{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Osobný mesačný rozpočet"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Osobný mesačný rozpočet","index":0,"n_rows":66,"n_cols":10,"rows_kept":66,"merged":[[1,1,3,9],[4,1,4,3],[5,1,7,1],[5,2,5,3],[5,6,6,8],[5,9,6,9],[6,2,6,3],[7,2,7,3],[7,6,8,8],[7,9,8,9],[9,1,11,1],[9,2,9,3],[9,6,11,8],[9,9,11,9],[10,2,10,3],[11,2,11,3],[60,6,61,8],[60,9,61,9],[62,6,63,8],[62,9,63,9],[64,6,65,8],[64,9,65,9]]}
[]
[null,"Osobný mesačný rozpočet"]
[]
[]
[]
[null,"PREDPOKLADANÝ MESAČNÝ PRÍJEM","Príjem 1",null,{"v":4300,"d":"4,300 Sk"},null,"PREDPOKLADANÝ ZOSTATOK   (Predpokladaný príjem mínus výdavky)",null,null,{"$f":"E8-J61","v":{"v":3405,"d":"3,405 Sk"}}]
[null,null,"Osobitné príjmy",null,{"v":300,"d":"300 Sk"}]
[null,null,"Mesačný príjem celkom",null,{"$f":"SUM(E6:E7)","v":{"v":4600,"d":"4,600 Sk"}},null,"SKUTOČNÝ ZOSTATOK   (Skutočný zostatok mínus výdavky)",null,null,{"$f":"E12-J63","v":{"v":3064,"d":"3,064 Sk"}}]
[]
[null,"SKUTOČNÝ MESAČNÝ PRÍJEM","Príjem 1",null,{"v":4000,"d":"4,000 Sk"},null,"ROZDIEL   (Skutočné mínus predpokladané)",null,null,{"$f":"J8-J6","v":{"v":-341,"d":"-341 Sk"}}]
[null,null,"Osobitné príjmy",null,{"v":300,"d":"300 Sk"}]
[null,null,"Mesačný príjem celkom",null,{"$f":"SUM(E10:E11)","v":{"v":4300,"d":"4,300 Sk"}}]
[]
[null,"DOMÁCNOSŤ","Predpokladané náklady","Skutočné náklady","Rozdiel",null,"ZÁBAVA","Predpokladané náklady","Skutočné náklady","Rozdiel"]
[null,"Hypotéka alebo nájomné",{"v":1000,"d":"1,000 Sk"},{"v":1000,"d":"1,000 Sk"},{"$f":"C15-D15","v":{"v":0,"d":"0 Sk"}},null,"Video a DVD",null,null,{"$f":"H15-I15","v":{"v":0,"d":"0 Sk"}}]
[null,"Telefón",{"v":54,"d":"54 Sk"},{"v":100,"d":"100 Sk"},{"v":-46,"d":"-46 Sk"},null,"CD nosiče",null,null,{"v":0,"d":"0 Sk"}]
[null,"Elektrina",{"v":44,"d":"44 Sk"},{"v":56,"d":"56 Sk"},{"v":-12,"d":"-12 Sk"},null,"Filmy",null,null,{"v":0,"d":"0 Sk"}]
[null,"Pohonné hmoty",{"v":22,"d":"22 Sk"},{"v":28,"d":"28 Sk"},{"v":-6,"d":"-6 Sk"},null,"Koncerty",null,null,{"v":0,"d":"0 Sk"}]
[null,"Vodné a stočné",{"v":8,"d":"8 Sk"},{"v":8,"d":"8 Sk"},{"v":0,"d":"0 Sk"},null,"Športové udalosti",null,null,{"v":0,"d":"0 Sk"}]
[null,"Káblová televízia",{"v":34,"d":"34 Sk"},{"v":34,"d":"34 Sk"},{"v":0,"d":"0 Sk"},null,"Divadlo",null,null,{"v":0,"d":"0 Sk"}]
[null,"Odvoz odpadu",{"v":10,"d":"10 Sk"},{"v":10,"d":"10 Sk"},{"v":0,"d":"0 Sk"},null,"Iné",null,null,{"v":0,"d":"0 Sk"}]
[null,"Údržba alebo opravy",{"v":23,"d":"23 Sk"},{"v":0,"d":"0 Sk"},{"v":23,"d":"23 Sk"},null,"Iné",null,null,{"v":0,"d":"0 Sk"}]
[null,"Kuchynské potreby",{"v":0,"d":"0 Sk"},{"v":0,"d":"0 Sk"},{"v":0,"d":"0 Sk"},null,"Iné",null,null,{"v":0,"d":"0 Sk"}]
[null,"Iné",{"v":0,"d":"0 Sk"},{"v":0,"d":"0 Sk"},{"v":0,"d":"0 Sk"},null,"Medzisúčty",{"$f":"SUM(H15:H23)","v":{"v":0,"d":"0 Sk"}},{"$f":"SUM(I15:I23)","v":{"v":0,"d":"0 Sk"}},{"v":0,"d":"0 Sk"}]
