{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Семейный бюджет"],"not_rendered":{"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Семейный бюджет","index":0,"n_rows":28,"n_cols":16,"rows_kept":28,"merged":[[11,1,11,15]]}
[null,"СЕМЕЙНЫЙ БЮДЖЕТ"]
[null,"ГОД:",2013]
[]
[null,"ДОСТУПНЫЕ ДЕНЕЖНЫЕ СРЕДСТВА","ЯНВ","ФЕВ","МАР","АПР","МАЙ","ИЮН","ИЮЛ","АВГ","СЕН","ОКТ","НОЯ","ДЕК","ВСЕГО С НАЧАЛА ГОДА","ТЕНДЕНЦИЯ"]
[null,"Доходы за месяц",{"$f":"tblДоход[[#Totals],[ЯНВ]]-tblРасходы[[#Totals],[ЯНВ]]","v":{"v":1220,"d":"1,220.00р."}},{"$f":"tblДоход[[#Totals],[ФЕВ]]-tblРасходы[[#Totals],[ФЕВ]]","v":{"v":1587,"d":"1,587.00р."}},{"$f":"tblДоход[[#Totals],[МАР]]-tblРасходы[[#Totals],[МАР]]","v":{"v":1174,"d":"1,174.00р."}},{"$f":"tblДоход[[#Totals],[АПР]]-tblРасходы[[#Totals],[АПР]]","v":{"v":1445,"d":"1,445.00р."}},{"$f":"tblДоход[[#Totals],[МАЙ]]-tblРасходы[[#Totals],[МАЙ]]","v":{"v":1391,"d":"1,391.00р."}},{"$f":"tblДоход[[#Totals],[ИЮН]]-tblРасходы[[#Totals],[ИЮН]]","v":{"v":1434,"d":"1,434.00р."}},{"$f":"tblДоход[[#Totals],[ИЮЛ]]-tblРасходы[[#Totals],[ИЮЛ]]","v":{"v":1085,"d":"1,085.00р."}},{"$f":"tblДоход[[#Totals],[АВГ]]-tblРасходы[[#Totals],[АВГ]]","v":{"v":1181,"d":"1,181.00р."}},{"$f":"tblДоход[[#Totals],[СЕН]]-tblРасходы[[#Totals],[СЕН]]","v":{"v":1445,"d":"1,445.00р."}},{"$f":"tblДоход[[#Totals],[ОКТ]]-tblРасходы[[#Totals],[ОКТ]]","v":{"v":1466,"d":"1,466.00р."}},{"$f":"tblДоход[[#Totals],[НОЯ]]-tblРасходы[[#Totals],[НОЯ]]","v":{"v":0,"d":"0.00р."}},{"$f":"tblДоход[[#Totals],[ДЕК]]-tblРасходы[[#Totals],[ДЕК]]","v":{"v":0,"d":"0.00р."}},{"$f":"tblДоход[[#Totals],[ВСЕГО С НАЧАЛА ГОДА]]-tblРасходы[[#Totals],[ВСЕГО С НАЧАЛА ГОДА]]","v":{"v":13428,"d":"13,428.00р."}}]
[]
[null,"ТИП ДОХОДА","ЯНВ","ФЕВ","МАР","АПР","МАЙ","ИЮН","ИЮЛ","АВГ","СЕН","ОКТ","НОЯ","ДЕК","ВСЕГО С НАЧАЛА ГОДА","ТЕНДЕНЦИЯ"]
[null,"Доход 1",{"v":4000,"d":"4,000.00р."},{"v":4410,"d":"4,410.00р."},{"v":4019,"d":"4,019.00р."},{"v":4263,"d":"4,263.00р."},{"v":4123,"d":"4,123.00р."},{"v":4308,"d":"4,308.00р."},{"v":4162,"d":"4,162.00р."},{"v":4165,"d":"4,165.00р."},{"v":4248,"d":"4,248.00р."},{"v":4324,"d":"4,324.00р."},null,null,{"$f":"SUM(tblДоход[[#This Row],[ЯНВ]:[ДЕК]])","v":{"v":42022,"d":"42,022.00р."}}]
[null,"Доход 2",{"v":275,"d":"275.00р."},{"v":296,"d":"296.00р."},{"v":251,"d":"251.00р."},{"v":269,"d":"269.00р."},{"v":252,"d":"252.00р."},{"v":252,"d":"252.00р."},{"v":262,"d":"262.00р."},{"v":258,"d":"258.00р."},{"v":296,"d":"296.00р."},{"v":270,"d":"270.00р."},null,null,{"$f":"SUM(tblДоход[[#This Row],[ЯНВ]:[ДЕК]])","v":{"v":2681,"d":"2,681.00р."}}]
