{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Mesačný rozpočet pre rodinu"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Mesačný rozpočet pre rodinu","index":0,"n_rows":67,"n_cols":9,"rows_kept":67,"merged":[[0,0,0,8],[2,5,2,6],[8,5,8,6]]}
["Mesačný rozpočet pre rodinu"]
[]
[null,"Predpokladané náklady celkom","Skutočné náklady celkom","Rozdiel celkom",null,"Predpokladaný mesačný príjem"]
[null,{"$f":"SUM(B19,B29,B35,B40,B51,B58,B67,G36,G44,G50,G56,G61,G67)","v":{"v":1195,"d":"1,195 Sk"}},{"$f":"SUM(C19,C29,C35,C40,C51,C58,C67,H36,H44,H50,H56,H61,H67)","v":{"v":1236,"d":"1,236 Sk"}},{"$f":"SUM(D19,D29,D35,D40,D51,D58,D67,I36,I44,I50,I56,I61,I67)","v":{"v":-41,"d":"-41 Sk"}},null,"Príjem 1",{"v":4000,"d":"4,000 Sk"}]
[{"$nulls":5},"Príjem 2",{"v":1300,"d":"1,300 Sk"}]
[null,"Predpokladané náklady","Skutočné náklady","Rozdiel",null,"Osobitné príjmy",{"v":300,"d":"300 Sk"}]
["Domácnosť",{"$nulls":4},"Mesačný príjem celkom",{"$f":"SUM(G4:G6)","v":{"v":5600,"d":"5,600 Sk"}}]
["Hypotéka alebo nájomné",{"v":1000,"d":"1,000 Sk"},{"v":1000,"d":"1,000 Sk"},{"$f":"B8-C8","v":{"v":0,"d":"0 Sk"}}]
["Druhá hypotéka alebo nájomné",{"v":0,"d":"0 Sk"},{"v":0,"d":"0 Sk"},{"v":0,"d":"0 Sk"},null,"Skutočný mesačný príjem"]
["Telefón",{"v":54,"d":"54 Sk"},{"v":100,"d":"100 Sk"},{"v":-46,"d":"-46 Sk"},null,"Príjem 1",{"v":4000,"d":"4,000 Sk"}]
["Elektrina",{"v":44,"d":"44 Sk"},{"v":56,"d":"56 Sk"},{"v":-12,"d":"-12 Sk"},null,"Príjem 2",{"v":1300,"d":"1,300 Sk"}]
["Pohonné hmoty",{"v":22,"d":"22 Sk"},{"v":28,"d":"28 Sk"},{"v":-6,"d":"-6 Sk"},null,"Osobitné príjmy",{"v":300,"d":"300 Sk"}]
["Vodné a stočné",{"v":8,"d":"8 Sk"},{"v":8,"d":"8 Sk"},{"v":0,"d":"0 Sk"},null,"Mesačný príjem celkom",{"$f":"SUM(G10:G12)","v":{"v":5600,"d":"5,600 Sk"}}]
["Káblová televízia",{"v":34,"d":"34 Sk"},{"v":34,"d":"34 Sk"},{"v":0,"d":"0 Sk"}]
["Odvoz odpadu",{"v":10,"d":"10 Sk"},{"v":10,"d":"10 Sk"},{"v":0,"d":"0 Sk"},null,"Predpokladaný zostatok\n(Predpokladaný príjem mínus výdavky)",{"$f":"G7-B4","v":{"v":4405,"d":"4,405 Sk"}}]
["Údržba alebo opravy",{"v":23,"d":"23 Sk"},{"v":0,"d":"0 Sk"},{"v":23,"d":"23 Sk"}]
["Kuchynské potreby",{"v":0,"d":"0 Sk"},{"v":0,"d":"0 Sk"},{"v":0,"d":"0 Sk"},null,"Skutočný zostatok\n(Skutočný príjem mínus výdavky)",{"$f":"G13-C4","v":{"v":4364,"d":"4,364 Sk"}}]
["Iné",{"v":0,"d":"0 Sk"},{"v":0,"d":"0 Sk"},{"v":0,"d":"0 Sk"}]
["Medzisúčty",{"$f":"SUM(B8:B18)","v":{"v":1195,"d":"1,195 Sk"}},{"$f":"SUM(C8:C18)","v":{"v":1236,"d":"1,236 Sk"}},{"$f":"SUM(D8:D18)","v":{"v":-41,"d":"-41 Sk"}},null,"Rozdiel (Skutočné mínus predpokladané)",{"$f":"G17-G15","v":{"v":-41,"d":"-41 Sk"}}]
["Doprava"]
["Platba za automobil 1",null,null,{"$f":"B21-C21","v":{"v":0,"d":"0 Sk"}}]
["Platba za automobil 2",null,null,{"v":0,"d":"0 Sk"}]
["Cestovné za autobus alebo taxi",null,null,{"v":0,"d":"0 Sk"}]
