{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Resumen del presupuesto","Ingresos mensuales","Gastos mensuales","Gastos cuatrimestrales"],"not_rendered":{"charts":1,"defined_names":18},"read":"whole","date_system":"1900"}

{"sheet":"Resumen del presupuesto","index":0,"n_rows":10,"n_cols":5,"rows_kept":10,"merged":[[0,1,0,4],[1,1,1,2],[1,4,9,4],[3,1,3,2]]}
[null,"mi presupuesto para la universidad"]
[null,"porcentaje de ingresos gastados",null,null,"El gráfico de columnas agrupadas que compara los ingresos y los gastos mensuales se encuentra en esta celda."]
[null,{"$f":"GastosMensualesNetos/IngresosMensualesNetos","v":{"v":0.6436363636363637,"d":"64%"}}]
[null,{"$f":"GastosMensualesNetos","v":1770}]
[null,"ingresos mensuales netos"]
[null,{"$f":"IngresosMensuales_Total","v":{"v":2750,"d":"2,750 €"}}]
[null,"gastos mensuales netos"]
[null,{"$f":"GastosMensuales_Total+GastosCuatrimestrales_Total","v":{"v":1770,"d":"1,770 €"}}]
[null,"saldo"]
[null,{"$f":"IngresosMensualesNetos-GastosMensualesNetos","v":{"v":980,"d":"980 €"}}]

{"sheet":"Ingresos mensuales","index":1,"n_rows":8,"n_cols":3,"rows_kept":8,"merged":[[0,1,0,4]]}
[null,{"$f":"Título_Libro","v":"mi presupuesto para la universidad"}]
[null,"ingresos mensuales"]
[null,"Elemento","Importe"]
[null,"Ingresos fijos",{"v":1500,"d":"1,500 €"}]
[null,"Ayuda financiera",{"v":500,"d":"500 €"}]
[null,"Préstamos",{"v":500,"d":"500 €"}]
[null,"Otros ingresos",{"v":250,"d":"250 €"}]
[null,"Total",{"$f":"SUBTOTAL(109,IngresosMensuales[Importe])","v":{"v":2750,"d":"2,750 €"}}]

{"sheet":"Gastos mensuales","index":2,"n_rows":15,"n_cols":3,"rows_kept":15,"merged":[[0,1,0,4]]}
[null,{"$f":"Título_Libro","v":"mi presupuesto para la universidad"}]
[null,"gastos mensuales"]
[null,"Elemento","Importe"]
[null,"Alquiler",{"v":20,"d":"20 €"}]
[null,"Servicios públicos",{"v":50,"d":"50 €"}]
[null,"Teléfono móvil",{"v":75,"d":"75 €"}]
[null,"Comestibles",{"v":250,"d":"250 €"}]
[null,"Gastos del coche",{"v":50,"d":"50 €"}]
[null,"Préstamos para estudiantes",{"v":500,"d":"500 €"}]
[null,"Tarjetas de crédito",{"v":275,"d":"275 €"}]
[null,"Seguro",{"v":125,"d":"125 €"}]
[null,"Peluquería",{"v":50,"d":"50 €"}]
[null,"Entretenimiento",{"v":0,"d":"0 €"}]
[null,"Varios",{"v":0,"d":"0 €"}]
[null,"Total",{"$f":"SUBTOTAL(109,GastosMensuales[Importe])","v":{"v":1395,"d":"1,395 €"}}]

{"sheet":"Gastos cuatrimestrales","index":3,"n_rows":11,"n_cols":4,"rows_kept":11,"merged":[[0,1,0,5],[10,1,10,2]]}
[null,{"$f":"Título_Libro","v":"mi presupuesto para la universidad"}]
[null,"gastos cuatrimestrales *"]
[null,"Elemento","Importe","Al mes"]
[null,"Matrícula",{"v":750,"d":"750 €"},{"$f":"IFERROR(GatosCuatrimestrales[[#This Row],[Importe]]/4, \"\")","v":{"v":187.5,"d":"188 €"}}]
[null,"Gastos de laboratorio",{"v":250,"d":"250 €"},{"$f":"IFERROR(GatosCuatrimestrales[[#This Row],[Importe]]/4, \"\")","v":{"v":62.5,"d":"63 €"}}]
[null,"Libros",{"v":500,"d":"500 €"},{"$f":"IFERROR(GatosCuatrimestrales[[#This Row],[Importe]]/4, \"\")","v":{"v":125,"d":"125 €"}}]
[null,"Depósitos",{"v":0,"d":"0 €"},{"$f":"IFERROR(GatosCuatrimestrales[[#This Row],[Importe]]/4, \"\")","v":{"v":0,"d":"0 €"}}]
[null,"Transporte",{"v":0,"d":"0 €"},{"$f":"IFERROR(GatosCuatrimestrales[[#This Row],[Importe]]/4, \"\")","v":{"v":0,"d":"0 €"}}]
[null,"Otros gastos",{"v":0,"d":"0 €"},{"$f":"IFERROR(GatosCuatrimestrales[[#This Row],[Importe]]/4, \"\")","v":{"v":0,"d":"0 €"}}]
[null,"Total",{"$f":"SUBTOTAL(109,GatosCuatrimestrales[Importe])","v":{"v":1500,"d":"1,500 €"}},{"$f":"SUBTOTAL(109,GatosCuatrimestrales[Al mes])","v":{"v":375,"d":"375 €"}}]
[null,"* en un plazo de cuatro meses"]