{"text_format":"1","workbook":"xls","n_sheets":1,"sheets":["Osobný mesačný rozpočet"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Osobný mesačný rozpočet","index":0,"n_rows":66,"n_cols":10,"rows_kept":66,"cut":false,"hidden":false,"merged":[[1,1,3,9],[4,1,4,3],[5,1,7,1],[5,2,5,3],[5,6,6,8],[5,9,6,9],[6,2,6,3],[7,2,7,3],[7,6,8,8],[7,9,8,9],[9,1,11,1],[9,2,9,3],[9,6,11,8],[9,9,11,9],[10,2,10,3],[11,2,11,3],[64,6,65,8],[64,9,65,9],[60,6,61,8],[60,9,61,9],[62,6,63,8],[62,9,63,9]],"flags":["formulas_cached_only"]}
[]
[null,"Osobný mesačný rozpočet"]
[]
[]
[]
[null,"PREDPOKLADANÝ MESAČNÝ PRÍJEM","Príjem 1",null,4300,null,"PREDPOKLADANÝ ZOSTATOK   (Predpokladaný príjem mínus výdavky)",null,null,3405]
[null,null,"Osobitné príjmy",null,300]
[null,null,"Mesačný príjem celkom",null,4600,null,"SKUTOČNÝ ZOSTATOK   (Skutočný zostatok mínus výdavky)",null,null,3064]
[]
[null,"SKUTOČNÝ MESAČNÝ PRÍJEM","Príjem 1",null,4000,null,"ROZDIEL   (Skutočné mínus predpokladané)",null,null,-341]
[null,null,"Osobitné príjmy",null,300]
[null,null,"Mesačný príjem celkom",null,4300]
[]
[null,"DOMÁCNOSŤ","Predpokladané náklady","Skutočné náklady","Rozdiel",null,"ZÁBAVA","Predpokladané náklady","Skutočné náklady","Rozdiel"]
[null,"Hypotéka alebo nájomné",1000,1000,0,null,"Video a DVD",null,null,0]
[null,"Telefón",54,100,-46,null,"CD nosiče",null,null,0]
[null,"Elektrina",44,56,-12,null,"Filmy",null,null,0]
[null,"Pohonné hmoty",22,28,-6,null,"Koncerty",null,null,0]
[null,"Vodné a stočné",8,8,0,null,"Športové udalosti",null,null,0]
[null,"Káblová televízia",34,34,0,null,"Divadlo",null,null,0]
[null,"Odvoz odpadu",10,10,0,null,"Iné",null,null,0]
[null,"Údržba alebo opravy",23,0,23,null,"Iné",null,null,0]
[null,"Kuchynské potreby",0,0,0,null,"Iné",null,null,0]
[null,"Iné",0,0,0,null,"Medzisúčty",0,0,0]
[null,"Medzisúčty",1195,1236,-41]
[null,null,null,null,null,null,"PÔŽIČKY","Predpokladané náklady","Skutočné náklady","Rozdiel"]
[null,"DOPRAVA","Predpokladané náklady","Skutočné náklady","Rozdiel",null,"Osobné",null,null,0]
[null,"Platby za vozidlo",null,null,0,null,"Študentské",null,null,0]
[null,"Cestovné na autobus alebo taxi",null,null,0,null,"Kreditná karta",null,null,0]
[null,"Poistenie",null,null,0,null,"Kreditná karta",null,null,0]
[null,"Úradné poplatky",null,null,0,null,"Kreditná karta",null,null,0]
[null,"Pohonné hmoty",null,null,0,null,"Iné",null,null,0]
[null,"Údržba",null,null,0,null,"Medzisúčty",0,0,0]
[null,"Iné",null,null,0]
[null,"Medzisúčty",0,0,0,null,"DANE","Predpokladané náklady","Skutočné náklady","Rozdiel"]
[null,null,null,null,null,null,"Štátne úradné poplatky",null,null,0]
[null,"POISTENIE","Predpokladané náklady","Skutočné náklady","Rozdiel",null,"Štátne",null,null,0]
[null,"Domáce",null,null,0,null,"Miestne",null,null,0]
[null,"Zdravie",null,null,0,null,"Iné",null,null,0]
[null,"Život",null,null,0,null,"Medzisúčty",0,0,0]
[null,"Iné",null,null,0]
[null,"Medzisúčty",0,0,0,null,"ÚSPORY ALEBO INVESTÍCIE","Predpokladané náklady","Skutočné náklady","Rozdiel"]
[null,null,null,null,null,null,"Dôchodkový účet",null,null,0]
[null,"STRAVA","Predpokladané náklady","Skutočné náklady","Rozdiel",null,"Investičný účet",null,null,0]
[null,"Potraviny",null,null,0,null,"Iné",null,null,0]
[null,"Reštaurácie",null,null,0,null,"Medzisúčty",0,0,0]
[null,"Iné",null,null,0]
[null,"Medzisúčty",0,0,0,null,"DARY A DOTÁCIE","Predpokladané náklady","Skutočné náklady","Rozdiel"]
[null,null,null,null,null,null,"Charita 1",null,null,0]
[null,"DOMÁCE ZVIERATÁ","Predpokladané náklady","Skutočné náklady","Rozdiel",null,"Charita 2",null,null,0]
[null,"Strava",null,null,0,null,"Charita 3",null,null,0]
[null,"Výdavky na zdravie",null,null,0,null,"Medzisúčty",0,0,0]
[null,"Starostlivosť o výzor",null,null,0]
[null,"Hračky",null,null,0,null,"ÚRADNÉ","Predpokladané náklady","Skutočné náklady","Rozdiel"]
[null,"Iné",null,null,0,null,"Právnik",null,null,0]
[null,"Medzisúčty",0,0,0,null,"Výživné",null,null,0]
[null,null,null,null,null,null,"Právne alebo súdne poplatky",null,null,0]
[null,"OSOBNÁ STAROSTLIVOSŤ","Predpokladané náklady","Skutočné náklady","Rozdiel",null,"Iné",null,null,0]
[null,"Výdavky na zdravie",null,null,0,null,"Medzisúčty",0,0,0]
[null,"Kaderník a manikúra",null,null,0]
[null,"Oblečenie",null,null,0,null,"PREDPOKLADANÉ NÁKLADY CELKOM",null,null,1195]
[null,"Čistiareň",null,null,0]
[null,"Zdravotný klub",null,null,0,null,"SKUTOČNÉ NÁKLADY CELKOM",null,null,1236]
[null,"Príspevky alebo poplatky organizáciám",null,null,0]
[null,"Iné",null,null,0,null,"ROZDIEL CELKOM",null,null,-41]
[null,"Medzisúčty",0,0,0]