{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["План бюджета на год"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":11,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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":"План бюджета на год","index":0,"n_rows":137,"n_cols":16,"rows_kept":137,"cut":false,"hidden":false,"merged":[[0,0,1,1],[0,2,1,15]]}
["Вы можете переименовывать статьи доходов и расходов так, как вам удобно  ",null,"План бюджета на ____ год"]
[]
[null,"Наименование","Январь","Февраль","Март","Апрель","Май","Июнь","Июль","Август","Сентябрь","Октябрь","Ноябрь","Декабрь","Итого","Структура, %"]
[1,"Остаток на начало месяца",null,{"$f":"C136","v":0},0,0,0,0,0,0,0,0,0,0]
[2,"Доходы ",{"$f":"SUM(C6:C14)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C5:N5)","v":0},{"$f":"SUM(P6:P14)","v":0}]
[null,"Зарплата",{"$nulls":12},0,{"$f":"IF($O$5>0,(O6/$O$5),0)","v":0}]
[null,"Премия",{"$nulls":12},0,0]
[null,"Подработка",{"$nulls":12},0,0]
[null,"Доходы от сдачи жилья",{"$nulls":12},0,0]
[null,"Налоговые вычеты",{"$nulls":12},0,0]
[null,"Кэшбэк",{"$nulls":12},0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
[3,"Расходы, всего",{"$f":"C16+C22+C27+C36+C42+C48+C54+C60+C65+C71+C77+C83+C89+C95+C101+C107+C113+C119+C125+C131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["2022-01-03","Финансовые цели",{"$f":"SUM(C17:C21)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C16:N16)","v":0},{"$f":"IF($O$15>0,(O16/$O$15),0)","v":0}]
[null,"Отпуск",{"$nulls":12},0,0]
[null,"Создание финансовой подушки безопасности",{"$nulls":12},0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
["2022-02-03","Питание",{"$f":"SUM(C23:C26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Продукты",{"$nulls":12},0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
["2022-03-03","Транспортные расходы",{"$f":"SUM(C28:C34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Бензин",{"$nulls":12},0,0]
[null,"Мойка",{"$nulls":12},0,0]
[null,"ТО машины",{"$nulls":12},0,0]
[null,"Метро",{"$nulls":12},0,0]
[null,"Такси",{"$nulls":12},0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
[]
["2022-04-03","Коммунальные платежи",{"$f":"SUM(C37:C41)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C36:N36)","v":0},{"$f":"IF($O$15>0,(O36/$O$15),0)","v":0}]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
["2022-05-03","Услуги связи ",{"$f":"SUM(C43:C47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
["2022-06-03","Кредиты",{"$f":"SUM(C49:C53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
["2022-07-03","Налоги",{"$f":"SUM(C55:C59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"На квартиру",{"$nulls":12},0,0]
[null,"Транспортный налог",{"$nulls":12},0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
["2022-08-03","Здоровье",{"$f":"SUM(C61:C64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Спортзал",{"$nulls":12},0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
["2022-09-03","Одежда, обувь",{"$f":"SUM(C66:C70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
["2022-10-03",null,{"$f":"SUM(C72:C75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
[]
["2022-11-03",null,{"$f":"SUM(C78:C82)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C77:N77)","v":0},{"$f":"IF($O$15>0,(O77/$O$15),0)","v":0}]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
["2022-12-03",null,{"$f":"SUM(C84:C88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
["3.13",null,{"$f":"SUM(C90:C94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
["3.14",null,{"$f":"SUM(C96:C100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
["3.15",null,{"$f":"SUM(C102:C106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
["3.16",null,{"$f":"SUM(C108:C112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
["3.17",null,{"$f":"SUM(C114:C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
["3.18",null,{"$f":"SUM(C120:C124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
["3.19",null,{"$f":"SUM(C126:C130)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
["3.20",null,{"$f":"SUM(C132:C135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
[{"$nulls":14},0,0]
[4,"Остаток на конец месяца",{"$f":"C4+C5-C15","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"N136","v":0}]
[5,"Доходы — расходы ",{"$f":"C5-C15","v":0},0,0,0,0,0,0,0,0,0,0,0,0]