{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Sledování osobních financí","Souhrn měsíců","Data grafu"],"not_rendered":{"charts":2,"defined_names":7,"pivot_tables":2},"read":"whole","date_system":"1900"}

{"sheet":"Sledování osobních financí","index":0,"n_rows":22,"n_cols":7,"rows_kept":22,"merged":[[8,3,8,6],[18,1,19,1],[20,1,22,1]]}
[null,"Sledování osobních financí"]
[]
[{"$nulls":3},"Souhrn hotovosti"]
[{"$nulls":3},"Účet","Počáteční hotovost","Celkové výdaje","Zbývající hotovost"]
[{"$nulls":3},"Šeky",{"v":3000,"d":"3000.00"},{"$f":"SUMIF('Sledování osobních financí'!$G$12:$G$22,\"=\" &TabulkaSouhrnuHotovosti[[#This Row],[Účet]],'Sledování osobních financí'!$F$12:$F$22)","v":{"v":428,"d":"428.00"}},{"$f":"TabulkaSouhrnuHotovosti[[#This Row],[Počáteční hotovost]]-TabulkaSouhrnuHotovosti[[#This Row],[Celkové výdaje]]","v":{"v":2572,"d":"2572.00"}}]
[{"$nulls":3},"Úspory",{"v":500,"d":"500.00"},{"$f":"SUMIF('Sledování osobních financí'!$G$12:$G$22,\"=\" &TabulkaSouhrnuHotovosti[[#This Row],[Účet]],'Sledování osobních financí'!$F$12:$F$22)","v":{"v":450,"d":"450.00"}},{"$f":"TabulkaSouhrnuHotovosti[[#This Row],[Počáteční hotovost]]-TabulkaSouhrnuHotovosti[[#This Row],[Celkové výdaje]]","v":{"v":50,"d":"50.00"}}]
[{"$nulls":3},"Jiné",{"v":200,"d":"200.00"},{"$f":"SUMIF('Sledování osobních financí'!$G$12:$G$22,\"=\" &TabulkaSouhrnuHotovosti[[#This Row],[Účet]],'Sledování osobních financí'!$F$12:$F$22)","v":{"v":30,"d":"30.00"}},{"$f":"TabulkaSouhrnuHotovosti[[#This Row],[Počáteční hotovost]]-TabulkaSouhrnuHotovosti[[#This Row],[Celkové výdaje]]","v":{"v":170,"d":"170.00"}}]
[{"$nulls":3},"Celkem",{"$f":"SUBTOTAL(109,TabulkaSouhrnuHotovosti[Počáteční hotovost])","v":{"v":3700,"d":"3700.00"}},{"$f":"SUBTOTAL(109,TabulkaSouhrnuHotovosti[Celkové výdaje])","v":{"v":908,"d":"908.00"}},{"$f":"SUBTOTAL(109,TabulkaSouhrnuHotovosti[Zbývající hotovost])","v":{"v":2792,"d":"2792.00"}}]
[]
[{"$nulls":3},"Hotové výdaje"]
[{"$nulls":3},"Datum","Popis","Částka","Účet"]
[{"$nulls":3},"2012-01-04","Výběr z bankomatu",{"v":40,"d":"40.00"},"Šeky"]
[{"$nulls":3},"2012-01-05","Oběd",{"v":5,"d":"5.00"},"Šeky"]
[{"$nulls":3},"2012-01-06","Platba za auto",{"v":230,"d":"230.00"},"Úspory"]
[{"$nulls":3},"2012-02-03","Platba za elektřinu",{"v":70,"d":"70.00"},"Šeky"]
[{"$nulls":3},"2012-02-07","Večeře",{"v":53,"d":"53.00"},"Šeky"]
[{"$nulls":3},"2012-03-01","Výběr hotovosti",{"v":100,"d":"100.00"},"Úspory"]
[{"$nulls":3},"2012-03-06","Platba za auto",{"v":230,"d":"230.00"},"Šeky"]
[null,"Zbývající hotovost:",null,"2012-04-06","Platba za elektřinu",{"v":70,"d":"70.00"},"Úspory"]
[{"$nulls":3},"2012-04-20","Výběr z bankomatu",{"v":30,"d":"30.00"},"Šeky"]
[null,{"$f":"TabulkaSouhrnuHotovosti[[#Totals],[Zbývající hotovost]]/TabulkaSouhrnuHotovosti[[#Totals],[Počáteční hotovost]]","v":{"v":0.7545945945945945,"d":"75%"}},null,"2012-05-03","Výběr z bankomatu",{"v":50,"d":"50.00"},"Úspory"]
[{"$nulls":3},"2012-05-10","Výběr z bankomatu",{"v":30,"d":"30.00"},"Jiné"]

{"sheet":"Souhrn měsíců","index":1,"n_rows":26,"n_cols":6,"rows_kept":26}
[null,"Souhrn měsíců"]
[null,"Souhrn účtů"]
{"$rows_empty":13}
[null,"Souhrn výdajů"]
[null,"Podrobnosti"]
[null,null,"Šeky","Úspory","Jiné","Celkový součet"]
[null,"1",{"v":45,"d":"45.00"},{"v":230,"d":"230.00"},null,{"v":275,"d":"275.00"}]
[null,"2",{"v":123,"d":"123.00"},null,null,{"v":123,"d":"123.00"}]
[null,"3",{"v":230,"d":"230.00"},{"v":100,"d":"100.00"},null,{"v":330,"d":"330.00"}]
[null,"Platba za auto",{"v":230,"d":"230.00"},null,null,{"v":230,"d":"230.00"}]
[null,"Výběr hotovosti",null,{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"}]
[null,"4",{"v":30,"d":"30.00"},{"v":70,"d":"70.00"},null,{"v":100,"d":"100.00"}]
[null,"5",null,{"v":50,"d":"50.00"},{"v":30,"d":"30.00"},{"v":80,"d":"80.00"}]
[null,"Celkový součet",{"v":428,"d":"428.00"},{"v":450,"d":"450.00"},{"v":30,"d":"30.00"},{"v":908,"d":"908.00"}]

{"sheet":"Data grafu","index":2,"n_rows":10,"n_cols":6,"rows_kept":10}
[null,"Data kontingenčního grafu"]
[null,"Tahle kontingenční tabulka slouží jako zdroj dat pro kontingenční graf Souhrn účtů na listu Souhrn měsíců."]
[null,"Součet z Částka","Popisky sloupců"]
[null,"Popisky řádků","Šeky","Úspory","Jiné","Celkový součet"]
[null,"1",{"v":45,"d":"45.00"},{"v":230,"d":"230.00"},null,{"v":275,"d":"275.00"}]
[null,"2",{"v":123,"d":"123.00"},null,null,{"v":123,"d":"123.00"}]
[null,"3",{"v":230,"d":"230.00"},{"v":100,"d":"100.00"},null,{"v":330,"d":"330.00"}]
[null,"4",{"v":30,"d":"30.00"},{"v":70,"d":"70.00"},null,{"v":100,"d":"100.00"}]
[null,"5",null,{"v":50,"d":"50.00"},{"v":30,"d":"30.00"},{"v":80,"d":"80.00"}]
[null,"Celkový součet",{"v":428,"d":"428.00"},{"v":450,"d":"450.00"},{"v":30,"d":"30.00"},{"v":908,"d":"908.00"}]