{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["Arkusz1","Arkusz1 (2)"],"read":"whole","date_system":"1900"}

{"sheet":"Arkusz1","index":0,"n_rows":28,"n_cols":9,"rows_kept":28,"merged":[[1,1,1,3],[1,4,1,6]]}
[]
[null,"B",null,null,"C"]
[null,"I","II","III"]
["sumaW",{"$f":"B5+B6+B7+B8+B9+B10+B11","v":2500},{"$f":"C5+C6+C7+C8+C9+C10+C11","v":12700},12610,{"$f":"E5+E6+E7+E8+E9+E10+E11","v":2500},{"$f":"F5+F6+F7+F8+F9+F10+F11","v":2948},{"$f":"G5+G6+G7+G8+G9+G10+G11","v":22362},{"$f":"SUM(B4:D4)","v":27810},{"$f":"SUM(E4:G4)","v":27810}]
[null,2000,1380,6478,2000,1380,9752]
[null,500,1568,2584,500,1568,6478]
[null,null,9752,3548,null,null,2584]
[{"$nulls":6},3548]
[]
[]
[]
["suma U",{"$f":"B13+B14+B15+B16+B17","v":0},{"$f":"C13+C14+C15+C16+C17","v":6730},0,{"$f":"E13+E14+E15+E16+E17","v":1350},{"$f":"F13+F14+F15+F16+F17","v":5380},{"$f":"G13+G14+G15+G16+G17","v":0},{"$f":"SUM(B12:D12)","v":6730},{"$f":"SUM(E12:G12)","v":6730}]
[null,null,1350,null,1350,5380]
[null,null,5380]
[]
[]
[]
["Suma B",{"$f":"B4*1.085+B12","v":2712.5},{"$f":"C4*1.085+C12","v":20509.5},13681.85,4062.5,8578.58,24262.77,36903.85,36903.85]
["km",235,null,200,235,null,200]
["kuo",null,254,257,null,254,257]
["kd",null,158,148,null,158,148]
["ik"]
["Suma C",{"$f":"SUM(B19:B22)","v":235},{"$f":"SUM(C19:C22)","v":412},605,235,412,605,1252,1252]
["Suma A",{"$f":"B18+B23","v":2947.5},{"$f":"C18+C23","v":20921.5},14286.85,4297.5,8990.58,24867.77,38155.85,38155.85]
[]
["Komurka D",{"$f":"0.1964*B18+1.05*(0.12*(B23+0.1964*B18)+0.18*(B23+0.1964*B18))","v":774.5715250000001},{"$f":"0.1964*C18+1.05*(0.12*(C23+0.1964*C18)+0.18*(C23+0.1964*C18))","v":5426.686527},3724.1316721,1123.230625,2345.3355422799996,6456.82355682,9925.3897241,9925.3897241]
[{"$nulls":8},0]
["E",{"$f":"B24+B26","v":3722.0715250000003},{"$f":"C24+C26","v":26348.186526999998},18010.9816721,5420.730625,11335.91554228,31324.59355682,48081.2397241,48081.2397241]

{"sheet":"Arkusz1 (2)","index":1,"n_rows":67,"n_cols":21,"rows_kept":67,"merged":[[5,0,5,4],[5,6,5,10],[40,13,40,15],[40,16,40,18],[47,0,47,4],[48,1,48,2],[49,1,49,2],[50,1,50,2],[51,1,51,2],[52,1,52,2],[53,1,53,2],[54,1,54,2],[55,1,55,2],[56,1,56,2],[57,1,57,2],[58,1,58,2],[59,1,59,2],[60,1,60,2],[61,1,61,2],[62,1,62,2],[63,1,63,2]]}
[null,"pola kture należy wypełnić"]
[null,"pola kture zostaną obliczone automatycznie"]
[]
[]
[]
["Wynagrodzenie osobowe pracowników tab 1",{"$nulls":5},"Honoraria (umowy zlecenie i o dzieło) tab2"]
