{"text_format":"1","workbook":"xlsx","n_sheets":15,"sheets":["Cały rok","01","02","03","04","05","06","07","08","09","10","11","12","Aktywa i Pasywa","Dane"],"not_rendered":{"charts":42,"images":1,"macros":1,"external_links":1,"defined_names":15,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Cały rok","index":0,"n_rows":74,"n_cols":13,"rows_kept":74,"cut":false,"hidden":false,"merged":[[1,0,1,2],[1,4,1,6],[1,8,1,10],[0,0,0,16383],[11,4,11,6]]}
["Zestawienie roczne"]
["Podsumowanie wydatków",null,null,null,"Podsumowanie przychodów",null,null,null,"Podsumowanie rozdysponowania salda"]
["Kategoria","Oczekiwane","Rzeczywiste",null,"Kategoria","Oczekiwane","Rzeczywiste",null,"Kategoria","Oczekiwane","Rzeczywiste"]
[{"$f":"Dane!$C$3","v":"Mieszkanie"},{"$f":"'01'!L4+'02'!L4+'03'!L4+'04'!L4+'05'!L4+'06'!L4+'07'!L4+'08'!L4+'09'!L4+'10'!L4+'11'!L4+'12'!L4","v":0},{"$f":"'01'!M4+'02'!M4+'03'!M4+'04'!M4+'05'!M4+'06'!M4+'07'!M4+'08'!M4+'09'!M4+'10'!M4+'11'!M4+'12'!M4","v":0},null,{"$f":"Dane!$A$3","v":"Wynagrodzenie"},{"$f":"'01'!H4+'02'!H4+'03'!H4+'04'!H4+'05'!H4+'06'!H4+'07'!H4+'08'!H4+'09'!H4+'10'!H4+'11'!H4+'12'!H4","v":0},{"$f":"'01'!I4+'02'!I4+'03'!I4+'04'!I4+'05'!I4+'06'!I4+'07'!I4+'08'!I4+'09'!I4+'10'!I4+'11'!I4+'12'!I4","v":0},null,"Żelazna rezerwa",{"$f":"'01'!S16+'02'!S16+'03'!S16+'04'!S16+'05'!S16+'06'!S16+'07'!S16+'08'!S16+'09'!S16+'10'!S16+'11'!S16+'12'!S16","v":0},{"$f":"'01'!R16+'02'!R16+'03'!R16+'04'!R16+'05'!R16+'06'!R16+'07'!R16+'08'!R16+'09'!R16+'10'!R16+'11'!R16+'12'!R16","v":0}]
[{"$f":"Dane!$C$4","v":"Zakupy"},{"$f":"'01'!L5+'02'!L5+'03'!L5+'04'!L5+'05'!L5+'06'!L5+'07'!L5+'08'!L5+'09'!L5+'10'!L5+'11'!L5+'12'!L5","v":0},{"$f":"'01'!M5+'02'!M5+'03'!M5+'04'!M5+'05'!M5+'06'!M5+'07'!M5+'08'!M5+'09'!M5+'10'!M5+'11'!M5+'12'!M5","v":0},null,{"$f":"Dane!$A$4","v":"Inne przychody"},{"$f":"'01'!H5+'02'!H5+'03'!H5+'04'!H5+'05'!H5+'06'!H5+'07'!H5+'08'!H5+'09'!H5+'10'!H5+'11'!H5+'12'!H5","v":0},{"$f":"'01'!I5+'02'!I5+'03'!I5+'04'!I5+'05'!I5+'06'!I5+'07'!I5+'08'!I5+'09'!I5+'10'!I5+'11'!I5+'12'!I5","v":0},null,"Inwestycje",{"$f":"'01'!S17+'02'!S17+'03'!S17+'04'!S17+'05'!S17+'06'!S17+'07'!S17+'08'!S17+'09'!S17+'10'!S17+'11'!S17+'12'!S17","v":0},{"$f":"'01'!R17+'02'!R17+'03'!R17+'04'!R17+'05'!R17+'06'!R17+'07'!R17+'08'!R17+'09'!R17+'10'!R17+'11'!R17+'12'!R17","v":0}]
[{"$f":"Dane!$C$5","v":"Zobowiązania"},{"$f":"'01'!L6+'02'!L6+'03'!L6+'04'!L6+'05'!L6+'06'!L6+'07'!L6+'08'!L6+'09'!L6+'10'!L6+'11'!L6+'12'!L6","v":0},{"$f":"'01'!M6+'02'!M6+'03'!M6+'04'!M6+'05'!M6+'06'!M6+'07'!M6+'08'!M6+'09'!M6+'10'!M6+'11'!M6+'12'!M6","v":0},null,{"$f":"Dane!$A$5","v":"Premia"},{"$f":"'01'!H6+'02'!H6+'03'!H6+'04'!H6+'05'!H6+'06'!H6+'07'!H6+'08'!H6+'09'!H6+'10'!H6+'11'!H6+'12'!H6","v":0},{"$f":"'01'!I6+'02'!I6+'03'!I6+'04'!I6+'05'!I6+'06'!I6+'07'!I6+'08'!I6+'09'!I6+'10'!I6+'11'!I6+'12'!I6","v":0},null,"Oszczędności na…",{"$f":"'01'!S18+'02'!S18+'03'!S18+'04'!S18+'05'!S18+'06'!S18+'07'!S18+'08'!S18+'09'!S18+'10'!S18+'11'!S18+'12'!S18","v":0},{"$f":"'01'!R18+'02'!R18+'03'!R18+'04'!R18+'05'!R18+'06'!R18+'07'!R18+'08'!R18+'09'!R18+'10'!R18+'11'!R18+'12'!R18","v":0}]
[{"$f":"Dane!$C$6","v":"Ubezpieczenia"},{"$f":"'01'!L7+'02'!L7+'03'!L7+'04'!L7+'05'!L7+'06'!L7+'07'!L7+'08'!L7+'09'!L7+'10'!L7+'11'!L7+'12'!L7","v":0},{"$f":"'01'!M7+'02'!M7+'03'!M7+'04'!M7+'05'!M7+'06'!M7+'07'!M7+'08'!M7+'09'!M7+'10'!M7+'11'!M7+'12'!M7","v":0},null,{"$f":"Dane!$A$6","v":"500+"},{"$f":"'01'!H7+'02'!H7+'03'!H7+'04'!H7+'05'!H7+'06'!H7+'07'!H7+'08'!H7+'09'!H7+'10'!H7+'11'!H7+'12'!H7","v":0},{"$f":"'01'!I7+'02'!I7+'03'!I7+'04'!I7+'05'!I7+'06'!I7+'07'!I7+'08'!I7+'09'!I7+'10'!I7+'11'!I7+'12'!I7","v":0},null,"Suma",{"$f":"SUBTOTAL(109,Tabela124343992[Oczekiwane])","v":0},{"$f":"SUBTOTAL(109,Tabela124343992[Rzeczywiste])","v":0}]
[{"$f":"Dane!$C$7","v":"Rozrywka"},{"$f":"'01'!L8+'02'!L8+'03'!L8+'04'!L8+'05'!L8+'06'!L8+'07'!L8+'08'!L8+'09'!L8+'10'!L8+'11'!L8+'12'!L8","v":0},{"$f":"'01'!M8+'02'!M8+'03'!M8+'04'!M8+'05'!M8+'06'!M8+'07'!M8+'08'!M8+'09'!M8+'10'!M8+'11'!M8+'12'!M8","v":0},null,{"$f":"Dane!$A$7","v":0},{"$f":"'01'!H8+'02'!H8+'03'!H8+'04'!H8+'05'!H8+'06'!H8+'07'!H8+'08'!H8+'09'!H8+'10'!H8+'11'!H8+'12'!H8","v":0},{"$f":"'01'!I8+'02'!I8+'03'!I8+'04'!I8+'05'!I8+'06'!I8+'07'!I8+'08'!I8+'09'!I8+'10'!I8+'11'!I8+'12'!I8","v":0}]
[{"$f":"Dane!$C$8","v":"Dzieci"},{"$f":"'01'!L9+'02'!L9+'03'!L9+'04'!L9+'05'!L9+'06'!L9+'07'!L9+'08'!L9+'09'!L9+'10'!L9+'11'!L9+'12'!L9","v":0},{"$f":"'01'!M9+'02'!M9+'03'!M9+'04'!M9+'05'!M9+'06'!M9+'07'!M9+'08'!M9+'09'!M9+'10'!M9+'11'!M9+'12'!M9","v":0},null,{"$f":"Dane!$A$8","v":0},{"$f":"'01'!H9+'02'!H9+'03'!H9+'04'!H9+'05'!H9+'06'!H9+'07'!H9+'08'!H9+'09'!H9+'10'!H9+'11'!H9+'12'!H9","v":0},{"$f":"'01'!I9+'02'!I9+'03'!I9+'04'!I9+'05'!I9+'06'!I9+'07'!I9+'08'!I9+'09'!I9+'10'!I9+'11'!I9+'12'!I9","v":0},null,"Saldo","Rozd. Salda","Wynik"]
[{"$f":"Dane!$C$9","v":"Prezenty"},{"$f":"'01'!L10+'02'!L10+'03'!L10+'04'!L10+'05'!L10+'06'!L10+'07'!L10+'08'!L10+'09'!L10+'10'!L10+'11'!L10+'12'!L10","v":0},{"$f":"'01'!M10+'02'!M10+'03'!M10+'04'!M10+'05'!M10+'06'!M10+'07'!M10+'08'!M10+'09'!M10+'10'!M10+'11'!M10+'12'!M10","v":0},null,"Suma",{"$f":"SUBTOTAL(109,Tabela521313691[Oczekiwane])","v":0},{"$f":"SUBTOTAL(109,Tabela521313691[Rzeczywiste])","v":0},null,{"$f":"Tabela323334393[Saldo]","v":0},{"$f":"Tabela124343992[[#Totals],[Rzeczywiste]]","v":0},{"$f":"Tabela13[[#This Row],[Saldo]]-Tabela13[[#This Row],[Rozd. Salda]]","v":0}]
[{"$f":"Dane!$C$10","v":"Garderoba"},{"$f":"'01'!L11+'02'!L11+'03'!L11+'04'!L11+'05'!L11+'06'!L11+'07'!L11+'08'!L11+'09'!L11+'10'!L11+'11'!L11+'12'!L11","v":0},{"$f":"'01'!M11+'02'!M11+'03'!M11+'04'!M11+'05'!M11+'06'!M11+'07'!M11+'08'!M11+'09'!M11+'10'!M11+'11'!M11+'12'!M11","v":0}]
[{"$f":"Dane!$C$11","v":"Zwierzęta"},{"$f":"'01'!L12+'02'!L12+'03'!L12+'04'!L12+'05'!L12+'06'!L12+'07'!L12+'08'!L12+'09'!L12+'10'!L12+'11'!L12+'12'!L12","v":0},{"$f":"'01'!M12+'02'!M12+'03'!M12+'04'!M12+'05'!M12+'06'!M12+'07'!M12+'08'!M12+'09'!M12+'10'!M12+'11'!M12+'12'!M12","v":0},null,"Saldo roczne"]
[{"$f":"Dane!$C$12","v":"Inne"},{"$f":"'01'!L13+'02'!L13+'03'!L13+'04'!L13+'05'!L13+'06'!L13+'07'!L13+'08'!L13+'09'!L13+'10'!L13+'11'!L13+'12'!L13","v":0},{"$f":"'01'!M13+'02'!M13+'03'!M13+'04'!M13+'05'!M13+'06'!M13+'07'!M13+'08'!M13+'09'!M13+'10'!M13+'11'!M13+'12'!M13","v":0},null,"Suma przychodów","Suma wydatków","Saldo"]
["Suma",{"$f":"SUBTOTAL(109,Tabela622323790[Oczekiwane])","v":0},{"$f":"SUBTOTAL(109,Tabela622323790[Rzeczywiste])","v":0},null,{"$f":"Tabela521313691[[#Totals],[Rzeczywiste]]","v":0},{"$f":"Tabela622323790[[#Totals],[Rzeczywiste]]","v":0},{"$f":"Tabela323334393[[#This Row],[Suma przychodów]]-Tabela323334393[[#This Row],[Suma wydatków]]","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Styczeń","Luty","Marzec","Kwiecień","Maj","Czerwiec","Lipiec","Sierpień","Wrzesień","Październik","Listopad","Grudzień"]
["Przychody",{"$f":"Tabela32333389119[Suma przychodów]","v":0},{"$f":"Tabela32333389[Suma przychodów]","v":0},{"$f":"Tabela323333817[Suma przychodów]","v":0},{"$f":"Tabela3233338923[Suma przychodów]","v":0},{"$f":"Tabela32333381729[Suma przychodów]","v":0},{"$f":"Tabela323333892340[Suma przychodów]","v":0},{"$f":"Tabela3233338172946[Suma przychodów]","v":0},{"$f":"Tabela32333389234076[Suma przychodów]","v":0},{"$f":"Tabela323333817294670[Suma przychodów]","v":0},{"$f":"Tabela323333817294664[Suma przychodów]","v":0},{"$f":"Tabela323333817294658[Suma przychodów]","v":0},{"$f":"Tabela323333817294658112[Suma przychodów]","v":0}]
["Wydatki",{"$f":"Tabela32333389119[Suma wydatków]","v":0},{"$f":"Tabela32333389[Suma wydatków]","v":0},{"$f":"Tabela323333817[Suma wydatków]","v":0},{"$f":"Tabela3233338923[Suma wydatków]","v":0},{"$f":"Tabela32333381729[Suma wydatków]","v":0},{"$f":"Tabela323333892340[Suma wydatków]","v":0},{"$f":"Tabela3233338172946[Suma wydatków]","v":0},{"$f":"Tabela32333389234076[Suma wydatków]","v":0},{"$f":"Tabela323333817294670[Suma wydatków]","v":0},{"$f":"Tabela323333817294664[Suma wydatków]","v":0},{"$f":"Tabela323333817294658[Suma wydatków]","v":0},{"$f":"Tabela323333817294658112[Suma wydatków]","v":0}]

{"sheet":"01","index":1,"n_rows":19,"n_cols":19,"rows_kept":19,"cut":false,"hidden":false,"merged":[[0,0,0,19]]}
["Styczeń"]
["Wydatki",null,null,null,null,null,"Przychody miesięczne",null,null,null,"Wydatki miesięczne",null,null,null,null,"Rozdysponowanie salda"]
["Kategoria","Podkategoria","Kwota","Data","Uwagi",null,"Kategoria","Oczekiwane","Rzeczywiste",null,"Kategoria","Oczekiwane","Rzeczywiste","Różnica",null,"Kategoria","Podkategoria","Oczekiwane","Rzeczywiste"]
[null,null,null,null,null,null,{"$f":"Dane!$A$3","v":"Wynagrodzenie"},null,null,null,{"$f":"Dane!$C$3","v":"Mieszkanie"},null,{"$f":"SUMIF($A$4:$A$149,Tabela62232378118[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela62232378118[[#This Row],[Oczekiwane]]-Tabela62232378118[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Dane!$A$4","v":"Inne przychody"},null,null,null,{"$f":"Dane!$C$4","v":"Zakupy"},null,{"$f":"SUMIF($A$4:$A$149,Tabela62232378118[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela62232378118[[#This Row],[Oczekiwane]]-Tabela62232378118[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Dane!$A$5","v":"Premia"},null,null,null,{"$f":"Dane!$C$5","v":"Zobowiązania"},null,{"$f":"SUMIF($A$4:$A$149,Tabela62232378118[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela62232378118[[#This Row],[Oczekiwane]]-Tabela62232378118[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Dane!$A$6","v":"500+"},null,null,null,{"$f":"Dane!$C$6","v":"Ubezpieczenia"},null,{"$f":"SUMIF($A$4:$A$149,Tabela62232378118[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela62232378118[[#This Row],[Oczekiwane]]-Tabela62232378118[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Dane!$A$7","v":0},null,null,null,{"$f":"Dane!$C$7","v":"Rozrywka"},null,{"$f":"SUMIF($A$4:$A$149,Tabela62232378118[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela62232378118[[#This Row],[Oczekiwane]]-Tabela62232378118[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Dane!$A$8","v":0},null,null,null,{"$f":"Dane!$C$8","v":"Dzieci"},null,{"$f":"SUMIF($A$4:$A$149,Tabela62232378118[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela62232378118[[#This Row],[Oczekiwane]]-Tabela62232378118[[#This Row],[Rzeczywiste]]","v":0},null,"Suma",null,{"$f":"SUBTOTAL(109,Tabela124343910124[Oczekiwane])","v":0},{"$f":"SUBTOTAL(109,Tabela124343910124[Rzeczywiste])","v":0}]
