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

{"sheet":"Личный бюджет","index":0,"n_rows":92,"n_cols":14,"rows_kept":92,"merged":[[0,0,0,13],[5,0,5,13],[10,0,10,13],[11,0,11,13],[21,0,21,13],[29,0,29,13],[37,0,37,13],[43,0,43,13],[52,0,52,13],[60,0,60,13],[66,0,66,13],[75,0,75,13],[82,0,82,13],[89,0,89,13]]}
["Личный бюджет"]
[]
[null,"Янв","Фев","Март","Апрель","Май","Июнь","Июль","Авг","Сент","Окт","Ноя","Дек","Год"]
["Сумма затрат",{"$f":"SUM(B21,B29,B37,B43,B52,B60,B66,B75,B82,B89,B92)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B4:M4)","v":0}]
["Недостача или избыток",{"$f":"SUM(B10-B4)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B5:M5)","v":0}]
["Доходы"]
["Доходы",{"$nulls":12},{"$f":"SUM(Table1[[#This Row],[Column2]:[Column13]])","v":0}]
["Процент и дивиденды",{"$nulls":12},{"$f":"SUM(Table1[[#This Row],[Column2]:[Column13]])","v":0}]
["Разное",{"$nulls":12},{"$f":"SUM(Table1[[#This Row],[Column2]:[Column13]])","v":0}]
["Всего",{"$f":"SUBTOTAL(109,Table1[Column2])","v":0},{"$f":"SUBTOTAL(109,Table1[Column3])","v":0},{"$f":"SUBTOTAL(109,Table1[Column4])","v":0},{"$f":"SUBTOTAL(109,Table1[Column5])","v":0},{"$f":"SUBTOTAL(109,Table1[Column6])","v":0},{"$f":"SUBTOTAL(109,Table1[Column7])","v":0},{"$f":"SUBTOTAL(109,Table1[Column8])","v":0},{"$f":"SUBTOTAL(109,Table1[Column9])","v":0},{"$f":"SUBTOTAL(109,Table1[Column10])","v":0},{"$f":"SUBTOTAL(109,Table1[Column11])","v":0},{"$f":"SUBTOTAL(109,Table1[Column12])","v":0},{"$f":"SUBTOTAL(109,Table1[Column13])","v":0},{"$f":"SUBTOTAL(109,Table1[Column14])","v":0}]
["Затраты"]
["Квартира"]
["Залог и аренда",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":0}]
["Коммунальные услуги",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":0}]
["Домашний телефон",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":0}]
["Сотовый телефон",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":0}]
["Ремонт квартиры",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":0}]
["Благоустройство",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":0}]
["Безопасность жилища",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":0}]
["Садовый инвентарь",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":0}]
["Всего",{"$f":"SUBTOTAL(109,Table2[Column2])","v":0},{"$f":"SUBTOTAL(109,Table2[Column3])","v":0},{"$f":"SUBTOTAL(109,Table2[Column4])","v":0},{"$f":"SUBTOTAL(109,Table2[Column5])","v":0},{"$f":"SUBTOTAL(109,Table2[Column6])","v":0},{"$f":"SUBTOTAL(109,Table2[Column7])","v":0},{"$f":"SUBTOTAL(109,Table2[Column8])","v":0},{"$f":"SUBTOTAL(109,Table2[Column9])","v":0},{"$f":"SUBTOTAL(109,Table2[Column10])","v":0},{"$f":"SUBTOTAL(109,Table2[Column11])","v":0},{"$f":"SUBTOTAL(109,Table2[Column12])","v":0},{"$f":"SUBTOTAL(109,Table2[Column13])","v":0},{"$f":"SUBTOTAL(109,Table2[Column14])","v":0}]
["Ежедневные расходы"]
["Бакалея ",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[Column2]:[Column13]])","v":0}]
["Детский сад и ясли",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[Column2]:[Column13]])","v":0}]
["Химчистка",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[Column2]:[Column13]])","v":0}]
["Обеды вне дома",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[Column2]:[Column13]])","v":0}]
["Уборка квартиры",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[Column2]:[Column13]])","v":0}]
["Выгул собак",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[Column2]:[Column13]])","v":0}]