[null,"Medzisúčty",{"$f":"SUM(C15:C24)","v":{"v":1195,"d":"1,195 Sk"}},{"$f":"SUM(D15:D24)","v":{"v":1236,"d":"1,236 Sk"}},{"$f":"SUM(E15:E24)","v":{"v":-41,"d":"-41 Sk"}}]
[{"$nulls":6},"PÔŽIČKY","Predpokladané náklady","Skutočné náklady","Rozdiel"]
[null,"DOPRAVA","Predpokladané náklady","Skutočné náklady","Rozdiel",null,"Osobné",null,null,{"$f":"H27-I27","v":{"v":0,"d":"0 Sk"}}]
[null,"Platby za vozidlo",null,null,{"$f":"C28-D28","v":{"v":0,"d":"0 Sk"}},null,"Študentské",null,null,{"v":0,"d":"0 Sk"}]
[null,"Cestovné na autobus alebo taxi",null,null,{"v":0,"d":"0 Sk"},null,"Kreditná karta",null,null,{"v":0,"d":"0 Sk"}]
[null,"Poistenie",null,null,{"v":0,"d":"0 Sk"},null,"Kreditná karta",null,null,{"v":0,"d":"0 Sk"}]
[null,"Úradné poplatky",null,null,{"v":0,"d":"0 Sk"},null,"Kreditná karta",null,null,{"v":0,"d":"0 Sk"}]
[null,"Pohonné hmoty",null,null,{"v":0,"d":"0 Sk"},null,"Iné",null,null,{"v":0,"d":"0 Sk"}]
[null,"Údržba",null,null,{"v":0,"d":"0 Sk"},null,"Medzisúčty",{"$f":"SUM(H27:H32)","v":{"v":0,"d":"0 Sk"}},{"$f":"SUM(I27:I32)","v":{"v":0,"d":"0 Sk"}},{"$f":"SUM(J27:J32)","v":{"v":0,"d":"0 Sk"}}]
[null,"Iné",null,null,{"v":0,"d":"0 Sk"}]
[null,"Medzisúčty",{"$f":"SUM(C28:C34)","v":{"v":0,"d":"0 Sk"}},{"$f":"SUM(D28:D34)","v":{"v":0,"d":"0 Sk"}},{"$f":"SUM(E28:E34)","v":{"v":0,"d":"0 Sk"}},null,"DANE","Predpokladané náklady","Skutočné náklady","Rozdiel"]
[{"$nulls":6},"Štátne úradné poplatky",null,null,{"$f":"H36-I36","v":{"v":0,"d":"0 Sk"}}]
[null,"POISTENIE","Predpokladané náklady","Skutočné náklady","Rozdiel",null,"Štátne",null,null,{"$f":"H37-I37","v":{"v":0,"d":"0 Sk"}}]
[null,"Domáce",null,null,{"$f":"C38-D38","v":{"v":0,"d":"0 Sk"}},null,"Miestne",null,null,{"$f":"H38-I38","v":{"v":0,"d":"0 Sk"}}]
[null,"Zdravie",null,null,{"$f":"C39-D39","v":{"v":0,"d":"0 Sk"}},null,"Iné",null,null,{"$f":"H39-I39","v":{"v":0,"d":"0 Sk"}}]
[null,"Život",null,null,{"$f":"C40-D40","v":{"v":0,"d":"0 Sk"}},null,"Medzisúčty",{"$f":"SUM(H36:H39)","v":{"v":0,"d":"0 Sk"}},{"$f":"SUM(I36:I39)","v":{"v":0,"d":"0 Sk"}},{"$f":"SUM(J36:J39)","v":{"v":0,"d":"0 Sk"}}]
[null,"Iné",null,null,{"$f":"C41-D41","v":{"v":0,"d":"0 Sk"}}]
[null,"Medzisúčty",{"$f":"SUM(C38:C41)","v":{"v":0,"d":"0 Sk"}},{"$f":"SUM(D38:D41)","v":{"v":0,"d":"0 Sk"}},{"$f":"SUM(E38:E41)","v":{"v":0,"d":"0 Sk"}},null,"ÚSPORY ALEBO INVESTÍCIE","Predpokladané náklady","Skutočné náklady","Rozdiel"]
[{"$nulls":6},"Dôchodkový účet",null,null,{"$f":"H43-I43","v":{"v":0,"d":"0 Sk"}}]
[null,"STRAVA","Predpokladané náklady","Skutočné náklady","Rozdiel",null,"Investičný účet",null,null,{"$f":"H44-I44","v":{"v":0,"d":"0 Sk"}}]
[null,"Potraviny",null,null,{"$f":"C45-D45","v":{"v":0,"d":"0 Sk"}},null,"Iné",null,null,{"$f":"H45-I45","v":{"v":0,"d":"0 Sk"}}]
[null,"Reštaurácie",null,null,{"$f":"C46-D46","v":{"v":0,"d":"0 Sk"}},null,"Medzisúčty",{"$f":"SUM(H43:H45)","v":{"v":0,"d":"0 Sk"}},{"$f":"SUM(I43:I45)","v":{"v":0,"d":"0 Sk"}},{"$f":"SUM(J43:J45)","v":{"v":0,"d":"0 Sk"}}]
