{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Mesačné príjmy","Mesačné úspory","Mesačné výdavky","Údaje grafu"],"not_rendered":{"charts":1,"defined_names":10},"read":"whole","date_system":"1900"}

{"sheet":"Mesačné príjmy","index":0,"n_rows":16,"n_cols":3,"rows_kept":16,"merged":[[2,1,9,1],[11,1,11,2]]}
[null,"Rozpočet"]
[null,"Percentuálny podiel minutých príjmov","Súhrn"]
[null,"Percentuálny podiel minutých príjmov v koláčovom grafe. Percentuálna hodnota je zobrazená v bunke nižšie","Celkové mesačné príjmy"]
[null,null,{"$f":"SUM(Príjmy[Suma])","v":{"v":3750,"d":"3,750 EUR"}}]
[null,null,"Celkové mesačné výdavky"]
[null,null,{"$f":"SUM(Výdavky[[#All],[Suma]])","v":{"v":2058,"d":"2,058 EUR"}}]
[null,null,"Celkové mesačné úspory"]
[null,null,{"$f":"SUM(Úspory[[#All],[Suma]])","v":{"v":550,"d":"550 EUR"}}]
[null,null,"Hotovostný zostatok"]
[null,null,{"$f":"Celkové_Mesačné_Príjmy-Celkové_Mesačné_Výdavky-Celkové_Mesačné_Úspory","v":{"v":1142,"d":"1,142 EUR"}}]
[null,{"$f":"MIN(Celkové_Mesačné_Výdavky/Celkové_Mesačné_Príjmy,1)","v":{"v":0.5488,"d":"55%"}}]
[null,"Mesačné príjmy"]
[null,"Položka","Suma"]
[null,"Zdroj príjmu 1",{"v":2500,"d":"2,500.00 EUR"}]
[null,"Zdroj príjmu 2",{"v":1000,"d":"1,000.00 EUR"}]
[null,"Iné",{"v":250,"d":"250.00 EUR"}]

{"sheet":"Mesačné úspory","index":1,"n_rows":6,"n_cols":3,"rows_kept":6}
[null,{"$f":"NadpisRozpočtu","v":"Rozpočet"}]
[null,"Mesačné úspory"]
[null,"Dátum","Suma"]
[null,"Dátum",{"v":200,"d":"200.00 EUR"}]
[null,"Dátum",{"v":250,"d":"250.00 EUR"}]
[null,"Dátum",{"v":100,"d":"100.00 EUR"}]

{"sheet":"Mesačné výdavky","index":2,"n_rows":12,"n_cols":3,"rows_kept":12}
[null,{"$f":"NadpisRozpočtu","v":"Rozpočet"}]
[null,"Mesačné výdavky"]
[null,"Položka","Suma"]
[null,"Prenájom/hypotéka",{"v":800,"d":"800.00 EUR"}]
[null,"Elektrina",{"v":120,"d":"120.00 EUR"}]
[null,"Plyn",{"v":50,"d":"50.00 EUR"}]
[null,"Mobilný telefón",{"v":45,"d":"45.00 EUR"}]
[null,"Potraviny",{"v":500,"d":"500.00 EUR"}]
[null,"Platba za auto",{"v":273,"d":"273.00 EUR"}]
[null,"Kreditné karty",{"v":120,"d":"120.00 EUR"}]
[null,"Poistenie auta",{"v":50,"d":"50.00 EUR"}]
[null,"Rôzne",{"v":100,"d":"100.00 EUR"}]

{"sheet":"Údaje grafu","index":3,"n_rows":4,"n_cols":2,"rows_kept":4,"hidden":true}
[null,"ÚDAJE GRAFU"]
[null,{"$f":"MIN(1-B3,1)","v":{"v":0.45120000000000005,"d":"45%"}}]
[null,{"$f":"MIN(Celkové_Mesačné_Výdavky/Celkové_Mesačné_Príjmy,1)","v":{"v":0.5488,"d":"55%"}}]
[null,{"$f":"(Celkové_Mesačné_Výdavky/Celkové_Mesačné_Príjmy)>1","v":false}]