["L.p","Imię i nazwisko pracownika (lub funkcja prłniona w zespole projektowym","liczba godzin pracy","sawka za godzinę ","kwota wynagrodzenia",null,"L.p","Imię i nazwisko pracownika (lub funkcja prłniona w zespole projektowym",{"$f":"C7","v":"liczba godzin pracy"},{"$f":"D7","v":"sawka za godzinę "},{"$f":"E7","v":"kwota wynagrodzenia"}]
[1,{"$nulls":3},{"$f":"C8*D8","v":0},null,{"$f":"A8","v":1},{"$nulls":3},{"$f":"I8*J8","v":0}]
[2,{"$nulls":3},0,null,2,{"$nulls":3},0]
[3,{"$nulls":3},0,null,3,{"$nulls":3},0]
[4,{"$nulls":3},0,null,4,{"$nulls":3},0]
[5,{"$nulls":3},0,null,5,{"$nulls":3},0]
[6,{"$nulls":3},0,null,6,{"$nulls":3},0]
[7,{"$nulls":3},0,null,7,{"$nulls":3},0]
[8,{"$nulls":3},0,null,8,{"$nulls":3},0]
[9,{"$nulls":3},0,null,9,{"$nulls":3},0]
[10,{"$nulls":3},0,null,10,{"$nulls":3},0]
[11,{"$nulls":3},0,null,11,{"$nulls":3},0]
[12,{"$nulls":3},0,null,12,{"$nulls":3},0]
[13,{"$nulls":3},0,null,13,{"$nulls":3},0]
[14,{"$nulls":3},0,null,14,{"$nulls":3},0]
[15,{"$nulls":3},0,null,15,{"$nulls":3},0]
[16,{"$nulls":3},0,null,16,{"$nulls":3},0]
[17,{"$nulls":3},0,null,17,{"$nulls":3},0]
[18,{"$nulls":3},0,null,18,{"$nulls":3},0]
[19,{"$nulls":3},0,null,19,{"$nulls":3},0]
[20,{"$nulls":3},0,null,20,{"$nulls":3},0]
[21,{"$nulls":3},0,null,21,{"$nulls":3},0]
[22,{"$nulls":3},0,null,22,{"$nulls":3},0]
[23,{"$nulls":3},0,null,23,{"$nulls":3},0]
[24,{"$nulls":3},0,null,24,{"$nulls":3},0]
[25,{"$nulls":3},0,null,25,{"$nulls":3},0]
[26,{"$nulls":3},0,null,26,{"$nulls":3},0]
[27,{"$nulls":3},0,null,27,{"$nulls":3},0]
[28,{"$nulls":3},0,null,28,{"$nulls":3},0]
[29,{"$nulls":3},0,null,29,{"$nulls":3},0]
[30,{"$nulls":3},0,null,30,{"$nulls":3},0]
[31,{"$nulls":3},0,null,31,{"$nulls":3},0]
[32,{"$nulls":3},0,null,32,{"$nulls":3},0]
[33,{"$nulls":3},0,null,33,{"$nulls":3},0]
[34,{"$nulls":3},0,null,34,{"$nulls":3},0,null,null,"B",null,null,"C"]
[null,"Razem",{"$f":"SUM(C8:C41)","v":0},{"$f":"SUM(D8:D41)","v":0},{"$f":"SUM(E8:E41)","v":0},null,null,"Razem",{"$f":"SUM(I8:I41)","v":0},{"$f":"SUM(J8:J41)","v":0},{"$f":"SUM(K8:K41)","v":0},null,null,"I","II","III"]
[{"$nulls":12},"sumaW",{"$f":"N44+N45+N46+N47+N48+N49+N50","v":2500},{"$f":"O44+O45+O46+O47+O48+O49+O50","v":12700},12610,2500,2948,22362,{"$f":"SUM(N43:P43)","v":27810},{"$f":"SUM(Q43:S43)","v":27810}]
[{"$nulls":13},2000,1380,6478,2000,1380,9752]
[{"$nulls":13},500,1568,2584,500,1568,6478]
[{"$nulls":14},9752,3548,null,null,2584]
[{"$nulls":18},3548]
["Kalkulacja Kosztów Projektu",{"$nulls":9},{"$f":"SUM(N43:P43)","v":27810}]
["L.p","Opis",null,"współczynik","Koszty "]
[1,"Wynagrodzenia osobowe",null,null,27810]
