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

{"sheet":"Podsumowanie","index":0,"n_rows":10,"n_cols":15,"rows_kept":10,"merged":[[0,1,0,2]]}
[null,"Budżet osobisty"]
[null,null,"Sty","Lut","Marzec","Kwiecień","Maj","Czerwiec","Lipiec","Sie","Wrz","Paź","Lis","Gru","Rok"]
[null,"Wydatki razem",{"$f":"Wydatki[[#Totals],[Sty]]","v":{"v":0,"d":"0 zł"}},{"$f":"Wydatki[[#Totals],[Lut]]","v":{"v":0,"d":"0 zł"}},{"$f":"Wydatki[[#Totals],[Marzec]]","v":{"v":0,"d":"0 zł"}},{"$f":"Wydatki[[#Totals],[Kwiecień]]","v":{"v":0,"d":"0 zł"}},{"$f":"Wydatki[[#Totals],[Maj]]","v":{"v":0,"d":"0 zł"}},{"$f":"Wydatki[[#Totals],[Czerwiec]]","v":{"v":0,"d":"0 zł"}},{"$f":"Wydatki[[#Totals],[Lipiec]]","v":{"v":0,"d":"0 zł"}},{"$f":"Wydatki[[#Totals],[Sie]]","v":{"v":0,"d":"0 zł"}},{"$f":"Wydatki[[#Totals],[Wrz]]","v":{"v":0,"d":"0 zł"}},{"$f":"Wydatki[[#Totals],[Paź]]","v":{"v":0,"d":"0 zł"}},{"$f":"Wydatki[[#Totals],[Lis]]","v":{"v":0,"d":"0 zł"}},{"$f":"Wydatki[[#Totals],[Gru]]","v":{"v":0,"d":"0 zł"}},{"$f":"SUM(C3:N3)","v":{"v":0,"d":"0 zł"}}]
[null,"Kwota brakująca/pozostała",{"$f":"SUM(Przychód[[#Totals],[Sty]]-C3)","v":{"v":0,"d":"0 zł"}},{"$f":"SUM(Przychód[[#Totals],[Lut]]-D3)","v":{"v":0,"d":"0 zł"}},{"$f":"SUM(Przychód[[#Totals],[Marzec]]-E3)","v":{"v":0,"d":"0 zł"}},{"$f":"SUM(Przychód[[#Totals],[Kwiecień]]-F3)","v":{"v":0,"d":"0 zł"}},{"$f":"SUM(Przychód[[#Totals],[Maj]]-G3)","v":{"v":0,"d":"0 zł"}},{"$f":"SUM(Przychód[[#Totals],[Czerwiec]]-H3)","v":{"v":0,"d":"0 zł"}},{"$f":"SUM(Przychód[[#Totals],[Lipiec]]-I3)","v":{"v":0,"d":"0 zł"}},{"$f":"SUM(Przychód[[#Totals],[Sie]]-J3)","v":{"v":0,"d":"0 zł"}},{"$f":"SUM(Przychód[[#Totals],[Wrz]]-K3)","v":{"v":0,"d":"0 zł"}},{"$f":"SUM(Przychód[[#Totals],[Paź]]-L3)","v":{"v":0,"d":"0 zł"}},{"$f":"SUM(Przychód[[#Totals],[Lis]]-M3)","v":{"v":0,"d":"0 zł"}},{"$f":"SUM(Przychód[[#Totals],[Gru]]-N3)","v":{"v":0,"d":"0 zł"}},{"$f":"SUM(C4:N4)","v":{"v":0,"d":"0 zł"}}]
[null,"Przychód"]
[null,"Kategoria","Sty","Lut","Marzec","Kwiecień","Maj","Czerwiec","Lipiec","Sie","Wrz","Paź","Lis","Gru","Rok"]
[null,"Pensje",{"$nulls":12},{"$f":"SUM(Przychód[[#This Row],[Sty]:[Gru]])","v":{"v":0,"d":"0 zł"}}]
[null,"Odsetki/dywidendy",{"$nulls":12},{"$f":"SUM(Przychód[[#This Row],[Sty]:[Gru]])","v":{"v":0,"d":"0 zł"}}]
[null,"Różne",{"$nulls":12},{"$f":"SUM(Przychód[[#This Row],[Sty]:[Gru]])","v":{"v":0,"d":"0 zł"}}]