[null,null,null,null,null,null,"Suma",{"$f":"SUBTOTAL(109,Tabela52131367117[Oczekiwane])","v":0},{"$f":"SUBTOTAL(109,Tabela52131367117[Rzeczywiste])","v":0},null,{"$f":"Dane!$C$9","v":"Prezenty"},null,{"$f":"SUMIF($A$4:$A$149,Tabela62232378118[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela62232378118[[#This Row],[Oczekiwane]]-Tabela62232378118[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Dane!$C$10","v":"Garderoba"},null,{"$f":"SUMIF($A$4:$A$149,Tabela62232378118[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela62232378118[[#This Row],[Oczekiwane]]-Tabela62232378118[[#This Row],[Rzeczywiste]]","v":0},null,"Do rozdysponowania","Rozdysponowano","Pozostało"]
[null,null,null,null,null,null,"Saldo",null,null,null,{"$f":"Dane!$C$11","v":"Zwierzęta"},null,{"$f":"SUMIF($A$4:$A$149,Tabela62232378118[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela62232378118[[#This Row],[Oczekiwane]]-Tabela62232378118[[#This Row],[Rzeczywiste]]","v":0},null,{"$f":"Tabela32333389119[Saldo]","v":0},{"$f":"Tabela124343910124[[#Totals],[Rzeczywiste]]","v":0},{"$f":"Tabela111125[[#This Row],[Do rozdysponowania]]-Tabela111125[[#This Row],[Rozdysponowano]]","v":0}]
[null,null,null,null,null,null,"Suma przychodów","Suma wydatków","Saldo",null,{"$f":"Dane!$C$12","v":"Inne"},null,{"$f":"SUMIF($A$4:$A$149,Tabela62232378118[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela62232378118[[#This Row],[Oczekiwane]]-Tabela62232378118[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Tabela52131367117[[#Totals],[Rzeczywiste]]","v":0},{"$f":"Tabela62232378118[[#Totals],[Rzeczywiste]]","v":0},{"$f":"G14-H14","v":0},null,"Suma",{"$f":"SUBTOTAL(109,Tabela62232378118[Oczekiwane])","v":0},{"$f":"SUBTOTAL(109,Tabela62232378118[Rzeczywiste])","v":0},{"$f":"SUBTOTAL(109,Tabela62232378118[Różnica])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kategoria","Rzeczywiste","Oczekiwane"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Żelazna rezerwa",{"$f":"SUMIF(Tabela124343910124[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela124343910124[Rzeczywiste])","v":0},{"$f":"SUMIF(Tabela124343910124[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela124343910124[Oczekiwane])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inwestycje",{"$f":"SUMIF(Tabela124343910124[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela124343910124[Rzeczywiste])","v":0},{"$f":"SUMIF(Tabela124343910124[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela124343910124[Oczekiwane])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oszczędności na…",{"$f":"SUMIF(Tabela124343910124[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela124343910124[Rzeczywiste])","v":0},{"$f":"SUMIF(Tabela124343910124[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela124343910124[Oczekiwane])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Suma",{"$f":"SUBTOTAL(109,Tabela1243439927988899488126[Rzeczywiste])","v":0},{"$f":"SUBTOTAL(109,Tabela1243439927988899488126[Oczekiwane])","v":0}]

{"sheet":"02","index":2,"n_rows":19,"n_cols":19,"rows_kept":19,"cut":false,"hidden":false,"merged":[[0,0,0,19]]}
["Luty"]
["Wydatki",null,null,null,null,null,"Przychody miesięczne",null,null,null,"Wydatki miesięczne",null,null,null,null,"Rozdysponowanie salda"]
["Kategoria","Podkategoria","Kwota","Data","Uwagi",null,"Kategoria","Oczekiwane","Rzeczywiste",null,"Kategoria","Oczekiwane","Rzeczywiste","Różnica",null,"Kategoria","Podkategoria","Oczekiwane","Rzeczywiste"]
[null,null,null,null,null,null,{"$f":"Dane!$A$3","v":"Wynagrodzenie"},null,null,null,{"$f":"Dane!$C$3","v":"Mieszkanie"},null,{"$f":"SUMIF($A$4:$A$149,Tabela62232378[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela62232378[[#This Row],[Oczekiwane]]-Tabela62232378[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Dane!$A$4","v":"Inne przychody"},null,null,null,{"$f":"Dane!$C$4","v":"Zakupy"},null,{"$f":"SUMIF($A$4:$A$149,Tabela62232378[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela62232378[[#This Row],[Oczekiwane]]-Tabela62232378[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Dane!$A$5","v":"Premia"},null,null,null,{"$f":"Dane!$C$5","v":"Zobowiązania"},null,{"$f":"SUMIF($A$4:$A$149,Tabela62232378[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela62232378[[#This Row],[Oczekiwane]]-Tabela62232378[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Dane!$A$6","v":"500+"},null,null,null,{"$f":"Dane!$C$6","v":"Ubezpieczenia"},null,{"$f":"SUMIF($A$4:$A$149,Tabela62232378[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela62232378[[#This Row],[Oczekiwane]]-Tabela62232378[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Dane!$A$7","v":0},null,null,null,{"$f":"Dane!$C$7","v":"Rozrywka"},null,{"$f":"SUMIF($A$4:$A$149,Tabela62232378[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela62232378[[#This Row],[Oczekiwane]]-Tabela62232378[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Dane!$A$8","v":0},null,null,null,{"$f":"Dane!$C$8","v":"Dzieci"},null,{"$f":"SUMIF($A$4:$A$149,Tabela62232378[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela62232378[[#This Row],[Oczekiwane]]-Tabela62232378[[#This Row],[Rzeczywiste]]","v":0},null,"Suma",null,{"$f":"SUBTOTAL(109,Tabela124343910[Oczekiwane])","v":0},{"$f":"SUBTOTAL(109,Tabela124343910[Rzeczywiste])","v":0}]
[null,null,null,null,null,null,"Suma",{"$f":"SUBTOTAL(109,Tabela52131367[Oczekiwane])","v":0},{"$f":"SUBTOTAL(109,Tabela52131367[Rzeczywiste])","v":0},null,{"$f":"Dane!$C$9","v":"Prezenty"},null,{"$f":"SUMIF($A$4:$A$149,Tabela62232378[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela62232378[[#This Row],[Oczekiwane]]-Tabela62232378[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Dane!$C$10","v":"Garderoba"},null,{"$f":"SUMIF($A$4:$A$149,Tabela62232378[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela62232378[[#This Row],[Oczekiwane]]-Tabela62232378[[#This Row],[Rzeczywiste]]","v":0},null,"Do rozdysponowania","Rozdysponowano","Pozostało"]
[null,null,null,null,null,null,"Saldo",null,null,null,{"$f":"Dane!$C$11","v":"Zwierzęta"},null,{"$f":"SUMIF($A$4:$A$149,Tabela62232378[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela62232378[[#This Row],[Oczekiwane]]-Tabela62232378[[#This Row],[Rzeczywiste]]","v":0},null,{"$f":"Tabela32333389[Saldo]","v":0},{"$f":"Tabela124343910[[#Totals],[Rzeczywiste]]","v":0},{"$f":"Tabela111[[#This Row],[Do rozdysponowania]]-Tabela111[[#This Row],[Rozdysponowano]]","v":0}]
[null,null,null,null,null,null,"Suma przychodów","Suma wydatków","Saldo",null,{"$f":"Dane!$C$12","v":"Inne"},null,{"$f":"SUMIF($A$4:$A$149,Tabela62232378[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela62232378[[#This Row],[Oczekiwane]]-Tabela62232378[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Tabela52131367[[#Totals],[Rzeczywiste]]","v":0},{"$f":"Tabela62232378[[#Totals],[Rzeczywiste]]","v":0},{"$f":"G14-H14","v":0},null,"Suma",{"$f":"SUBTOTAL(109,Tabela62232378[Oczekiwane])","v":0},{"$f":"SUBTOTAL(109,Tabela62232378[Rzeczywiste])","v":0},{"$f":"SUBTOTAL(109,Tabela62232378[Różnica])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kategoria","Rzeczywiste","Oczekiwane"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Żelazna rezerwa",{"$f":"SUMIF(Tabela124343910[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela124343910[Rzeczywiste])","v":0},{"$f":"SUMIF(Tabela124343910[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela124343910[Oczekiwane])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inwestycje",{"$f":"SUMIF(Tabela124343910[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela124343910[Rzeczywiste])","v":0},{"$f":"SUMIF(Tabela124343910[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela124343910[Oczekiwane])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oszczędności na…",{"$f":"SUMIF(Tabela124343910[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela124343910[Rzeczywiste])","v":0},{"$f":"SUMIF(Tabela124343910[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela124343910[Oczekiwane])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Suma",{"$f":"SUBTOTAL(109,Tabela1243439927988899488[Rzeczywiste])","v":0},{"$f":"SUBTOTAL(109,Tabela1243439927988899488[Oczekiwane])","v":0}]

{"sheet":"03","index":3,"n_rows":19,"n_cols":19,"rows_kept":19,"cut":false,"hidden":false,"merged":[[0,0,0,19]]}
["Marzec"]
["Wydatki",null,null,null,null,null,"Przychody miesięczne",null,null,null,"Wydatki miesięczne",null,null,null,null,"Rozdysponowanie salda"]
["Kategoria","Podkategoria","Kwota","Data","Uwagi",null,"Kategoria","Oczekiwane","Rzeczywiste",null,"Kategoria","Oczekiwane","Rzeczywiste","Różnica",null,"Kategoria","Podkategoria","Oczekiwane","Rzeczywiste"]
