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

{"sheet":"Souhrn","index":0,"n_rows":10,"n_cols":15,"rows_kept":10,"merged":[[0,1,0,2]]}
[null,"Osobní rozpočet"]
[null,null,"Leden","Únor","Březen","Duben","Květen","Červen","Červenec","Srpen","Září","Říjen","Listopad","Prosinec","Rok"]
[null,"Celkové výdaje",{"$f":"Vydaje[[#Totals],[Leden]]","v":{"v":0,"d":"0 Kč"}},{"$f":"Vydaje[[#Totals],[Únor]]","v":{"v":0,"d":"0 Kč"}},{"$f":"Vydaje[[#Totals],[Březen]]","v":{"v":0,"d":"0 Kč"}},{"$f":"Vydaje[[#Totals],[Duben]]","v":{"v":0,"d":"0 Kč"}},{"$f":"Vydaje[[#Totals],[Květen]]","v":{"v":0,"d":"0 Kč"}},{"$f":"Vydaje[[#Totals],[Červen]]","v":{"v":0,"d":"0 Kč"}},{"$f":"Vydaje[[#Totals],[Červenec]]","v":{"v":0,"d":"0 Kč"}},{"$f":"Vydaje[[#Totals],[Srpen]]","v":{"v":0,"d":"0 Kč"}},{"$f":"Vydaje[[#Totals],[Září]]","v":{"v":0,"d":"0 Kč"}},{"$f":"Vydaje[[#Totals],[Říjen]]","v":{"v":0,"d":"0 Kč"}},{"$f":"Vydaje[[#Totals],[Listopad]]","v":{"v":0,"d":"0 Kč"}},{"$f":"Vydaje[[#Totals],[Prosinec]]","v":{"v":0,"d":"0 Kč"}},{"$f":"SUM(C3:N3)","v":{"v":0,"d":"0 Kč"}}]
[null,"Deficit/přebytek",{"$f":"SUM(Prijmy[[#Totals],[Leden]]-C3)","v":{"v":0,"d":"0 Kč"}},{"$f":"SUM(Prijmy[[#Totals],[Únor]]-D3)","v":{"v":0,"d":"0 Kč"}},{"$f":"SUM(Prijmy[[#Totals],[Březen]]-E3)","v":{"v":0,"d":"0 Kč"}},{"$f":"SUM(Prijmy[[#Totals],[Duben]]-F3)","v":{"v":0,"d":"0 Kč"}},{"$f":"SUM(Prijmy[[#Totals],[Květen]]-G3)","v":{"v":0,"d":"0 Kč"}},{"$f":"SUM(Prijmy[[#Totals],[Červen]]-H3)","v":{"v":0,"d":"0 Kč"}},{"$f":"SUM(Prijmy[[#Totals],[Červenec]]-I3)","v":{"v":0,"d":"0 Kč"}},{"$f":"SUM(Prijmy[[#Totals],[Srpen]]-J3)","v":{"v":0,"d":"0 Kč"}},{"$f":"SUM(Prijmy[[#Totals],[Září]]-K3)","v":{"v":0,"d":"0 Kč"}},{"$f":"SUM(Prijmy[[#Totals],[Říjen]]-L3)","v":{"v":0,"d":"0 Kč"}},{"$f":"SUM(Prijmy[[#Totals],[Listopad]]-M3)","v":{"v":0,"d":"0 Kč"}},{"$f":"SUM(Prijmy[[#Totals],[Prosinec]]-N3)","v":{"v":0,"d":"0 Kč"}},{"$f":"SUM(C4:N4)","v":{"v":0,"d":"0 Kč"}}]
[null,"Příjmy"]
[null,"Kategorie","Leden","Únor","Březen","Duben","Květen","Červen","Červenec","Srpen","Září","Říjen","Listopad","Prosinec","Rok"]
[null,"Mzdy",{"$nulls":12},{"$f":"SUM(Prijmy[[#This Row],[Leden]:[Prosinec]])","v":{"v":0,"d":"0 Kč"}}]
[null,"Úroky/dividendy",{"$nulls":12},{"$f":"SUM(Prijmy[[#This Row],[Leden]:[Prosinec]])","v":{"v":0,"d":"0 Kč"}}]
[null,"Různé",{"$nulls":12},{"$f":"SUM(Prijmy[[#This Row],[Leden]:[Prosinec]])","v":{"v":0,"d":"0 Kč"}}]
[null,"Celkem",{"$f":"SUBTOTAL(109,Prijmy[Leden])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Prijmy[Únor])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Prijmy[Březen])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Prijmy[Duben])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Prijmy[Květen])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Prijmy[Červen])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Prijmy[Červenec])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Prijmy[Srpen])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Prijmy[Září])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Prijmy[Říjen])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Prijmy[Listopad])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Prijmy[Prosinec])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Prijmy[Rok])","v":{"v":0,"d":"0 Kč"}}]

{"sheet":"Výdaje","index":1,"n_rows":12,"n_cols":16,"rows_kept":12,"merged":[[0,1,0,2]]}
[null,"Osobní rozpočet"]
[null,"Výdaje"]
[null,"Kategorie","Podkategorie","Leden","Únor","Březen","Duben","Květen","Červen","Červenec","Srpen","Září","Říjen","Listopad","Prosinec","Rok"]
[null,"Dům","Hypotéka/nájem",{"$nulls":12},{"$f":"SUM(Výdaje!$D4:$O4)","v":{"v":0,"d":"0 Kč"}}]
[null,"Položky denní potřeby","Potraviny ",{"$nulls":12},{"$f":"SUM(Výdaje!$D5:$O5)","v":{"v":0,"d":"0 Kč"}}]
[null,"Doprava","Benzín/palivo",{"$nulls":12},{"$f":"SUM(Výdaje!$D6:$O6)","v":{"v":0,"d":"0 Kč"}}]
[null,"Zábava","Kabelová televize",{"$nulls":12},{"$f":"SUM(Výdaje!$D7:$O7)","v":{"v":0,"d":"0 Kč"}}]
[null,"Zdraví","Fitness – příspěvky",{"$nulls":12},{"$f":"SUM(Výdaje!$D8:$O8)","v":{"v":0,"d":"0 Kč"}}]
[null,"Dovolená","Letenky, jízdenky",{"$nulls":12},{"$f":"SUM(Výdaje!$D9:$O9)","v":{"v":0,"d":"0 Kč"}}]
[null,"Sport a rekreace","Posilovna – poplatky",{"$nulls":12},{"$f":"SUM(Výdaje!$D10:$O10)","v":{"v":0,"d":"0 Kč"}}]
[null,"Členské příspěvky a předplatná","Časopisy",{"$nulls":12},{"$f":"SUM(Výdaje!$D11:$O11)","v":{"v":0,"d":"0 Kč"}}]
[null,"Celkem",null,{"$f":"SUBTOTAL(109,Vydaje[Leden])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Vydaje[Únor])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Vydaje[Březen])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Vydaje[Duben])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Vydaje[Květen])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Vydaje[Červen])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Vydaje[Červenec])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Vydaje[Srpen])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Vydaje[Září])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Vydaje[Říjen])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Vydaje[Listopad])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Vydaje[Prosinec])","v":{"v":0,"d":"0 Kč"}},{"$f":"SUBTOTAL(109,Vydaje[Rok])","v":{"v":0,"d":"0 Kč"}}]