{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Osobní čisté jmění","Aktiva","Pohledávky"],"not_rendered":{"charts":2,"images":2,"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Osobní čisté jmění","index":0,"n_rows":21,"n_cols":25,"rows_kept":21,"merged":[[3,2,4,7]]}
[{"$nulls":14}," "]
[{"$nulls":16},"Hotovost a peněžní ekvivalent",{"$f":"SUMIF(TBL_Assets[Kategorie],'Osobní čisté jmění'!Q2,TBL_Assets[Hodnota])+ROW(Q2)/10000","v":42500.0002},{"$f":"_xlfn.RANK.EQ(R2,$R$2:$R$6,0)","v":5},null,{"$f":"INDEX($Q$2:$R$6,MATCH(5,$S$2:$S$6,0),1)","v":"Hotovost a peněžní ekvivalent"},{"$f":"ROUND(INDEX($Q$2:$R$6,MATCH(5,$S$2:$S$6,0),2),2)","v":42500},null,"Celková aktiva",{"$f":"SUM(TBL_Assets[Hodnota])","v":1923500}]
[null,null," OSOBNÍ ČISTÉ JMĚNÍ",{"$nulls":13},"Vlastnosti",{"$f":"SUMIF(TBL_Assets[Kategorie],'Osobní čisté jmění'!Q3,TBL_Assets[Hodnota])+ROW(Q3)/10000","v":1205000.0003},{"$f":"_xlfn.RANK.EQ(R3,$R$2:$R$6,0)","v":1},null,{"$f":"INDEX($Q$2:$R$6,MATCH(4,$S$2:$S$6,0),1)","v":"Důchodové spoření"},{"$f":"ROUND(INDEX($Q$2:$R$6,MATCH(4,$S$2:$S$6,0),2),2)","v":98000},null,"Celkový závazek",{"$f":"SUM(TBL_Debts[Hodnota])","v":652500}]
[null,null,{"$f":"F6-F8","v":{"v":1271000,"d":"1,271,000 Kč"}},{"$nulls":6},"AKTIVA vs. DLUHY",{"$nulls":6},"Investice",{"$f":"SUMIF(TBL_Assets[Kategorie],'Osobní čisté jmění'!Q4,TBL_Assets[Hodnota])+ROW(Q4)/10000","v":475000.0004},{"$f":"_xlfn.RANK.EQ(R4,$R$2:$R$6,0)","v":2},null,{"$f":"INDEX($Q$2:$R$6,MATCH(3,$S$2:$S$6,0),1)","v":"Životní pojištění"},{"$f":"ROUND(INDEX($Q$2:$R$6,MATCH(3,$S$2:$S$6,0),2),2)","v":103000}]
[{"$nulls":16},"Důchodové spoření",{"$f":"SUMIF(TBL_Assets[Kategorie],'Osobní čisté jmění'!Q5,TBL_Assets[Hodnota])+ROW(Q5)/10000","v":98000.0005},{"$f":"_xlfn.RANK.EQ(R5,$R$2:$R$6,0)","v":4},null,{"$f":"INDEX($Q$2:$R$6,MATCH(2,$S$2:$S$6,0),1)","v":"Investice"},{"$f":"ROUND(INDEX($Q$2:$R$6,MATCH(2,$S$2:$S$6,0),2),2)","v":475000}]
[{"$nulls":4},"Celková aktiva",{"$f":"SUM(TBL_Assets[Hodnota])","v":{"v":1923500,"d":"1,923,500 Kč"}},{"$nulls":10},"Životní pojištění",{"$f":"SUMIF(TBL_Assets[Kategorie],'Osobní čisté jmění'!Q6,TBL_Assets[Hodnota])+ROW(Q6)/10000","v":103000.0006},{"$f":"_xlfn.RANK.EQ(R6,$R$2:$R$6,0)","v":3},null,{"$f":"INDEX($Q$2:$R$6,MATCH(1,$S$2:$S$6,0),1)","v":"Vlastnosti"},{"$f":"ROUND(INDEX($Q$2:$R$6,MATCH(1,$S$2:$S$6,0),2),2)","v":1205000}]
[]
[{"$nulls":4},"Celkový závazek",{"$f":"SUM(TBL_Debts[Hodnota])","v":{"v":652500,"d":"652,500 Kč"}}]
[]
[]
[]
[{"$nulls":3},"SOUHRN PROSTŘEDKŮ"]
[{"$nulls":10},{"$f":"U6","v":"Vlastnosti"},{"$f":"V6","v":{"v":1205000,"d":"1,205,000 Kč"}}]
[]
[{"$nulls":10},{"$f":"U5","v":"Investice"},{"$f":"V5","v":{"v":475000,"d":"475,000 Kč"}}]
