{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Súhrn","Spolu","Príjmy","Výdavky"],"not_rendered":{"defined_names":13},"read":"whole","date_system":"1900"}

{"sheet":"Súhrn","index":0,"n_rows":6,"n_cols":3,"rows_kept":6,"merged":[[0,1,0,2],[1,1,1,2]]}
[null,"MESAČNÝ RODINNÝ ROZPOČET"]
[null,"SÚHRN"]
[null,"Zostatok","Suma"]
[null,"Predpokladaný zostatok (Predpokladaný príjem mínus výdavky)",{"$f":"PredpokladanýPríjem-PredpokladanéVýdavky","v":{"v":1114,"d":"1,114 EUR"}}]
[null,"Skutočný zostatok (Skutočný príjem mínus výdavky)",{"$f":"SkutočnýPríjem-SkutočnéVýdavky","v":{"v":997,"d":"997 EUR"}}]
[null,"Rozdiel (Skutočné mínus predpokladané)",{"$f":"SkutočnýZostatok-PredpokladanýZostatok","v":{"v":-117,"d":"-117 EUR"}}]

{"sheet":"Spolu","index":1,"n_rows":6,"n_cols":3,"rows_kept":6,"merged":[[0,1,0,2],[1,1,1,2]]}
[null,{"$f":"Názov_Zošita","v":"MESAČNÝ RODINNÝ ROZPOČET"}]
[null,"Spolu"]
[null,"Spolu","Suma"]
[null,"Predpokladané náklady spolu",{"$f":"PredpokladanéVýdavky","v":{"v":4486,"d":"4,486 EUR"}}]
[null,"Skutočné náklady spolu",{"$f":"SkutočnéVýdavky","v":{"v":4603,"d":"4,603 EUR"}}]
[null,"Rozdiel spolu",{"$f":"C4-C5","v":{"v":-117,"d":"-117 EUR"}}]

{"sheet":"Príjmy","index":2,"n_rows":7,"n_cols":5,"rows_kept":7,"merged":[[0,1,0,4],[1,1,1,4]]}
[null,{"$f":"Názov_Zošita","v":"MESAČNÝ RODINNÝ ROZPOČET"}]
[null,"PRÍJMY"]
[null,"Predpokladaný príjem","Predpokladané","Skutočné","Rozdiel"]
[null,"1. príjem",{"v":4000,"d":"4,000.00 EUR"},{"v":4000,"d":"4,000.00 EUR"},{"$f":"TabuľkaPríjmov[[#This Row],[Predpokladané]]-TabuľkaPríjmov[[#This Row],[Skutočné]]","v":{"v":0,"d":"0.00 EUR"}}]
[null,"2. príjem",{"v":1300,"d":"1,300.00 EUR"},{"v":1300,"d":"1,300.00 EUR"},{"$f":"TabuľkaPríjmov[[#This Row],[Predpokladané]]-TabuľkaPríjmov[[#This Row],[Skutočné]]","v":{"v":0,"d":"0.00 EUR"}}]
[null,"Osobitné príjmy",{"v":300,"d":"300.00 EUR"},{"v":300,"d":"300.00 EUR"},{"$f":"TabuľkaPríjmov[[#This Row],[Predpokladané]]-TabuľkaPríjmov[[#This Row],[Skutočné]]","v":{"v":0,"d":"0.00 EUR"}}]
[null,"Mesačný príjem spolu",{"$f":"SUBTOTAL(109,TabuľkaPríjmov[Predpokladané])","v":{"v":5600,"d":"5,600.00 EUR"}},{"$f":"SUBTOTAL(109,TabuľkaPríjmov[Skutočné])","v":{"v":5600,"d":"5,600.00 EUR"}},{"$f":"SUBTOTAL(109,TabuľkaPríjmov[Rozdiel])","v":{"v":0,"d":"0.00 EUR"}}]

{"sheet":"Výdavky","index":3,"n_rows":80,"n_cols":6,"rows_kept":80,"merged":[[0,1,0,5],[1,1,1,5],[2,1,2,5]]}
[null,{"$f":"Názov_Zošita","v":"MESAČNÝ RODINNÝ ROZPOČET"}]
[null,"VÝDAVKY"]
[null,"V tejto bunke je rýchly filter na filtrovanie tabuľky Výdavky podľa kategórie."]
