{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Osobista wartość dochodów","Składniki majątku","Zadłużenie"],"not_rendered":{"charts":2,"images":2,"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Osobista wartość dochodów","index":0,"n_rows":21,"n_cols":25,"rows_kept":21,"merged":[[3,2,4,7]]}
[{"$nulls":14}," "]
[{"$nulls":16},"Gotówka i ekwiwalent gotówki",{"$f":"SUMIF(TBL_Aktywa[Kategoria],'Osobista wartość dochodów'!Q2,TBL_Aktywa[Wartość])+ROW(Q2)/10000","v":42500.0002},{"$f":"_xlfn.RANK.EQ(R2,$R$2:$R$6,0)","v":5},null,{"$f":"INDEX($Q$2:$R$6,MATCH(5,$S$2:$S$6,0),1)","v":"Gotówka i ekwiwalent gotówki"},{"$f":"ROUND(INDEX($Q$2:$R$6,MATCH(5,$S$2:$S$6,0),2),2)","v":42500},null,"Suma aktywów",{"$f":"SUM(TBL_Aktywa[Wartość])","v":1923500}]
[null,null," OSOBISTA WARTOŚĆ DOCHODÓW",{"$nulls":13},"Nieruchomości",{"$f":"SUMIF(TBL_Aktywa[Kategoria],'Osobista wartość dochodów'!Q3,TBL_Aktywa[Wartość])+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$6,0),1)","v":"Oszczędności emerytalne"},{"$f":"ROUND(INDEX($Q$2:$R$6,MATCH(4,$S$2:$S$6,0),2),2)","v":98000},null,"Suma zadłużeń",{"$f":"SUM(TBL_Zadłużenie[Wartość])","v":652500}]
[null,null,{"$f":"F6-F8","v":{"v":1271000,"d":"1,271,000 zł"}},{"$nulls":6},"AKTYWA a ZADŁUŻENIE",{"$nulls":6},"Inwestycje",{"$f":"SUMIF(TBL_Aktywa[Kategoria],'Osobista wartość dochodów'!Q4,TBL_Aktywa[Wartość])+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$6,0),1)","v":"Ubezpieczenie na życie"},{"$f":"ROUND(INDEX($Q$2:$R$6,MATCH(3,$S$2:$S$6,0),2),2)","v":103000}]
[{"$nulls":16},"Oszczędności emerytalne",{"$f":"SUMIF(TBL_Aktywa[Kategoria],'Osobista wartość dochodów'!Q5,TBL_Aktywa[Wartość])+ROW(Q5)/10000","v":98000.0005},{"$f":"_xlfn.RANK.EQ(R5,$R$2:$R$6,0)","v":4},null,{"$f":"INDEX($Q$2:$R$6,MATCH(2,$S$2:$S$6,0),1)","v":"Inwestycje"},{"$f":"ROUND(INDEX($Q$2:$R$6,MATCH(2,$S$2:$S$6,0),2),2)","v":475000}]
[{"$nulls":4},"Suma aktywów",{"$f":"SUM(TBL_Aktywa[Wartość])","v":{"v":1923500,"d":"1,923,500 zł"}},{"$nulls":10},"Ubezpieczenie na życie",{"$f":"SUMIF(TBL_Aktywa[Kategoria],'Osobista wartość dochodów'!Q6,TBL_Aktywa[Wartość])+ROW(Q6)/10000","v":103000.0006},{"$f":"_xlfn.RANK.EQ(R6,$R$2:$R$6,0)","v":3},null,{"$f":"INDEX($Q$2:$R$6,MATCH(1,$S$2:$S$6,0),1)","v":"Nieruchomości"},{"$f":"ROUND(INDEX($Q$2:$R$6,MATCH(1,$S$2:$S$6,0),2),2)","v":1205000}]
[]
[{"$nulls":4},"Suma zadłużeń",{"$f":"SUM(TBL_Zadłużenie[Wartość])","v":{"v":652500,"d":"652,500 zł"}}]
[]
[]
[]
[{"$nulls":3},"ZESTAWIENIE AKTYWÓW"]
[{"$nulls":10},{"$f":"U6","v":"Nieruchomości"},{"$f":"V6","v":{"v":1205000,"d":"1,205,000 zł"}}]
[]
[{"$nulls":10},{"$f":"U5","v":"Inwestycje"},{"$f":"V5","v":{"v":475000,"d":"475,000 zł"}}]
[]
[{"$nulls":10},{"$f":"U4","v":"Ubezpieczenie na życie"},{"$f":"V4","v":{"v":103000,"d":"103,000 zł"}}]
