{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Arkusz1 (2)","Arkusz2","Arkusz3"],"read":"whole","date_system":"1900"}

{"sheet":"Arkusz1 (2)","index":0,"n_rows":71,"n_cols":11,"rows_kept":71,"merged":[[5,0,5,4],[5,6,5,10],[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},{"$f":"C9*D9","v":0},null,{"$f":"A9","v":2},{"$nulls":3},{"$f":"I9*J9","v":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,"Razem",{"$f":"SUM(C8:C41)","v":0},{"$f":"SUM(D8:D41)","v":0},0,null,null,"Razem",{"$f":"SUM(I8:I41)","v":0},{"$f":"SUM(J8:J41)","v":0},0]
[]
[]
[]
[]
[]
["Kalkulacja Kosztów Projektu"]
["L.p","Opis",null,"współczynik","Koszty "]
[1,"Wynagrodzenia osobowe",null,null,120198]
[2,"honoraria (umowy zlec. I o dzieło)",null,null,{"$f":"$K$42","v":0}]
[3,"dodatk. Wynagrodzenie roczne (np.13 pencja) (od poz.1)",null,0.085,{"$f":"$E$50*$D$52","v":10216.83}]
[4,"razem: (poz. 1-3)",null,null,{"$f":"SUM($E$50:$E$52)","v":130414.83}]
[5,"Wartość składek ZUS (od poz. 4)",null,0.1964,{"$f":"$D$54*$E$53","v":25613.472611999998}]
[6,"koszty delegacji"]
[7,"koszty usług obcych",null,null,2630]
[8,"materiały",null,null,75500]
[9,"inne koszty (np. promocja)"]
[10,"razem (poz. 5-9",null,null,{"$f":"SUM($E$54:$E$58)","v":103743.472612}]
[11,"Koszty wydziałowe (od poz. 10)",null,0.18,{"$f":"$D$60*$E$59","v":18673.825070159997}]
[12,"koszty ogulne (od poz. 10)",null,0.12,{"$f":"$D$61*$E$59","v":12449.216713439999}]
[13,"Razem (poz. 11-12)",null,null,{"$f":"SUM($E$60:$E$61)","v":31123.041783599998}]
[14,"zysk min. (od poz. 13)",null,0.05,{"$f":"$E$62*$D$63","v":1556.15208918},null,{"$f":"E64+E62","v":63802.23565638}]
[15,"ogółem (poz. 13-14)",null,null,{"$f":"SUM($E$62:$E$63)","v":32679.193872779997}]
[]
[null,"Koszt realizacji projektu",null,{"$f":"E53+E59+E64","v":266837.49648478}]
[]
[{"$nulls":4},{"$f":"120198+D52*120198","v":130414.83},null,"B"]
[{"$nulls":4},{"$f":"E56+E57","v":78130},null,"C"]
[{"$nulls":4},{"$f":"D54*E68+(D60*(E69+D54*E69)+D61*(E69+D54*E69))*1.05","v":55058.013192},{"$f":"E68*D54+0.18*(E69+E68*D54)+0.12*(E69+E68*D54)+0.05*(0.18*(E69+E68*D54)+0.12*(E69+E68*D54))","v":58292.66648478},"D"]
[{"$nulls":4},{"$f":"E68+E69+E70","v":263602.843192},{"$f":"E68+F70+E69","v":266837.49648478},"E"]

{"sheet":"Arkusz2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0}

{"sheet":"Arkusz3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0}