[2,"honoraria (umowy zlec. I o dzieło)",null,null,6730,{"$nulls":7},"suma U",{"$f":"N52+N53+N54+N55+N56","v":0},{"$f":"O52+O53+O54+O55+O56","v":6730},0,1350,5380,0,{"$f":"SUM(N51:P51)","v":6730},{"$f":"SUM(Q51:S51)","v":6730}]
[3,"dodatk. Wynagrodzenie roczne (np.13 pencja) (od poz.1)",null,0.085,{"$f":"$E$50*$D$52","v":2363.8500000000004},{"$nulls":9},1350,null,1350,5380]
[4,"razem: (poz. 1-3)",null,null,{"$f":"SUM($E$50:$E$52)","v":36903.85},{"$nulls":9},5380]
[5,"Wartość składek ZUS (od poz. 4)",null,0.1964,{"$f":"$D$54*$E$53","v":7247.916139999999}]
[6,"koszty delegacji",null,null,{"$f":"N58+P58","v":435}]
[7,"koszty usług obcych",null,null,{"$f":"O59+P59","v":511}]
[8,"materiały",null,null,{"$f":"O60+P60","v":306},{"$nulls":7},"Suma B",{"$f":"N43*1.085+N51","v":2712.5},{"$f":"O43*1.085+O51","v":20509.5},{"$f":"P43*1.085+P51","v":13681.85},4062.5,8578.58,{"$f":"S43*1.085+S51","v":24262.77},36903.85,36903.85]
[9,"inne koszty (np. promocja)",{"$nulls":10},"km",235,null,200,235,null,200]
[10,"razem (poz. 5-9",null,null,{"$f":"SUM($E$54:$E$58)","v":8499.91614},{"$nulls":7},"kuo",null,254,257,null,254,257]
[11,"Koszty wydziałowe (od poz. 10)",null,0.18,{"$f":"$D$60*$E$59","v":1529.9849051999997},{"$nulls":7},"kd",null,158,148,null,158,148]
[12,"koszty ogulne (od poz. 10)",null,0.12,{"$f":"$D$61*$E$59","v":1019.9899367999999},{"$nulls":7},"ik"]
[13,"Razem (poz. 11-12)",null,null,{"$f":"SUM($E$60:$E$61)","v":2549.9748419999996},{"$nulls":7},"Suma C",{"$f":"SUM(N58:N61)","v":235},{"$f":"SUM(O58:O61)","v":412},605,235,412,605,1252,1252]
[14,"zysk min. (od poz. 13)",null,0.05,{"$f":"$E$62*$D$63","v":127.49874209999999},{"$nulls":7},"Suma A",{"$f":"N57+N62","v":2947.5},{"$f":"O57+O62","v":20921.5},14286.85,4297.5,8990.58,24867.77,38155.85,38155.85]
[15,"ogółem (poz. 13-14)",null,null,{"$f":"SUM($E$62:$E$63)","v":2677.4735840999997}]
[{"$nulls":12},"Komurka D",{"$f":"0.1964*N57+0.12*(N62+0.1964*N57)+0.18*(N62+0.1964*N57)+0.05*(0.12*(N62+0.1964*N57)+0.18*(N62+0.1964*N57))","v":774.571525},{"$f":"0.1964*O57+0.12*(O62+0.1964*O57)+0.18*(O62+0.1964*O57)+0.05*(0.12*(O62+0.1964*O57)+0.18*(O62+0.1964*O57))","v":5426.686527},3724.1316720999994,1123.230625,2345.3355422799996,6456.82355682,9925.3897241,9925.3897241]
[null,"Koszt realizacji projektu",null,{"$f":"E53+E59+E64","v":48081.2397241},{"$nulls":16},0]
[{"$nulls":12},"E",{"$f":"N63+N65","v":3722.071525},{"$f":"O63+O65","v":26348.186526999998},18010.9816721,5420.730625,11335.91554228,31324.59355682,{"$f":"SUM(N67:P67)","v":48081.2397241},{"$f":"SUM(Q67:S67)","v":48081.2397241}]