{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Osobný čistý majetok","Aktíva","Dlhy"],"not_rendered":{"charts":2,"images":2,"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Osobný čistý majetok","index":0,"n_rows":21,"n_cols":25,"rows_kept":21,"merged":[[3,2,4,7]]}
[{"$nulls":14}," "]
[{"$nulls":16},"Hotovosť a hotovostný ekvivalent",{"$f":"SUMIF(TBL_Aktíva[Kategória],'Osobný čistý majetok'!Q2,TBL_Aktíva[Hodnota])+ROW(Q2)/10000","v":42500.0002},{"$f":"_xlfn.RANK.EQ(R2,$R$2:$R$6,0)","v":5},null,{"$f":"INDEX($Q$2:$R$6,MATCH(5,$S$2:$S$6,0),1)","v":"Hotovosť a hotovostný ekvivalent"},{"$f":"ROUND(INDEX($Q$2:$R$6,MATCH(5,$S$2:$S$6,0),2),2)","v":42500},null,"Celkový majetok",{"$f":"SUM(TBL_Aktíva[Hodnota])","v":1923500}]
[null,null," OSOBNÝ ČISTÝ MAJETOK",{"$nulls":13},"Vlastnosti",{"$f":"SUMIF(TBL_Aktíva[Kategória],'Osobný čistý majetok'!Q3,TBL_Aktíva[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$6,0),1)","v":"Dôchodkové sporenie"},{"$f":"ROUND(INDEX($Q$2:$R$6,MATCH(4,$S$2:$S$6,0),2),2)","v":98000},null,"Celkové dlhy",{"$f":"SUM(TBL_Dlhy[Hodnota])","v":652500}]
[null,null,{"$f":"F6-F8","v":{"v":1271000,"d":"1,271,000 EUR"}},{"$nulls":6},"MAJETOK a DLHY",{"$nulls":6},"Investície",{"$f":"SUMIF(TBL_Aktíva[Kategória],'Osobný čistý majetok'!Q4,TBL_Aktíva[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$6,0),1)","v":"Životné poistenie"},{"$f":"ROUND(INDEX($Q$2:$R$6,MATCH(3,$S$2:$S$6,0),2),2)","v":103000}]
[{"$nulls":16},"Dôchodkové sporenie",{"$f":"SUMIF(TBL_Aktíva[Kategória],'Osobný čistý majetok'!Q5,TBL_Aktíva[Hodnota])+ROW(Q5)/10000","v":98000.0005},{"$f":"_xlfn.RANK.EQ(R5,$R$2:$R$6,0)","v":4},null,{"$f":"INDEX($Q$2:$R$6,MATCH(2,$S$2:$S$6,0),1)","v":"Investície"},{"$f":"ROUND(INDEX($Q$2:$R$6,MATCH(2,$S$2:$S$6,0),2),2)","v":475000}]
[{"$nulls":4},"Celkový majetok",{"$f":"SUM(TBL_Aktíva[Hodnota])","v":{"v":1923500,"d":"1,923,500 EUR"}},{"$nulls":10},"Životné poistenie",{"$f":"SUMIF(TBL_Aktíva[Kategória],'Osobný čistý majetok'!Q6,TBL_Aktíva[Hodnota])+ROW(Q6)/10000","v":103000.0006},{"$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},"Celkové dlhy",{"$f":"SUM(TBL_Dlhy[Hodnota])","v":{"v":652500,"d":"652,500 EUR"}}]
[]
[]
[]
[{"$nulls":3},"SÚHRN MAJETKU"]
[{"$nulls":10},{"$f":"U6","v":"Vlastnosti"},{"$f":"V6","v":{"v":1205000,"d":"1,205,000 EUR"}}]
[]
[{"$nulls":10},{"$f":"U5","v":"Investície"},{"$f":"V5","v":{"v":475000,"d":"475,000 EUR"}}]
[]
[{"$nulls":10},{"$f":"U4","v":"Životné poistenie"},{"$f":"V4","v":{"v":103000,"d":"103,000 EUR"}}]
[]
