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

{"sheet":"Osobní rozpočet","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]]}
["Osobní rozpočet"]
[]
[null,"Leden","Únor","Březen","Duben","Květen","Červen","Červenec","Srpen","Září","Říjen","Listopad","Prosinec","Rok"]
["Výdaje celkem",{"$f":"SUM(B21,B29,B37,B43,B52,B60,B66,B75,B82,B89,B92)","v":{"v":0,"d":"0 Kč"}},{"v":0,"d":"0 Kč"},{"v":0,"d":"0 Kč"},{"v":0,"d":"0 Kč"},{"v":0,"d":"0 Kč"},{"v":0,"d":"0 Kč"},{"v":0,"d":"0 Kč"},{"v":0,"d":"0 Kč"},{"v":0,"d":"0 Kč"},{"v":0,"d":"0 Kč"},{"v":0,"d":"0 Kč"},{"v":0,"d":"0 Kč"},{"$f":"SUM(B4:M4)","v":{"v":0,"d":"0 Kč"}}]
["Schodek/přebytek",{"$f":"SUM(B10-B4)","v":{"v":0,"d":"0 Kč"}},{"v":0,"d":"0 Kč"},{"v":0,"d":"0 Kč"},{"v":0,"d":"0 Kč"},{"v":0,"d":"0 Kč"},{"v":0,"d":"0 Kč"},{"v":0,"d":"0 Kč"},{"v":0,"d":"0 Kč"},{"v":0,"d":"0 Kč"},{"v":0,"d":"0 Kč"},{"v":0,"d":"0 Kč"},{"v":0,"d":"0 Kč"},{"$f":"SUM(B5:M5)","v":{"v":0,"d":"0 Kč"}}]
["Příjmy"]
["Mzdy",{"$nulls":12},{"$f":"SUM(Table1[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Úroky/podíly na zisku",{"$nulls":12},{"$f":"SUM(Table1[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Různé",{"$nulls":12},{"$f":"SUM(Table1[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Celkem",{"$f":"SUBTOTAL(109,Table1[Column2])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table1[Column3])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table1[Column4])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table1[Column5])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table1[Column6])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table1[Column7])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table1[Column8])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table1[Column9])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table1[Column10])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table1[Column11])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table1[Column12])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table1[Column13])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table1[Column14])","v":{"v":0,"d":"0 Kč"}}]
["Výdaje"]
["Domácnost"]
["Hypotéka/nájem",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Vybavení",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Pevná linka",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Mobilní telefon",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Opravy obydlí",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Úpravy obydlí",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Zabezpečení obydlí",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Zahradnické potřeby",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Celkem",{"$f":"SUBTOTAL(109,Table2[Column2])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table2[Column3])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table2[Column4])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table2[Column5])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table2[Column6])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table2[Column7])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table2[Column8])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table2[Column9])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table2[Column10])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table2[Column11])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table2[Column12])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table2[Column13])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table2[Column14])","v":{"v":0,"d":"0 Kč"}}]
["Každodenní výdaje"]
["Nákupy ",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Hlídání",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Čistírna",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Jídlo v restauracích",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Úklidová služba",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Venčení psa",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Celkem",{"$f":"SUBTOTAL(109,Table3[Column2])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table3[Column3])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table3[Column4])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table3[Column5])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table3[Column6])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table3[Column7])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table3[Column8])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table3[Column9])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table3[Column10])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table3[Column11])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table3[Column12])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table3[Column13])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table3[Column14])","v":{"v":0,"d":"0 Kč"}}]
["Doprava"]
["Benzín/palivo",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Pojištění",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Opravy",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Mytí/čištění auta",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Parkování",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Veřejná doprava",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Celkem",{"$f":"SUBTOTAL(109,Table4[Column2])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table4[Column3])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table4[Column4])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table4[Column5])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table4[Column6])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table4[Column7])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table4[Column8])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table4[Column9])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table4[Column10])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table4[Column11])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table4[Column12])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table4[Column13])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table4[Column14])","v":{"v":0,"d":"0 Kč"}}]
["Zábava"]
["Kabelová TV",{"$nulls":12},{"$f":"SUM(Table5[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Půjčovna VHS/DVD",{"$nulls":12},{"$f":"SUM(Table5[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Kino/divadlo",{"$nulls":12},{"$f":"SUM(Table5[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Koncerty/kluby",{"$nulls":12},{"$f":"SUM(Table5[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Celkem",{"$f":"SUBTOTAL(109,Table5[Column2])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table5[Column3])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table5[Column4])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table5[Column5])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table5[Column6])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table5[Column7])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table5[Column8])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table5[Column9])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table5[Column10])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table5[Column11])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table5[Column12])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table5[Column13])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table5[Column14])","v":{"v":0,"d":"0 Kč"}}]
["Zdravotní pojištění"]
["Příspěvky do klubu zdraví",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Pojištění",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Recepty",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Volně prodejné léky",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Společné platby/platby hotově",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Veterinář/léky pro zvířata",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Životní pojištění",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Celkem",{"$f":"SUBTOTAL(109,Table6[Column2])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table6[Column3])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table6[Column4])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table6[Column5])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table6[Column6])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table6[Column7])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table6[Column8])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table6[Column9])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table6[Column10])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table6[Column11])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table6[Column12])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table6[Column13])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table6[Column14])","v":{"v":0,"d":"0 Kč"}}]
