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

{"sheet":"Budżet rodzinny","index":0,"n_rows":28,"n_cols":16,"rows_kept":28}
[null,"KOWALSCY — BUDŻET RODZINNY"]
[null,"ROK:",2013]
[]
[null,"DOSTĘPNA GOTÓWKA","STY","LUT","MAR","KWI","MAJ","CZE","LIP","SIE","WRZ","PAŹ","LIS","GRU","SUMA OPR","TREND"]
[null,"Gotówka miesięczna",{"$f":"tblPrzychód[[#Totals],[STY]]-tblWydatki[[#Totals],[STY]]","v":{"v":1220,"d":"1,220.00 zł"}},{"$f":"tblPrzychód[[#Totals],[LUT]]-tblWydatki[[#Totals],[LUT]]","v":{"v":1587,"d":"1,587.00 zł"}},{"$f":"tblPrzychód[[#Totals],[MAR]]-tblWydatki[[#Totals],[MAR]]","v":{"v":1174,"d":"1,174.00 zł"}},{"$f":"tblPrzychód[[#Totals],[KWI]]-tblWydatki[[#Totals],[KWI]]","v":{"v":1445,"d":"1,445.00 zł"}},{"$f":"tblPrzychód[[#Totals],[MAJ]]-tblWydatki[[#Totals],[MAJ]]","v":{"v":1391,"d":"1,391.00 zł"}},{"$f":"tblPrzychód[[#Totals],[CZE]]-tblWydatki[[#Totals],[CZE]]","v":{"v":1434,"d":"1,434.00 zł"}},{"$f":"tblPrzychód[[#Totals],[LIP]]-tblWydatki[[#Totals],[LIP]]","v":{"v":1085,"d":"1,085.00 zł"}},{"$f":"tblPrzychód[[#Totals],[SIE]]-tblWydatki[[#Totals],[SIE]]","v":{"v":1181,"d":"1,181.00 zł"}},{"$f":"tblPrzychód[[#Totals],[WRZ]]-tblWydatki[[#Totals],[WRZ]]","v":{"v":1445,"d":"1,445.00 zł"}},{"$f":"tblPrzychód[[#Totals],[PAŹ]]-tblWydatki[[#Totals],[PAŹ]]","v":{"v":1466,"d":"1,466.00 zł"}},{"$f":"tblPrzychód[[#Totals],[LIS]]-tblWydatki[[#Totals],[LIS]]","v":{"v":0,"d":"0.00 zł"}},{"$f":"tblPrzychód[[#Totals],[GRU]]-tblWydatki[[#Totals],[GRU]]","v":{"v":0,"d":"0.00 zł"}},{"$f":"tblPrzychód[[#Totals],[SUMA OPR]]-tblWydatki[[#Totals],[SUMA OPR]]","v":{"v":13428,"d":"13,428.00 zł"}}]
[]
[null,"TYP PRZYCHODU","STY","LUT","MAR","KWI","MAJ","CZE","LIP","SIE","WRZ","PAŹ","LIS","GRU","SUMA OPR","TREND"]
[null,"Przychód 1",{"v":4000,"d":"4,000.00 zł"},{"v":4410,"d":"4,410.00 zł"},{"v":4019,"d":"4,019.00 zł"},{"v":4263,"d":"4,263.00 zł"},{"v":4123,"d":"4,123.00 zł"},{"v":4308,"d":"4,308.00 zł"},{"v":4162,"d":"4,162.00 zł"},{"v":4165,"d":"4,165.00 zł"},{"v":4248,"d":"4,248.00 zł"},{"v":4324,"d":"4,324.00 zł"},null,null,{"$f":"SUM(tblPrzychód[[#This Row],[STY]:[GRU]])","v":{"v":42022,"d":"42,022.00 zł"}}]
[null,"Przychód 2",{"v":275,"d":"275.00 zł"},{"v":296,"d":"296.00 zł"},{"v":251,"d":"251.00 zł"},{"v":269,"d":"269.00 zł"},{"v":252,"d":"252.00 zł"},{"v":252,"d":"252.00 zł"},{"v":262,"d":"262.00 zł"},{"v":258,"d":"258.00 zł"},{"v":296,"d":"296.00 zł"},{"v":270,"d":"270.00 zł"},null,null,{"$f":"SUM(tblPrzychód[[#This Row],[STY]:[GRU]])","v":{"v":2681,"d":"2,681.00 zł"}}]
