{"text_format":"1","workbook":"xls","n_sheets":4,"sheets":["Podsumowanie budżetu OPR","Mies. podsumowanie wydatków","Wyszczególnione wydatki","Dział. charytatywna i sponsor."],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":7,"comments":2,"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","formulas":"cached_only"}

{"sheet":"Podsumowanie budżetu OPR","index":0,"n_rows":30,"n_cols":6,"rows_kept":30,"cut":false,"hidden":false,"merged":[[1,0,1,5]],"flags":["formulas_cached_only"]}
[]
["Zestawienie wydatków rzeczywistych i budżetowych od początku roku 2005"]
[]
["Kod księgi głównej","Nazwa konta","Rzeczywiste","Budżetowe","Pozostała kwota","Pozostały %"]
[]
[1000,"Reklama",75075,100000,24925,0.24925]
[]
[2000,"Wyposażenie biura",0,100000,100000,1]
[]
[3000,"Drukarki",0,100000,100000,1]
[]
[4000,"Serwery",0,100000,100000,1]
[]
[5000,"Materiały",0,50000,50000,1]
[]
[6000,"Wydatki na klientów",0,25000,25000,1]
[]
[7000,"Komputery",2500,75000,72500,0.9666666666666667]
[]
[8000,"Świadczenia zdrowotne",0,65000,65000,1]
[]
[9000,"Koszt wynajęcia budynku",0,125000,125000,1]
[]
[10000,"Marketing",0,100000,100000,1]
[]
[11000,"Działalność charytatywna",2500,250000,247500,0.99]
[]
[12000,"Sponsorowanie",1000,50000,49000,0.98]
[]
[null,"RAZEM",81075,1140000,1058925,0.9288815789473684]

{"sheet":"Mies. podsumowanie wydatków","index":1,"n_rows":30,"n_cols":15,"rows_kept":30,"cut":false,"hidden":false,"merged":[[1,0,1,14]],"flags":["formulas_cached_only"]}
[]
["Wydatki miesięczne w roku 2005"]
[]
["Kod księgi głównej","Nazwa konta","2005-01-01","2005-02-01","2005-03-01","2005-04-01","2005-05-01","2005-06-01","2005-07-01","2005-08-01","2005-09-01","2005-10-01","2005-11-01","2005-12-01",2005]
[]
[1000,"Reklama",75075,0,0,0,0,0,0,0,0,0,0,0,75075]
[]
[2000,"Wyposażenie biura",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[3000,"Drukarki",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[4000,"Serwery",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[5000,"Materiały",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[6000,"Wydatki na klientów",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[7000,"Komputery",2500,0,0,0,0,0,0,0,0,0,0,0,2500]
[]
[8000,"Świadczenia zdrowotne",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[9000,"Koszt wynajęcia budynku",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[10000,"Marketing",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[11000,"Działalność charytatywna",0,2500,0,0,0,0,0,0,0,0,0,0,2500]
[]
[12000,"Sponsorowanie",1000,0,0,0,0,0,0,0,0,0,0,0,1000]
[]
[null,"Razem",78575,2500,0,0,0,0,0,0,0,0,0,0,81075]

{"sheet":"Wyszczególnione wydatki","index":2,"n_rows":103,"n_cols":10,"rows_kept":103,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Kod księgi głównej","Data faktury","Nr faktury","Zlecone przez"," Kwota przelewu ","Odbiorca płatności","Przeznaczenie przelewu","Metoda dekretacji","Data","Utworzono pole kluczowe"]
[1000,"2005-01-01",100,"Marek Jarocki",75075,"Consolidated Messenger ","Program pocztowy","Poczta","2005-01-04","1000Jan-05"]
[7000,"2005-01-15",101,"Leszek Dumicz",2500,"A. Datum Corporation ","2 komputery stacjonarne","Kredyt","2005-01-20","7000Jan-05"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]

{"sheet":"Dział. charytatywna i sponsor.","index":3,"n_rows":109,"n_cols":12,"rows_kept":109,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Kod księgi głównej","Data zainicjowania żądania przelewu","Zlecone przez"," Kwota przelewu "," Udział w poprzednim roku ","Odbiorca płatności","Użycie","Wypisane przez","Kategoria","Metoda dekretacji","Data","Utworzono pole kluczowe"]
[12000,"2005-01-20","Maria Wójcik",1000,0,"Akademia Sztuk Pięknych ","Stypendia","Małgorzata Kowalska","Sztuka","Przelew","2005-01-30","12000Jan-05"]
[11000,"2005-02-15","Maria Wójcik",2500,0,"Wingtip Toys ","Społeczność lokalna","Katarzyna Woźniak","Społeczność lokalna","Przelew","2005-03-01","11000Feb-05"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]