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

{"sheet":"Osobisty budżet miesięczny","index":0,"n_rows":63,"n_cols":9,"rows_kept":63,"merged":[[0,0,0,8],[2,5,2,6],[7,5,7,6]]}
["Osobisty budżet miesięczny"]
[]
[null,"Całkowite planowane koszty","Całkowite rzeczywiste koszty","Całkowita różnica",null,"Planowane miesięczne przychody"]
[null,{"$f":"SUM(B18,B27,B33,B38,B45,B54,B63,G41,G47,G52,G57,G63)","v":{"v":1195,"d":"1,195 zł"}},{"$f":"SUM(C18,C27,C33,C38,C45,C54,C63,H41,H47,H52,H57,H63)","v":{"v":1236,"d":"1,236 zł"}},{"$f":"SUM(D18,D27,D33,D38,D45,D54,D63,I41,I47,I52,I57,I63)","v":{"v":-41,"d":"-41 zł"}},null,"Przychód 1",{"v":4300,"d":"4,300 zł"}]
[null,"Planowane","Rzeczywiste",null,null,"Dodatkowe przychody",{"v":300,"d":"300 zł"}]
[null,"koszty","koszty","Różnica",null,"Całkowite przychody miesięczne",{"$f":"SUM(G4:G5)","v":{"v":4600,"d":"4,600 zł"}}]
["Mieszkanie"]
["Hipoteka lub wynajem",{"v":1000,"d":"1,000 zł"},{"v":1000,"d":"1,000 zł"},{"$f":"B8-C8","v":{"v":0,"d":"0 zł"}},null,"Rzeczywiste miesięczne przychody"]
["Telefon",{"v":54,"d":"54 zł"},{"v":100,"d":"100 zł"},{"v":-46,"d":"-46 zł"},null,"Przychód 1",{"v":4000,"d":"4,000 zł"}]
["Elektryczność",{"v":44,"d":"44 zł"},{"v":56,"d":"56 zł"},{"v":-12,"d":"-12 zł"},null,"Dodatkowe przychody",{"v":300,"d":"300 zł"}]
["Gaz",{"v":22,"d":"22 zł"},{"v":28,"d":"28 zł"},{"v":-6,"d":"-6 zł"},null,"Całkowite przychody miesięczne",{"$f":"SUM(G9:G10)","v":{"v":4300,"d":"4,300 zł"}}]
["Woda i kanalizacja",{"v":8,"d":"8 zł"},{"v":8,"d":"8 zł"},{"v":0,"d":"0 zł"}]
["Telewizja kablowa",{"v":34,"d":"34 zł"},{"v":34,"d":"34 zł"},{"v":0,"d":"0 zł"},null,"Planowane saldo\n(Planowane przychody minus wydatki)",{"$f":"G6-B4","v":{"v":3405,"d":"3,405 zł"}}]
["Wywóz śmieci",{"v":10,"d":"10 zł"},{"v":10,"d":"10 zł"},{"v":0,"d":"0 zł"}]
["Konserwacja i naprawy",{"v":23,"d":"23 zł"},{"v":0,"d":"0 zł"},{"v":23,"d":"23 zł"},null,"Saldo rzeczywiste\n(Rzeczywiste przychody minus wydatki)",{"$f":"G11-C4","v":{"v":3064,"d":"3,064 zł"}}]
["Towary dodatkowe",{"v":0,"d":"0 zł"},{"v":0,"d":"0 zł"},{"v":0,"d":"0 zł"}]
["Inne",{"v":0,"d":"0 zł"},{"v":0,"d":"0 zł"},{"v":0,"d":"0 zł"},null,"Różnica (rzeczywiste minus planowane)",{"$f":"G15-G13","v":{"v":-341,"d":"-341 zł"}}]
["Sumy częściowe",{"$f":"SUM(B8:B17)","v":{"v":1195,"d":"1,195 zł"}},{"$f":"SUM(C8:C17)","v":{"v":1236,"d":"1,236 zł"}},{"$f":"SUM(D8:D17)","v":{"v":-41,"d":"-41 zł"}}]
["Transport"]
["Opłata za samochód",null,null,{"$f":"B20-C20","v":{"v":0,"d":"0 zł"}}]