[null,"Другой доход",{"v":500,"d":"500.00р."},{"v":507,"d":"507.00р."},{"v":551,"d":"551.00р."},{"v":556,"d":"556.00р."},{"v":588,"d":"588.00р."},{"v":534,"d":"534.00р."},{"v":533,"d":"533.00р."},{"v":585,"d":"585.00р."},{"v":560,"d":"560.00р."},{"v":520,"d":"520.00р."},null,null,{"$f":"SUM(tblДоход[[#This Row],[ЯНВ]:[ДЕК]])","v":{"v":5434,"d":"5,434.00р."}}]
[null,"ОБЩИЕ ДОХОДЫ",{"$f":"SUBTOTAL(109,tblДоход[ЯНВ])","v":{"v":4775,"d":"4,775.00р."}},{"$f":"SUBTOTAL(109,tblДоход[ФЕВ])","v":{"v":5213,"d":"5,213.00р."}},{"$f":"SUBTOTAL(109,tblДоход[МАР])","v":{"v":4821,"d":"4,821.00р."}},{"$f":"SUBTOTAL(109,tblДоход[АПР])","v":{"v":5088,"d":"5,088.00р."}},{"$f":"SUBTOTAL(109,tblДоход[МАЙ])","v":{"v":4963,"d":"4,963.00р."}},{"$f":"SUBTOTAL(109,tblДоход[ИЮН])","v":{"v":5094,"d":"5,094.00р."}},{"$f":"SUBTOTAL(109,tblДоход[ИЮЛ])","v":{"v":4957,"d":"4,957.00р."}},{"$f":"SUBTOTAL(109,tblДоход[АВГ])","v":{"v":5008,"d":"5,008.00р."}},{"$f":"SUBTOTAL(109,tblДоход[СЕН])","v":{"v":5104,"d":"5,104.00р."}},{"$f":"SUBTOTAL(109,tblДоход[ОКТ])","v":{"v":5114,"d":"5,114.00р."}},{"$f":"SUBTOTAL(109,tblДоход[НОЯ])","v":{"v":0,"d":"0.00р."}},{"$f":"SUBTOTAL(109,tblДоход[ДЕК])","v":{"v":0,"d":"0.00р."}},{"$f":"SUBTOTAL(109,tblДоход[ВСЕГО С НАЧАЛА ГОДА])","v":{"v":50137,"d":"50,137.00р."}}]
[]
[null,"РАСХОДЫ","ЯНВ","ФЕВ","МАР","АПР","МАЙ","ИЮН","ИЮЛ","АВГ","СЕН","ОКТ","НОЯ","ДЕК","ВСЕГО С НАЧАЛА ГОДА","ТЕНДЕНЦИЯ"]
[null,"Жилье",{"v":1500,"d":"1,500.00р."},{"v":1500,"d":"1,500.00р."},{"v":1500,"d":"1,500.00р."},{"v":1500,"d":"1,500.00р."},{"v":1500,"d":"1,500.00р."},{"v":1500,"d":"1,500.00р."},{"v":1500,"d":"1,500.00р."},{"v":1500,"d":"1,500.00р."},{"v":1500,"d":"1,500.00р."},{"v":1500,"d":"1,500.00р."},null,null,{"$f":"SUM(tblРасходы[[#This Row],[ЯНВ]:[ДЕК]])","v":{"v":15000,"d":"15,000.00р."}}]
[null,"Бакалейные товары",{"v":250,"d":"250.00р."},{"v":331,"d":"331.00р."},{"v":299,"d":"299.00р."},{"v":333,"d":"333.00р."},{"v":324,"d":"324.00р."},{"v":313,"d":"313.00р."},{"v":338,"d":"338.00р."},{"v":225,"d":"225.00р."},{"v":258,"d":"258.00р."},{"v":322,"d":"322.00р."},null,null,{"$f":"SUM(tblРасходы[[#This Row],[ЯНВ]:[ДЕК]])","v":{"v":2993,"d":"2,993.00р."}}]
[null,"Автомобиль",{"v":345,"d":"345.00р."},{"v":345,"d":"345.00р."},{"v":345,"d":"345.00р."},{"v":345,"d":"345.00р."},{"v":345,"d":"345.00р."},{"v":345,"d":"345.00р."},{"v":345,"d":"345.00р."},{"v":345,"d":"345.00р."},{"v":345,"d":"345.00р."},{"v":345,"d":"345.00р."},null,null,{"$f":"SUM(tblРасходы[[#This Row],[ЯНВ]:[ДЕК]])","v":{"v":3450,"d":"3,450.00р."}}]