[]
[{"$nulls":10},{"$f":"U3","v":"Oszczędności emerytalne"},{"$f":"V3","v":{"v":98000,"d":"98,000 zł"}}]
[]
[{"$nulls":10},{"$f":"U2","v":"Gotówka i ekwiwalent gotówki"},{"$f":"V2","v":{"v":42500,"d":"42,500 zł"}}]

{"sheet":"Składniki majątku","index":1,"n_rows":25,"n_cols":5,"rows_kept":25}
[{"$nulls":4}," "]
[null,"SKŁADNIKI MAJĄTKU"]
[]
[null,"Kategoria","Artykuł","Wartość"]
[null,"Nieruchomości","Dom",{"v":560000,"d":"560,000.00 zł"}]
[null,"Nieruchomości","Inne",{"v":255000,"d":"255,000.00 zł"}]
[null,"Oszczędności emerytalne","Fundusze emerytalne",{"v":98000,"d":"98,000.00 zł"}]
[null,"Inwestycje","Akcje",{"v":53000,"d":"53,000.00 zł"}]
[null,"Inwestycje","Obligacje",{"v":25000,"d":"25,000.00 zł"}]
[null,"Inwestycje","Fundusze inwestycyjne",{"v":33000,"d":"33,000.00 zł"}]
[null,"Inwestycje","Płyty CD",{"v":74000,"d":"74,000.00 zł"}]
[null,"Inwestycje","Sztaby",{"v":20000,"d":"20,000.00 zł"}]
[null,"Inwestycje","Fundusze powiernicze",{"v":250000,"d":"250,000.00 zł"}]
[null,"Ubezpieczenie na życie","Konta oszczędnościowe",{"v":18000,"d":"18,000.00 zł"}]
[null,"Ubezpieczenie na życie","Wartość nominalna polisy ubezpieczeniowej na życie",{"v":85000,"d":"85,000.00 zł"}]
[null,"Inwestycje","Inne",{"v":20000,"d":"20,000.00 zł"}]
[null,"Gotówka i ekwiwalent gotówki","Rachunki bieżące",{"v":35500,"d":"35,500.00 zł"}]
[null,"Gotówka i ekwiwalent gotówki","Rachunki oszczędnościowe",{"v":5000,"d":"5,000.00 zł"}]
[null,"Gotówka i ekwiwalent gotówki","Inne",{"v":2000,"d":"2,000.00 zł"}]
[null,"Nieruchomości","Samochody",{"v":55000,"d":"55,000.00 zł"}]
[null,"Nieruchomości","Inne pojazdy",{"v":85000,"d":"85,000.00 zł"}]
[null,"Nieruchomości","Wyposażenie",{"v":100000,"d":"100,000.00 zł"}]
[null,"Nieruchomości","Kolekcjonowane przedmioty",{"v":50000,"d":"50,000.00 zł"}]
[null,"Nieruchomości","Biżuteria",{"v":60000,"d":"60,000.00 zł"}]
[null,"Nieruchomości","Inne przedmioty luksusowe",{"v":40000,"d":"40,000.00 zł"}]

{"sheet":"Zadłużenie","index":2,"n_rows":14,"n_cols":4,"rows_kept":14}
[{"$nulls":3}," "]
[null,"ZADŁUŻENIE"]
[]
[null,"Kategoria","Wartość"]
[null,"Kredyty hipoteczne",{"v":400000,"d":"400,000.00 zł"}]
[null,"Pożyczki pod zastaw domu",{"v":50000,"d":"50,000.00 zł"}]
[null,"Pożyczki na samochody",{"v":30000,"d":"30,000.00 zł"}]
[null,"Pożyczki konsumpcyjne",{"v":12500,"d":"12,500.00 zł"}]
[null,"Karty kredytowe",{"v":65000,"d":"65,000.00 zł"}]
[null,"Pożyczki dla studentów",{"v":10000,"d":"10,000.00 zł"}]
[null,"Pożyczki pod zastaw inwestycji",{"v":20000,"d":"20,000.00 zł"}]
[null,"Pożyczki na ubezpieczenie na życie",{"v":5000,"d":"5,000.00 zł"}]
[null,"Inne pożyczki w ratach",{"v":10000,"d":"10,000.00 zł"}]
[null,"Inne zadłużenie",{"v":50000,"d":"50,000.00 zł"}]