["Всего",{"$f":"SUBTOTAL(109,Table3[Column2])","v":0},{"$f":"SUBTOTAL(109,Table3[Column3])","v":0},{"$f":"SUBTOTAL(109,Table3[Column4])","v":0},{"$f":"SUBTOTAL(109,Table3[Column5])","v":0},{"$f":"SUBTOTAL(109,Table3[Column6])","v":0},{"$f":"SUBTOTAL(109,Table3[Column7])","v":0},{"$f":"SUBTOTAL(109,Table3[Column8])","v":0},{"$f":"SUBTOTAL(109,Table3[Column9])","v":0},{"$f":"SUBTOTAL(109,Table3[Column10])","v":0},{"$f":"SUBTOTAL(109,Table3[Column11])","v":0},{"$f":"SUBTOTAL(109,Table3[Column12])","v":0},{"$f":"SUBTOTAL(109,Table3[Column13])","v":0},{"$f":"SUBTOTAL(109,Table3[Column14])","v":0}]
["Транспорт"]
["Газ и топливо",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[Column2]:[Column13]])","v":0}]
["Страхование",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[Column2]:[Column13]])","v":0}]
["Ремонт",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[Column2]:[Column13]])","v":0}]
["Мытье и обслуживание автомобиля",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[Column2]:[Column13]])","v":0}]
["Парковка",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[Column2]:[Column13]])","v":0}]
["Общественный транспорт",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[Column2]:[Column13]])","v":0}]
["Всего",{"$f":"SUBTOTAL(109,Table4[Column2])","v":0},{"$f":"SUBTOTAL(109,Table4[Column3])","v":0},{"$f":"SUBTOTAL(109,Table4[Column4])","v":0},{"$f":"SUBTOTAL(109,Table4[Column5])","v":0},{"$f":"SUBTOTAL(109,Table4[Column6])","v":0},{"$f":"SUBTOTAL(109,Table4[Column7])","v":0},{"$f":"SUBTOTAL(109,Table4[Column8])","v":0},{"$f":"SUBTOTAL(109,Table4[Column9])","v":0},{"$f":"SUBTOTAL(109,Table4[Column10])","v":0},{"$f":"SUBTOTAL(109,Table4[Column11])","v":0},{"$f":"SUBTOTAL(109,Table4[Column12])","v":0},{"$f":"SUBTOTAL(109,Table4[Column13])","v":0},{"$f":"SUBTOTAL(109,Table4[Column14])","v":0}]
["Развлечения"]
["Кабельное ТВ",{"$nulls":12},{"$f":"SUM(Table5[[#This Row],[Column2]:[Column13]])","v":0}]
["Прокат видеокассет и DVD",{"$nulls":12},{"$f":"SUM(Table5[[#This Row],[Column2]:[Column13]])","v":0}]
["Кино и театр",{"$nulls":12},{"$f":"SUM(Table5[[#This Row],[Column2]:[Column13]])","v":0}]
["Концерты и клубы",{"$nulls":12},{"$f":"SUM(Table5[[#This Row],[Column2]:[Column13]])","v":0}]
["Всего",{"$f":"SUBTOTAL(109,Table5[Column2])","v":0},{"$f":"SUBTOTAL(109,Table5[Column3])","v":0},{"$f":"SUBTOTAL(109,Table5[Column4])","v":0},{"$f":"SUBTOTAL(109,Table5[Column5])","v":0},{"$f":"SUBTOTAL(109,Table5[Column6])","v":0},{"$f":"SUBTOTAL(109,Table5[Column7])","v":0},{"$f":"SUBTOTAL(109,Table5[Column8])","v":0},{"$f":"SUBTOTAL(109,Table5[Column9])","v":0},{"$f":"SUBTOTAL(109,Table5[Column10])","v":0},{"$f":"SUBTOTAL(109,Table5[Column11])","v":0},{"$f":"SUBTOTAL(109,Table5[Column12])","v":0},{"$f":"SUBTOTAL(109,Table5[Column13])","v":0},{"$f":"SUBTOTAL(109,Table5[Column14])","v":0}]
["Здоровье"]
["Взносы в спортивный клуб",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":0}]
["Страхование",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":0}]
["Лекарства",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":0}]
["Патентованные лекарства",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":0}]
["Доплаты и карманные расходы",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":0}]
["Услуги ветеринара и лекарства для животных",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":0}]
["Страхование жизни",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":0}]