[null,"Iné",null,null,{"$f":"C47-D47","v":{"v":0,"d":"0 Sk"}}]
[null,"Medzisúčty",{"$f":"SUM(C45:C47)","v":{"v":0,"d":"0 Sk"}},{"$f":"SUM(D45:D47)","v":{"v":0,"d":"0 Sk"}},{"$f":"SUM(E45:E47)","v":{"v":0,"d":"0 Sk"}},null,"DARY A DOTÁCIE","Predpokladané náklady","Skutočné náklady","Rozdiel"]
[{"$nulls":6},"Charita 1",null,null,{"$f":"H49-I49","v":{"v":0,"d":"0 Sk"}}]
[null,"DOMÁCE ZVIERATÁ","Predpokladané náklady","Skutočné náklady","Rozdiel",null,"Charita 2",null,null,{"$f":"H50-I50","v":{"v":0,"d":"0 Sk"}}]
[null,"Strava",null,null,{"$f":"C51-D51","v":{"v":0,"d":"0 Sk"}},null,"Charita 3",null,null,{"$f":"H51-I51","v":{"v":0,"d":"0 Sk"}}]
[null,"Výdavky na zdravie",null,null,{"$f":"C52-D52","v":{"v":0,"d":"0 Sk"}},null,"Medzisúčty",{"$f":"SUM(H49:H51)","v":{"v":0,"d":"0 Sk"}},{"$f":"SUM(I49:I51)","v":{"v":0,"d":"0 Sk"}},{"$f":"SUM(J49:J51)","v":{"v":0,"d":"0 Sk"}}]
[null,"Starostlivosť o výzor",null,null,{"$f":"C53-D53","v":{"v":0,"d":"0 Sk"}}]
[null,"Hračky",null,null,{"$f":"C54-D54","v":{"v":0,"d":"0 Sk"}},null,"ÚRADNÉ","Predpokladané náklady","Skutočné náklady","Rozdiel"]
[null,"Iné",null,null,{"$f":"C55-D55","v":{"v":0,"d":"0 Sk"}},null,"Právnik",null,null,{"$f":"H55-I55","v":{"v":0,"d":"0 Sk"}}]
[null,"Medzisúčty",{"$f":"SUM(C51:C55)","v":{"v":0,"d":"0 Sk"}},{"$f":"SUM(D51:D55)","v":{"v":0,"d":"0 Sk"}},{"$f":"SUM(E51:E55)","v":{"v":0,"d":"0 Sk"}},null,"Výživné",null,null,{"$f":"H56-I56","v":{"v":0,"d":"0 Sk"}}]
[{"$nulls":6},"Právne alebo súdne poplatky",null,null,{"$f":"H57-I57","v":{"v":0,"d":"0 Sk"}}]
[null,"OSOBNÁ STAROSTLIVOSŤ","Predpokladané náklady","Skutočné náklady","Rozdiel",null,"Iné",null,null,{"$f":"H58-I58","v":{"v":0,"d":"0 Sk"}}]
[null,"Výdavky na zdravie",null,null,{"$f":"C59-D59","v":{"v":0,"d":"0 Sk"}},null,"Medzisúčty",{"$f":"SUM(H55:H58)","v":{"v":0,"d":"0 Sk"}},{"$f":"SUM(I55:I58)","v":{"v":0,"d":"0 Sk"}},{"$f":"SUM(J55:J58)","v":{"v":0,"d":"0 Sk"}}]
[null,"Kaderník a manikúra",null,null,{"v":0,"d":"0 Sk"}]
[null,"Oblečenie",null,null,{"v":0,"d":"0 Sk"},null,"PREDPOKLADANÉ NÁKLADY CELKOM",null,null,{"$f":"SUM(C25,C35,C42,C48,C56,C66,H24,H33,H40,H46,H52,H59)","v":{"v":1195,"d":"1,195 Sk"}}]
[null,"Čistiareň",null,null,{"v":0,"d":"0 Sk"}]
[null,"Zdravotný klub",null,null,{"v":0,"d":"0 Sk"},null,"SKUTOČNÉ NÁKLADY CELKOM",null,null,{"$f":"SUM(D25,D35,D42,D48,D56,D66,I24,I33,I40,I46,I52,I59)","v":{"v":1236,"d":"1,236 Sk"}}]
[null,"Príspevky alebo poplatky organizáciám",null,null,{"v":0,"d":"0 Sk"}]
[null,"Iné",null,null,{"v":0,"d":"0 Sk"},null,"ROZDIEL CELKOM",null,null,{"$f":"SUM(E25,E35,E42,E48,E56,E66,J24,J33,J40,J46,J52,J59)","v":{"v":-41,"d":"-41 Sk"}}]
[null,"Medzisúčty",{"$f":"SUM(C59:C65)","v":{"v":0,"d":"0 Sk"}},{"$f":"SUM(D59:D65)","v":{"v":0,"d":"0 Sk"}},{"$f":"SUM(E59:E65)","v":{"v":0,"d":"0 Sk"}}]