[null,"Kategória","Podkategória","Predpokladané","Skutočné","Rozdiel"]
[null,"Bývanie","Hypotéka alebo nájomné",{"v":1000,"d":"1,000.00 EUR"},{"v":1000,"d":"1,000.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":0,"d":"0.00 EUR"}}]
[null,"Bývanie","Druhá hypotéka alebo nájomné",{"v":0,"d":"0.00 EUR"},{"v":0,"d":"0.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":0,"d":"0.00 EUR"}}]
[null,"Bývanie","Telefón",{"v":54,"d":"54.00 EUR"},{"v":100,"d":"100.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":-46,"d":"-46.00 EUR"}}]
[null,"Bývanie","Elektrina",{"v":44,"d":"44.00 EUR"},{"v":56,"d":"56.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":-12,"d":"-12.00 EUR"}}]
[null,"Bývanie","Plyn",{"v":22,"d":"22.00 EUR"},{"v":28,"d":"28.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":-6,"d":"-6.00 EUR"}}]
[null,"Bývanie","Vodné a stočné",{"v":8,"d":"8.00 EUR"},{"v":8,"d":"8.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":0,"d":"0.00 EUR"}}]
[null,"Bývanie","Káblová televízia",{"v":34,"d":"34.00 EUR"},{"v":34,"d":"34.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":0,"d":"0.00 EUR"}}]
[null,"Bývanie","Odvoz odpadu",{"v":10,"d":"10.00 EUR"},{"v":10,"d":"10.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":0,"d":"0.00 EUR"}}]
[null,"Bývanie","Údržba alebo opravy",{"v":23,"d":"23.00 EUR"},{"v":0,"d":"0.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":23,"d":"23.00 EUR"}}]
[null,"Bývanie","Zásoby",{"v":0,"d":"0.00 EUR"},{"v":0,"d":"0.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":0,"d":"0.00 EUR"}}]
[null,"Bývanie","Iné",{"v":0,"d":"0.00 EUR"},{"v":0,"d":"0.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":0,"d":"0.00 EUR"}}]
[null,"Doprava","Platba za 1. automobil",{"v":16,"d":"16.00 EUR"},{"v":66,"d":"66.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":-50,"d":"-50.00 EUR"}}]
[null,"Doprava","Platba za 2. automobil",{"v":35,"d":"35.00 EUR"},{"v":42,"d":"42.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":-7,"d":"-7.00 EUR"}}]
[null,"Doprava","Cestovné za autobus alebo taxi",{"v":1,"d":"1.00 EUR"},{"v":62,"d":"62.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":-61,"d":"-61.00 EUR"}}]
[null,"Doprava","Poistenie",{"v":91,"d":"91.00 EUR"},{"v":27,"d":"27.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":64,"d":"64.00 EUR"}}]
[null,"Doprava","Úradné poplatky",{"v":80,"d":"80.00 EUR"},{"v":89,"d":"89.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":-9,"d":"-9.00 EUR"}}]
[null,"Doprava","Pohonné hmoty",{"v":18,"d":"18.00 EUR"},{"v":93,"d":"93.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":-75,"d":"-75.00 EUR"}}]
[null,"Doprava","Údržba",{"v":34,"d":"34.00 EUR"},{"v":37,"d":"37.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":-3,"d":"-3.00 EUR"}}]
[null,"Doprava","Iné",{"v":83,"d":"83.00 EUR"},{"v":61,"d":"61.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":22,"d":"22.00 EUR"}}]
[null,"Poistenie","Domov",{"v":48,"d":"48.00 EUR"},{"v":63,"d":"63.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":-15,"d":"-15.00 EUR"}}]
[null,"Poistenie","Zdravotné",{"v":21,"d":"21.00 EUR"},{"v":44,"d":"44.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":-23,"d":"-23.00 EUR"}}]
[null,"Poistenie","Život",{"v":35,"d":"35.00 EUR"},{"v":65,"d":"65.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":-30,"d":"-30.00 EUR"}}]
[null,"Poistenie","Iné",{"v":14,"d":"14.00 EUR"},{"v":75,"d":"75.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":-61,"d":"-61.00 EUR"}}]
[null,"Strava","Potraviny",{"v":79,"d":"79.00 EUR"},{"v":0,"d":"0.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":79,"d":"79.00 EUR"}}]
[null,"Strava","Reštaurácie",{"v":56,"d":"56.00 EUR"},{"v":50,"d":"50.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":6,"d":"6.00 EUR"}}]
[null,"Strava","Iné",{"v":96,"d":"96.00 EUR"},{"v":23,"d":"23.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":73,"d":"73.00 EUR"}}]
