{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Miesięczny budżet rodziny"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Miesięczny budżet rodziny","index":0,"n_rows":67,"n_cols":9,"rows_kept":67,"merged":[[0,0,0,8],[2,5,2,6],[8,5,8,6]]}
["Miesięczny budżet rodziny"]
[]
[null,"Całkowite planowane koszty","Całkowite rzeczywiste koszty","Całkowita różnica",null,"Planowane miesięczne przychody"]
[null,{"$f":"SUM(B19,B29,B35,B40,B51,B58,B67,G36,G44,G50,G56,G61,G67)","v":{"v":1195,"d":"1,195 zł"}},{"$f":"SUM(C19,C29,C35,C40,C51,C58,C67,H36,H44,H50,H56,H61,H67)","v":{"v":1236,"d":"1,236 zł"}},{"$f":"SUM(D19,D29,D35,D40,D51,D58,D67,I36,I44,I50,I56,I61,I67)","v":{"v":-41,"d":"-41 zł"}},null,"Przychód 1",{"v":4000,"d":"4,000 zł"}]
[null,"Planowane","Rzeczywiste",null,null,"Przychód 2",{"v":1300,"d":"1,300 zł"}]
[null,"koszty","koszty","Różnica",null,"Dodatkowe przychody",{"v":300,"d":"300 zł"}]
["Mieszkanie",{"$nulls":4},"Całkowite przychody miesięczne",{"$f":"SUM(G4:G6)","v":{"v":5600,"d":"5,600 zł"}}]
["Hipoteka lub wynajem",{"v":1000,"d":"1,000 zł"},{"v":1000,"d":"1,000 zł"},{"$f":"B8-C8","v":{"v":0,"d":"0 zł"}}]
["Druga hipoteka lub wynajem",{"v":0,"d":"0 zł"},{"v":0,"d":"0 zł"},{"v":0,"d":"0 zł"},null,"Rzeczywiste miesięczne przychody"]
["Telefon",{"v":54,"d":"54 zł"},{"v":100,"d":"100 zł"},{"v":-46,"d":"-46 zł"},null,"Przychód 1",{"v":4000,"d":"4,000 zł"}]
["Elektryczność",{"v":44,"d":"44 zł"},{"v":56,"d":"56 zł"},{"v":-12,"d":"-12 zł"},null,"Przychód 2",{"v":1300,"d":"1,300 zł"}]
["Gaz",{"v":22,"d":"22 zł"},{"v":28,"d":"28 zł"},{"v":-6,"d":"-6 zł"},null,"Dodatkowe przychody",{"v":300,"d":"300 zł"}]
["Woda i kanalizacja",{"v":8,"d":"8 zł"},{"v":8,"d":"8 zł"},{"v":0,"d":"0 zł"},null,"Całkowite przychody miesięczne",{"$f":"SUM(G10:G12)","v":{"v":5600,"d":"5,600 zł"}}]
["Telewizja kablowa",{"v":34,"d":"34 zł"},{"v":34,"d":"34 zł"},{"v":0,"d":"0 zł"}]
["Wywóz śmieci",{"v":10,"d":"10 zł"},{"v":10,"d":"10 zł"},{"v":0,"d":"0 zł"},null,"Planowane saldo\n(Planowane przychody minus wydatki)",{"$f":"G7-B4","v":{"v":4405,"d":"4,405 zł"}}]
["Konserwacja i naprawy",{"v":23,"d":"23 zł"},{"v":0,"d":"0 zł"},{"v":23,"d":"23 zł"}]
["Towary dodatkowe",{"v":0,"d":"0 zł"},{"v":0,"d":"0 zł"},{"v":0,"d":"0 zł"},null,"Saldo rzeczywiste\n(Rzeczywiste przychody minus wydatki)",{"$f":"G13-C4","v":{"v":4364,"d":"4,364 zł"}}]
["Inne",{"v":0,"d":"0 zł"},{"v":0,"d":"0 zł"},{"v":0,"d":"0 zł"}]
["Sumy częściowe",{"$f":"SUM(B8:B18)","v":{"v":1195,"d":"1,195 zł"}},{"$f":"SUM(C8:C18)","v":{"v":1236,"d":"1,236 zł"}},{"$f":"SUM(D8:D18)","v":{"v":-41,"d":"-41 zł"}},null,"Różnica (rzeczywiste minus planowane)",{"$f":"G17-G15","v":{"v":-41,"d":"-41 zł"}}]
["Transport"]
["Opłaty za samochód 1",null,null,{"$f":"B21-C21","v":{"v":0,"d":"0 zł"}}]
["Opłaty za samochód 2",null,null,{"v":0,"d":"0 zł"}]
["Opłaty za przejazd autobusem/taksówką",null,null,{"v":0,"d":"0 zł"}]