[null,"Страхование",{"v":120,"d":"120.00р."},{"v":120,"d":"120.00р."},{"v":120,"d":"120.00р."},{"v":120,"d":"120.00р."},{"v":120,"d":"120.00р."},{"v":120,"d":"120.00р."},{"v":120,"d":"120.00р."},{"v":120,"d":"120.00р."},{"v":120,"d":"120.00р."},{"v":120,"d":"120.00р."},null,null,{"$f":"SUM(tblРасходы[[#This Row],[ЯНВ]:[ДЕК]])","v":{"v":1200,"d":"1,200.00р."}}]
[null,"Домашний телефон",{"v":50,"d":"50.00р."},{"v":50,"d":"50.00р."},{"v":50,"d":"50.00р."},{"v":50,"d":"50.00р."},{"v":50,"d":"50.00р."},{"v":50,"d":"50.00р."},{"v":50,"d":"50.00р."},{"v":50,"d":"50.00р."},{"v":50,"d":"50.00р."},{"v":50,"d":"50.00р."},null,null,{"$f":"SUM(tblРасходы[[#This Row],[ЯНВ]:[ДЕК]])","v":{"v":500,"d":"500.00р."}}]
[null,"Мобильный телефон",{"v":72,"d":"72.00р."},{"v":70,"d":"70.00р."},{"v":80,"d":"80.00р."},{"v":70,"d":"70.00р."},{"v":75,"d":"75.00р."},{"v":80,"d":"80.00р."},{"v":90,"d":"90.00р."},{"v":73,"d":"73.00р."},{"v":75,"d":"75.00р."},{"v":70,"d":"70.00р."},null,null,{"$f":"SUM(tblРасходы[[#This Row],[ЯНВ]:[ДЕК]])","v":{"v":755,"d":"755.00р."}}]
[null,"Кабельное телевидение",{"v":60,"d":"60.00р."},{"v":63,"d":"63.00р."},{"v":65,"d":"65.00р."},{"v":60,"d":"60.00р."},{"v":65,"d":"65.00р."},{"v":60,"d":"60.00р."},{"v":63,"d":"63.00р."},{"v":60,"d":"60.00р."},{"v":63,"d":"63.00р."},{"v":60,"d":"60.00р."},null,null,{"$f":"SUM(tblРасходы[[#This Row],[ЯНВ]:[ДЕК]])","v":{"v":619,"d":"619.00р."}}]
[null,"Интернет",{"v":45,"d":"45.00р."},{"v":45,"d":"45.00р."},{"v":45,"d":"45.00р."},{"v":45,"d":"45.00р."},{"v":45,"d":"45.00р."},{"v":45,"d":"45.00р."},{"v":45,"d":"45.00р."},{"v":45,"d":"45.00р."},{"v":45,"d":"45.00р."},{"v":45,"d":"45.00р."},null,null,{"$f":"SUM(tblРасходы[[#This Row],[ЯНВ]:[ДЕК]])","v":{"v":450,"d":"450.00р."}}]
[null,"Электричество",{"v":155,"d":"155.00р."},{"v":155,"d":"155.00р."},{"v":158,"d":"158.00р."},{"v":160,"d":"160.00р."},{"v":165,"d":"165.00р."},{"v":200,"d":"200.00р."},{"v":340,"d":"340.00р."},{"v":350,"d":"350.00р."},{"v":240,"d":"240.00р."},{"v":180,"d":"180.00р."},null,null,{"$f":"SUM(tblРасходы[[#This Row],[ЯНВ]:[ДЕК]])","v":{"v":2103,"d":"2,103.00р."}}]
[null,"Вода",{"v":35,"d":"35.00р."},{"v":35,"d":"35.00р."},{"v":37,"d":"37.00р."},{"v":39,"d":"39.00р."},{"v":45,"d":"45.00р."},{"v":42,"d":"42.00р."},{"v":42,"d":"42.00р."},{"v":36,"d":"36.00р."},{"v":38,"d":"38.00р."},{"v":40,"d":"40.00р."},null,null,{"$f":"SUM(tblРасходы[[#This Row],[ЯНВ]:[ДЕК]])","v":{"v":389,"d":"389.00р."}}]