[null,null,null,null,null,null,{"$f":"Dane!$A$3","v":"Wynagrodzenie"},null,null,null,{"$f":"Dane!$C$3","v":"Mieszkanie"},null,{"$f":"SUMIF($A$4:$A$149,Tabela622323716[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela622323716[[#This Row],[Oczekiwane]]-Tabela622323716[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Dane!$A$4","v":"Inne przychody"},null,null,null,{"$f":"Dane!$C$4","v":"Zakupy"},null,{"$f":"SUMIF($A$4:$A$149,Tabela622323716[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela622323716[[#This Row],[Oczekiwane]]-Tabela622323716[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Dane!$A$5","v":"Premia"},null,null,null,{"$f":"Dane!$C$5","v":"Zobowiązania"},null,{"$f":"SUMIF($A$4:$A$149,Tabela622323716[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela622323716[[#This Row],[Oczekiwane]]-Tabela622323716[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Dane!$A$6","v":"500+"},null,null,null,{"$f":"Dane!$C$6","v":"Ubezpieczenia"},null,{"$f":"SUMIF($A$4:$A$149,Tabela622323716[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela622323716[[#This Row],[Oczekiwane]]-Tabela622323716[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Dane!$A$7","v":0},null,null,null,{"$f":"Dane!$C$7","v":"Rozrywka"},null,{"$f":"SUMIF($A$4:$A$149,Tabela622323716[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela622323716[[#This Row],[Oczekiwane]]-Tabela622323716[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Dane!$A$8","v":0},null,null,null,{"$f":"Dane!$C$8","v":"Dzieci"},null,{"$f":"SUMIF($A$4:$A$149,Tabela622323716[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela622323716[[#This Row],[Oczekiwane]]-Tabela622323716[[#This Row],[Rzeczywiste]]","v":0},null,"Suma",null,{"$f":"SUBTOTAL(109,Tabela124343918[Oczekiwane])","v":0},{"$f":"SUBTOTAL(109,Tabela124343918[Rzeczywiste])","v":0}]
[null,null,null,null,null,null,"Suma",{"$f":"SUBTOTAL(109,Tabela521313615[Oczekiwane])","v":0},{"$f":"SUBTOTAL(109,Tabela521313615[Rzeczywiste])","v":0},null,{"$f":"Dane!$C$9","v":"Prezenty"},null,{"$f":"SUMIF($A$4:$A$149,Tabela622323716[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela622323716[[#This Row],[Oczekiwane]]-Tabela622323716[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Dane!$C$10","v":"Garderoba"},null,{"$f":"SUMIF($A$4:$A$149,Tabela622323716[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela622323716[[#This Row],[Oczekiwane]]-Tabela622323716[[#This Row],[Rzeczywiste]]","v":0},null,"Do rozdysponowania","Rozdysponowano","Pozostało"]
[null,null,null,null,null,null,"Saldo",null,null,null,{"$f":"Dane!$C$11","v":"Zwierzęta"},null,{"$f":"SUMIF($A$4:$A$149,Tabela622323716[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela622323716[[#This Row],[Oczekiwane]]-Tabela622323716[[#This Row],[Rzeczywiste]]","v":0},null,{"$f":"Tabela323333817[Saldo]","v":0},{"$f":"Tabela124343918[[#Totals],[Rzeczywiste]]","v":0},{"$f":"Tabela119[[#This Row],[Do rozdysponowania]]-Tabela119[[#This Row],[Rozdysponowano]]","v":0}]
[null,null,null,null,null,null,"Suma przychodów","Suma wydatków","Saldo",null,{"$f":"Dane!$C$12","v":"Inne"},null,{"$f":"SUMIF($A$4:$A$149,Tabela622323716[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela622323716[[#This Row],[Oczekiwane]]-Tabela622323716[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Tabela521313615[[#Totals],[Rzeczywiste]]","v":0},{"$f":"Tabela622323716[[#Totals],[Rzeczywiste]]","v":0},{"$f":"G14-H14","v":0},null,"Suma",{"$f":"SUBTOTAL(109,Tabela622323716[Oczekiwane])","v":0},{"$f":"SUBTOTAL(109,Tabela622323716[Rzeczywiste])","v":0},{"$f":"SUBTOTAL(109,Tabela622323716[Różnica])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kategoria","Rzeczywiste","Oczekiwane"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Żelazna rezerwa",{"$f":"SUMIF(Tabela124343918[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela124343918[Rzeczywiste])","v":0},{"$f":"SUMIF(Tabela124343918[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela124343918[Oczekiwane])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inwestycje",{"$f":"SUMIF(Tabela124343918[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela124343918[Rzeczywiste])","v":0},{"$f":"SUMIF(Tabela124343918[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela124343918[Oczekiwane])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oszczędności na…",{"$f":"SUMIF(Tabela124343918[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela124343918[Rzeczywiste])","v":0},{"$f":"SUMIF(Tabela124343918[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela124343918[Oczekiwane])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Suma",{"$f":"SUBTOTAL(109,Tabela124343992798889948889[Rzeczywiste])","v":0},{"$f":"SUBTOTAL(109,Tabela124343992798889948889[Oczekiwane])","v":0}]

{"sheet":"04","index":4,"n_rows":19,"n_cols":19,"rows_kept":19,"cut":false,"hidden":false,"merged":[[0,0,0,19]]}
["Kwiecień"]
["Wydatki",null,null,null,null,null,"Przychody miesięczne",null,null,null,"Wydatki miesięczne",null,null,null,null,"Rozdysponowanie salda"]
["Kategoria","Podkategoria","Kwota","Data","Uwagi",null,"Kategoria","Oczekiwane","Rzeczywiste",null,"Kategoria","Oczekiwane","Rzeczywiste","Różnica",null,"Kategoria","Podkategoria","Oczekiwane","Rzeczywiste"]
[null,null,null,null,null,null,{"$f":"Dane!$A$3","v":"Wynagrodzenie"},null,null,null,{"$f":"Dane!$C$3","v":"Mieszkanie"},null,{"$f":"SUMIF($A$4:$A$149,Tabela6223237822[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela6223237822[[#This Row],[Oczekiwane]]-Tabela6223237822[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Dane!$A$4","v":"Inne przychody"},null,null,null,{"$f":"Dane!$C$4","v":"Zakupy"},null,{"$f":"SUMIF($A$4:$A$149,Tabela6223237822[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela6223237822[[#This Row],[Oczekiwane]]-Tabela6223237822[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Dane!$A$5","v":"Premia"},null,null,null,{"$f":"Dane!$C$5","v":"Zobowiązania"},null,{"$f":"SUMIF($A$4:$A$149,Tabela6223237822[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela6223237822[[#This Row],[Oczekiwane]]-Tabela6223237822[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Dane!$A$6","v":"500+"},null,null,null,{"$f":"Dane!$C$6","v":"Ubezpieczenia"},null,{"$f":"SUMIF($A$4:$A$149,Tabela6223237822[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela6223237822[[#This Row],[Oczekiwane]]-Tabela6223237822[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Dane!$A$7","v":0},null,null,null,{"$f":"Dane!$C$7","v":"Rozrywka"},null,{"$f":"SUMIF($A$4:$A$149,Tabela6223237822[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela6223237822[[#This Row],[Oczekiwane]]-Tabela6223237822[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Dane!$A$8","v":0},null,null,null,{"$f":"Dane!$C$8","v":"Dzieci"},null,{"$f":"SUMIF($A$4:$A$149,Tabela6223237822[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela6223237822[[#This Row],[Oczekiwane]]-Tabela6223237822[[#This Row],[Rzeczywiste]]","v":0},null,"Suma",null,{"$f":"SUBTOTAL(109,Tabela12434391024[Oczekiwane])","v":0},{"$f":"SUBTOTAL(109,Tabela12434391024[Rzeczywiste])","v":0}]
[null,null,null,null,null,null,"Suma",{"$f":"SUBTOTAL(109,Tabela5213136721[Oczekiwane])","v":0},{"$f":"SUBTOTAL(109,Tabela5213136721[Rzeczywiste])","v":0},null,{"$f":"Dane!$C$9","v":"Prezenty"},null,{"$f":"SUMIF($A$4:$A$149,Tabela6223237822[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela6223237822[[#This Row],[Oczekiwane]]-Tabela6223237822[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Dane!$C$10","v":"Garderoba"},null,{"$f":"SUMIF($A$4:$A$149,Tabela6223237822[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela6223237822[[#This Row],[Oczekiwane]]-Tabela6223237822[[#This Row],[Rzeczywiste]]","v":0},null,"Do rozdysponowania","Rozdysponowano","Pozostało"]
[null,null,null,null,null,null,"Saldo",null,null,null,{"$f":"Dane!$C$11","v":"Zwierzęta"},null,{"$f":"SUMIF($A$4:$A$149,Tabela6223237822[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela6223237822[[#This Row],[Oczekiwane]]-Tabela6223237822[[#This Row],[Rzeczywiste]]","v":0},null,{"$f":"Tabela3233338923[Saldo]","v":0},{"$f":"Tabela12434391024[[#Totals],[Rzeczywiste]]","v":0},{"$f":"Tabela11125[[#This Row],[Do rozdysponowania]]-Tabela11125[[#This Row],[Rozdysponowano]]","v":0}]
[null,null,null,null,null,null,"Suma przychodów","Suma wydatków","Saldo",null,{"$f":"Dane!$C$12","v":"Inne"},null,{"$f":"SUMIF($A$4:$A$149,Tabela6223237822[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela6223237822[[#This Row],[Oczekiwane]]-Tabela6223237822[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Tabela5213136721[[#Totals],[Rzeczywiste]]","v":0},{"$f":"Tabela6223237822[[#Totals],[Rzeczywiste]]","v":0},{"$f":"G14-H14","v":0},null,"Suma",{"$f":"SUBTOTAL(109,Tabela6223237822[Oczekiwane])","v":0},{"$f":"SUBTOTAL(109,Tabela6223237822[Rzeczywiste])","v":0},{"$f":"SUBTOTAL(109,Tabela6223237822[Różnica])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kategoria","Rzeczywiste","Oczekiwane"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Żelazna rezerwa",{"$f":"SUMIF(Tabela12434391024[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela12434391024[Rzeczywiste])","v":0},{"$f":"SUMIF(Tabela12434391024[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela12434391024[Oczekiwane])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inwestycje",{"$f":"SUMIF(Tabela12434391024[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela12434391024[Rzeczywiste])","v":0},{"$f":"SUMIF(Tabela12434391024[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela12434391024[Oczekiwane])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oszczędności na…",{"$f":"SUMIF(Tabela12434391024[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela12434391024[Rzeczywiste])","v":0},{"$f":"SUMIF(Tabela12434391024[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela12434391024[Oczekiwane])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Suma",{"$f":"SUBTOTAL(109,Tabela12434399279888994888994[Rzeczywiste])","v":0},{"$f":"SUBTOTAL(105,Tabela12434399279888994888994[Oczekiwane])","v":0}]