["Poistenie",null,null,{"v":0,"d":"0 Sk"}]
["Úradné poplatky",null,null,{"v":0,"d":"0 Sk"}]
["Pohonné hmoty",null,null,{"v":0,"d":"0 Sk"},null,null,"Predpokladané náklady","Skutočné náklady","Rozdiel"]
["Údržba",null,null,{"v":0,"d":"0 Sk"}]
["Iné",null,null,{"v":0,"d":"0 Sk"},null,"Zábava"]
["Medzisúčty",{"$f":"SUM(B21:B28)","v":{"v":0,"d":"0 Sk"}},{"$f":"SUM(C21:C28)","v":{"v":0,"d":"0 Sk"}},{"$f":"SUM(D21:D28)","v":{"v":0,"d":"0 Sk"}},null,"Video alebo DVD",null,null,{"$f":"G29-H29","v":{"v":0,"d":"0 Sk"}}]
["Poistenie",{"$nulls":4},"CD nosiče",null,null,{"v":0,"d":"0 Sk"}]
["Domov",null,null,{"$f":"B31-C31","v":{"v":0,"d":"0 Sk"}},null,"Filmy",null,null,{"v":0,"d":"0 Sk"}]
["Zdravie",null,null,{"$f":"B32-C32","v":{"v":0,"d":"0 Sk"}},null,"Koncerty",null,null,{"v":0,"d":"0 Sk"}]
["Život",null,null,{"$f":"B33-C33","v":{"v":0,"d":"0 Sk"}},null,"Športové udalosti",null,null,{"v":0,"d":"0 Sk"}]
["Iné",null,null,{"$f":"B34-C34","v":{"v":0,"d":"0 Sk"}},null,"Divadlo",null,null,{"v":0,"d":"0 Sk"}]
["Medzisúčty",{"$f":"SUM(B31:B34)","v":{"v":0,"d":"0 Sk"}},{"$f":"SUM(C31:C34)","v":{"v":0,"d":"0 Sk"}},{"$f":"SUM(D31:D34)","v":{"v":0,"d":"0 Sk"}},null,"Iné",null,null,{"v":0,"d":"0 Sk"}]
["Strava",{"$nulls":4},"Medzisúčty",{"$f":"SUM(G29:G35)","v":{"v":0,"d":"0 Sk"}},{"$f":"SUM(H29:H35)","v":{"v":0,"d":"0 Sk"}},{"$f":"SUM(I29:I35)","v":{"v":0,"d":"0 Sk"}}]
["Potraviny",null,null,{"$f":"B37-C37","v":{"v":0,"d":"0 Sk"}},null,"Pôžičky"]
["Reštaurácie",null,null,{"$f":"B38-C38","v":{"v":0,"d":"0 Sk"}},null,"Osobné výdavky",null,null,{"$f":"G38-H38","v":{"v":0,"d":"0 Sk"}}]
["Iné",null,null,{"$f":"B39-C39","v":{"v":0,"d":"0 Sk"}},null,"Študent",null,null,{"v":0,"d":"0 Sk"}]
["Medzisúčty",{"$f":"SUM(B37:B39)","v":{"v":0,"d":"0 Sk"}},{"$f":"SUM(C37:C39)","v":{"v":0,"d":"0 Sk"}},{"$f":"SUM(D37:D39)","v":{"v":0,"d":"0 Sk"}},null,"Kreditná karta",null,null,{"v":0,"d":"0 Sk"}]
["Deti",{"$nulls":4},"Kreditná karta",null,null,{"v":0,"d":"0 Sk"}]
["Výdavky na zdravie",null,null,{"$f":"B42-C42","v":{"v":0,"d":"0 Sk"}},null,"Kreditná karta",null,null,{"v":0,"d":"0 Sk"}]
["Oblečenie",null,null,{"v":0,"d":"0 Sk"},null,"Iné",null,null,{"v":0,"d":"0 Sk"}]
["Školné poplatky",null,null,{"v":0,"d":"0 Sk"},null,"Medzisúčty",{"$f":"SUM(G38:G43)","v":{"v":0,"d":"0 Sk"}},{"$f":"SUM(H38:H43)","v":{"v":0,"d":"0 Sk"}},{"$f":"SUM(I38:I43)","v":{"v":0,"d":"0 Sk"}}]
["Školské pomôcky",null,null,{"v":0,"d":"0 Sk"},null,"Dane"]
["Príspevky alebo poplatky organizáciám",null,null,{"v":0,"d":"0 Sk"},null,"Štátne úradne poplatky",null,null,{"$f":"G46-H46","v":{"v":0,"d":"0 Sk"}}]
["Peniaze na obedy",null,null,{"v":0,"d":"0 Sk"},null,"Štátne",null,null,{"$f":"G47-H47","v":{"v":0,"d":"0 Sk"}}]
["Starostlivosť o dieťa",null,null,{"v":0,"d":"0 Sk"},null,"Miestne",null,null,{"$f":"G48-H48","v":{"v":0,"d":"0 Sk"}}]
