{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["Súhrn","Výdavky"],"not_rendered":{"defined_names":5},"read":"whole","date_system":"1900"}

{"sheet":"Súhrn","index":0,"n_rows":10,"n_cols":15,"rows_kept":10,"merged":[[0,1,0,2]]}
[null,"Osobný rozpočet"]
[null,null,"Jan","Feb","Marec","Apríl","Máj","Jún","Júl","Aug","Sept","Okt","Nov","Dec","Rok"]
[null,"Celkové výdavky",{"$f":"Vydavky[[#Totals],[Jan]]","v":{"v":0,"d":"0 EUR"}},{"$f":"Vydavky[[#Totals],[Feb]]","v":{"v":0,"d":"0 EUR"}},{"$f":"Vydavky[[#Totals],[Marec]]","v":{"v":0,"d":"0 EUR"}},{"$f":"Vydavky[[#Totals],[Apríl]]","v":{"v":0,"d":"0 EUR"}},{"$f":"Vydavky[[#Totals],[Máj]]","v":{"v":0,"d":"0 EUR"}},{"$f":"Vydavky[[#Totals],[Jún]]","v":{"v":0,"d":"0 EUR"}},{"$f":"Vydavky[[#Totals],[Júl]]","v":{"v":0,"d":"0 EUR"}},{"$f":"Vydavky[[#Totals],[Aug]]","v":{"v":0,"d":"0 EUR"}},{"$f":"Vydavky[[#Totals],[Sept]]","v":{"v":0,"d":"0 EUR"}},{"$f":"Vydavky[[#Totals],[Okt]]","v":{"v":0,"d":"0 EUR"}},{"$f":"Vydavky[[#Totals],[Nov]]","v":{"v":0,"d":"0 EUR"}},{"$f":"Vydavky[[#Totals],[Dec]]","v":{"v":0,"d":"0 EUR"}},{"$f":"SUM(C3:N3)","v":{"v":0,"d":"0 EUR"}}]
[null,"Chýbajúci alebo zostávajúci obnos",{"$f":"SUM(Prijmy[[#Totals],[Jan]]-C3)","v":{"v":0,"d":"0 EUR"}},{"$f":"SUM(Prijmy[[#Totals],[Feb]]-D3)","v":{"v":0,"d":"0 EUR"}},{"$f":"SUM(Prijmy[[#Totals],[Marec]]-E3)","v":{"v":0,"d":"0 EUR"}},{"$f":"SUM(Prijmy[[#Totals],[Apríl]]-F3)","v":{"v":0,"d":"0 EUR"}},{"$f":"SUM(Prijmy[[#Totals],[Máj]]-G3)","v":{"v":0,"d":"0 EUR"}},{"$f":"SUM(Prijmy[[#Totals],[Jún]]-H3)","v":{"v":0,"d":"0 EUR"}},{"$f":"SUM(Prijmy[[#Totals],[Júl]]-I3)","v":{"v":0,"d":"0 EUR"}},{"$f":"SUM(Prijmy[[#Totals],[Aug]]-J3)","v":{"v":0,"d":"0 EUR"}},{"$f":"SUM(Prijmy[[#Totals],[Sept]]-K3)","v":{"v":0,"d":"0 EUR"}},{"$f":"SUM(Prijmy[[#Totals],[Okt]]-L3)","v":{"v":0,"d":"0 EUR"}},{"$f":"SUM(Prijmy[[#Totals],[Nov]]-M3)","v":{"v":0,"d":"0 EUR"}},{"$f":"SUM(Prijmy[[#Totals],[Dec]]-N3)","v":{"v":0,"d":"0 EUR"}},{"$f":"SUM(C4:N4)","v":{"v":0,"d":"0 EUR"}}]
[null,"Príjmy"]
[null,"Kategória","Jan","Feb","Marec","Apríl","Máj","Jún","Júl","Aug","Sept","Okt","Nov","Dec","Rok"]
[null,"Mzdy",{"$nulls":12},{"$f":"SUM(Prijmy[[#This Row],[Jan]:[Dec]])","v":{"v":0,"d":"0 EUR"}}]
[null,"Úroky a dividendy",{"$nulls":12},{"$f":"SUM(Prijmy[[#This Row],[Jan]:[Dec]])","v":{"v":0,"d":"0 EUR"}}]
[null,"Rôzne",{"$nulls":12},{"$f":"SUM(Prijmy[[#This Row],[Jan]:[Dec]])","v":{"v":0,"d":"0 EUR"}}]
[null,"Celková hodnota",{"$f":"SUBTOTAL(109,Prijmy[Jan])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Prijmy[Feb])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Prijmy[Marec])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Prijmy[Apríl])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Prijmy[Máj])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Prijmy[Jún])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Prijmy[Júl])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Prijmy[Aug])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Prijmy[Sept])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Prijmy[Okt])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Prijmy[Nov])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Prijmy[Dec])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Prijmy[Rok])","v":{"v":0,"d":"0 EUR"}}]

{"sheet":"Výdavky","index":1,"n_rows":12,"n_cols":16,"rows_kept":12,"merged":[[0,1,0,2]]}
[null,"Osobný rozpočet"]
[null,"Výdavky"]
[null,"Kategória","Podkategória","Jan","Feb","Marec","Apríl","Máj","Jún","Júl","Aug","Sept","Okt","Nov","Dec","Rok"]
[null,"Domov","Hypotéka alebo nájomné",{"$nulls":12},{"$f":"SUM(Výdavky!$D4:$O4)","v":{"v":0,"d":"0 EUR"}}]
[null,"Bežné výdavky","Potraviny ",{"$nulls":12},{"$f":"SUM(Výdavky!$D5:$O5)","v":{"v":0,"d":"0 EUR"}}]
[null,"Doprava","Pohonné látky",{"$nulls":12},{"$f":"SUM(Výdavky!$D6:$O6)","v":{"v":0,"d":"0 EUR"}}]
[null,"Zábava","Káblová televízia",{"$nulls":12},{"$f":"SUM(Výdavky!$D7:$O7)","v":{"v":0,"d":"0 EUR"}}]
[null,"Zdravotné","Poplatky za fitnes",{"$nulls":12},{"$f":"SUM(Výdavky!$D8:$O8)","v":{"v":0,"d":"0 EUR"}}]
[null,"Dovolenky","Letenky",{"$nulls":12},{"$f":"SUM(Výdavky!$D9:$O9)","v":{"v":0,"d":"0 EUR"}}]
[null,"Rekreácia","Poplatky za telocvičňu",{"$nulls":12},{"$f":"SUM(Výdavky!$D10:$O10)","v":{"v":0,"d":"0 EUR"}}]
[null,"Poplatky a predplatné","Časopisy",{"$nulls":12},{"$f":"SUM(Výdavky!$D11:$O11)","v":{"v":0,"d":"0 EUR"}}]
[null,"Celková hodnota",null,{"$f":"SUBTOTAL(109,Vydavky[Jan])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Vydavky[Feb])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Vydavky[Marec])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Vydavky[Apríl])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Vydavky[Máj])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Vydavky[Jún])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Vydavky[Júl])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Vydavky[Aug])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Vydavky[Sept])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Vydavky[Okt])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Vydavky[Nov])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Vydavky[Dec])","v":{"v":0,"d":"0 EUR"}},{"$f":"SUBTOTAL(109,Vydavky[Rok])","v":{"v":0,"d":"0 EUR"}}]