_GastosPersonales[Gastos reales])","v":{"v":60,"d":"60.00 €"}}]