{"sheet":"05","index":5,"n_rows":19,"n_cols":19,"rows_kept":19,"cut":false,"hidden":false,"merged":[[0,0,0,19]]}
["Maj"]
["Wydatki",null,null,null,null,null,"Przychody miesięczne",null,null,null,"Wydatki miesięczne",null,null,null,null,"Rozdysponowanie salda"]
["Kategoria","Podkategoria","Kwota","Data","Uwagi",null,"Kategoria","Oczekiwane","Rzeczywiste",null,"Kategoria","Oczekiwane","Rzeczywiste","Różnica",null,"Kategoria","Podkategoria","Oczekiwane","Rzeczywiste"]
[null,null,null,null,null,null,{"$f":"Dane!$A$3","v":"Wynagrodzenie"},null,null,null,{"$f":"Dane!$C$3","v":"Mieszkanie"},null,{"$f":"SUMIF($A$4:$A$149,Tabela62232371628[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela62232371628[[#This Row],[Oczekiwane]]-Tabela62232371628[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Dane!$A$4","v":"Inne przychody"},null,null,null,{"$f":"Dane!$C$4","v":"Zakupy"},null,{"$f":"SUMIF($A$4:$A$149,Tabela62232371628[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela62232371628[[#This Row],[Oczekiwane]]-Tabela62232371628[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Dane!$A$5","v":"Premia"},null,null,null,{"$f":"Dane!$C$5","v":"Zobowiązania"},null,{"$f":"SUMIF($A$4:$A$149,Tabela62232371628[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela62232371628[[#This Row],[Oczekiwane]]-Tabela62232371628[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Dane!$A$6","v":"500+"},null,null,null,{"$f":"Dane!$C$6","v":"Ubezpieczenia"},null,{"$f":"SUMIF($A$4:$A$149,Tabela62232371628[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela62232371628[[#This Row],[Oczekiwane]]-Tabela62232371628[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Dane!$A$7","v":0},null,null,null,{"$f":"Dane!$C$7","v":"Rozrywka"},null,{"$f":"SUMIF($A$4:$A$149,Tabela62232371628[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela62232371628[[#This Row],[Oczekiwane]]-Tabela62232371628[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Dane!$A$8","v":0},null,null,null,{"$f":"Dane!$C$8","v":"Dzieci"},null,{"$f":"SUMIF($A$4:$A$149,Tabela62232371628[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela62232371628[[#This Row],[Oczekiwane]]-Tabela62232371628[[#This Row],[Rzeczywiste]]","v":0},null,"Suma",null,{"$f":"SUBTOTAL(109,Tabela12434391830[Oczekiwane])","v":0},{"$f":"SUBTOTAL(109,Tabela12434391830[Rzeczywiste])","v":0}]
[null,null,null,null,null,null,"Suma",{"$f":"SUBTOTAL(109,Tabela52131361527[Oczekiwane])","v":0},{"$f":"SUBTOTAL(109,Tabela52131361527[Rzeczywiste])","v":0},null,{"$f":"Dane!$C$9","v":"Prezenty"},null,{"$f":"SUMIF($A$4:$A$149,Tabela62232371628[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela62232371628[[#This Row],[Oczekiwane]]-Tabela62232371628[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Dane!$C$10","v":"Garderoba"},null,{"$f":"SUMIF($A$4:$A$149,Tabela62232371628[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela62232371628[[#This Row],[Oczekiwane]]-Tabela62232371628[[#This Row],[Rzeczywiste]]","v":0},null,"Do rozdysponowania","Rozdysponowano","Pozostało"]
[null,null,null,null,null,null,"Saldo",null,null,null,{"$f":"Dane!$C$11","v":"Zwierzęta"},null,{"$f":"SUMIF($A$4:$A$149,Tabela62232371628[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela62232371628[[#This Row],[Oczekiwane]]-Tabela62232371628[[#This Row],[Rzeczywiste]]","v":0},null,{"$f":"Tabela32333381729[Saldo]","v":0},{"$f":"Tabela12434391830[[#Totals],[Rzeczywiste]]","v":0},{"$f":"Tabela11931[[#This Row],[Do rozdysponowania]]-Tabela11931[[#This Row],[Rozdysponowano]]","v":0}]
[null,null,null,null,null,null,"Suma przychodów","Suma wydatków","Saldo",null,{"$f":"Dane!$C$12","v":"Inne"},null,{"$f":"SUMIF($A$4:$A$149,Tabela62232371628[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela62232371628[[#This Row],[Oczekiwane]]-Tabela62232371628[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Tabela52131361527[[#Totals],[Rzeczywiste]]","v":0},{"$f":"Tabela62232371628[[#Totals],[Rzeczywiste]]","v":0},{"$f":"G14-H14","v":0},null,"Suma",{"$f":"SUBTOTAL(109,Tabela62232371628[Oczekiwane])","v":0},{"$f":"SUBTOTAL(109,Tabela62232371628[Rzeczywiste])","v":0},{"$f":"SUBTOTAL(109,Tabela62232371628[Różnica])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kategoria","Rzeczywiste","Oczekiwane"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Żelazna rezerwa",{"$f":"SUMIF(Tabela12434391830[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela12434391830[Rzeczywiste])","v":0},{"$f":"SUMIF(Tabela12434391830[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela12434391830[Oczekiwane])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inwestycje",{"$f":"SUMIF(Tabela12434391830[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela12434391830[Rzeczywiste])","v":0},{"$f":"SUMIF(Tabela12434391830[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela12434391830[Oczekiwane])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oszczędności na…",{"$f":"SUMIF(Tabela12434391830[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela12434391830[Rzeczywiste])","v":0},{"$f":"SUMIF(Tabela12434391830[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela12434391830[Oczekiwane])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Suma",{"$f":"SUBTOTAL(109,Tabela1243439927988899488899495[Rzeczywiste])","v":0},{"$f":"SUBTOTAL(109,Tabela1243439927988899488899495[Oczekiwane])","v":0}]

{"sheet":"06","index":6,"n_rows":19,"n_cols":19,"rows_kept":19,"cut":false,"hidden":false,"merged":[[0,0,0,19]]}
["Czerwiec"]
["Wydatki",null,null,null,null,null,"Przychody miesięczne",null,null,null,"Wydatki miesięczne",null,null,null,null,"Rozdysponowanie salda"]
["Kategoria","Podkategoria","Kwota","Data","Uwagi",null,"Kategoria","Oczekiwane","Rzeczywiste",null,"Kategoria","Oczekiwane","Rzeczywiste","Różnica",null,"Kategoria","Podkategoria","Oczekiwane","Rzeczywiste"]
[null,null,null,null,null,null,{"$f":"Dane!$A$3","v":"Wynagrodzenie"},null,null,null,{"$f":"Dane!$C$3","v":"Mieszkanie"},null,{"$f":"SUMIF($A$4:$A$149,Tabela622323782234[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela622323782234[[#This Row],[Oczekiwane]]-Tabela622323782234[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Dane!$A$4","v":"Inne przychody"},null,null,null,{"$f":"Dane!$C$4","v":"Zakupy"},null,{"$f":"SUMIF($A$4:$A$149,Tabela622323782234[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela622323782234[[#This Row],[Oczekiwane]]-Tabela622323782234[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Dane!$A$5","v":"Premia"},null,null,null,{"$f":"Dane!$C$5","v":"Zobowiązania"},null,{"$f":"SUMIF($A$4:$A$149,Tabela622323782234[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela622323782234[[#This Row],[Oczekiwane]]-Tabela622323782234[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Dane!$A$6","v":"500+"},null,null,null,{"$f":"Dane!$C$6","v":"Ubezpieczenia"},null,{"$f":"SUMIF($A$4:$A$149,Tabela622323782234[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela622323782234[[#This Row],[Oczekiwane]]-Tabela622323782234[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Dane!$A$7","v":0},null,null,null,{"$f":"Dane!$C$7","v":"Rozrywka"},null,{"$f":"SUMIF($A$4:$A$149,Tabela622323782234[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela622323782234[[#This Row],[Oczekiwane]]-Tabela622323782234[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Dane!$A$8","v":0},null,null,null,{"$f":"Dane!$C$8","v":"Dzieci"},null,{"$f":"SUMIF($A$4:$A$149,Tabela622323782234[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela622323782234[[#This Row],[Oczekiwane]]-Tabela622323782234[[#This Row],[Rzeczywiste]]","v":0},null,"Suma",null,{"$f":"SUBTOTAL(109,Tabela1243439102441[Oczekiwane])","v":0},{"$f":"SUBTOTAL(109,Tabela1243439102441[Rzeczywiste])","v":0}]
[null,null,null,null,null,null,"Suma",{"$f":"SUBTOTAL(109,Tabela521313672133[Oczekiwane])","v":0},{"$f":"SUBTOTAL(109,Tabela521313672133[Rzeczywiste])","v":0},null,{"$f":"Dane!$C$9","v":"Prezenty"},null,{"$f":"SUMIF($A$4:$A$149,Tabela622323782234[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela622323782234[[#This Row],[Oczekiwane]]-Tabela622323782234[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Dane!$C$10","v":"Garderoba"},null,{"$f":"SUMIF($A$4:$A$149,Tabela622323782234[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela622323782234[[#This Row],[Oczekiwane]]-Tabela622323782234[[#This Row],[Rzeczywiste]]","v":0},null,"Do rozdysponowania","Rozdysponowano","Pozostało"]
[null,null,null,null,null,null,"Saldo",null,null,null,{"$f":"Dane!$C$11","v":"Zwierzęta"},null,{"$f":"SUMIF($A$4:$A$149,Tabela622323782234[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela622323782234[[#This Row],[Oczekiwane]]-Tabela622323782234[[#This Row],[Rzeczywiste]]","v":0},null,{"$f":"Tabela323333892340[Saldo]","v":0},{"$f":"Tabela1243439102441[[#Totals],[Rzeczywiste]]","v":0},{"$f":"Tabela1112542[[#This Row],[Do rozdysponowania]]-Tabela1112542[[#This Row],[Rozdysponowano]]","v":0}]
