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

{"sheet":"Resumen de presupuesto","index":0,"n_rows":12,"n_cols":5,"rows_kept":12,"merged":[[1,2,1,5],[2,2,2,5],[4,2,4,3],[4,4,4,5],[5,2,5,3]]}
[]
[null,null,"Mi presupuesto para la universidad"]
[null,null,"PORCENTAJE DE INGRESOS GASTADOS"]
[]
[null,null,{"$f":"GastosMensualesNetos/IngresosMensualesNetos","v":{"v":0.6436363636363637,"d":"64%"}},null,{"$f":"GastosMensualesNetos","v":1770}]
[]
[null,null,"ingresos mensuales netos"]
[null,null,{"$f":"IngresosMensuales_Total","v":{"v":2750,"d":"2,750 €"}}]
[null,null,"gastos mensuales netos"]
[null,null,{"$f":"GastosMensuales_Total+GastosCuatrimestrales_Total","v":{"v":1770,"d":"1,770 €"}}]
[null,null,"saldo"]
[null,null,{"$f":"IngresosMensualesNetos-GastosMensualesNetos","v":{"v":980,"d":"980 €"}}]

{"sheet":"Ingresos mensuales","index":1,"n_rows":10,"n_cols":4,"rows_kept":10,"merged":[[1,2,1,3],[2,2,2,3]]}
[]
[null,null,{"$f":"Título_Libro","v":"Mi presupuesto para la universidad"}]
[null,null,"INGRESOS MENSUALES"]
[]
[null,null,"ARTÍCULO","IMPORTE"]
[null,null,"ingresos fijos",{"v":1500,"d":"1,500 €"}]
[null,null,"ayuda financiera",{"v":500,"d":"500 €"}]
[null,null,"préstamos",{"v":500,"d":"500 €"}]
[null,null,"otros ingresos",{"v":250,"d":"250 €"}]
[null,null,"TOTAL",{"$f":"SUBTOTAL(109,IngresosMensuales[IMPORTE])","v":{"v":2750,"d":"2,750 €"}}]

{"sheet":"Gastos mensuales","index":2,"n_rows":17,"n_cols":4,"rows_kept":17,"merged":[[1,2,1,3],[2,2,2,3]]}
[]
[null,null,{"$f":"Título_Libro","v":"Mi presupuesto para la universidad"}]
[null,null,"GASTOS MENSUALES"]
[]
[null,null,"ARTÍCULO","IMPORTE"]
[null,null,"alquiler",{"v":20,"d":"20 €"}]
[null,null,"suministros",{"v":50,"d":"50 €"}]
[null,null,"teléfono móvil",{"v":75,"d":"75 €"}]
[null,null,"comida",{"v":250,"d":"250 €"}]
[null,null,"gastos del coche",{"v":50,"d":"50 €"}]
[null,null,"préstamos de estudiante",{"v":500,"d":"500 €"}]
[null,null,"tarjetas de crédito",{"v":275,"d":"275 €"}]
[null,null,"seguro",{"v":125,"d":"125 €"}]
[null,null,"peluquería",{"v":50,"d":"50 €"}]
[null,null,"entretenimiento",{"v":0,"d":"0 €"}]
[null,null,"varios",{"v":0,"d":"0 €"}]
[null,null,"TOTAL",{"$f":"SUBTOTAL(109,GastosMensuales[IMPORTE])","v":{"v":1395,"d":"1,395 €"}}]

{"sheet":"Gastos semestrales","index":3,"n_rows":13,"n_cols":5,"rows_kept":13,"merged":[[1,2,1,4],[2,2,2,4]]}
[]
[null,null,{"$f":"Título_Libro","v":"Mi presupuesto para la universidad"}]
[null,null,"GASTOS SEMESTRALES *"]
[]
[null,null,"ARTÍCULO","IMPORTE","POR MES"]
[null,null,"matrícula",{"v":750,"d":"750 €"},{"$f":"IFERROR(GastosSemestrales[[#This Row],[IMPORTE]]/4, \"\")","v":{"v":187.5,"d":"188 €"}}]
[null,null,"gastos de laboratorio",{"v":250,"d":"250 €"},{"$f":"IFERROR(GastosSemestrales[[#This Row],[IMPORTE]]/4, \"\")","v":{"v":62.5,"d":"63 €"}}]
[null,null,"libros",{"v":500,"d":"500 €"},{"$f":"IFERROR(GastosSemestrales[[#This Row],[IMPORTE]]/4, \"\")","v":{"v":125,"d":"125 €"}}]
[null,null,"depósitos",{"v":0,"d":"0 €"},{"$f":"IFERROR(GastosSemestrales[[#This Row],[IMPORTE]]/4, \"\")","v":{"v":0,"d":"0 €"}}]
[null,null,"transporte",{"v":0,"d":"0 €"},{"$f":"IFERROR(GastosSemestrales[[#This Row],[IMPORTE]]/4, \"\")","v":{"v":0,"d":"0 €"}}]
[null,null,"otros gastos",{"v":0,"d":"0 €"},{"$f":"IFERROR(GastosSemestrales[[#This Row],[IMPORTE]]/4, \"\")","v":{"v":0,"d":"0 €"}}]
[null,null,"TOTAL",{"$f":"SUBTOTAL(109,GastosSemestrales[IMPORTE])","v":{"v":1500,"d":"1,500 €"}},{"$f":"SUBTOTAL(109,GastosSemestrales[POR MES])","v":{"v":375,"d":"375 €"}}]
[null,null,"* en un plazo de cuatro meses"]