[null,"Suma",{"$f":"SUBTOTAL(109,Przychód[Sty])","v":{"v":0,"d":"0 zł"}},{"$f":"SUBTOTAL(109,Przychód[Lut])","v":{"v":0,"d":"0 zł"}},{"$f":"SUBTOTAL(109,Przychód[Marzec])","v":{"v":0,"d":"0 zł"}},{"$f":"SUBTOTAL(109,Przychód[Kwiecień])","v":{"v":0,"d":"0 zł"}},{"$f":"SUBTOTAL(109,Przychód[Maj])","v":{"v":0,"d":"0 zł"}},{"$f":"SUBTOTAL(109,Przychód[Czerwiec])","v":{"v":0,"d":"0 zł"}},{"$f":"SUBTOTAL(109,Przychód[Lipiec])","v":{"v":0,"d":"0 zł"}},{"$f":"SUBTOTAL(109,Przychód[Sie])","v":{"v":0,"d":"0 zł"}},{"$f":"SUBTOTAL(109,Przychód[Wrz])","v":{"v":0,"d":"0 zł"}},{"$f":"SUBTOTAL(109,Przychód[Paź])","v":{"v":0,"d":"0 zł"}},{"$f":"SUBTOTAL(109,Przychód[Lis])","v":{"v":0,"d":"0 zł"}},{"$f":"SUBTOTAL(109,Przychód[Gru])","v":{"v":0,"d":"0 zł"}},{"$f":"SUBTOTAL(109,Przychód[Rok])","v":{"v":0,"d":"0 zł"}}]

{"sheet":"Wydatek","index":1,"n_rows":12,"n_cols":16,"rows_kept":12,"merged":[[0,1,0,2]]}
[null,"Budżet osobisty"]
[null,"Wydatki"]
[null,"Kategoria","Podkategoria","Sty","Lut","Marzec","Kwiecień","Maj","Czerwiec","Lipiec","Sie","Wrz","Paź","Lis","Gru","Rok"]
[null,"Dom","Hipoteka/czynsz",{"$nulls":12},{"$f":"SUM(Wydatek!$D4:$O4)","v":{"v":0,"d":"0 zł"}}]
[null,"Życie codzienne","Artykuły spożywcze ",{"$nulls":12},{"$f":"SUM(Wydatek!$D5:$O5)","v":{"v":0,"d":"0 zł"}}]
[null,"Transport","Paliwo",{"$nulls":12},{"$f":"SUM(Wydatek!$D6:$O6)","v":{"v":0,"d":"0 zł"}}]
[null,"Rozrywka","Telewizja kablowa",{"$nulls":12},{"$f":"SUM(Wydatek!$D7:$O7)","v":{"v":0,"d":"0 zł"}}]
[null,"Zdrowie","Klub sportowy",{"$nulls":12},{"$f":"SUM(Wydatek!$D8:$O8)","v":{"v":0,"d":"0 zł"}}]
[null,"Wakacje","Opłaty lotnicze",{"$nulls":12},{"$f":"SUM(Wydatek!$D9:$O9)","v":{"v":0,"d":"0 zł"}}]
[null,"Rekreacja","Siłownia",{"$nulls":12},{"$f":"SUM(Wydatek!$D10:$O10)","v":{"v":0,"d":"0 zł"}}]
[null,"Opłaty/subskrypcje","Czasopisma",{"$nulls":12},{"$f":"SUM(Wydatek!$D11:$O11)","v":{"v":0,"d":"0 zł"}}]
[null,"Suma",null,{"$f":"SUBTOTAL(109,Wydatki[Sty])","v":{"v":0,"d":"0 zł"}},{"$f":"SUBTOTAL(109,Wydatki[Lut])","v":{"v":0,"d":"0 zł"}},{"$f":"SUBTOTAL(109,Wydatki[Marzec])","v":{"v":0,"d":"0 zł"}},{"$f":"SUBTOTAL(109,Wydatki[Kwiecień])","v":{"v":0,"d":"0 zł"}},{"$f":"SUBTOTAL(109,Wydatki[Maj])","v":{"v":0,"d":"0 zł"}},{"$f":"SUBTOTAL(109,Wydatki[Czerwiec])","v":{"v":0,"d":"0 zł"}},{"$f":"SUBTOTAL(109,Wydatki[Lipiec])","v":{"v":0,"d":"0 zł"}},{"$f":"SUBTOTAL(109,Wydatki[Sie])","v":{"v":0,"d":"0 zł"}},{"$f":"SUBTOTAL(109,Wydatki[Wrz])","v":{"v":0,"d":"0 zł"}},{"$f":"SUBTOTAL(109,Wydatki[Paź])","v":{"v":0,"d":"0 zł"}},{"$f":"SUBTOTAL(109,Wydatki[Lis])","v":{"v":0,"d":"0 zł"}},{"$f":"SUBTOTAL(109,Wydatki[Gru])","v":{"v":0,"d":"0 zł"}},{"$f":"SUBTOTAL(109,Wydatki[Rok])","v":{"v":0,"d":"0 zł"}}]