[null,"Deti","Zdravie",{"v":90,"d":"90.00 EUR"},{"v":90,"d":"90.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":0,"d":"0.00 EUR"}}]
[null,"Deti","Oblečenie",{"v":33,"d":"33.00 EUR"},{"v":30,"d":"30.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":3,"d":"3.00 EUR"}}]
[null,"Deti","Školské poplatky",{"v":86,"d":"86.00 EUR"},{"v":64,"d":"64.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":22,"d":"22.00 EUR"}}]
[null,"Deti","Školské pomôcky",{"v":76,"d":"76.00 EUR"},{"v":2,"d":"2.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":74,"d":"74.00 EUR"}}]
[null,"Deti","Príspevky alebo poplatky organizáciám",{"v":60,"d":"60.00 EUR"},{"v":90,"d":"90.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":-30,"d":"-30.00 EUR"}}]
[null,"Deti","Peniaze na obedy",{"v":37,"d":"37.00 EUR"},{"v":60,"d":"60.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":-23,"d":"-23.00 EUR"}}]
[null,"Deti","Starostlivosť o dieťa",{"v":22,"d":"22.00 EUR"},{"v":70,"d":"70.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":-48,"d":"-48.00 EUR"}}]
[null,"Deti","Hračky a hry",{"v":80,"d":"80.00 EUR"},{"v":21,"d":"21.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":59,"d":"59.00 EUR"}}]
[null,"Deti","Iné",{"v":65,"d":"65.00 EUR"},{"v":20,"d":"20.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":45,"d":"45.00 EUR"}}]
[null,"Domáce zvieratá","Strava",{"v":37,"d":"37.00 EUR"},{"v":34,"d":"34.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":3,"d":"3.00 EUR"}}]
[null,"Domáce zvieratá","Zdravie",{"v":74,"d":"74.00 EUR"},{"v":86,"d":"86.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":-12,"d":"-12.00 EUR"}}]
[null,"Domáce zvieratá","Starostlivosť o výzor",{"v":80,"d":"80.00 EUR"},{"v":92,"d":"92.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":-12,"d":"-12.00 EUR"}}]
[null,"Domáce zvieratá","Hračky",{"v":61,"d":"61.00 EUR"},{"v":22,"d":"22.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":39,"d":"39.00 EUR"}}]
[null,"Domáce zvieratá","Iné",{"v":83,"d":"83.00 EUR"},{"v":51,"d":"51.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":32,"d":"32.00 EUR"}}]
[null,"Osobná starostlivosť","Zdravie",{"v":28,"d":"28.00 EUR"},{"v":10,"d":"10.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":18,"d":"18.00 EUR"}}]
[null,"Osobná starostlivosť","Kaderníctvo a manikúra",{"v":25,"d":"25.00 EUR"},{"v":81,"d":"81.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":-56,"d":"-56.00 EUR"}}]
[null,"Osobná starostlivosť","Oblečenie",{"v":59,"d":"59.00 EUR"},{"v":72,"d":"72.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":-13,"d":"-13.00 EUR"}}]
[null,"Osobná starostlivosť","Čistiareň",{"v":89,"d":"89.00 EUR"},{"v":90,"d":"90.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":-1,"d":"-1.00 EUR"}}]
[null,"Osobná starostlivosť","Zdravotný klub",{"v":78,"d":"78.00 EUR"},{"v":48,"d":"48.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":30,"d":"30.00 EUR"}}]
[null,"Osobná starostlivosť","Príspevky alebo poplatky organizáciám",{"v":6,"d":"6.00 EUR"},{"v":73,"d":"73.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":-67,"d":"-67.00 EUR"}}]
[null,"Osobná starostlivosť","Iné",{"v":80,"d":"80.00 EUR"},{"v":66,"d":"66.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":14,"d":"14.00 EUR"}}]
[null,"Zábava","Video alebo DVD",{"v":11,"d":"11.00 EUR"},{"v":29,"d":"29.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":-18,"d":"-18.00 EUR"}}]
[null,"Zábava","CD nosiče",{"v":77,"d":"77.00 EUR"},{"v":32,"d":"32.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":45,"d":"45.00 EUR"}}]
[null,"Zábava","Filmy",{"v":71,"d":"71.00 EUR"},{"v":43,"d":"43.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":28,"d":"28.00 EUR"}}]
[null,"Zábava","Koncerty",{"v":64,"d":"64.00 EUR"},{"v":21,"d":"21.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":43,"d":"43.00 EUR"}}]
