{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["ejem 1","ejem 2"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"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":"ejem 1","index":0,"n_rows":13,"n_cols":7,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
[null,"Ahorro mes anterior","Ingreso este mes","Gasto fijo mensual","gastos variables","ahorro este mes","Saldo a este mes"]
["Enero ",null,4500,2300,800,{"$f":"ahorromen(C2,D2,E2)","v":1400},{"$f":"saldo(B2,F2)","v":1400}]
["febrero",{"$f":"F2","v":1400},4500,2300,752,{"$f":"ahorromen(C3,D3,E3)","v":1448},{"$f":"saldo(B3,F3)","v":2848}]
["Marzo",{"$f":"F3","v":1448},4500,2300,953,1247,2695]
["Abril",1247,4500,2300,1025,1175,2422]
["Mayo",1175,4500,2300,399,1801,2976]
["Junio",1801,4500,2300,600,1600,3401]
["Julio",1600,9000,2300,655,6045,7645]
["Agosto",6045,4500,2300,452,1748,7793]
["Septiembre",1748,4500,2300,null,2200,3948]
["Octubre",2200,4500,2300,null,2200,4400]
["Noviembre",2200,4500,2300,null,2200,4400]
["Diciembre",2200,9000,2300,null,6700,8900]

{"sheet":"ejem 2","index":1,"n_rows":13,"n_cols":7,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
[null,"Ahorro mes anterior","Ingreso este mes","Gasto fijo mensual","gastos variables","ahorro este mes","Saldo a este mes"]
["Enero ",null,2000,800,290,{"$f":"ahorromen(C2,D2,E2)","v":910},{"$f":"saldo(B2,F2)","v":910}]
["febrero",{"$f":"F2","v":910},2000,800,500,{"$f":"ahorromen(C3,D3,E3)","v":700},{"$f":"saldo(B3,F3)","v":1610}]
["Marzo",{"$f":"F3","v":700},2000,800,300,900,1600]
["Abril",900,2000,800,400,800,1700]
["Mayo",800,2000,800,360,840,1640]
["Junio",840,2000,800,330,870,1710]
["Julio",870,4000,800,600,2600,3470]
["Agosto",2600,2000,800,1500,-300,2300]
["Septiembre",-300,2000,null,null,2000,1700]
["Octubre",2000,2000,null,null,2000,4000]
["Noviembre",2000,2000,null,null,2000,4000]
["Diciembre",2000,4000,null,null,4000,6000]