[{"$nulls":10},{"$f":"U3","v":"Dôchodkové sporenie"},{"$f":"V3","v":{"v":98000,"d":"98,000 EUR"}}]
[]
[{"$nulls":10},{"$f":"U2","v":"Hotovosť a hotovostný ekvivalent"},{"$f":"V2","v":{"v":42500,"d":"42,500 EUR"}}]

{"sheet":"Aktíva","index":1,"n_rows":25,"n_cols":5,"rows_kept":25}
[{"$nulls":4}," "]
[null,"AKTÍVA"]
[]
[null,"Kategória","Položka","Hodnota"]
[null,"Vlastnosti","Domov",{"v":560000,"d":"560,000.00 EUR"}]
[null,"Vlastnosti","Iné",{"v":255000,"d":"255,000.00 EUR"}]
[null,"Dôchodkové sporenie","Dôchodkové účty",{"v":98000,"d":"98,000.00 EUR"}]
[null,"Investície","Zásoby",{"v":53000,"d":"53,000.00 EUR"}]
[null,"Investície","Dlhopisy",{"v":25000,"d":"25,000.00 EUR"}]
[null,"Investície","Podielové fondy",{"v":33000,"d":"33,000.00 EUR"}]
[null,"Investície","CD nosiče",{"v":74000,"d":"74,000.00 EUR"}]
[null,"Investície","Drahé kovy",{"v":20000,"d":"20,000.00 EUR"}]
[null,"Investície","Zverenecké fondy",{"v":250000,"d":"250,000.00 EUR"}]
[null,"Životné poistenie","Konto so zdravotnými úsporami",{"v":18000,"d":"18,000.00 EUR"}]
[null,"Životné poistenie","Nominálna hodnota politiky poistenia",{"v":85000,"d":"85,000.00 EUR"}]
[null,"Investície","Iné",{"v":20000,"d":"20,000.00 EUR"}]
[null,"Hotovosť a hotovostný ekvivalent","Bežné účty",{"v":35500,"d":"35,500.00 EUR"}]
[null,"Hotovosť a hotovostný ekvivalent","Sporiace účty",{"v":5000,"d":"5,000.00 EUR"}]
[null,"Hotovosť a hotovostný ekvivalent","Iné",{"v":2000,"d":"2,000.00 EUR"}]
[null,"Vlastnosti","Autá",{"v":55000,"d":"55,000.00 EUR"}]
[null,"Vlastnosti","Ostatné prostriedky",{"v":85000,"d":"85,000.00 EUR"}]
[null,"Vlastnosti","Vybavenie domácnosti",{"v":100000,"d":"100,000.00 EUR"}]
[null,"Vlastnosti","Zberateľské predmety",{"v":50000,"d":"50,000.00 EUR"}]
[null,"Vlastnosti","Šperky",{"v":60000,"d":"60,000.00 EUR"}]
[null,"Vlastnosti","Iný luxusný tovar",{"v":40000,"d":"40,000.00 EUR"}]

{"sheet":"Dlhy","index":2,"n_rows":14,"n_cols":4,"rows_kept":14}
[{"$nulls":3}," "]
[null,"DLHY"]
[]
[null,"Kategória","Hodnota"]
[null,"Hypotéky",{"v":400000,"d":"400,000.00 EUR"}]
[null,"Americké hypotéky",{"v":50000,"d":"50,000.00 EUR"}]
[null,"Pôžičky na auto",{"v":30000,"d":"30,000.00 EUR"}]
[null,"Osobné pôžičky",{"v":12500,"d":"12,500.00 EUR"}]
[null,"Kreditné karty",{"v":65000,"d":"65,000.00 EUR"}]
[null,"Študentské pôžičky",{"v":10000,"d":"10,000.00 EUR"}]
[null,"Pôžičky ručené investíciami",{"v":20000,"d":"20,000.00 EUR"}]
[null,"Výbery zo životného poistenia",{"v":5000,"d":"5,000.00 EUR"}]
[null,"Iné pôžičky na splátky",{"v":10000,"d":"10,000.00 EUR"}]
[null,"Iné dlhy",{"v":50000,"d":"50,000.00 EUR"}]