[null,null,null,null,null,null,"Suma przychodów","Suma wydatków","Saldo",null,{"$f":"Dane!$C$12","v":"Inne"},null,{"$f":"SUMIF($A$4:$A$149,Tabela622323782234[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela622323782234[[#This Row],[Oczekiwane]]-Tabela622323782234[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Tabela521313672133[[#Totals],[Rzeczywiste]]","v":0},{"$f":"Tabela622323782234[[#Totals],[Rzeczywiste]]","v":0},{"$f":"G14-H14","v":0},null,"Suma",{"$f":"SUBTOTAL(109,Tabela622323782234[Oczekiwane])","v":0},{"$f":"SUBTOTAL(109,Tabela622323782234[Rzeczywiste])","v":0},{"$f":"SUBTOTAL(109,Tabela622323782234[Różnica])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kategoria","Rzeczywiste","Oczekiwane"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Żelazna rezerwa",{"$f":"SUMIF(Tabela1243439102441[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela1243439102441[Rzeczywiste])","v":0},{"$f":"SUMIF(Tabela1243439102441[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela1243439102441[Oczekiwane])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inwestycje",{"$f":"SUMIF(Tabela1243439102441[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela1243439102441[Rzeczywiste])","v":0},{"$f":"SUMIF(Tabela1243439102441[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela1243439102441[Oczekiwane])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oszczędności na…",{"$f":"SUMIF(Tabela1243439102441[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela1243439102441[Rzeczywiste])","v":0},{"$f":"SUMIF(Tabela1243439102441[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela1243439102441[Oczekiwane])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Suma",{"$f":"SUBTOTAL(109,Tabela124343992798889948889949596[Rzeczywiste])","v":0},{"$f":"SUBTOTAL(109,Tabela124343992798889948889949596[Oczekiwane])","v":0}]

{"sheet":"07","index":7,"n_rows":19,"n_cols":19,"rows_kept":19,"cut":false,"hidden":false,"merged":[[0,0,0,19]]}
["Lipiec"]
["Wydatki",null,null,null,null,null,"Przychody miesięczne",null,null,null,"Wydatki miesięczne",null,null,null,null,"Rozdysponowanie salda"]
["Kategoria","Podkategoria","Kwota","Data","Uwagi",null,"Kategoria","Oczekiwane","Rzeczywiste",null,"Kategoria","Oczekiwane","Rzeczywiste","Różnica",null,"Kategoria","Podkategoria","Oczekiwane","Rzeczywiste"]
[null,null,null,null,null,null,{"$f":"Dane!$A$3","v":"Wynagrodzenie"},null,null,null,{"$f":"Dane!$C$3","v":"Mieszkanie"},null,{"$f":"SUMIF($A$4:$A$149,Tabela6223237162845[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela6223237162845[[#This Row],[Oczekiwane]]-Tabela6223237162845[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Dane!$A$4","v":"Inne przychody"},null,null,null,{"$f":"Dane!$C$4","v":"Zakupy"},null,{"$f":"SUMIF($A$4:$A$149,Tabela6223237162845[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela6223237162845[[#This Row],[Oczekiwane]]-Tabela6223237162845[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Dane!$A$5","v":"Premia"},null,null,null,{"$f":"Dane!$C$5","v":"Zobowiązania"},null,{"$f":"SUMIF($A$4:$A$149,Tabela6223237162845[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela6223237162845[[#This Row],[Oczekiwane]]-Tabela6223237162845[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Dane!$A$6","v":"500+"},null,null,null,{"$f":"Dane!$C$6","v":"Ubezpieczenia"},null,{"$f":"SUMIF($A$4:$A$149,Tabela6223237162845[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela6223237162845[[#This Row],[Oczekiwane]]-Tabela6223237162845[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Dane!$A$7","v":0},null,null,null,{"$f":"Dane!$C$7","v":"Rozrywka"},null,{"$f":"SUMIF($A$4:$A$149,Tabela6223237162845[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela6223237162845[[#This Row],[Oczekiwane]]-Tabela6223237162845[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Dane!$A$8","v":0},null,null,null,{"$f":"Dane!$C$8","v":"Dzieci"},null,{"$f":"SUMIF($A$4:$A$149,Tabela6223237162845[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela6223237162845[[#This Row],[Oczekiwane]]-Tabela6223237162845[[#This Row],[Rzeczywiste]]","v":0},null,"Suma",null,{"$f":"SUBTOTAL(109,Tabela1243439183047[Oczekiwane])","v":0},{"$f":"SUBTOTAL(109,Tabela1243439183047[Rzeczywiste])","v":0}]
[null,null,null,null,null,null,"Suma",{"$f":"SUBTOTAL(109,Tabela5213136152744[Oczekiwane])","v":0},{"$f":"SUBTOTAL(109,Tabela5213136152744[Rzeczywiste])","v":0},null,{"$f":"Dane!$C$9","v":"Prezenty"},null,{"$f":"SUMIF($A$4:$A$149,Tabela6223237162845[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela6223237162845[[#This Row],[Oczekiwane]]-Tabela6223237162845[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Dane!$C$10","v":"Garderoba"},null,{"$f":"SUMIF($A$4:$A$149,Tabela6223237162845[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela6223237162845[[#This Row],[Oczekiwane]]-Tabela6223237162845[[#This Row],[Rzeczywiste]]","v":0},null,"Do rozdysponowania","Rozdysponowano","Pozostało"]
[null,null,null,null,null,null,"Saldo",null,null,null,{"$f":"Dane!$C$11","v":"Zwierzęta"},null,{"$f":"SUMIF($A$4:$A$149,Tabela6223237162845[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela6223237162845[[#This Row],[Oczekiwane]]-Tabela6223237162845[[#This Row],[Rzeczywiste]]","v":0},null,{"$f":"Tabela3233338172946[Saldo]","v":0},{"$f":"Tabela1243439183047[[#Totals],[Rzeczywiste]]","v":0},{"$f":"Tabela1193148[[#This Row],[Do rozdysponowania]]-Tabela1193148[[#This Row],[Rozdysponowano]]","v":0}]
[null,null,null,null,null,null,"Suma przychodów","Suma wydatków","Saldo",null,{"$f":"Dane!$C$12","v":"Inne"},null,{"$f":"SUMIF($A$4:$A$149,Tabela6223237162845[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela6223237162845[[#This Row],[Oczekiwane]]-Tabela6223237162845[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Tabela5213136152744[[#Totals],[Rzeczywiste]]","v":0},{"$f":"Tabela6223237162845[[#Totals],[Rzeczywiste]]","v":0},{"$f":"G14-H14","v":0},null,"Suma",{"$f":"SUBTOTAL(109,Tabela6223237162845[Oczekiwane])","v":0},{"$f":"SUBTOTAL(109,Tabela6223237162845[Rzeczywiste])","v":0},{"$f":"SUBTOTAL(109,Tabela6223237162845[Różnica])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kategoria","Rzeczywiste","Oczekiwane"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Żelazna rezerwa",{"$f":"SUMIF(Tabela1243439183047[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela1243439183047[Rzeczywiste])","v":0},{"$f":"SUMIF(Tabela1243439183047[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela1243439183047[Oczekiwane])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inwestycje",{"$f":"SUMIF(Tabela1243439183047[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela1243439183047[Rzeczywiste])","v":0},{"$f":"SUMIF(Tabela1243439183047[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela1243439183047[Oczekiwane])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oszczędności na…",{"$f":"SUMIF(Tabela1243439183047[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela1243439183047[Rzeczywiste])","v":0},{"$f":"SUMIF(Tabela1243439183047[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela1243439183047[Oczekiwane])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Suma",{"$f":"SUBTOTAL(109,Tabela12434399279888994888994959697[Rzeczywiste])","v":0},{"$f":"SUBTOTAL(109,Tabela12434399279888994888994959697[Oczekiwane])","v":0}]

{"sheet":"08","index":8,"n_rows":19,"n_cols":19,"rows_kept":19,"cut":false,"hidden":false,"merged":[[0,0,0,19]]}
["Sierpień"]
["Wydatki",null,null,null,null,null,"Przychody miesięczne",null,null,null,"Wydatki miesięczne",null,null,null,null,"Rozdysponowanie salda"]
["Kategoria","Podkategoria","Kwota","Data","Uwagi",null,"Kategoria","Oczekiwane","Rzeczywiste",null,"Kategoria","Oczekiwane","Rzeczywiste","Różnica",null,"Kategoria","Podkategoria","Oczekiwane","Rzeczywiste"]
[null,null,null,null,null,null,{"$f":"Dane!$A$3","v":"Wynagrodzenie"},null,null,null,{"$f":"Dane!$C$3","v":"Mieszkanie"},null,{"$f":"SUMIF($A$4:$A$149,Tabela62232378223475[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela62232378223475[[#This Row],[Oczekiwane]]-Tabela62232378223475[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Dane!$A$4","v":"Inne przychody"},null,null,null,{"$f":"Dane!$C$4","v":"Zakupy"},null,{"$f":"SUMIF($A$4:$A$149,Tabela62232378223475[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela62232378223475[[#This Row],[Oczekiwane]]-Tabela62232378223475[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Dane!$A$5","v":"Premia"},null,null,null,{"$f":"Dane!$C$5","v":"Zobowiązania"},null,{"$f":"SUMIF($A$4:$A$149,Tabela62232378223475[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela62232378223475[[#This Row],[Oczekiwane]]-Tabela62232378223475[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Dane!$A$6","v":"500+"},null,null,null,{"$f":"Dane!$C$6","v":"Ubezpieczenia"},null,{"$f":"SUMIF($A$4:$A$149,Tabela62232378223475[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela62232378223475[[#This Row],[Oczekiwane]]-Tabela62232378223475[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Dane!$A$7","v":0},null,null,null,{"$f":"Dane!$C$7","v":"Rozrywka"},null,{"$f":"SUMIF($A$4:$A$149,Tabela62232378223475[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela62232378223475[[#This Row],[Oczekiwane]]-Tabela62232378223475[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Dane!$A$8","v":0},null,null,null,{"$f":"Dane!$C$8","v":"Dzieci"},null,{"$f":"SUMIF($A$4:$A$149,Tabela62232378223475[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela62232378223475[[#This Row],[Oczekiwane]]-Tabela62232378223475[[#This Row],[Rzeczywiste]]","v":0},null,"Suma",null,{"$f":"SUBTOTAL(109,Tabela124343910244177[Oczekiwane])","v":0},{"$f":"SUBTOTAL(109,Tabela124343910244177[Rzeczywiste])","v":0}]
