{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Pulpit nawigacyjny","Aktywa","Zobowiązania","obliczenia "],"not_rendered":{"charts":4,"defined_names":4},"read":"whole","date_system":"1900"}

{"sheet":"Pulpit nawigacyjny","index":0,"n_rows":16,"n_cols":8,"rows_kept":16}
[]
[null,"PULPIT NAWIGACYJNY",{"$nulls":4},"PODSUMOWANIE MAJĄTKU NETTO"," "]
{"$rows_empty":8}
[null,{"$f":"MajątekNetto","v":{"v":159600,"d":"159,600 zł"}},null,{"$f":"RazemAktywa","v":{"v":380800,"d":"380,800 zł"}},null,null,{"$f":"RazemZobowiązania","v":{"v":221200,"d":"221,200 zł"}}]
[null,"MAJĄTEK NETTO",null,"RAZEM AKTYWA",null,null,"RAZEM ZOBOWIĄZANIA"]
[{"$nulls":3},"GOTÓWKA",null,null,"NIEZABEZPIECZONE"]
[{"$nulls":3},"INWESTYCJE",null,null,"ZABEZPIECZONE"]
[{"$nulls":3},"EMERYTALNE"]
[{"$nulls":3},"OSOBISTE"]

{"sheet":"Aktywa","index":1,"n_rows":24,"n_cols":10,"rows_kept":24,"merged":[[11,1,12,1],[13,1,14,1],[14,2,14,4],[14,6,14,8],[25,2,25,4],[25,6,25,8]]}
[]
[null,"AKTYWA",{"$nulls":5},"PODSUMOWANIE MAJĄTKU NETTO",null," "]
[]
[null,null," ","GOTÓWKA","WARTOŚĆ",null," ","OSOBISTE","WARTOŚĆ"]
[{"$nulls":3},"DOSTĘPNA GOTÓWKA",{"v":2000,"d":"2,000"},null,null,"DOM",{"v":233000,"d":"233,000"}]
[{"$nulls":3},"RACHUNKI ROZLICZENIOWE",{"v":2500,"d":"2,500"},null,null,"DRUGI DOM"]
[{"$nulls":3},"RACHUNKI OSZCZĘDNOŚCIOWE",{"v":4000,"d":"4,000"},null,null,"WIERZYTELNOŚCI"]
[{"$nulls":3},"RACHUNKI RYNKÓW PIENIĘŻNYCH",{"v":3300,"d":"3,300"},null,null,"SAMOCHODY",{"v":32000,"d":"32,000"}]
[{"$nulls":3},"RACHUNKI FUNDUSZY RYNKÓW PIENIĘŻNYCH",{"v":7000,"d":"7,000"},null,null,"WYPOSAŻENIE DOMU",{"v":10000,"d":"10,000"}]
[{"$nulls":3},"CERTYFIKATY DEPOZYTOWE",{"$nulls":3},"FUTRA I BIŻUTERIA"]
[{"$nulls":3},"PAPIERY DŁUŻNE",{"$nulls":3},"INNE AKTYWA",{"v":1500,"d":"1,500"}]
[null,{"$f":"RazemAktywa","v":{"v":380800,"d":"380,800 zł"}},null,"WARTOŚĆ WYKUPU UBEZPIECZENIA NA ŻYCIE",{"v":24500,"d":"24,500"}]
[{"$nulls":3},"SUMA CZĘŚCIOWA",{"$f":"SUBTOTAL(109,Gotówka[WARTOŚĆ])","v":{"v":43300,"d":"43,300"}},null,null,"SUMA CZĘŚCIOWA",{"$f":"SUBTOTAL(109,Osobiste[WARTOŚĆ])","v":{"v":276500,"d":"276,500"}}]
[null,"RAZEM AKTYWA"]
[]
[]
[null,null," ","INWESTYCJE","WARTOŚĆ",null," ","EMERYTALNE","WARTOŚĆ"]
[{"$nulls":3},"AKCJE",{"v":15000,"d":"15,000"},null,null,"EMERYTURA"]
[{"$nulls":3},"OBLIGACJE",{"$nulls":3},"ŚWIADCZENIA Z BYŁEGO ZAKŁADU PRACY"]
[{"$nulls":3},"FUNDUSZE INWESTYCYJNE",{"$nulls":3},"IKE"]
[{"$nulls":3},"UDZIAŁY W PRZEDSIĘWZIĘCIACH",{"$nulls":3},"III filar",{"v":46000,"d":"46,000"}]
[{"$nulls":3},"INNE INWESTYCJE",{"$nulls":3},"II filar"]
[{"$nulls":7},"Akcjonariat pracowniczy"]
[{"$nulls":3},"SUMA CZĘŚCIOWA",{"$f":"SUBTOTAL(109,Inwestycje[WARTOŚĆ])","v":{"v":15000,"d":"15,000"}},null,null,"SUMA CZĘŚCIOWA",{"$f":"SUBTOTAL(109,Emerytalne[WARTOŚĆ])","v":{"v":46000,"d":"46,000"}}]