[null,"Inne przychody",{"v":500,"d":"500.00 zł"},{"v":507,"d":"507.00 zł"},{"v":551,"d":"551.00 zł"},{"v":556,"d":"556.00 zł"},{"v":588,"d":"588.00 zł"},{"v":534,"d":"534.00 zł"},{"v":533,"d":"533.00 zł"},{"v":585,"d":"585.00 zł"},{"v":560,"d":"560.00 zł"},{"v":520,"d":"520.00 zł"},null,null,{"$f":"SUM(tblPrzychód[[#This Row],[STY]:[GRU]])","v":{"v":5434,"d":"5,434.00 zł"}}]
[null,"ŁĄCZNY PRZYCHÓD",{"$f":"SUBTOTAL(109,tblPrzychód[STY])","v":{"v":4775,"d":"4,775.00 zł"}},{"$f":"SUBTOTAL(109,tblPrzychód[LUT])","v":{"v":5213,"d":"5,213.00 zł"}},{"$f":"SUBTOTAL(109,tblPrzychód[MAR])","v":{"v":4821,"d":"4,821.00 zł"}},{"$f":"SUBTOTAL(109,tblPrzychód[KWI])","v":{"v":5088,"d":"5,088.00 zł"}},{"$f":"SUBTOTAL(109,tblPrzychód[MAJ])","v":{"v":4963,"d":"4,963.00 zł"}},{"$f":"SUBTOTAL(109,tblPrzychód[CZE])","v":{"v":5094,"d":"5,094.00 zł"}},{"$f":"SUBTOTAL(109,tblPrzychód[LIP])","v":{"v":4957,"d":"4,957.00 zł"}},{"$f":"SUBTOTAL(109,tblPrzychód[SIE])","v":{"v":5008,"d":"5,008.00 zł"}},{"$f":"SUBTOTAL(109,tblPrzychód[WRZ])","v":{"v":5104,"d":"5,104.00 zł"}},{"$f":"SUBTOTAL(109,tblPrzychód[PAŹ])","v":{"v":5114,"d":"5,114.00 zł"}},{"$f":"SUBTOTAL(109,tblPrzychód[LIS])","v":{"v":0,"d":"0.00 zł"}},{"$f":"SUBTOTAL(109,tblPrzychód[GRU])","v":{"v":0,"d":"0.00 zł"}},{"$f":"SUBTOTAL(109,tblPrzychód[SUMA OPR])","v":{"v":50137,"d":"50,137.00 zł"}}]
[]
[null,"WYDATKI","STY","LUT","MAR","KWI","MAJ","CZE","LIP","SIE","WRZ","PAŹ","LIS","GRU","SUMA OPR","TREND"]
[null,"Utrzymanie domu",{"v":1500,"d":"1,500.00 zł"},{"v":1500,"d":"1,500.00 zł"},{"v":1500,"d":"1,500.00 zł"},{"v":1500,"d":"1,500.00 zł"},{"v":1500,"d":"1,500.00 zł"},{"v":1500,"d":"1,500.00 zł"},{"v":1500,"d":"1,500.00 zł"},{"v":1500,"d":"1,500.00 zł"},{"v":1500,"d":"1,500.00 zł"},{"v":1500,"d":"1,500.00 zł"},null,null,{"$f":"SUM(tblWydatki[[#This Row],[STY]:[GRU]])","v":{"v":15000,"d":"15,000.00 zł"}}]
[null,"Artykuły spożywcze",{"v":250,"d":"250.00 zł"},{"v":331,"d":"331.00 zł"},{"v":299,"d":"299.00 zł"},{"v":333,"d":"333.00 zł"},{"v":324,"d":"324.00 zł"},{"v":313,"d":"313.00 zł"},{"v":338,"d":"338.00 zł"},{"v":225,"d":"225.00 zł"},{"v":258,"d":"258.00 zł"},{"v":322,"d":"322.00 zł"},null,null,{"$f":"SUM(tblWydatki[[#This Row],[STY]:[GRU]])","v":{"v":2993,"d":"2,993.00 zł"}}]
[null,"Opłaty za samochód",{"v":345,"d":"345.00 zł"},{"v":345,"d":"345.00 zł"},{"v":345,"d":"345.00 zł"},{"v":345,"d":"345.00 zł"},{"v":345,"d":"345.00 zł"},{"v":345,"d":"345.00 zł"},{"v":345,"d":"345.00 zł"},{"v":345,"d":"345.00 zł"},{"v":345,"d":"345.00 zł"},{"v":345,"d":"345.00 zł"},null,null,{"$f":"SUM(tblWydatki[[#This Row],[STY]:[GRU]])","v":{"v":3450,"d":"3,450.00 zł"}}]