["Всего",{"$f":"SUBTOTAL(109,Table6[Column2])","v":0},{"$f":"SUBTOTAL(109,Table6[Column3])","v":0},{"$f":"SUBTOTAL(109,Table6[Column4])","v":0},{"$f":"SUBTOTAL(109,Table6[Column5])","v":0},{"$f":"SUBTOTAL(109,Table6[Column6])","v":0},{"$f":"SUBTOTAL(109,Table6[Column7])","v":0},{"$f":"SUBTOTAL(109,Table6[Column8])","v":0},{"$f":"SUBTOTAL(109,Table6[Column9])","v":0},{"$f":"SUBTOTAL(109,Table6[Column10])","v":0},{"$f":"SUBTOTAL(109,Table6[Column11])","v":0},{"$f":"SUBTOTAL(109,Table6[Column12])","v":0},{"$f":"SUBTOTAL(109,Table6[Column13])","v":0},{"$f":"SUBTOTAL(109,Table6[Column14])","v":0}]
["Отпуск"]
["Авиаперелеты",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[Column2]:[Column13]])","v":0}]
["Проживание",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[Column2]:[Column13]])","v":0}]
["Питание",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[Column2]:[Column13]])","v":0}]
["Сувениры",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[Column2]:[Column13]])","v":0}]
["Содержание домашних животных",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[Column2]:[Column13]])","v":0}]
["Прокат автомобиля",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[Column2]:[Column13]])","v":0}]
["Всего",{"$f":"SUBTOTAL(109,Table7[Column2])","v":0},{"$f":"SUBTOTAL(109,Table7[Column3])","v":0},{"$f":"SUBTOTAL(109,Table7[Column4])","v":0},{"$f":"SUBTOTAL(109,Table7[Column5])","v":0},{"$f":"SUBTOTAL(109,Table7[Column6])","v":0},{"$f":"SUBTOTAL(109,Table7[Column7])","v":0},{"$f":"SUBTOTAL(109,Table7[Column8])","v":0},{"$f":"SUBTOTAL(109,Table7[Column9])","v":0},{"$f":"SUBTOTAL(109,Table7[Column10])","v":0},{"$f":"SUBTOTAL(109,Table7[Column11])","v":0},{"$f":"SUBTOTAL(109,Table7[Column12])","v":0},{"$f":"SUBTOTAL(109,Table7[Column13])","v":0},{"$f":"SUBTOTAL(109,Table7[Column14])","v":0}]
["Отдых"]
["Спортзал",{"$nulls":12},{"$f":"SUM(Table8[[#This Row],[Column2]:[Column13]])","v":0}]
["Спортивное снаряжение",{"$nulls":12},{"$f":"SUM(Table8[[#This Row],[Column2]:[Column13]])","v":0}]
["Взносы",{"$nulls":12},{"$f":"SUM(Table8[[#This Row],[Column2]:[Column13]])","v":0}]
["Игрушки и детская одежда",{"$nulls":12},{"$f":"SUM(Table8[[#This Row],[Column2]:[Column13]])","v":0}]
["Всего",{"$f":"SUBTOTAL(109,Table8[Column2])","v":0},{"$f":"SUBTOTAL(109,Table8[Column3])","v":0},{"$f":"SUBTOTAL(109,Table8[Column4])","v":0},{"$f":"SUBTOTAL(109,Table8[Column5])","v":0},{"$f":"SUBTOTAL(109,Table8[Column6])","v":0},{"$f":"SUBTOTAL(109,Table8[Column7])","v":0},{"$f":"SUBTOTAL(109,Table8[Column8])","v":0},{"$f":"SUBTOTAL(109,Table8[Column9])","v":0},{"$f":"SUBTOTAL(109,Table8[Column10])","v":0},{"$f":"SUBTOTAL(109,Table8[Column11])","v":0},{"$f":"SUBTOTAL(109,Table8[Column12])","v":0},{"$f":"SUBTOTAL(109,Table8[Column13])","v":0},{"$f":"SUBTOTAL(109,Table8[Column14])","v":0}]
["Взносы и подписки"]
["Журналы",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":0}]
["Газеты",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":0}]
["Подключение к Интернету",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":0}]
["Радио",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":0}]
["Телевидение",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":0}]
["Религиозные организации",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":0}]
["Благотворительность",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":0}]
