{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Budżet domowy"],"not_rendered":{"charts":1,"images":1,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Budżet domowy","index":0,"n_rows":15,"n_cols":15,"rows_kept":15,"merged":[[0,0,0,13],[10,0,10,13]]}
["Wydatki"]
["Kategoria","Budżet","Sty","Lut","Mar","Kwi","Maj","Cze","Lip","Sie","Wrz","Paź","Lis","Gru","Trendy"]
["Kredyt hipoteczny",{"v":1100,"d":"1,100.00 zł"},{"v":1100,"d":"1,100.00 zł"},{"v":1100,"d":"1,100.00 zł"},{"v":1100,"d":"1,100.00 zł"},{"v":1100,"d":"1,100.00 zł"},{"v":1100,"d":"1,100.00 zł"},{"v":1100,"d":"1,100.00 zł"},{"v":1100,"d":"1,100.00 zł"},{"v":1100,"d":"1,100.00 zł"},{"v":1100,"d":"1,100.00 zł"},{"v":1100,"d":"1,100.00 zł"},{"v":1100,"d":"1,100.00 zł"},{"v":1100,"d":"1,100.00 zł"}]
["Opłaty rachunków",{"v":300,"d":"300.00 zł"},{"v":300,"d":"300.00 zł"},{"v":298,"d":"298.00 zł"},{"v":276,"d":"276.00 zł"},{"v":258,"d":"258.00 zł"},{"v":220,"d":"220.00 zł"},{"v":200,"d":"200.00 zł"},{"v":300,"d":"300.00 zł"},{"v":298,"d":"298.00 zł"},{"v":276,"d":"276.00 zł"},{"v":258,"d":"258.00 zł"},{"v":220,"d":"220.00 zł"},{"v":200,"d":"200.00 zł"}]
["Telewizja i Internet",{"v":90,"d":"90.00 zł"},{"v":90,"d":"90.00 zł"},{"v":90,"d":"90.00 zł"},{"v":90,"d":"90.00 zł"},{"v":90,"d":"90.00 zł"},{"v":90,"d":"90.00 zł"},{"v":90,"d":"90.00 zł"},{"v":90,"d":"90.00 zł"},{"v":90,"d":"90.00 zł"},{"v":90,"d":"90.00 zł"},{"v":90,"d":"90.00 zł"},{"v":90,"d":"90.00 zł"},{"v":90,"d":"90.00 zł"}]
["Artykuły spożywcze",{"v":350,"d":"350.00 zł"},{"v":389,"d":"389.00 zł"},{"v":350,"d":"350.00 zł"},{"v":330,"d":"330.00 zł"},{"v":376,"d":"376.00 zł"},{"v":444,"d":"444.00 zł"},{"v":435,"d":"435.00 zł"},{"v":462,"d":"462.00 zł"},{"v":350,"d":"350.00 zł"},{"v":330,"d":"330.00 zł"},{"v":378,"d":"378.00 zł"},{"v":444,"d":"444.00 zł"},{"v":435,"d":"435.00 zł"}]
["Telefon",{"v":100,"d":"100.00 zł"},{"v":140,"d":"140.00 zł"},"50,93",{"v":120,"d":"120.00 zł"},{"v":88,"d":"88.00 zł"},{"v":89,"d":"89.00 zł"},{"v":103,"d":"103.00 zł"},{"v":140,"d":"140.00 zł"},"50,93",{"v":76,"d":"76.00 zł"},{"v":88,"d":"88.00 zł"},{"v":89,"d":"89.00 zł"},{"v":103,"d":"103.00 zł"}]
["Opłaty za samochód",{"v":450,"d":"450.00 zł"},{"v":450,"d":"450.00 zł"},{"v":450,"d":"450.00 zł"},{"v":450,"d":"450.00 zł"},{"v":450,"d":"450.00 zł"},{"v":450,"d":"450.00 zł"},{"v":450,"d":"450.00 zł"},{"v":450,"d":"450.00 zł"},{"v":1000,"d":"1,000.00 zł"},{"v":450,"d":"450.00 zł"},{"v":450,"d":"450.00 zł"},{"v":450,"d":"450.00 zł"},{"v":450,"d":"450.00 zł"}]
