{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Семейный бюджет"],"not_rendered":{"charts":1,"images":1,"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Семейный бюджет","index":0,"n_rows":15,"n_cols":15,"rows_kept":15,"merged":[[0,0,0,13],[10,0,10,13]]}
["Расходы"]
["Категория","Бюджет","Янв","Фев","Мар","Апр","Май","Июн","Июл","Авг","Сен","Окт","Ноя","Дек","Тенденции"]
["Ипотека",{"v":1100,"d":"1,100.00р."},{"v":1100,"d":"1,100.00р."},{"v":1100,"d":"1,100.00р."},{"v":1100,"d":"1,100.00р."},{"v":1100,"d":"1,100.00р."},{"v":1100,"d":"1,100.00р."},{"v":1100,"d":"1,100.00р."},{"v":1100,"d":"1,100.00р."},{"v":1100,"d":"1,100.00р."},{"v":1100,"d":"1,100.00р."},{"v":1100,"d":"1,100.00р."},{"v":1100,"d":"1,100.00р."},{"v":1100,"d":"1,100.00р."}]
["Коммунальные услуги",{"v":300,"d":"300.00р."},{"v":300,"d":"300.00р."},{"v":298,"d":"298.00р."},{"v":276,"d":"276.00р."},{"v":258,"d":"258.00р."},{"v":220,"d":"220.00р."},{"v":200,"d":"200.00р."},{"v":300,"d":"300.00р."},{"v":298,"d":"298.00р."},{"v":276,"d":"276.00р."},{"v":258,"d":"258.00р."},{"v":220,"d":"220.00р."},{"v":200,"d":"200.00р."}]
["Кабельное ТВ и Интернет",{"v":90,"d":"90.00р."},{"v":90,"d":"90.00р."},{"v":90,"d":"90.00р."},{"v":90,"d":"90.00р."},{"v":90,"d":"90.00р."},{"v":90,"d":"90.00р."},{"v":90,"d":"90.00р."},{"v":90,"d":"90.00р."},{"v":90,"d":"90.00р."},{"v":90,"d":"90.00р."},{"v":90,"d":"90.00р."},{"v":90,"d":"90.00р."},{"v":90,"d":"90.00р."}]
["Продукты",{"v":350,"d":"350.00р."},{"v":389,"d":"389.00р."},{"v":350,"d":"350.00р."},{"v":330,"d":"330.00р."},{"v":376,"d":"376.00р."},{"v":444,"d":"444.00р."},{"v":435,"d":"435.00р."},{"v":462,"d":"462.00р."},{"v":350,"d":"350.00р."},{"v":330,"d":"330.00р."},{"v":378,"d":"378.00р."},{"v":444,"d":"444.00р."},{"v":435,"d":"435.00р."}]
["Телефон",{"v":100,"d":"100.00р."},{"v":140,"d":"140.00р."},{"v":50.93,"d":"50.93р."},{"v":120,"d":"120.00р."},{"v":88,"d":"88.00р."},{"v":89,"d":"89.00р."},{"v":103,"d":"103.00р."},{"v":140,"d":"140.00р."},{"v":50.93,"d":"50.93р."},{"v":76,"d":"76.00р."},{"v":88,"d":"88.00р."},{"v":89,"d":"89.00р."},{"v":103,"d":"103.00р."}]
["Расходы на автомобиль",{"v":450,"d":"450.00р."},{"v":450,"d":"450.00р."},{"v":450,"d":"450.00р."},{"v":450,"d":"450.00р."},{"v":450,"d":"450.00р."},{"v":450,"d":"450.00р."},{"v":450,"d":"450.00р."},{"v":450,"d":"450.00р."},{"v":1000,"d":"1,000.00р."},{"v":450,"d":"450.00р."},{"v":450,"d":"450.00р."},{"v":450,"d":"450.00р."},{"v":450,"d":"450.00р."}]