["Всего",{"$f":"SUBTOTAL(109,Table9[Column2])","v":0},{"$f":"SUBTOTAL(109,Table9[Column3])","v":0},{"$f":"SUBTOTAL(109,Table9[Column4])","v":0},{"$f":"SUBTOTAL(109,Table9[Column5])","v":0},{"$f":"SUBTOTAL(109,Table9[Column6])","v":0},{"$f":"SUBTOTAL(109,Table9[Column7])","v":0},{"$f":"SUBTOTAL(109,Table9[Column8])","v":0},{"$f":"SUBTOTAL(109,Table9[Column9])","v":0},{"$f":"SUBTOTAL(109,Table9[Column10])","v":0},{"$f":"SUBTOTAL(109,Table9[Column11])","v":0},{"$f":"SUBTOTAL(109,Table9[Column12])","v":0},{"$f":"SUBTOTAL(109,Table9[Column13])","v":0},{"$f":"SUBTOTAL(109,Table9[Column14])","v":0}]
["Личное"]
["Одежда",{"$nulls":12},{"$f":"SUM(Table10[[#This Row],[Column2]:[Column13]])","v":0}]
["Подарки",{"$nulls":12},{"$f":"SUM(Table10[[#This Row],[Column2]:[Column13]])","v":0}]
["Салон красоты",{"$nulls":12},{"$f":"SUM(Table10[[#This Row],[Column2]:[Column13]])","v":0}]
["Книги",{"$nulls":12},{"$f":"SUM(Table10[[#This Row],[Column2]:[Column13]])","v":0}]
["Музыка (компакт-диски и др.)",{"$nulls":12},{"$f":"SUM(Table10[[#This Row],[Column2]:[Column13]])","v":0}]
["Всего",{"$f":"SUBTOTAL(109,Table10[Column2])","v":0},{"$f":"SUBTOTAL(109,Table10[Column3])","v":0},{"$f":"SUBTOTAL(109,Table10[Column4])","v":0},{"$f":"SUBTOTAL(109,Table10[Column5])","v":0},{"$f":"SUBTOTAL(109,Table10[Column6])","v":0},{"$f":"SUBTOTAL(109,Table10[Column7])","v":0},{"$f":"SUBTOTAL(109,Table10[Column8])","v":0},{"$f":"SUBTOTAL(109,Table10[Column9])","v":0},{"$f":"SUBTOTAL(109,Table10[Column10])","v":0},{"$f":"SUBTOTAL(109,Table10[Column11])","v":0},{"$f":"SUBTOTAL(109,Table10[Column12])","v":0},{"$f":"SUBTOTAL(109,Table10[Column13])","v":0},{"$f":"SUBTOTAL(109,Table10[Column14])","v":0}]
["Финансовые обязательства"]
["Долговременные сбережения",{"$nulls":12},{"$f":"SUM(Table11[[#This Row],[Column2]:[Column13]])","v":0}]
["Пенсионные отчисления",{"$nulls":12},{"$f":"SUM(Table11[[#This Row],[Column2]:[Column13]])","v":0}]
["Выплаты по кредитной карте",{"$nulls":12},{"$f":"SUM(Table11[[#This Row],[Column2]:[Column13]])","v":0}]
["Подоходный налог (дополнительный)",{"$nulls":12},{"$f":"SUM(Table11[[#This Row],[Column2]:[Column13]])","v":0}]
["Другие обязательства",{"$nulls":12},{"$f":"SUM(Table11[[#This Row],[Column2]:[Column13]])","v":0}]
["Всего",{"$f":"SUBTOTAL(109,Table11[Column2])","v":0},{"$f":"SUBTOTAL(109,Table11[Column3])","v":0},{"$f":"SUBTOTAL(109,Table11[Column4])","v":0},{"$f":"SUBTOTAL(109,Table11[Column5])","v":0},{"$f":"SUBTOTAL(109,Table11[Column6])","v":0},{"$f":"SUBTOTAL(109,Table11[Column7])","v":0},{"$f":"SUBTOTAL(109,Table11[Column8])","v":0},{"$f":"SUBTOTAL(109,Table11[Column9])","v":0},{"$f":"SUBTOTAL(109,Table11[Column10])","v":0},{"$f":"SUBTOTAL(109,Table11[Column11])","v":0},{"$f":"SUBTOTAL(109,Table11[Column12])","v":0},{"$f":"SUBTOTAL(109,Table11[Column13])","v":0},{"$f":"SUBTOTAL(109,Table11[Column14])","v":0}]
["Прочие выплаты"]
["Другое",{"$nulls":12},{"$f":"SUM(Table12[[Column2]:[Column13]])","v":0}]
["Всего",{"$f":"SUBTOTAL(109,Table12[Column2])","v":0},{"$f":"SUBTOTAL(109,Table12[Column3])","v":0},{"$f":"SUBTOTAL(109,Table12[Column4])","v":0},{"$f":"SUBTOTAL(109,Table12[Column5])","v":0},{"$f":"SUBTOTAL(109,Table12[Column6])","v":0},{"$f":"SUBTOTAL(109,Table12[Column7])","v":0},{"$f":"SUBTOTAL(109,Table12[Column8])","v":0},{"$f":"SUBTOTAL(109,Table12[Column9])","v":0},{"$f":"SUBTOTAL(109,Table12[Column10])","v":0},{"$f":"SUBTOTAL(109,Table12[Column11])","v":0},{"$f":"SUBTOTAL(109,Table12[Column12])","v":0},{"$f":"SUBTOTAL(109,Table12[Column13])","v":0},{"$f":"SUBTOTAL(109,Table12[Column14])","v":0}]