[null,null,null,null,null,null,"Suma",{"$f":"SUBTOTAL(109,Tabela52131367213374[Oczekiwane])","v":0},{"$f":"SUBTOTAL(109,Tabela52131367213374[Rzeczywiste])","v":0},null,{"$f":"Dane!$C$9","v":"Prezenty"},null,{"$f":"SUMIF($A$4:$A$149,Tabela62232378223475[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela62232378223475[[#This Row],[Oczekiwane]]-Tabela62232378223475[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Dane!$C$10","v":"Garderoba"},null,{"$f":"SUMIF($A$4:$A$149,Tabela62232378223475[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela62232378223475[[#This Row],[Oczekiwane]]-Tabela62232378223475[[#This Row],[Rzeczywiste]]","v":0},null,"Do rozdysponowania","Rozdysponowano","Pozostało"]
[null,null,null,null,null,null,"Saldo",null,null,null,{"$f":"Dane!$C$11","v":"Zwierzęta"},null,{"$f":"SUMIF($A$4:$A$149,Tabela62232378223475[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela62232378223475[[#This Row],[Oczekiwane]]-Tabela62232378223475[[#This Row],[Rzeczywiste]]","v":0},null,{"$f":"Tabela32333389234076[Saldo]","v":0},{"$f":"Tabela124343910244177[[#Totals],[Rzeczywiste]]","v":0},{"$f":"Tabela111254278[[#This Row],[Do rozdysponowania]]-Tabela111254278[[#This Row],[Rozdysponowano]]","v":0}]
[null,null,null,null,null,null,"Suma przychodów","Suma wydatków","Saldo",null,{"$f":"Dane!$C$12","v":"Inne"},null,{"$f":"SUMIF($A$4:$A$149,Tabela62232378223475[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela62232378223475[[#This Row],[Oczekiwane]]-Tabela62232378223475[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Tabela52131367213374[[#Totals],[Rzeczywiste]]","v":0},{"$f":"Tabela62232378223475[[#Totals],[Rzeczywiste]]","v":0},{"$f":"G14-H14","v":0},null,"Suma",{"$f":"SUBTOTAL(109,Tabela62232378223475[Oczekiwane])","v":0},{"$f":"SUBTOTAL(109,Tabela62232378223475[Rzeczywiste])","v":0},{"$f":"SUBTOTAL(109,Tabela62232378223475[Różnica])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kategoria","Rzeczywiste","Oczekiwane"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Żelazna rezerwa",{"$f":"SUMIF(Tabela124343910244177[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela124343910244177[Rzeczywiste])","v":0},{"$f":"SUMIF(Tabela124343910244177[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela124343910244177[Oczekiwane])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inwestycje",{"$f":"SUMIF(Tabela124343910244177[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela124343910244177[Rzeczywiste])","v":0},{"$f":"SUMIF(Tabela124343910244177[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela124343910244177[Oczekiwane])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oszczędności na…",{"$f":"SUMIF(Tabela124343910244177[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela124343910244177[Rzeczywiste])","v":0},{"$f":"SUMIF(Tabela124343910244177[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela124343910244177[Oczekiwane])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Suma",{"$f":"SUBTOTAL(109,Tabela1243439927988899488899495969798[Rzeczywiste])","v":0},{"$f":"SUBTOTAL(109,Tabela1243439927988899488899495969798[Oczekiwane])","v":0}]

{"sheet":"09","index":9,"n_rows":19,"n_cols":19,"rows_kept":19,"cut":false,"hidden":false,"merged":[[0,0,0,19]]}
["Wrzesień"]
["Wydatki",null,null,null,null,null,"Przychody miesięczne",null,null,null,"Wydatki miesięczne",null,null,null,null,"Rozdysponowanie salda"]
["Kategoria","Podkategoria","Kwota","Data","Uwagi",null,"Kategoria","Oczekiwane","Rzeczywiste",null,"Kategoria","Oczekiwane","Rzeczywiste","Różnica",null,"Kategoria","Podkategoria","Oczekiwane","Rzeczywiste"]
[null,null,null,null,null,null,{"$f":"Dane!$A$3","v":"Wynagrodzenie"},null,null,null,{"$f":"Dane!$C$3","v":"Mieszkanie"},null,{"$f":"SUMIF($A$4:$A$149,Tabela622323716284569[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela622323716284569[[#This Row],[Oczekiwane]]-Tabela622323716284569[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Dane!$A$4","v":"Inne przychody"},null,null,null,{"$f":"Dane!$C$4","v":"Zakupy"},null,{"$f":"SUMIF($A$4:$A$149,Tabela622323716284569[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela622323716284569[[#This Row],[Oczekiwane]]-Tabela622323716284569[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Dane!$A$5","v":"Premia"},null,null,null,{"$f":"Dane!$C$5","v":"Zobowiązania"},null,{"$f":"SUMIF($A$4:$A$149,Tabela622323716284569[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela622323716284569[[#This Row],[Oczekiwane]]-Tabela622323716284569[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Dane!$A$6","v":"500+"},null,null,null,{"$f":"Dane!$C$6","v":"Ubezpieczenia"},null,{"$f":"SUMIF($A$4:$A$149,Tabela622323716284569[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela622323716284569[[#This Row],[Oczekiwane]]-Tabela622323716284569[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Dane!$A$7","v":0},null,null,null,{"$f":"Dane!$C$7","v":"Rozrywka"},null,{"$f":"SUMIF($A$4:$A$149,Tabela622323716284569[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela622323716284569[[#This Row],[Oczekiwane]]-Tabela622323716284569[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Dane!$A$8","v":0},null,null,null,{"$f":"Dane!$C$8","v":"Dzieci"},null,{"$f":"SUMIF($A$4:$A$149,Tabela622323716284569[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela622323716284569[[#This Row],[Oczekiwane]]-Tabela622323716284569[[#This Row],[Rzeczywiste]]","v":0},null,"Suma",null,{"$f":"SUBTOTAL(109,Tabela124343918304771[Oczekiwane])","v":0},{"$f":"SUBTOTAL(109,Tabela124343918304771[Rzeczywiste])","v":0}]
[null,null,null,null,null,null,"Suma",{"$f":"SUBTOTAL(109,Tabela521313615274468[Oczekiwane])","v":0},{"$f":"SUBTOTAL(109,Tabela521313615274468[Rzeczywiste])","v":0},null,{"$f":"Dane!$C$9","v":"Prezenty"},null,{"$f":"SUMIF($A$4:$A$149,Tabela622323716284569[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela622323716284569[[#This Row],[Oczekiwane]]-Tabela622323716284569[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Dane!$C$10","v":"Garderoba"},null,{"$f":"SUMIF($A$4:$A$149,Tabela622323716284569[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela622323716284569[[#This Row],[Oczekiwane]]-Tabela622323716284569[[#This Row],[Rzeczywiste]]","v":0},null,"Do rozdysponowania","Rozdysponowano","Pozostało"]
[null,null,null,null,null,null,"Saldo",null,null,null,{"$f":"Dane!$C$11","v":"Zwierzęta"},null,{"$f":"SUMIF($A$4:$A$149,Tabela622323716284569[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela622323716284569[[#This Row],[Oczekiwane]]-Tabela622323716284569[[#This Row],[Rzeczywiste]]","v":0},null,{"$f":"Tabela323333817294670[Saldo]","v":0},{"$f":"Tabela124343918304771[[#Totals],[Rzeczywiste]]","v":0},{"$f":"Tabela119314872[[#This Row],[Do rozdysponowania]]-Tabela119314872[[#This Row],[Rozdysponowano]]","v":0}]
[null,null,null,null,null,null,"Suma przychodów","Suma wydatków","Saldo",null,{"$f":"Dane!$C$12","v":"Inne"},null,{"$f":"SUMIF($A$4:$A$149,Tabela622323716284569[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela622323716284569[[#This Row],[Oczekiwane]]-Tabela622323716284569[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Tabela521313615274468[[#Totals],[Rzeczywiste]]","v":0},{"$f":"Tabela622323716284569[[#Totals],[Rzeczywiste]]","v":0},{"$f":"G14-H14","v":0},null,"Suma",{"$f":"SUBTOTAL(109,Tabela622323716284569[Oczekiwane])","v":0},{"$f":"SUBTOTAL(109,Tabela622323716284569[Rzeczywiste])","v":0},{"$f":"SUBTOTAL(109,Tabela622323716284569[Różnica])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kategoria","Rzeczywiste","Oczekiwane"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Żelazna rezerwa",{"$f":"SUMIF(Tabela124343918304771[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela124343918304771[Rzeczywiste])","v":0},{"$f":"SUMIF(Tabela124343918304771[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela124343918304771[Oczekiwane])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inwestycje",{"$f":"SUMIF(Tabela124343918304771[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela124343918304771[Rzeczywiste])","v":0},{"$f":"SUMIF(Tabela124343918304771[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela124343918304771[Oczekiwane])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oszczędności na…",{"$f":"SUMIF(Tabela124343918304771[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela124343918304771[Rzeczywiste])","v":0},{"$f":"SUMIF(Tabela124343918304771[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela124343918304771[Oczekiwane])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Suma",{"$f":"SUBTOTAL(109,Tabela124343992798889948889949596979899[Rzeczywiste])","v":0},{"$f":"SUBTOTAL(109,Tabela124343992798889948889949596979899[Oczekiwane])","v":0}]

{"sheet":"10","index":10,"n_rows":19,"n_cols":19,"rows_kept":19,"cut":false,"hidden":false,"merged":[[0,0,0,19]]}
["Październik"]
["Wydatki",null,null,null,null,null,"Przychody miesięczne",null,null,null,"Wydatki miesięczne",null,null,null,null,"Rozdysponowanie salda"]
["Kategoria","Podkategoria","Kwota","Data","Uwagi",null,"Kategoria","Oczekiwane","Rzeczywiste",null,"Kategoria","Oczekiwane","Rzeczywiste","Różnica",null,"Kategoria","Podkategoria","Oczekiwane","Rzeczywiste"]