["Hračky a hry",null,null,{"v":0,"d":"0 Sk"},null,"Iné",null,null,{"$f":"G49-H49","v":{"v":0,"d":"0 Sk"}}]
["Iné",null,null,{"v":0,"d":"0 Sk"},null,"Medzisúčty",{"$f":"SUM(G46:G49)","v":{"v":0,"d":"0 Sk"}},{"$f":"SUM(H46:H49)","v":{"v":0,"d":"0 Sk"}},{"$f":"SUM(I46:I49)","v":{"v":0,"d":"0 Sk"}}]
["Medzisúčty",{"$f":"SUM(B42:B50)","v":{"v":0,"d":"0 Sk"}},{"$f":"SUM(C42:C50)","v":{"v":0,"d":"0 Sk"}},{"$f":"SUM(D42:D50)","v":{"v":0,"d":"0 Sk"}},null,"Úspory alebo investície"]
["Domáce zvieratá",{"$nulls":4},"Dôchodkový účet",null,null,{"$f":"G52-H52","v":{"v":0,"d":"0 Sk"}}]
["Strava",null,null,{"$f":"B53-C53","v":{"v":0,"d":"0 Sk"}},null,"Investičný účet",null,null,{"$f":"G53-H53","v":{"v":0,"d":"0 Sk"}}]
["Výdavky na zdravie",null,null,{"$f":"B54-C54","v":{"v":0,"d":"0 Sk"}},null,"Štúdium",null,null,{"$f":"G54-H54","v":{"v":0,"d":"0 Sk"}}]
["Starostlivosť o výzor",null,null,{"$f":"B55-C55","v":{"v":0,"d":"0 Sk"}},null,"Iné",null,null,{"$f":"G55-H55","v":{"v":0,"d":"0 Sk"}}]
["Hračky",null,null,{"$f":"B56-C56","v":{"v":0,"d":"0 Sk"}},null,"Medzisúčty",{"$f":"SUM(G52:G55)","v":{"v":0,"d":"0 Sk"}},{"$f":"SUM(H52:H55)","v":{"v":0,"d":"0 Sk"}},{"$f":"SUM(I52:I55)","v":{"v":0,"d":"0 Sk"}}]
["Iné",null,null,{"$f":"B57-C57","v":{"v":0,"d":"0 Sk"}},null,"Dary a dotácie"]
["Medzisúčty",{"$f":"SUM(B53:B57)","v":{"v":0,"d":"0 Sk"}},{"$f":"SUM(C53:C57)","v":{"v":0,"d":"0 Sk"}},{"$f":"SUM(D53:D57)","v":{"v":0,"d":"0 Sk"}},null,"Charita 1",null,null,{"$f":"G58-H58","v":{"v":0,"d":"0 Sk"}}]
["Osobná starostlivosť",{"$nulls":4},"Charita 2",null,null,{"$f":"G59-H59","v":{"v":0,"d":"0 Sk"}}]
["Výdavky na zdravie",null,null,{"$f":"B60-C60","v":{"v":0,"d":"0 Sk"}},null,"Charita 3",null,null,{"$f":"G60-H60","v":{"v":0,"d":"0 Sk"}}]
["Kaderník a manikúra",null,null,{"v":0,"d":"0 Sk"},null,"Medzisúčty",{"$f":"SUM(G58:G60)","v":{"v":0,"d":"0 Sk"}},{"$f":"SUM(H58:H60)","v":{"v":0,"d":"0 Sk"}},{"$f":"SUM(I58:I60)","v":{"v":0,"d":"0 Sk"}}]
["Oblečenie",null,null,{"v":0,"d":"0 Sk"},null,"Úradné"]
["Čistiareň",null,null,{"v":0,"d":"0 Sk"},null,"Právnik",null,null,{"$f":"G63-H63","v":{"v":0,"d":"0 Sk"}}]
["Zdravotný klub",null,null,{"v":0,"d":"0 Sk"},null,"Výživné",null,null,{"$f":"G64-H64","v":{"v":0,"d":"0 Sk"}}]
["Príspevky alebo poplatky organizáciám",null,null,{"v":0,"d":"0 Sk"},null,"Právne alebo súdne poplatky",null,null,{"$f":"G65-H65","v":{"v":0,"d":"0 Sk"}}]
["Iné",null,null,{"v":0,"d":"0 Sk"},null,"Iné",null,null,{"$f":"G66-H66","v":{"v":0,"d":"0 Sk"}}]
["Medzisúčty",{"$f":"SUM(B60:B66)","v":{"v":0,"d":"0 Sk"}},{"$f":"SUM(C60:C66)","v":{"v":0,"d":"0 Sk"}},{"$f":"SUM(D60:D66)","v":{"v":0,"d":"0 Sk"}},null,"Medzisúčty",{"$f":"SUM(G63:G66)","v":{"v":0,"d":"0 Sk"}},{"$f":"SUM(H63:H66)","v":{"v":0,"d":"0 Sk"}},{"$f":"SUM(I63:I66)","v":{"v":0,"d":"0 Sk"}}]