[null,"Ubezpieczenie",{"v":120,"d":"120.00 zł"},{"v":120,"d":"120.00 zł"},{"v":120,"d":"120.00 zł"},{"v":120,"d":"120.00 zł"},{"v":120,"d":"120.00 zł"},{"v":120,"d":"120.00 zł"},{"v":120,"d":"120.00 zł"},{"v":120,"d":"120.00 zł"},{"v":120,"d":"120.00 zł"},{"v":120,"d":"120.00 zł"},null,null,{"$f":"SUM(tblWydatki[[#This Row],[STY]:[GRU]])","v":{"v":1200,"d":"1,200.00 zł"}}]
[null,"Telefon domowy",{"v":50,"d":"50.00 zł"},{"v":50,"d":"50.00 zł"},{"v":50,"d":"50.00 zł"},{"v":50,"d":"50.00 zł"},{"v":50,"d":"50.00 zł"},{"v":50,"d":"50.00 zł"},{"v":50,"d":"50.00 zł"},{"v":50,"d":"50.00 zł"},{"v":50,"d":"50.00 zł"},{"v":50,"d":"50.00 zł"},null,null,{"$f":"SUM(tblWydatki[[#This Row],[STY]:[GRU]])","v":{"v":500,"d":"500.00 zł"}}]
[null,"Telefon komórkowy",{"v":72,"d":"72.00 zł"},{"v":70,"d":"70.00 zł"},{"v":80,"d":"80.00 zł"},{"v":70,"d":"70.00 zł"},{"v":75,"d":"75.00 zł"},{"v":80,"d":"80.00 zł"},{"v":90,"d":"90.00 zł"},{"v":73,"d":"73.00 zł"},{"v":75,"d":"75.00 zł"},{"v":70,"d":"70.00 zł"},null,null,{"$f":"SUM(tblWydatki[[#This Row],[STY]:[GRU]])","v":{"v":755,"d":"755.00 zł"}}]
[null,"Telewizja kablowa",{"v":60,"d":"60.00 zł"},{"v":63,"d":"63.00 zł"},{"v":65,"d":"65.00 zł"},{"v":60,"d":"60.00 zł"},{"v":65,"d":"65.00 zł"},{"v":60,"d":"60.00 zł"},{"v":63,"d":"63.00 zł"},{"v":60,"d":"60.00 zł"},{"v":63,"d":"63.00 zł"},{"v":60,"d":"60.00 zł"},null,null,{"$f":"SUM(tblWydatki[[#This Row],[STY]:[GRU]])","v":{"v":619,"d":"619.00 zł"}}]
[null,"Internet",{"v":45,"d":"45.00 zł"},{"v":45,"d":"45.00 zł"},{"v":45,"d":"45.00 zł"},{"v":45,"d":"45.00 zł"},{"v":45,"d":"45.00 zł"},{"v":45,"d":"45.00 zł"},{"v":45,"d":"45.00 zł"},{"v":45,"d":"45.00 zł"},{"v":45,"d":"45.00 zł"},{"v":45,"d":"45.00 zł"},null,null,{"$f":"SUM(tblWydatki[[#This Row],[STY]:[GRU]])","v":{"v":450,"d":"450.00 zł"}}]
[null,"Energia elektryczna",{"v":155,"d":"155.00 zł"},{"v":155,"d":"155.00 zł"},{"v":158,"d":"158.00 zł"},{"v":160,"d":"160.00 zł"},{"v":165,"d":"165.00 zł"},{"v":200,"d":"200.00 zł"},{"v":340,"d":"340.00 zł"},{"v":350,"d":"350.00 zł"},{"v":240,"d":"240.00 zł"},{"v":180,"d":"180.00 zł"},null,null,{"$f":"SUM(tblWydatki[[#This Row],[STY]:[GRU]])","v":{"v":2103,"d":"2,103.00 zł"}}]
[null,"Woda",{"v":35,"d":"35.00 zł"},{"v":35,"d":"35.00 zł"},{"v":37,"d":"37.00 zł"},{"v":39,"d":"39.00 zł"},{"v":45,"d":"45.00 zł"},{"v":42,"d":"42.00 zł"},{"v":42,"d":"42.00 zł"},{"v":36,"d":"36.00 zł"},{"v":38,"d":"38.00 zł"},{"v":40,"d":"40.00 zł"},null,null,{"$f":"SUM(tblWydatki[[#This Row],[STY]:[GRU]])","v":{"v":389,"d":"389.00 zł"}}]