[null,null,null,null,null,null,{"$f":"Dane!$A$3","v":"Wynagrodzenie"},null,null,null,{"$f":"Dane!$C$3","v":"Mieszkanie"},null,{"$f":"SUMIF($A$4:$A$149,Tabela622323716284563[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela622323716284563[[#This Row],[Oczekiwane]]-Tabela622323716284563[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Dane!$A$4","v":"Inne przychody"},null,null,null,{"$f":"Dane!$C$4","v":"Zakupy"},null,{"$f":"SUMIF($A$4:$A$149,Tabela622323716284563[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela622323716284563[[#This Row],[Oczekiwane]]-Tabela622323716284563[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Dane!$A$5","v":"Premia"},null,null,null,{"$f":"Dane!$C$5","v":"Zobowiązania"},null,{"$f":"SUMIF($A$4:$A$149,Tabela622323716284563[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela622323716284563[[#This Row],[Oczekiwane]]-Tabela622323716284563[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Dane!$A$6","v":"500+"},null,null,null,{"$f":"Dane!$C$6","v":"Ubezpieczenia"},null,{"$f":"SUMIF($A$4:$A$149,Tabela622323716284563[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela622323716284563[[#This Row],[Oczekiwane]]-Tabela622323716284563[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Dane!$A$7","v":0},null,null,null,{"$f":"Dane!$C$7","v":"Rozrywka"},null,{"$f":"SUMIF($A$4:$A$149,Tabela622323716284563[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela622323716284563[[#This Row],[Oczekiwane]]-Tabela622323716284563[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Dane!$A$8","v":0},null,null,null,{"$f":"Dane!$C$8","v":"Dzieci"},null,{"$f":"SUMIF($A$4:$A$149,Tabela622323716284563[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela622323716284563[[#This Row],[Oczekiwane]]-Tabela622323716284563[[#This Row],[Rzeczywiste]]","v":0},null,"Suma",null,{"$f":"SUBTOTAL(109,Tabela124343918304765[Oczekiwane])","v":0},{"$f":"SUBTOTAL(109,Tabela124343918304765[Rzeczywiste])","v":0}]
[null,null,null,null,null,null,"Suma",{"$f":"SUBTOTAL(109,Tabela521313615274462[Oczekiwane])","v":0},{"$f":"SUBTOTAL(109,Tabela521313615274462[Rzeczywiste])","v":0},null,{"$f":"Dane!$C$9","v":"Prezenty"},null,{"$f":"SUMIF($A$4:$A$149,Tabela622323716284563[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela622323716284563[[#This Row],[Oczekiwane]]-Tabela622323716284563[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Dane!$C$10","v":"Garderoba"},null,{"$f":"SUMIF($A$4:$A$149,Tabela622323716284563[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela622323716284563[[#This Row],[Oczekiwane]]-Tabela622323716284563[[#This Row],[Rzeczywiste]]","v":0},null,"Do rozdysponowania","Rozdysponowano","Pozostało"]
[null,null,null,null,null,null,"Saldo",null,null,null,{"$f":"Dane!$C$11","v":"Zwierzęta"},null,{"$f":"SUMIF($A$4:$A$149,Tabela622323716284563[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela622323716284563[[#This Row],[Oczekiwane]]-Tabela622323716284563[[#This Row],[Rzeczywiste]]","v":0},null,{"$f":"Tabela323333817294664[Saldo]","v":0},{"$f":"Tabela124343918304765[[#Totals],[Rzeczywiste]]","v":0},{"$f":"Tabela119314866[[#This Row],[Do rozdysponowania]]-Tabela119314866[[#This Row],[Rozdysponowano]]","v":0}]
[null,null,null,null,null,null,"Suma przychodów","Suma wydatków","Saldo",null,{"$f":"Dane!$C$12","v":"Inne"},null,{"$f":"SUMIF($A$4:$A$149,Tabela622323716284563[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela622323716284563[[#This Row],[Oczekiwane]]-Tabela622323716284563[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Tabela521313615274462[[#Totals],[Rzeczywiste]]","v":0},{"$f":"Tabela622323716284563[[#Totals],[Rzeczywiste]]","v":0},{"$f":"G14-H14","v":0},null,"Suma",{"$f":"SUBTOTAL(109,Tabela622323716284563[Oczekiwane])","v":0},{"$f":"SUBTOTAL(109,Tabela622323716284563[Rzeczywiste])","v":0},{"$f":"SUBTOTAL(109,Tabela622323716284563[Różnica])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kategoria","Rzeczywiste","Oczekiwane"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Żelazna rezerwa",{"$f":"SUMIF(Tabela124343918304765[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela124343918304765[Rzeczywiste])","v":0},{"$f":"SUMIF(Tabela124343918304765[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela124343918304765[Oczekiwane])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inwestycje",{"$f":"SUMIF(Tabela124343918304765[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela124343918304765[Rzeczywiste])","v":0},{"$f":"SUMIF(Tabela124343918304765[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela124343918304765[Oczekiwane])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oszczędności na…",{"$f":"SUMIF(Tabela124343918304765[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela124343918304765[Rzeczywiste])","v":0},{"$f":"SUMIF(Tabela124343918304765[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela124343918304765[Oczekiwane])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Suma",{"$f":"SUBTOTAL(109,Tabela124343992798889948889949596979899100[Rzeczywiste])","v":0},{"$f":"SUBTOTAL(109,Tabela124343992798889948889949596979899100[Oczekiwane])","v":0}]

{"sheet":"11","index":11,"n_rows":19,"n_cols":19,"rows_kept":19,"cut":false,"hidden":false,"merged":[[0,0,0,19]]}
["Listopad"]
["Wydatki",null,null,null,null,null,"Przychody miesięczne",null,null,null,"Wydatki miesięczne",null,null,null,null,"Rozdysponowanie salda"]
["Kategoria","Podkategoria","Kwota","Data","Uwagi",null,"Kategoria","Oczekiwane","Rzeczywiste",null,"Kategoria","Oczekiwane","Rzeczywiste","Różnica",null,"Kategoria","Podkategoria","Oczekiwane","Rzeczywiste"]
[null,null,null,null,null,null,{"$f":"Dane!$A$3","v":"Wynagrodzenie"},null,null,null,{"$f":"Dane!$C$3","v":"Mieszkanie"},null,{"$f":"SUMIF($A$4:$A$149,Tabela622323716284557[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela622323716284557[[#This Row],[Oczekiwane]]-Tabela622323716284557[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Dane!$A$4","v":"Inne przychody"},null,null,null,{"$f":"Dane!$C$4","v":"Zakupy"},null,{"$f":"SUMIF($A$4:$A$149,Tabela622323716284557[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela622323716284557[[#This Row],[Oczekiwane]]-Tabela622323716284557[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Dane!$A$5","v":"Premia"},null,null,null,{"$f":"Dane!$C$5","v":"Zobowiązania"},null,{"$f":"SUMIF($A$4:$A$149,Tabela622323716284557[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela622323716284557[[#This Row],[Oczekiwane]]-Tabela622323716284557[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Dane!$A$6","v":"500+"},null,null,null,{"$f":"Dane!$C$6","v":"Ubezpieczenia"},null,{"$f":"SUMIF($A$4:$A$149,Tabela622323716284557[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela622323716284557[[#This Row],[Oczekiwane]]-Tabela622323716284557[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Dane!$A$7","v":0},null,null,null,{"$f":"Dane!$C$7","v":"Rozrywka"},null,{"$f":"SUMIF($A$4:$A$149,Tabela622323716284557[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela622323716284557[[#This Row],[Oczekiwane]]-Tabela622323716284557[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Dane!$A$8","v":0},null,null,null,{"$f":"Dane!$C$8","v":"Dzieci"},null,{"$f":"SUMIF($A$4:$A$149,Tabela622323716284557[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela622323716284557[[#This Row],[Oczekiwane]]-Tabela622323716284557[[#This Row],[Rzeczywiste]]","v":0},null,"Suma",null,{"$f":"SUBTOTAL(109,Tabela124343918304759[Oczekiwane])","v":0},{"$f":"SUBTOTAL(109,Tabela124343918304759[Rzeczywiste])","v":0}]
[null,null,null,null,null,null,"Suma",{"$f":"SUBTOTAL(109,Tabela521313615274456[Oczekiwane])","v":0},{"$f":"SUBTOTAL(109,Tabela521313615274456[Rzeczywiste])","v":0},null,{"$f":"Dane!$C$9","v":"Prezenty"},null,{"$f":"SUMIF($A$4:$A$149,Tabela622323716284557[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela622323716284557[[#This Row],[Oczekiwane]]-Tabela622323716284557[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Dane!$C$10","v":"Garderoba"},null,{"$f":"SUMIF($A$4:$A$149,Tabela622323716284557[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela622323716284557[[#This Row],[Oczekiwane]]-Tabela622323716284557[[#This Row],[Rzeczywiste]]","v":0},null,"Do rozdysponowania","Rozdysponowano","Pozostało"]
[null,null,null,null,null,null,"Saldo",null,null,null,{"$f":"Dane!$C$11","v":"Zwierzęta"},null,{"$f":"SUMIF($A$4:$A$149,Tabela622323716284557[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela622323716284557[[#This Row],[Oczekiwane]]-Tabela622323716284557[[#This Row],[Rzeczywiste]]","v":0},null,{"$f":"Tabela323333817294658[Saldo]","v":0},{"$f":"Tabela124343918304759[[#Totals],[Rzeczywiste]]","v":0},{"$f":"Tabela119314860[[#This Row],[Do rozdysponowania]]-Tabela119314860[[#This Row],[Rozdysponowano]]","v":0}]
