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

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