["Razem",{"$f":"SUBTOTAL(109,Tabela1[Budżet])","v":{"v":2390,"d":"2,390.00 zł"}},{"$f":"SUBTOTAL(109,Tabela1[Sty])","v":{"v":2469,"d":"2,469.00 zł"}},{"$f":"SUBTOTAL(109,Tabela1[Lut])","v":{"v":2288,"d":"2,288.00 zł"}},{"$f":"SUBTOTAL(109,Tabela1[Mar])","v":{"v":2366,"d":"2,366.00 zł"}},{"$f":"SUBTOTAL(109,Tabela1[Kwi])","v":{"v":2362,"d":"2,362.00 zł"}},{"$f":"SUBTOTAL(109,Tabela1[Maj])","v":{"v":2393,"d":"2,393.00 zł"}},{"$f":"SUBTOTAL(109,Tabela1[Cze])","v":{"v":2378,"d":"2,378.00 zł"}},{"$f":"SUBTOTAL(109,Tabela1[Lip])","v":{"v":2542,"d":"2,542.00 zł"}},{"$f":"SUBTOTAL(109,Tabela1[Sie])","v":{"v":2838,"d":"2,838.00 zł"}},{"$f":"SUBTOTAL(109,Tabela1[Wrz])","v":{"v":2322,"d":"2,322.00 zł"}},{"$f":"SUBTOTAL(109,Tabela1[Paź])","v":{"v":2364,"d":"2,364.00 zł"}},{"$f":"SUBTOTAL(109,Tabela1[Lis])","v":{"v":2393,"d":"2,393.00 zł"}},{"$f":"SUBTOTAL(109,Tabela1[Gru])","v":{"v":2378,"d":"2,378.00 zł"}}]
[null,"Powyżej/(Poniżej)",{"$f":"SUM($B$9-C9)","v":{"v":-79,"d":"-79.00 zł"}},{"$f":"SUM($B$9-D9)","v":{"v":102,"d":"102.00 zł"}},{"v":24,"d":"24.00 zł"},{"v":28,"d":"28.00 zł"},{"$f":"SUM($B$9-G9)","v":{"v":-3,"d":"-3.00 zł"}},{"v":12,"d":"12.00 zł"},{"v":-152,"d":"-152.00 zł"},{"v":-448,"d":"-448.00 zł"},{"v":68,"d":"68.00 zł"},{"v":26,"d":"26.00 zł"},{"v":-3,"d":"-3.00 zł"},{"v":12,"d":"12.00 zł"}]
["Oszczędności"]
["Kategoria","Cel","Sty","Lut","Mar","Kwi","Maj","Cze","Lip","Sie","Wrz","Paź","Lis","Gru","Sumy rzeczywiste"]
["Oszczędności na emeryturę",{"v":6000,"d":"6,000.00 zł"},{"v":800,"d":"800.00 zł"},{"v":500,"d":"500.00 zł"},{"v":120,"d":"120.00 zł"},{"v":600,"d":"600.00 zł"},{"v":550,"d":"550.00 zł"},{"v":240,"d":"240.00 zł"},{"v":800,"d":"800.00 zł"},{"v":500,"d":"500.00 zł"},{"v":120,"d":"120.00 zł"},{"v":600,"d":"600.00 zł"},0,{"v":240,"d":"240.00 zł"},{"v":5070,"d":"5,070.00 zł"}]
["Oszczędności na studia",{"v":3000,"d":"3,000.00 zł"},{"v":200,"d":"200.00 zł"},{"v":250,"d":"250.00 zł"},{"v":120,"d":"120.00 zł"},{"v":300,"d":"300.00 zł"},{"v":250,"d":"250.00 zł"},{"v":150,"d":"150.00 zł"},{"v":200,"d":"200.00 zł"},{"v":250,"d":"250.00 zł"},{"v":120,"d":"120.00 zł"},{"v":300,"d":"300.00 zł"},{"v":250,"d":"250.00 zł"},{"v":150,"d":"150.00 zł"},{"v":2540,"d":"2,540.00 zł"}]
["Oszczędności na wakacje",{"v":1500,"d":"1,500.00 zł"},{"v":100,"d":"100.00 zł"},{"v":150,"d":"150.00 zł"},{"v":200,"d":"200.00 zł"},{"v":100,"d":"100.00 zł"},{"v":100,"d":"100.00 zł"},{"v":50,"d":"50.00 zł"},{"v":100,"d":"100.00 zł"},{"v":150,"d":"150.00 zł"},{"v":200,"d":"200.00 zł"},{"v":100,"d":"100.00 zł"},{"v":100,"d":"100.00 zł"},{"v":50,"d":"50.00 zł"},{"v":1400,"d":"1,400.00 zł"}]