[null,"Paliwo",{"v":50,"d":"50.00 zł"},{"v":45,"d":"45.00 zł"},{"v":40,"d":"40.00 zł"},{"v":40,"d":"40.00 zł"},{"v":42,"d":"42.00 zł"},{"v":50,"d":"50.00 zł"},{"v":55,"d":"55.00 zł"},{"v":40,"d":"40.00 zł"},{"v":43,"d":"43.00 zł"},{"v":30,"d":"30.00 zł"},null,null,{"$f":"SUM(tblWydatki[[#This Row],[STY]:[GRU]])","v":{"v":435,"d":"435.00 zł"}}]
[null,"Rozrywka",{"v":123,"d":"123.00 zł"},{"v":92,"d":"92.00 zł"},{"v":58,"d":"58.00 zł"},{"v":131,"d":"131.00 zł"},{"v":46,"d":"46.00 zł"},{"v":105,"d":"105.00 zł"},{"v":84,"d":"84.00 zł"},{"v":108,"d":"108.00 zł"},{"v":132,"d":"132.00 zł"},{"v":136,"d":"136.00 zł"},null,null,{"$f":"SUM(tblWydatki[[#This Row],[STY]:[GRU]])","v":{"v":1015,"d":"1,015.00 zł"}}]
[null,"Czesne",{"v":550,"d":"550.00 zł"},{"v":550,"d":"550.00 zł"},{"v":550,"d":"550.00 zł"},{"v":550,"d":"550.00 zł"},{"v":550,"d":"550.00 zł"},{"v":550,"d":"550.00 zł"},{"v":550,"d":"550.00 zł"},{"v":550,"d":"550.00 zł"},{"v":550,"d":"550.00 zł"},{"v":550,"d":"550.00 zł"},null,null,{"$f":"SUM(tblWydatki[[#This Row],[STY]:[GRU]])","v":{"v":5500,"d":"5,500.00 zł"}}]
[null,"Oszczędności",{"v":200,"d":"200.00 zł"},{"v":225,"d":"225.00 zł"},{"v":300,"d":"300.00 zł"},{"v":200,"d":"200.00 zł"},{"v":200,"d":"200.00 zł"},{"v":200,"d":"200.00 zł"},{"v":250,"d":"250.00 zł"},{"v":325,"d":"325.00 zł"},{"v":200,"d":"200.00 zł"},{"v":200,"d":"200.00 zł"},null,null,{"$f":"SUM(tblWydatki[[#This Row],[STY]:[GRU]])","v":{"v":2300,"d":"2,300.00 zł"}}]
[null,"WYDATKI RAZEM",{"$f":"SUBTOTAL(109,tblWydatki[STY])","v":{"v":3555,"d":"3,555.00 zł"}},{"$f":"SUBTOTAL(109,tblWydatki[LUT])","v":{"v":3626,"d":"3,626.00 zł"}},{"$f":"SUBTOTAL(109,tblWydatki[MAR])","v":{"v":3647,"d":"3,647.00 zł"}},{"$f":"SUBTOTAL(109,tblWydatki[KWI])","v":{"v":3643,"d":"3,643.00 zł"}},{"$f":"SUBTOTAL(109,tblWydatki[MAJ])","v":{"v":3572,"d":"3,572.00 zł"}},{"$f":"SUBTOTAL(109,tblWydatki[CZE])","v":{"v":3660,"d":"3,660.00 zł"}},{"$f":"SUBTOTAL(109,tblWydatki[LIP])","v":{"v":3872,"d":"3,872.00 zł"}},{"$f":"SUBTOTAL(109,tblWydatki[SIE])","v":{"v":3827,"d":"3,827.00 zł"}},{"$f":"SUBTOTAL(109,tblWydatki[WRZ])","v":{"v":3659,"d":"3,659.00 zł"}},{"$f":"SUBTOTAL(109,tblWydatki[PAŹ])","v":{"v":3648,"d":"3,648.00 zł"}},{"$f":"SUBTOTAL(109,tblWydatki[LIS])","v":{"v":0,"d":"0.00 zł"}},{"$f":"SUBTOTAL(109,tblWydatki[GRU])","v":{"v":0,"d":"0.00 zł"}},{"$f":"SUBTOTAL(109,tblWydatki[SUMA OPR])","v":{"v":36709,"d":"36,709.00 zł"}}]