{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Resumen","Ingresos mensuales","Gastos mensuales"],"not_rendered":{"charts":1,"images":1,"defined_names":7},"read":"whole","date_system":"1900"}

{"sheet":"Resumen","index":0,"n_rows":8,"n_cols":5,"rows_kept":8,"merged":[[0,1,0,4],[1,1,1,4],[3,1,3,3],[5,1,5,4]]}
[null,"Presupuesto mensual simple"]
[null,"PORCENTAJE DE INGRESOS GASTADOS"]
[]
[null,{"$f":"TotalDeGastosMensuales","v":{"v":2336,"d":"233600.00%"}},null,null,{"$f":"TotalDeGastosMensuales/TotalDeIngresosMensuales","v":{"v":0.6229333333333333,"d":"62%"}}]
[]
[null,"RESUMEN"]
[null,"TOTAL DE INGRESOS MENSUALES","TOTAL DE GASTOS MENSUALES","SALDO"]
[null,{"$f":"TotalDeIngresosMensuales","v":{"v":3750,"d":"$3,750"}},{"$f":"TotalDeGastosMensuales","v":{"v":2336,"d":"$2,336"}},{"$f":"TotalDeIngresosMensuales-TotalDeGastosMensuales","v":{"v":1414,"d":"$1,414"}}]

{"sheet":"Ingresos mensuales","index":1,"n_rows":7,"n_cols":3,"rows_kept":7,"merged":[[1,1,1,2],[2,1,2,2]]}
[]
[null,{"$f":"'Resumen'!B1","v":"Presupuesto mensual simple"}]
[null,"INGRESOS MENSUALES"]
[null,"ELEMENTO","IMPORTE"]
[null,"Ingresos 1",{"v":2500,"d":"$2,500.00"}]
[null,"Ingresos 2",{"v":1000,"d":"$1,000.00"}]
[null,"Otros",{"v":250,"d":"$250.00"}]

{"sheet":"Gastos mensuales","index":2,"n_rows":17,"n_cols":3,"rows_kept":17,"merged":[[1,1,1,2],[2,1,2,2]]}
[]
[null,{"$f":"'Resumen'!B1","v":"Presupuesto mensual simple"}]
[null,"GASTOS MENSUALES"]
[null,"ELEMENTO","IMPORTE"]
[null,"Alquiler o hipoteca",{"v":800,"d":"$800.00"}]
[null,"Electricidad",{"v":120,"d":"$120.00"}]
[null,"Combustible",{"v":50,"d":"$50.00"}]
[null,"Teléfono móvil",{"v":45,"d":"$45.00"}]
[null,"Comida",{"v":500,"d":"$500.00"}]
[null,"Pago del coche",{"v":273,"d":"$273.00"}]
[null,"Gastos del coche",{"v":120,"d":"$120.00"}]
[null,"Préstamos para estudiantes",{"v":50,"d":"$50.00"}]
[null,"Tarjetas de crédito",{"v":100,"d":"$100.00"}]
[null,"Seguro del coche",{"v":78,"d":"$78.00"}]
[null,"Cuidado personal",{"v":50,"d":"$50.00"}]
[null,"Entretenimiento",{"v":100,"d":"$100.00"}]
[null,"Varios",{"v":50,"d":"$50.00"}]