["Ubezpieczenie",null,null,{"v":0,"d":"0 zł"}]
["Licencje",null,null,{"v":0,"d":"0 zł"},null,null,"Planowane","Rzeczywiste"]
["Paliwo",null,null,{"v":0,"d":"0 zł"},null,null,"koszty","koszty","Różnica"]
["Konserwacja",null,null,{"v":0,"d":"0 zł"}]
["Inne",null,null,{"v":0,"d":"0 zł"},null,"Rozrywka"]
["Sumy częściowe",{"$f":"SUM(B21:B28)","v":{"v":0,"d":"0 zł"}},{"$f":"SUM(C21:C28)","v":{"v":0,"d":"0 zł"}},{"$f":"SUM(D21:D28)","v":{"v":0,"d":"0 zł"}},null,"Wideo/DVD",null,null,{"$f":"G29-H29","v":{"v":0,"d":"0 zł"}}]
["Ubezpieczenie",{"$nulls":4},"Dyski CD",null,null,{"v":0,"d":"0 zł"}]
["Dom",null,null,{"$f":"B31-C31","v":{"v":0,"d":"0 zł"}},null,"Filmy",null,null,{"v":0,"d":"0 zł"}]
["Zdrowie",null,null,{"$f":"B32-C32","v":{"v":0,"d":"0 zł"}},null,"Koncerty",null,null,{"v":0,"d":"0 zł"}]
["Życie",null,null,{"$f":"B33-C33","v":{"v":0,"d":"0 zł"}},null,"Wydarzenia sportowe",null,null,{"v":0,"d":"0 zł"}]
["Inne",null,null,{"$f":"B34-C34","v":{"v":0,"d":"0 zł"}},null,"Teatr",null,null,{"v":0,"d":"0 zł"}]
["Sumy częściowe",{"$f":"SUM(B31:B34)","v":{"v":0,"d":"0 zł"}},{"$f":"SUM(C31:C34)","v":{"v":0,"d":"0 zł"}},{"$f":"SUM(D31:D34)","v":{"v":0,"d":"0 zł"}},null,"Inne",null,null,{"v":0,"d":"0 zł"}]
["Żywność",{"$nulls":4},"Sumy częściowe",{"$f":"SUM(G29:G35)","v":{"v":0,"d":"0 zł"}},{"$f":"SUM(H29:H35)","v":{"v":0,"d":"0 zł"}},{"$f":"SUM(I29:I35)","v":{"v":0,"d":"0 zł"}}]
["Warzywa",null,null,{"$f":"B37-C37","v":{"v":0,"d":"0 zł"}},null,"Pożyczki"]
["Obiady poza domem",null,null,{"$f":"B38-C38","v":{"v":0,"d":"0 zł"}},null,"Osobiste",null,null,{"$f":"G38-H38","v":{"v":0,"d":"0 zł"}}]
["Inne",null,null,{"$f":"B39-C39","v":{"v":0,"d":"0 zł"}},null,"Edukacyjne",null,null,{"v":0,"d":"0 zł"}]
["Sumy częściowe",{"$f":"SUM(B37:B39)","v":{"v":0,"d":"0 zł"}},{"$f":"SUM(C37:C39)","v":{"v":0,"d":"0 zł"}},{"$f":"SUM(D37:D39)","v":{"v":0,"d":"0 zł"}},null,"Karta kredytowa",null,null,{"v":0,"d":"0 zł"}]
["Dzieci",{"$nulls":4},"Karta kredytowa",null,null,{"v":0,"d":"0 zł"}]
["Opieka medyczna",null,null,{"$f":"B42-C42","v":{"v":0,"d":"0 zł"}},null,"Karta kredytowa",null,null,{"v":0,"d":"0 zł"}]
["Odzież",null,null,{"v":0,"d":"0 zł"},null,"Inne",null,null,{"v":0,"d":"0 zł"}]
["Czesne",null,null,{"v":0,"d":"0 zł"},null,"Sumy częściowe",{"$f":"SUM(G38:G43)","v":{"v":0,"d":"0 zł"}},{"$f":"SUM(H38:H43)","v":{"v":0,"d":"0 zł"}},{"$f":"SUM(I38:I43)","v":{"v":0,"d":"0 zł"}}]
["Artykuły szkolne",null,null,{"v":0,"d":"0 zł"},null,"Podatki"]
["Wpłaty i opłaty na rzecz organizacji",null,null,{"v":0,"d":"0 zł"},null,"Federalne",null,null,{"$f":"G46-H46","v":{"v":0,"d":"0 zł"}}]
["Pieniądze na jedzenie",null,null,{"v":0,"d":"0 zł"},null,"Stanowe",null,null,{"$f":"G47-H47","v":{"v":0,"d":"0 zł"}}]
["Opieka nad dziećmi",null,null,{"v":0,"d":"0 zł"},null,"Lokalne",null,null,{"$f":"G48-H48","v":{"v":0,"d":"0 zł"}}]