{"sheet":"Zobowiązania","index":2,"n_rows":14,"n_cols":10,"rows_kept":14,"merged":[[11,1,12,1],[13,1,14,1]]}
[]
[null,"ZOBOWIĄZANIA",{"$nulls":5},"PODSUMOWANIE MAJĄTKU NETTO",null," "]
[]
[null,null," ","NIEZABEZPIECZONE","NALEŻNOŚĆ",null," ","ZABEZPIECZONE","NALEŻNOŚĆ"]
[{"$nulls":3},"KARTY KREDYTOWE",{"v":1200,"d":"1,200"},null,null,"Kredyty na samochody",{"v":14500,"d":"14,500"}]
[{"$nulls":3},"RACHUNKI KREDYTOWE",{"v":3000,"d":"3,000"},null,null,"Kredyty na pojazdy turystyczne"]
[{"$nulls":3},"POŻYCZKI STUDENCKIE",{"v":17500,"d":"17,500"},null,null,"Pożyczki na urządzenia"]
[{"$nulls":3},"ALIMENTY",{"$nulls":3},"Hipoteki",{"v":144000,"d":"144,000"}]
[{"$nulls":3},"ŚWIADCZENIA NA RZECZ DZIECI",{"$nulls":3},"Pożyczki pod zastaw domu",{"v":21000,"d":"21,000"}]
[{"$nulls":3},"NALEŻNOŚCI PODATKOWE",{"v":8000,"d":"8,000"},null,null,"Inne pożyczki"]
[{"$nulls":3},"INNE",{"v":6000,"d":"6,000"},null,null,"Należności podatkowe",{"v":4000,"d":"4,000"}]
[null,{"$f":"RazemZobowiązania","v":{"v":221200,"d":"221,200 zł"}},{"$nulls":5},"Inne",{"v":2000,"d":"2,000"}]
[{"$nulls":3},"SUMA CZĘŚCIOWA",{"$f":"SUBTOTAL(109,Niezabezpieczone[NALEŻNOŚĆ])","v":{"v":35700,"d":"35,700"}},null,null,"SUMA CZĘŚCIOWA",{"$f":"SUBTOTAL(109,Zabezpieczone[NALEŻNOŚĆ])","v":{"v":185500,"d":"185,500"}}]
[null,"RAZEM ZOBOWIĄZANIA"]

{"sheet":"obliczenia ","index":3,"n_rows":23,"n_cols":3,"rows_kept":23,"hidden":true}
[]
[null,"*** Ten arkusz powinien pozostać ukryty ***"]
{"$rows_empty":8}
[null,{"$f":"Gotówka[[#Headers],[GOTÓWKA]]","v":"GOTÓWKA"},{"$f":"SUM(Gotówka[WARTOŚĆ])","v":{"v":43300,"d":"43,300 zł"}}]
[null,{"$f":"Inwestycje[[#Headers],[INWESTYCJE]]","v":"INWESTYCJE"},{"$f":"SUM(Inwestycje[WARTOŚĆ])","v":{"v":15000,"d":"15,000 zł"}}]
[null,{"$f":"Emerytalne[[#Headers],[EMERYTALNE]]","v":"EMERYTALNE"},{"$f":"SUM(Emerytalne[WARTOŚĆ])","v":{"v":46000,"d":"46,000 zł"}}]
[null,{"$f":"Osobiste[[#Headers],[OSOBISTE]]","v":"OSOBISTE"},{"$f":"SUM(Osobiste[WARTOŚĆ])","v":{"v":276500,"d":"276,500 zł"}}]
[null,"Razem aktywa",{"$f":"SUM(Gotówka[WARTOŚĆ],Inwestycje[WARTOŚĆ],Emerytalne[WARTOŚĆ],Osobiste[WARTOŚĆ])","v":{"v":380800,"d":"380,800 zł"}}]
[]
[]
[null,{"$f":"Niezabezpieczone[[#Headers],[NIEZABEZPIECZONE]]","v":"NIEZABEZPIECZONE"},{"$f":"SUM(Niezabezpieczone[NALEŻNOŚĆ])","v":{"v":35700,"d":"35,700 zł"}}]
[null,{"$f":"Zabezpieczone[[#Headers],[ZABEZPIECZONE]]","v":"ZABEZPIECZONE"},{"$f":"SUM(Zabezpieczone[NALEŻNOŚĆ])","v":{"v":185500,"d":"185,500 zł"}}]
[null,"Razem zobowiązania",{"$f":"SUM(Niezabezpieczone[NALEŻNOŚĆ],Zabezpieczone[NALEŻNOŚĆ])","v":{"v":221200,"d":"221,200 zł"}}]
[]
[]
[null,"Majątek netto",{"$f":"C15-C20","v":{"v":159600,"d":"159,600 zł"}}]