[null,"Zábava","Športové podujatia",{"v":47,"d":"47.00 EUR"},{"v":57,"d":"57.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":-10,"d":"-10.00 EUR"}}]
[null,"Zábava","Divadlo",{"v":28,"d":"28.00 EUR"},{"v":1,"d":"1.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":27,"d":"27.00 EUR"}}]
[null,"Zábava","Iné",{"v":13,"d":"13.00 EUR"},{"v":42,"d":"42.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":-29,"d":"-29.00 EUR"}}]
[null,"Pôžičky","Osobné",{"v":65,"d":"65.00 EUR"},{"v":6,"d":"6.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":59,"d":"59.00 EUR"}}]
[null,"Pôžičky","Študentské",{"v":100,"d":"100.00 EUR"},{"v":36,"d":"36.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":64,"d":"64.00 EUR"}}]
[null,"Pôžičky","Kreditná karta",{"v":29,"d":"29.00 EUR"},{"v":69,"d":"69.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":-40,"d":"-40.00 EUR"}}]
[null,"Pôžičky","Kreditná karta",{"v":64,"d":"64.00 EUR"},{"v":3,"d":"3.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":61,"d":"61.00 EUR"}}]
[null,"Pôžičky","Kreditná karta",{"v":34,"d":"34.00 EUR"},{"v":35,"d":"35.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":-1,"d":"-1.00 EUR"}}]
[null,"Pôžičky","Iné",{"v":38,"d":"38.00 EUR"},{"v":52,"d":"52.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":-14,"d":"-14.00 EUR"}}]
[null,"Dane","Celoštátne poplatky",{"v":84,"d":"84.00 EUR"},{"v":36,"d":"36.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":48,"d":"48.00 EUR"}}]
[null,"Dane","Štátne",{"v":2,"d":"2.00 EUR"},{"v":83,"d":"83.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":-81,"d":"-81.00 EUR"}}]
[null,"Dane","Miestne",{"v":40,"d":"40.00 EUR"},{"v":20,"d":"20.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":20,"d":"20.00 EUR"}}]
[null,"Dane","Iné",{"v":35,"d":"35.00 EUR"},{"v":72,"d":"72.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":-37,"d":"-37.00 EUR"}}]
[null,"Úspory alebo investície","Dôchodkový účet",{"v":34,"d":"34.00 EUR"},{"v":20,"d":"20.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":14,"d":"14.00 EUR"}}]
[null,"Úspory alebo investície","Investičný účet",{"v":68,"d":"68.00 EUR"},{"v":98,"d":"98.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":-30,"d":"-30.00 EUR"}}]
[null,"Úspory alebo investície","Štúdium",{"v":89,"d":"89.00 EUR"},{"v":68,"d":"68.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":21,"d":"21.00 EUR"}}]
[null,"Úspory alebo investície","Iné",{"v":82,"d":"82.00 EUR"},{"v":26,"d":"26.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":56,"d":"56.00 EUR"}}]
[null,"Dary a dotácie","Charita 1",{"v":41,"d":"41.00 EUR"},{"v":85,"d":"85.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":-44,"d":"-44.00 EUR"}}]
[null,"Dary a dotácie","Charita 2",{"v":0,"d":"0.00 EUR"},{"v":69,"d":"69.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":-69,"d":"-69.00 EUR"}}]
[null,"Dary a dotácie","Charita 3",{"v":2,"d":"2.00 EUR"},{"v":57,"d":"57.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":-55,"d":"-55.00 EUR"}}]
[null,"Právne informácie","Právnik",{"v":7,"d":"7.00 EUR"},{"v":98,"d":"98.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":-91,"d":"-91.00 EUR"}}]
[null,"Právne informácie","Výživné",{"v":39,"d":"39.00 EUR"},{"v":85,"d":"85.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":-46,"d":"-46.00 EUR"}}]
[null,"Právne informácie","Záložné právo alebo rozsudok",{"v":78,"d":"78.00 EUR"},{"v":84,"d":"84.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":-6,"d":"-6.00 EUR"}}]
[null,"Právne informácie","Iné",{"v":93,"d":"93.00 EUR"},{"v":71,"d":"71.00 EUR"},{"$f":"TabuľkaVýdavkov[[#This Row],[Predpokladané]]-TabuľkaVýdavkov[[#This Row],[Skutočné]]","v":{"v":22,"d":"22.00 EUR"}}]
[null,"Celková hodnota",{"$nulls":3},{"$f":"SUBTOTAL(109,TabuľkaVýdavkov[Rozdiel])","v":{"v":-117,"d":"-117.00 EUR"}}]