["Итого",{"$f":"SUBTOTAL(109,Table1[Бюджет])","v":{"v":2390,"d":"2,390.00р."}},{"$f":"SUBTOTAL(109,Table1[Янв])","v":{"v":2469,"d":"2,469.00р."}},{"$f":"SUBTOTAL(109,Table1[Фев])","v":{"v":2338.9300000000003,"d":"2,338.93р."}},{"$f":"SUBTOTAL(109,Table1[Мар])","v":{"v":2366,"d":"2,366.00р."}},{"$f":"SUBTOTAL(109,Table1[Апр])","v":{"v":2362,"d":"2,362.00р."}},{"$f":"SUBTOTAL(109,Table1[Май])","v":{"v":2393,"d":"2,393.00р."}},{"$f":"SUBTOTAL(109,Table1[Июн])","v":{"v":2378,"d":"2,378.00р."}},{"$f":"SUBTOTAL(109,Table1[Июл])","v":{"v":2542,"d":"2,542.00р."}},{"$f":"SUBTOTAL(109,Table1[Авг])","v":{"v":2888.9300000000003,"d":"2,888.93р."}},{"$f":"SUBTOTAL(109,Table1[Сен])","v":{"v":2322,"d":"2,322.00р."}},{"$f":"SUBTOTAL(109,Table1[Окт])","v":{"v":2364,"d":"2,364.00р."}},{"$f":"SUBTOTAL(109,Table1[Ноя])","v":{"v":2393,"d":"2,393.00р."}},{"$f":"SUBTOTAL(109,Table1[Дек])","v":{"v":2378,"d":"2,378.00р."}}]
[null,"Превышение бюджета",{"$f":"SUM($B$9-C9)","v":{"v":-79,"d":"-79.00р."}},{"v":51.06999999999971,"d":"51.07р."},{"v":24,"d":"24.00р."},{"v":28,"d":"28.00р."},{"v":-3,"d":"-3.00р."},{"v":12,"d":"12.00р."},{"v":-152,"d":"-152.00р."},{"v":-498.9300000000003,"d":"-498.93р."},{"v":68,"d":"68.00р."},{"v":26,"d":"26.00р."},{"v":-3,"d":"-3.00р."},{"v":12,"d":"12.00р."}]
["Накопления"]
["Категория","Цель","Янв","Фев","Мар","Апр","Май","Июн","Июл","Авг","Сен","Окт","Ноя","Дек","Фактический итог"]
["Пенсионные накопления",{"v":6000,"d":"6,000.00р."},{"v":800,"d":"800.00р."},{"v":500,"d":"500.00р."},{"v":120,"d":"120.00р."},{"v":600,"d":"600.00р."},{"v":550,"d":"550.00р."},{"v":240,"d":"240.00р."},{"v":800,"d":"800.00р."},{"v":500,"d":"500.00р."},{"v":120,"d":"120.00р."},{"v":600,"d":"600.00р."},0,{"v":240,"d":"240.00р."},{"$f":"SUM(Table2[[#This Row],[Янв]:[Дек]])","v":{"v":5070,"d":"5,070.00р."}}]
["Накопления на учебу",{"v":3000,"d":"3,000.00р."},{"v":200,"d":"200.00р."},{"v":250,"d":"250.00р."},{"v":120,"d":"120.00р."},{"v":300,"d":"300.00р."},{"v":250,"d":"250.00р."},{"v":150,"d":"150.00р."},{"v":200,"d":"200.00р."},{"v":250,"d":"250.00р."},{"v":120,"d":"120.00р."},{"v":300,"d":"300.00р."},{"v":250,"d":"250.00р."},{"v":150,"d":"150.00р."},{"$f":"SUM(Table2[[#This Row],[Янв]:[Дек]])","v":{"v":2540,"d":"2,540.00р."}}]
["Накопления на отпуск",{"v":1500,"d":"1,500.00р."},{"v":100,"d":"100.00р."},{"v":150,"d":"150.00р."},{"v":200,"d":"200.00р."},{"v":100,"d":"100.00р."},{"v":100,"d":"100.00р."},{"v":50,"d":"50.00р."},{"v":100,"d":"100.00р."},{"v":150,"d":"150.00р."},{"v":200,"d":"200.00р."},{"v":100,"d":"100.00р."},{"v":100,"d":"100.00р."},{"v":50,"d":"50.00р."},{"$f":"SUM(Table2[[#This Row],[Янв]:[Дек]])","v":{"v":1400,"d":"1,400.00р."}}]