[null,"Газ",{"v":50,"d":"50.00р."},{"v":45,"d":"45.00р."},{"v":40,"d":"40.00р."},{"v":40,"d":"40.00р."},{"v":42,"d":"42.00р."},{"v":50,"d":"50.00р."},{"v":55,"d":"55.00р."},{"v":40,"d":"40.00р."},{"v":43,"d":"43.00р."},{"v":30,"d":"30.00р."},null,null,{"$f":"SUM(tblРасходы[[#This Row],[ЯНВ]:[ДЕК]])","v":{"v":435,"d":"435.00р."}}]
[null,"Развлечения",{"v":123,"d":"123.00р."},{"v":92,"d":"92.00р."},{"v":58,"d":"58.00р."},{"v":131,"d":"131.00р."},{"v":46,"d":"46.00р."},{"v":105,"d":"105.00р."},{"v":84,"d":"84.00р."},{"v":108,"d":"108.00р."},{"v":132,"d":"132.00р."},{"v":136,"d":"136.00р."},null,null,{"$f":"SUM(tblРасходы[[#This Row],[ЯНВ]:[ДЕК]])","v":{"v":1015,"d":"1,015.00р."}}]
[null,"Обучение",{"v":550,"d":"550.00р."},{"v":550,"d":"550.00р."},{"v":550,"d":"550.00р."},{"v":550,"d":"550.00р."},{"v":550,"d":"550.00р."},{"v":550,"d":"550.00р."},{"v":550,"d":"550.00р."},{"v":550,"d":"550.00р."},{"v":550,"d":"550.00р."},{"v":550,"d":"550.00р."},null,null,{"$f":"SUM(tblРасходы[[#This Row],[ЯНВ]:[ДЕК]])","v":{"v":5500,"d":"5,500.00р."}}]
[null,"Сбережения",{"v":200,"d":"200.00р."},{"v":225,"d":"225.00р."},{"v":300,"d":"300.00р."},{"v":200,"d":"200.00р."},{"v":200,"d":"200.00р."},{"v":200,"d":"200.00р."},{"v":250,"d":"250.00р."},{"v":325,"d":"325.00р."},{"v":200,"d":"200.00р."},{"v":200,"d":"200.00р."},null,null,{"$f":"SUM(tblРасходы[[#This Row],[ЯНВ]:[ДЕК]])","v":{"v":2300,"d":"2,300.00р."}}]
[null,"ОБЩИЕ РАСХОДЫ",{"$f":"SUBTOTAL(109,tblРасходы[ЯНВ])","v":{"v":3555,"d":"3,555.00р."}},{"$f":"SUBTOTAL(109,tblРасходы[ФЕВ])","v":{"v":3626,"d":"3,626.00р."}},{"$f":"SUBTOTAL(109,tblРасходы[МАР])","v":{"v":3647,"d":"3,647.00р."}},{"$f":"SUBTOTAL(109,tblРасходы[АПР])","v":{"v":3643,"d":"3,643.00р."}},{"$f":"SUBTOTAL(109,tblРасходы[МАЙ])","v":{"v":3572,"d":"3,572.00р."}},{"$f":"SUBTOTAL(109,tblРасходы[ИЮН])","v":{"v":3660,"d":"3,660.00р."}},{"$f":"SUBTOTAL(109,tblРасходы[ИЮЛ])","v":{"v":3872,"d":"3,872.00р."}},{"$f":"SUBTOTAL(109,tblРасходы[АВГ])","v":{"v":3827,"d":"3,827.00р."}},{"$f":"SUBTOTAL(109,tblРасходы[СЕН])","v":{"v":3659,"d":"3,659.00р."}},{"$f":"SUBTOTAL(109,tblРасходы[ОКТ])","v":{"v":3648,"d":"3,648.00р."}},{"$f":"SUBTOTAL(109,tblРасходы[НОЯ])","v":{"v":0,"d":"0.00р."}},{"$f":"SUBTOTAL(109,tblРасходы[ДЕК])","v":{"v":0,"d":"0.00р."}},{"$f":"SUBTOTAL(109,tblРасходы[ВСЕГО С НАЧАЛА ГОДА])","v":{"v":36709,"d":"36,709.00р."}}]