["Zabawki/gry",null,null,{"v":0,"d":"0 zł"},null,"Inne",null,null,{"$f":"G49-H49","v":{"v":0,"d":"0 zł"}}]
["Inne",null,null,{"v":0,"d":"0 zł"},null,"Sumy częściowe",{"$f":"SUM(G46:G49)","v":{"v":0,"d":"0 zł"}},{"$f":"SUM(H46:H49)","v":{"v":0,"d":"0 zł"}},{"$f":"SUM(I46:I49)","v":{"v":0,"d":"0 zł"}}]
["Sumy częściowe",{"$f":"SUM(B42:B50)","v":{"v":0,"d":"0 zł"}},{"$f":"SUM(C42:C50)","v":{"v":0,"d":"0 zł"}},{"$f":"SUM(D42:D50)","v":{"v":0,"d":"0 zł"}},null,"Oszczędności lub inwestycje"]
["Zwierzęta",{"$nulls":4},"Konto emerytalne",null,null,{"$f":"G52-H52","v":{"v":0,"d":"0 zł"}}]
["Żywność",null,null,{"$f":"B53-C53","v":{"v":0,"d":"0 zł"}},null,"Konto inwestycyjne",null,null,{"$f":"G53-H53","v":{"v":0,"d":"0 zł"}}]
["Opieka medyczna",null,null,{"$f":"B54-C54","v":{"v":0,"d":"0 zł"}},null,"Szkoła wyższa",null,null,{"$f":"G54-H54","v":{"v":0,"d":"0 zł"}}]
["Obrządzanie koni",null,null,{"$f":"B55-C55","v":{"v":0,"d":"0 zł"}},null,"Inne",null,null,{"$f":"G55-H55","v":{"v":0,"d":"0 zł"}}]
["Zabawki",null,null,{"$f":"B56-C56","v":{"v":0,"d":"0 zł"}},null,"Sumy częściowe",{"$f":"SUM(G52:G55)","v":{"v":0,"d":"0 zł"}},{"$f":"SUM(H52:H55)","v":{"v":0,"d":"0 zł"}},{"$f":"SUM(I52:I55)","v":{"v":0,"d":"0 zł"}}]
["Inne",null,null,{"$f":"B57-C57","v":{"v":0,"d":"0 zł"}},null,"Prezenty i donacje"]
["Sumy częściowe",{"$f":"SUM(B53:B57)","v":{"v":0,"d":"0 zł"}},{"$f":"SUM(C53:C57)","v":{"v":0,"d":"0 zł"}},{"$f":"SUM(D53:D57)","v":{"v":0,"d":"0 zł"}},null,"Organizacja charytatywna 1",null,null,{"$f":"G58-H58","v":{"v":0,"d":"0 zł"}}]
["Opieka osobista",{"$nulls":4},"Organizacja charytatywna 2",null,null,{"$f":"G59-H59","v":{"v":0,"d":"0 zł"}}]
["Opieka medyczna",null,null,{"$f":"B60-C60","v":{"v":0,"d":"0 zł"}},null,"Organizacja charytatywna 3",null,null,{"$f":"G60-H60","v":{"v":0,"d":"0 zł"}}]
["Włosy/paznokcie",null,null,{"v":0,"d":"0 zł"},null,"Sumy częściowe",{"$f":"SUM(G58:G60)","v":{"v":0,"d":"0 zł"}},{"$f":"SUM(H58:H60)","v":{"v":0,"d":"0 zł"}},{"$f":"SUM(I58:I60)","v":{"v":0,"d":"0 zł"}}]
["Odzież",null,null,{"v":0,"d":"0 zł"},null,"Prawne"]
["Czyszczenie chemiczne",null,null,{"v":0,"d":"0 zł"},null,"Prawnicy",null,null,{"$f":"G63-H63","v":{"v":0,"d":"0 zł"}}]
["Klub fitness",null,null,{"v":0,"d":"0 zł"},null,"Alimenty",null,null,{"$f":"G64-H64","v":{"v":0,"d":"0 zł"}}]
["Wpłaty i opłaty na rzecz organizacji",null,null,{"v":0,"d":"0 zł"},null,"Opłaty związane z zastawem lub orzeczeniami sądowymi",null,null,{"$f":"G65-H65","v":{"v":0,"d":"0 zł"}}]
["Inne",null,null,{"v":0,"d":"0 zł"},null,"Inne",null,null,{"$f":"G66-H66","v":{"v":0,"d":"0 zł"}}]
["Sumy częściowe",{"$f":"SUM(B60:B66)","v":{"v":0,"d":"0 zł"}},{"$f":"SUM(C60:C66)","v":{"v":0,"d":"0 zł"}},{"$f":"SUM(D60:D66)","v":{"v":0,"d":"0 zł"}},null,"Sumy częściowe",{"$f":"SUM(G63:G66)","v":{"v":0,"d":"0 zł"}},{"$f":"SUM(H63:H66)","v":{"v":0,"d":"0 zł"}},{"$f":"SUM(I63:I66)","v":{"v":0,"d":"0 zł"}}]