[]
[{"$nulls":10},{"$f":"U4","v":"Životní pojištění"},{"$f":"V4","v":{"v":103000,"d":"103,000 Kč"}}]
[]
[{"$nulls":10},{"$f":"U3","v":"Důchodové spoření"},{"$f":"V3","v":{"v":98000,"d":"98,000 Kč"}}]
[]
[{"$nulls":10},{"$f":"U2","v":"Hotovost a peněžní ekvivalent"},{"$f":"V2","v":{"v":42500,"d":"42,500 Kč"}}]

{"sheet":"Aktiva","index":1,"n_rows":25,"n_cols":5,"rows_kept":25}
[{"$nulls":4}," "]
[null,"AKTIVA"]
[]
[null,"Kategorie","Položka","Hodnota"]
[null,"Vlastnosti","Dům",{"v":560000,"d":"560,000.00 Kč"}]
[null,"Vlastnosti","Jiné",{"v":255000,"d":"255,000.00 Kč"}]
[null,"Důchodové spoření","Penzijní pojištění",{"v":98000,"d":"98,000.00 Kč"}]
[null,"Investice","Akcie",{"v":53000,"d":"53,000.00 Kč"}]
[null,"Investice","Obligace",{"v":25000,"d":"25,000.00 Kč"}]
[null,"Investice","Investiční fondy",{"v":33000,"d":"33,000.00 Kč"}]
[null,"Investice","Depozitní certifikáty",{"v":74000,"d":"74,000.00 Kč"}]
[null,"Investice","Zlato",{"v":20000,"d":"20,000.00 Kč"}]
[null,"Investice","Svěřenecké fondy",{"v":250000,"d":"250,000.00 Kč"}]
[null,"Životní pojištění","Spořicí zdravotní účet",{"v":18000,"d":"18,000.00 Kč"}]
[null,"Životní pojištění","Nominální hodnota životního pojištění",{"v":85000,"d":"85,000.00 Kč"}]
[null,"Investice","Jiné",{"v":20000,"d":"20,000.00 Kč"}]
[null,"Hotovost a peněžní ekvivalent","Běžné účty",{"v":35500,"d":"35,500.00 Kč"}]
[null,"Hotovost a peněžní ekvivalent","Spořicí účty",{"v":5000,"d":"5,000.00 Kč"}]
[null,"Hotovost a peněžní ekvivalent","Jiné",{"v":2000,"d":"2,000.00 Kč"}]
[null,"Vlastnosti","Auta",{"v":55000,"d":"55,000.00 Kč"}]
[null,"Vlastnosti","Jiná vozidla",{"v":85000,"d":"85,000.00 Kč"}]
[null,"Vlastnosti","Nábytek",{"v":100000,"d":"100,000.00 Kč"}]
[null,"Vlastnosti","Sbírky",{"v":50000,"d":"50,000.00 Kč"}]
[null,"Vlastnosti","Šperky",{"v":60000,"d":"60,000.00 Kč"}]
[null,"Vlastnosti","Jiné luxusní zboží",{"v":40000,"d":"40,000.00 Kč"}]

{"sheet":"Pohledávky","index":2,"n_rows":14,"n_cols":4,"rows_kept":14}
[{"$nulls":3}," "]
[null,"POHLEDÁVKY"]
[]
[null,"Kategorie","Hodnota"]
[null,"Hypotéky",{"v":400000,"d":"400,000.00 Kč"}]
[null,"Americké hypotéky",{"v":50000,"d":"50,000.00 Kč"}]
[null,"Půjčky na auta",{"v":30000,"d":"30,000.00 Kč"}]
[null,"Osobní půjčky",{"v":12500,"d":"12,500.00 Kč"}]
[null,"Kreditní karty",{"v":65000,"d":"65,000.00 Kč"}]
[null,"Studentské půjčky",{"v":10000,"d":"10,000.00 Kč"}]
[null,"Půjčky z investic",{"v":20000,"d":"20,000.00 Kč"}]
[null,"Půjčky z životního pojištění",{"v":5000,"d":"5,000.00 Kč"}]
[null,"Jiné splácené půjčky",{"v":10000,"d":"10,000.00 Kč"}]
[null,"Jiné závazky",{"v":50000,"d":"50,000.00 Kč"}]