["Opłaty za przejazd autobusem/taksówką",null,null,{"v":0,"d":"0 zł"}]
["Ubezpieczenie",null,null,{"v":0,"d":"0 zł"}]
["Licencje",null,null,{"v":0,"d":"0 zł"}]
["Paliwo",null,null,{"v":0,"d":"0 zł"}]
["Konserwacja",null,null,{"v":0,"d":"0 zł"}]
["Inne",null,null,{"v":0,"d":"0 zł"}]
["Sumy częściowe",{"$f":"SUM(B20:B26)","v":{"v":0,"d":"0 zł"}},{"$f":"SUM(C20:C26)","v":{"v":0,"d":"0 zł"}},{"$f":"SUM(D20:D26)","v":{"v":0,"d":"0 zł"}}]
["Ubezpieczenie"]
["Dom",null,null,{"$f":"B29-C29","v":{"v":0,"d":"0 zł"}}]
["Zdrowie",null,null,{"$f":"B30-C30","v":{"v":0,"d":"0 zł"}}]
["Życie",null,null,{"$f":"B31-C31","v":{"v":0,"d":"0 zł"}}]
["Inne",null,null,{"$f":"B32-C32","v":{"v":0,"d":"0 zł"}},null,null,"Planowane","Rzeczywiste"]
["Sumy częściowe",{"$f":"SUM(B29:B32)","v":{"v":0,"d":"0 zł"}},{"$f":"SUM(C29:C32)","v":{"v":0,"d":"0 zł"}},{"$f":"SUM(D29:D32)","v":{"v":0,"d":"0 zł"}},null,null,"koszty","koszty","Różnica"]
["Żywność",{"$nulls":4},"Pożyczki"]
["Warzywa",null,null,{"$f":"B35-C35","v":{"v":0,"d":"0 zł"}},null,"Osobiste",null,null,{"$f":"G35-H35","v":{"v":0,"d":"0 zł"}}]
["Obiady poza domem",null,null,{"$f":"B36-C36","v":{"v":0,"d":"0 zł"}},null,"Edukacyjne",null,null,{"v":0,"d":"0 zł"}]
["Inne",null,null,{"$f":"B37-C37","v":{"v":0,"d":"0 zł"}},null,"Karta kredytowa",null,null,{"v":0,"d":"0 zł"}]
["Sumy częściowe",{"$f":"SUM(B35:B37)","v":{"v":0,"d":"0 zł"}},{"$f":"SUM(C35:C37)","v":{"v":0,"d":"0 zł"}},{"$f":"SUM(D35:D37)","v":{"v":0,"d":"0 zł"}},null,"Karta kredytowa",null,null,{"v":0,"d":"0 zł"}]
["Zwierzęta",{"$nulls":4},"Karta kredytowa",null,null,{"v":0,"d":"0 zł"}]
["Żywność",null,null,{"$f":"B40-C40","v":{"v":0,"d":"0 zł"}},null,"Inne",null,null,{"v":0,"d":"0 zł"}]
["Opieka medyczna",null,null,{"$f":"B41-C41","v":{"v":0,"d":"0 zł"}},null,"Sumy częściowe",{"$f":"SUM(G35:G40)","v":{"v":0,"d":"0 zł"}},{"$f":"SUM(H35:H40)","v":{"v":0,"d":"0 zł"}},{"$f":"SUM(I35:I40)","v":{"v":0,"d":"0 zł"}}]
["Obrządzanie koni",null,null,{"$f":"B42-C42","v":{"v":0,"d":"0 zł"}},null,"Podatki"]
["Zabawki",null,null,{"$f":"B43-C43","v":{"v":0,"d":"0 zł"}},null,"Federalne",null,null,{"$f":"G43-H43","v":{"v":0,"d":"0 zł"}}]
["Inne",null,null,{"$f":"B44-C44","v":{"v":0,"d":"0 zł"}},null,"Stanowe",null,null,{"$f":"G44-H44","v":{"v":0,"d":"0 zł"}}]
["Sumy częściowe",{"$f":"SUM(B40:B44)","v":{"v":0,"d":"0 zł"}},{"$f":"SUM(C40:C44)","v":{"v":0,"d":"0 zł"}},{"$f":"SUM(D40:D44)","v":{"v":0,"d":"0 zł"}},null,"Lokalne",null,null,{"$f":"G45-H45","v":{"v":0,"d":"0 zł"}}]
["Opieka osobista",{"$nulls":4},"Inne",null,null,{"$f":"G46-H46","v":{"v":0,"d":"0 zł"}}]