["Dovolená"]
["Letenky",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Ubytování",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Jídlo",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Suvenýry",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Zvířecí hotel",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Pronájem vozu",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Celkem",{"$f":"SUBTOTAL(109,Table7[Column2])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table7[Column3])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table7[Column4])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table7[Column5])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table7[Column6])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table7[Column7])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table7[Column8])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table7[Column9])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table7[Column10])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table7[Column11])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table7[Column12])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table7[Column13])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table7[Column14])","v":{"v":0,"d":"0 Kč"}}]
["Rekreace"]
["Poplatky za tělocvičnu",{"$nulls":12},{"$f":"SUM(Table8[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Sportovní vybavení",{"$nulls":12},{"$f":"SUM(Table8[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Příspěvky do sportovního klubu",{"$nulls":12},{"$f":"SUM(Table8[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Hračky/zařízení pro děti",{"$nulls":12},{"$f":"SUM(Table8[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Celkem",{"$f":"SUBTOTAL(109,Table8[Column2])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table8[Column3])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table8[Column4])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table8[Column5])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table8[Column6])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table8[Column7])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table8[Column8])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table8[Column9])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table8[Column10])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table8[Column11])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table8[Column12])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table8[Column13])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table8[Column14])","v":{"v":0,"d":"0 Kč"}}]
["Poplatky/předplatné"]
["Časopisy",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Noviny",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Připojení k internetu",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Veřejnoprávní rádio",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Veřejnoprávní televize",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Náboženské organizace",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Charita",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Celkem",{"$f":"SUBTOTAL(109,Table9[Column2])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table9[Column3])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table9[Column4])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table9[Column5])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table9[Column6])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table9[Column7])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table9[Column8])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table9[Column9])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table9[Column10])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table9[Column11])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table9[Column12])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table9[Column13])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table9[Column14])","v":{"v":0,"d":"0 Kč"}}]
["Osobní půjčky"]
["Oblečení",{"$nulls":12},{"$f":"SUM(Table10[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Dary",{"$nulls":12},{"$f":"SUM(Table10[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Kosmetika/kadeřnictví",{"$nulls":12},{"$f":"SUM(Table10[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Knihy",{"$nulls":12},{"$f":"SUM(Table10[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Hudba (CD atd.)",{"$nulls":12},{"$f":"SUM(Table10[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Celkem",{"$f":"SUBTOTAL(109,Table10[Column2])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table10[Column3])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table10[Column4])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table10[Column5])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table10[Column6])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table10[Column7])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table10[Column8])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table10[Column9])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table10[Column10])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table10[Column11])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table10[Column12])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table10[Column13])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table10[Column14])","v":{"v":0,"d":"0 Kč"}}]
["Finanční závazky"]
["Dlouhodobé úspory",{"$nulls":12},{"$f":"SUM(Table11[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Penzijní připojištění",{"$nulls":12},{"$f":"SUM(Table11[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Platby platební kartou",{"$nulls":12},{"$f":"SUM(Table11[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Daň z příjmu (dodatečná)",{"$nulls":12},{"$f":"SUM(Table11[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Další závazky",{"$nulls":12},{"$f":"SUM(Table11[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Celkem",{"$f":"SUBTOTAL(109,Table11[Column2])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table11[Column3])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table11[Column4])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table11[Column5])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table11[Column6])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table11[Column7])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table11[Column8])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table11[Column9])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table11[Column10])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table11[Column11])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table11[Column12])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table11[Column13])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table11[Column14])","v":{"v":0,"d":"0 Kč"}}]
["Různé platby"]
["Jiné",{"$nulls":12},{"$f":"SUM(Table12[[Column2]:[Column13]])","v":{"v":0,"d":"0 Kč"}}]
["Celkem",{"$f":"SUBTOTAL(109,Table12[Column2])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table12[Column3])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table12[Column4])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table12[Column5])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table12[Column6])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table12[Column7])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table12[Column8])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table12[Column9])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table12[Column10])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table12[Column11])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table12[Column12])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table12[Column13])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Table12[Column14])","v":{"v":0,"d":"0 Kč"}}]