{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Kalkulátor čistého zisku"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Kalkulátor čistého zisku","index":0,"n_rows":32,"n_cols":5,"rows_kept":32,"merged":[[0,0,0,4],[5,0,5,1],[5,3,5,4]]}
["Kalkulátor čistého zisku"]
[]
["Odhadovaný čistý zisk:",{"$f":"B32-E32","v":{"v":167180,"d":"167,180 Sk"}},null,null,{"$f":"TODAY()","v":"2012-09-06"}]
[]
[]
["Majetok",null,null,"Záväzky"]
[]
[null,"Odhadovaná hodnota",null,null,"Odhadovaná hodnota"]
["Osobné položky",null,null,"Zostatky úverov"]
["Domácnosť",{"v":240000,"d":"240,000 Sk"},null,"Hypotekárny úver",{"v":200000,"d":"200,000 Sk"}]
["Vozidlá",{"v":24000,"d":"24,000 Sk"},null,"Domáca pôžička na majetok",0]
["Klenoty",{"v":2300,"d":"2,300 Sk"},null,"Pôžičky na auto",{"v":14000,"d":"14,000 Sk"}]
["Umelecké dielo",{"v":1400,"d":"1,400 Sk"},null,"Pôžičky na nehnuteľnosti",0]
["Nábytok",{"v":6500,"d":"6,500 Sk"},null,"Študentská pôžička",0]
["Elektronika",{"v":3000,"d":"3,000 Sk"},null,"Iné pôžičky",0]
["Starožitnosti",0,null,"Iný nesplatený dlh"]
["Iné",0,null,"Dlh na kreditnej karte",{"v":9000,"d":"9,000 Sk"}]
["Hotovosť a hotovostné ekvivalenty",null,null,"Iný dlh",0]
["Bežný účet",{"v":1200,"d":"1,200 Sk"}]
["Sporiaci účet",{"v":780,"d":"780 Sk"}]
["Vkladový certifikát",0]
["Účet peňažného trhu",0]
["Životné poistenie (hodnota v hotovosti)",0]
["Iné",0]
["Investície"]
["Dôchodkový účet",{"v":21000,"d":"21,000 Sk"}]
["Cenné papiere",0]
["Spoločné fondy",{"v":5000,"d":"5,000 Sk"}]
["Individuálne akcie",{"v":10000,"d":"10,000 Sk"}]
["Nehnuteľnosť iná než vlastné bydlisko",{"v":75000,"d":"75,000 Sk"}]
["Iné",0]
["Majetok celkom",{"$f":"SUM(B10:B31)","v":{"v":390180,"d":"390,180 Sk"}},null,"Záväzky celkom",{"$f":"SUM(E10:E31)","v":{"v":223000,"d":"223,000 Sk"}}]