[null,null,null,null,null,null,"Suma przychodów","Suma wydatków","Saldo",null,{"$f":"Dane!$C$12","v":"Inne"},null,{"$f":"SUMIF($A$4:$A$149,Tabela622323716284557[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela622323716284557[[#This Row],[Oczekiwane]]-Tabela622323716284557[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Tabela521313615274456[[#Totals],[Rzeczywiste]]","v":0},{"$f":"Tabela622323716284557[[#Totals],[Rzeczywiste]]","v":0},{"$f":"G14-H14","v":0},null,"Suma",{"$f":"SUBTOTAL(109,Tabela622323716284557[Oczekiwane])","v":0},{"$f":"SUBTOTAL(109,Tabela622323716284557[Rzeczywiste])","v":0},{"$f":"SUBTOTAL(109,Tabela622323716284557[Różnica])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kategoria","Rzeczywiste","Oczekiwane"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Żelazna rezerwa",{"$f":"SUMIF(Tabela124343918304759[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela124343918304759[Rzeczywiste])","v":0},{"$f":"SUMIF(Tabela124343918304759[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela124343918304759[Oczekiwane])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inwestycje",{"$f":"SUMIF(Tabela124343918304759[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela124343918304759[Rzeczywiste])","v":0},{"$f":"SUMIF(Tabela124343918304759[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela124343918304759[Oczekiwane])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oszczędności na…",{"$f":"SUMIF(Tabela124343918304759[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela124343918304759[Rzeczywiste])","v":0},{"$f":"SUMIF(Tabela124343918304759[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela124343918304759[Oczekiwane])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Suma",{"$f":"SUBTOTAL(109,Tabela124343992798889948889949596979899100101[Rzeczywiste])","v":0},{"$f":"SUBTOTAL(109,Tabela124343992798889948889949596979899100101[Oczekiwane])","v":0}]

{"sheet":"12","index":12,"n_rows":19,"n_cols":19,"rows_kept":19,"cut":false,"hidden":false,"merged":[[0,0,0,19]]}
["Grudzień"]
["Wydatki",null,null,null,null,null,"Przychody miesięczne",null,null,null,"Wydatki miesięczne",null,null,null,null,"Rozdysponowanie salda"]
["Kategoria","Podkategoria","Kwota","Data","Uwagi",null,"Kategoria","Oczekiwane","Rzeczywiste",null,"Kategoria","Oczekiwane","Rzeczywiste","Różnica",null,"Kategoria","Podkategoria","Oczekiwane","Rzeczywiste"]
[null,null,null,null,null,null,{"$f":"Dane!$A$3","v":"Wynagrodzenie"},null,null,null,{"$f":"Dane!$C$3","v":"Mieszkanie"},null,{"$f":"SUMIF($A$4:$A$149,Tabela622323716284557111[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela622323716284557111[[#This Row],[Oczekiwane]]-Tabela622323716284557111[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Dane!$A$4","v":"Inne przychody"},null,null,null,{"$f":"Dane!$C$4","v":"Zakupy"},null,{"$f":"SUMIF($A$4:$A$149,Tabela622323716284557111[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela622323716284557111[[#This Row],[Oczekiwane]]-Tabela622323716284557111[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Dane!$A$5","v":"Premia"},null,null,null,{"$f":"Dane!$C$5","v":"Zobowiązania"},null,{"$f":"SUMIF($A$4:$A$149,Tabela622323716284557111[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela622323716284557111[[#This Row],[Oczekiwane]]-Tabela622323716284557111[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Dane!$A$6","v":"500+"},null,null,null,{"$f":"Dane!$C$6","v":"Ubezpieczenia"},null,{"$f":"SUMIF($A$4:$A$149,Tabela622323716284557111[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela622323716284557111[[#This Row],[Oczekiwane]]-Tabela622323716284557111[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Dane!$A$7","v":0},null,null,null,{"$f":"Dane!$C$7","v":"Rozrywka"},null,{"$f":"SUMIF($A$4:$A$149,Tabela622323716284557111[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela622323716284557111[[#This Row],[Oczekiwane]]-Tabela622323716284557111[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Dane!$A$8","v":0},null,null,null,{"$f":"Dane!$C$8","v":"Dzieci"},null,{"$f":"SUMIF($A$4:$A$149,Tabela622323716284557111[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela622323716284557111[[#This Row],[Oczekiwane]]-Tabela622323716284557111[[#This Row],[Rzeczywiste]]","v":0},null,"Suma",null,{"$f":"SUBTOTAL(109,Tabela124343918304759113[Oczekiwane])","v":0},{"$f":"SUBTOTAL(109,Tabela124343918304759113[Rzeczywiste])","v":0}]
[null,null,null,null,null,null,"Suma",{"$f":"SUBTOTAL(109,Tabela521313615274456110[Oczekiwane])","v":0},{"$f":"SUBTOTAL(109,Tabela521313615274456110[Rzeczywiste])","v":0},null,{"$f":"Dane!$C$9","v":"Prezenty"},null,{"$f":"SUMIF($A$4:$A$149,Tabela622323716284557111[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela622323716284557111[[#This Row],[Oczekiwane]]-Tabela622323716284557111[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Dane!$C$10","v":"Garderoba"},null,{"$f":"SUMIF($A$4:$A$149,Tabela622323716284557111[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela622323716284557111[[#This Row],[Oczekiwane]]-Tabela622323716284557111[[#This Row],[Rzeczywiste]]","v":0},null,"Do rozdysponowania","Rozdysponowano","Pozostało"]
[null,null,null,null,null,null,"Saldo",null,null,null,{"$f":"Dane!$C$11","v":"Zwierzęta"},null,{"$f":"SUMIF($A$4:$A$149,Tabela622323716284557111[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela622323716284557111[[#This Row],[Oczekiwane]]-Tabela622323716284557111[[#This Row],[Rzeczywiste]]","v":0},null,{"$f":"Tabela323333817294658112[Saldo]","v":0},{"$f":"Tabela124343918304759113[[#Totals],[Rzeczywiste]]","v":0},{"$f":"Tabela119314860114[[#This Row],[Do rozdysponowania]]-Tabela119314860114[[#This Row],[Rozdysponowano]]","v":0}]
[null,null,null,null,null,null,"Suma przychodów","Suma wydatków","Saldo",null,{"$f":"Dane!$C$12","v":"Inne"},null,{"$f":"SUMIF($A$4:$A$149,Tabela622323716284557111[[#This Row],[Kategoria]],$C$4:$C$149)","v":0},{"$f":"Tabela622323716284557111[[#This Row],[Oczekiwane]]-Tabela622323716284557111[[#This Row],[Rzeczywiste]]","v":0}]
[null,null,null,null,null,null,{"$f":"Tabela521313615274456110[[#Totals],[Rzeczywiste]]","v":0},{"$f":"Tabela622323716284557111[[#Totals],[Rzeczywiste]]","v":0},{"$f":"G14-H14","v":0},null,"Suma",{"$f":"SUBTOTAL(109,Tabela622323716284557111[Oczekiwane])","v":0},{"$f":"SUBTOTAL(109,Tabela622323716284557111[Rzeczywiste])","v":0},{"$f":"SUBTOTAL(109,Tabela622323716284557111[Różnica])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kategoria","Rzeczywiste","Oczekiwane"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Żelazna rezerwa",{"$f":"SUMIF(Tabela124343918304759113[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela124343918304759113[Rzeczywiste])","v":0},{"$f":"SUMIF(Tabela124343918304759113[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela124343918304759113[Oczekiwane])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inwestycje",{"$f":"SUMIF(Tabela124343918304759113[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela124343918304759113[Rzeczywiste])","v":0},{"$f":"SUMIF(Tabela124343918304759113[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela124343918304759113[Oczekiwane])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oszczędności na…",{"$f":"SUMIF(Tabela124343918304759113[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela124343918304759113[Rzeczywiste])","v":0},{"$f":"SUMIF(Tabela124343918304759113[Kategoria],Tabela3[[#This Row],[Rozdysponowanie salda glównego]],Tabela124343918304759113[Oczekiwane])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Suma",{"$f":"SUBTOTAL(109,Tabela124343992798889948889949596979899100101115[Rzeczywiste])","v":0},{"$f":"SUBTOTAL(109,Tabela124343992798889948889949596979899100101115[Oczekiwane])","v":0}]

{"sheet":"Aktywa i Pasywa","index":13,"n_rows":30,"n_cols":8,"rows_kept":30,"cut":false,"hidden":false,"merged":[[2,1,2,2],[29,2,29,3],[19,0,27,0],[0,0,0,18],[18,3,18,7],[2,0,16,0],[1,4,1,7],[3,1,7,2],[8,1,9,2],[10,1,12,2],[13,1,16,2],[19,4,19,7],[19,1,19,3],[1,1,1,3]]}
[]
[null,"ROK 2023",null,null,"WARTOŚĆ"]
["Majątek","Segment majątku",null,"Rodzaj majątku","Kwartał I","Kwartał II","Kwartał III","Kwartał IV"]
[null,"Żelazna rezerwa"]
[]
[]
[]
[]
[null,"Oszczędności na…"]
[]
[null,"Majątek bytowy"]
[]
[]
[null,"Majątek inwestycyjny"]
[]
[]
[]
[null,null,null,"Suma majątku",{"$f":"SUBTOTAL(109,Tabela79[Kwartał I])","v":0},{"$f":"SUBTOTAL(109,Tabela79[Kwartał II])","v":0},{"$f":"SUBTOTAL(109,Tabela79[Kwartał III])","v":0},{"$f":"SUBTOTAL(109,Tabela79[Kwartał IV])","v":0}]
[null,null,null,"Pozostała kwota do spłaty"]
["Zobowiązania","ROK 2023",null,null,"POZOSTAŁO DO SPŁATY"]
[null,"Wierzyciel/rata","RRSO","Oprocentowanie nominalne","Kwartał I","Kwartał II","Kwartał III","Kwartał IV"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Suma zobowiązań",{"$f":"SUBTOTAL(109,Tabela79127[Kwartał I])","v":0},{"$f":"SUBTOTAL(109,Tabela79127[Kwartał II])","v":0},{"$f":"SUBTOTAL(109,Tabela79127[Kwartał III])","v":0},{"$f":"SUBTOTAL(109,Tabela79127[Kwartał IV])","v":0}]
[null,"Majątek netto","SUMA",null,{"$f":"Tabela79[[#Totals],[Kwartał I]]-Tabela79127[[#Totals],[Kwartał I]]","v":0},{"$f":"Tabela79[[#Totals],[Kwartał II]]-Tabela79127[[#Totals],[Kwartał II]]","v":0},{"$f":"Tabela79[[#Totals],[Kwartał III]]-Tabela79127[[#Totals],[Kwartał III]]","v":0},{"$f":"Tabela79[[#Totals],[Kwartał IV]]-Tabela79127[[#Totals],[Kwartał IV]]","v":0}]

{"sheet":"Dane","index":14,"n_rows":18,"n_cols":13,"rows_kept":18,"cut":false,"hidden":false,"merged":[[0,3,0,12]]}
[null,null,"Kategorie","Podkategorie"]
["Przychody",null,"Wydatki","Mieszkanie","Zakupy","Zobowiązania","Ubezpieczenia","Rozrywka","Dzieci","Prezenty","Garderoba","Zwierzęta","Inne"]
["Wynagrodzenie",null,"Mieszkanie","Czynsz","Spożywcze","Kredyt hipoteczny","Na życie","Restauracja","Korepetycje","Urodziny siostra","Odzież"]
["Inne przychody",null,"Zakupy","Woda","Chemia","Raty TV","Mieszkania","Kino","Figloraj",null,"Obuwie"]
["Premia",null,"Zobowiązania","Prąd","Drogeria"]
["500+",null,"Ubezpieczenia","Gaz"]
[null,null,"Rozrywka"]
[null,null,"Dzieci"]
[null,null,"Prezenty"]
[null,null,"Garderoba"]
[null,null,"Zwierzęta"]
[null,null,"Inne"]
[]
[]
["Rozdysponowanie salda glównego","Żelazna_rezerwa","Inwestycje","Oszczędności_na"]
["Żelazna_rezerwa","Obligacje","IKE/IKZE","Wakacje"]
["Inwestycje","Gotówka","Fundusz","Samochód"]
["Oszczędności_na","Złoto","ETF"]