["Opieka medyczna",null,null,{"$f":"B47-C47","v":{"v":0,"d":"0 zł"}},null,"Sumy częściowe",{"$f":"SUM(G43:G46)","v":{"v":0,"d":"0 zł"}},{"$f":"SUM(H43:H46)","v":{"v":0,"d":"0 zł"}},{"$f":"SUM(I43:I46)","v":{"v":0,"d":"0 zł"}}]
["Włosy/paznokcie",null,null,{"v":0,"d":"0 zł"},null,"Oszczędności lub inwestycje"]
["Odzież",null,null,{"v":0,"d":"0 zł"},null,"Konto emerytalne",null,null,{"$f":"G49-H49","v":{"v":0,"d":"0 zł"}}]
["Czyszczenie chemiczne",null,null,{"v":0,"d":"0 zł"},null,"Konto inwestycyjne",null,null,{"$f":"G50-H50","v":{"v":0,"d":"0 zł"}}]
["Klub fitness",null,null,{"v":0,"d":"0 zł"},null,"Inne",null,null,{"$f":"G51-H51","v":{"v":0,"d":"0 zł"}}]
["Wpłaty i opłaty na rzecz organizacji",null,null,{"v":0,"d":"0 zł"},null,"Sumy częściowe",{"$f":"SUM(G49:G51)","v":{"v":0,"d":"0 zł"}},{"$f":"SUM(H49:H51)","v":{"v":0,"d":"0 zł"}},{"$f":"SUM(I49:I51)","v":{"v":0,"d":"0 zł"}}]
["Inne",null,null,{"v":0,"d":"0 zł"},null,"Prezenty i donacje"]
["Sumy częściowe",{"$f":"SUM(B47:B53)","v":{"v":0,"d":"0 zł"}},{"$f":"SUM(C47:C53)","v":{"v":0,"d":"0 zł"}},{"$f":"SUM(D47:D53)","v":{"v":0,"d":"0 zł"}},null,"Organizacja charytatywna 1",null,null,{"$f":"G54-H54","v":{"v":0,"d":"0 zł"}}]
["Rozrywka",{"$nulls":4},"Organizacja charytatywna 2",null,null,{"$f":"G55-H55","v":{"v":0,"d":"0 zł"}}]
["Wideo/DVD",null,null,{"$f":"B56-C56","v":{"v":0,"d":"0 zł"}},null,"Organizacja charytatywna 3",null,null,{"$f":"G56-H56","v":{"v":0,"d":"0 zł"}}]
["Dyski CD",null,null,{"v":0,"d":"0 zł"},null,"Sumy częściowe",{"$f":"SUM(G54:G56)","v":{"v":0,"d":"0 zł"}},{"$f":"SUM(H54:H56)","v":{"v":0,"d":"0 zł"}},{"$f":"SUM(I54:I56)","v":{"v":0,"d":"0 zł"}}]
["Filmy",null,null,{"v":0,"d":"0 zł"},null,"Prawne"]
["Koncerty",null,null,{"v":0,"d":"0 zł"},null,"Prawnicy",null,null,{"$f":"G59-H59","v":{"v":0,"d":"0 zł"}}]
["Wydarzenia sportowe",null,null,{"v":0,"d":"0 zł"},null,"Alimenty",null,null,{"$f":"G60-H60","v":{"v":0,"d":"0 zł"}}]
["Teatr",null,null,{"v":0,"d":"0 zł"},null,"Opłaty związane z zastawem lub orzeczeniami sądowymi",null,null,{"$f":"G61-H61","v":{"v":0,"d":"0 zł"}}]
["Inne",null,null,{"v":0,"d":"0 zł"},null,"Inne",null,null,{"$f":"G62-H62","v":{"v":0,"d":"0 zł"}}]
["Sumy częściowe",{"$f":"SUM(B56:B62)","v":{"v":0,"d":"0 zł"}},{"$f":"SUM(C56:C62)","v":{"v":0,"d":"0 zł"}},{"$f":"SUM(D56:D62)","v":{"v":0,"d":"0 zł"}},null,"Sumy częściowe",{"$f":"SUM(G59:G62)","v":{"v":0,"d":"0 zł"}},{"$f":"SUM(H59:H62)","v":{"v":0,"d":"0 zł"}},{"$f":"SUM(I59:I62)","v":{"v":0,"d":"0 zł"}}]