{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Wydatki","Przychód","Podsumowanie"],"not_rendered":{"charts":1,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Wydatki","index":0,"n_rows":35,"n_cols":9,"rows_kept":35,"merged":[[0,6,0,8],[1,6,1,7],[2,1,2,8],[3,7,3,8]]}
[]
[]
[null,"Budżet wydarzenia \n[Nazwa wydarzenia]"]
[{"$nulls":7}," Wydatki"]
[]
[{"$nulls":7},"Szacowane","Rzeczywiste"]
[null,null,"Suma wydatków",{"$nulls":4},{"$f":"SUM(D14,D22,D28,D35,H14,H22,H27)","v":{"v":1145,"d":"1,145.00 zł"}},{"$f":"SUM(E14,E22,E28,E35,I14,I22,I27)","v":{"v":395,"d":"395.00 zł"}}]
[]
[null,null,"Miejsce","Szacowane","Rzeczywiste",null,"Poczęstunek","Szacowane","Rzeczywiste"]
[null,null,"Opłaty za pomieszczenia",{"v":500,"d":"500.00 zł"},{"v":250,"d":"250.00 zł"},null,"Żywność"]
[null,null,"Personel na miejscu",{"v":400,"d":"400.00 zł"},{"v":50,"d":"50.00 zł"},null,"Napoje"]
[null,null,"Wyposażenie",{"$nulls":3},"Obrusy"]
[null,null,"Stoły i krzesła",{"$nulls":3},"Personel i napiwki"]
[null,null,"Suma",{"$f":"SUBTOTAL(109,Tabela_1[Szacowane])","v":{"v":900,"d":"900.00 zł"}},{"$f":"SUBTOTAL(109,Tabela_1[Rzeczywiste])","v":{"v":300,"d":"300.00 zł"}},null,"Suma",{"$f":"SUBTOTAL(109,Tabela_5[Szacowane])","v":{"v":0,"d":"0.00 zł"}},{"$f":"SUBTOTAL(109,Tabela_5[Rzeczywiste])","v":{"v":0,"d":"0.00 zł"}}]
[]
[null,null,"Dekoracje","Szacowane","Rzeczywiste",null,"Program","Szacowane","Rzeczywiste"]
[null,null,"Kwiaty",{"v":200,"d":"200.00 zł"},{"v":50,"d":"50.00 zł"},null,"Artyści"]
[null,null,"Świece",{"$nulls":3},"Prelegenci"]
[null,null,"Oświetlenie",{"$nulls":3},"Podróże"]
[null,null,"Balony",{"$nulls":3},"Hotel"]
[null,null,"Materiały papiernicze",{"$nulls":3},"Inne"]
[null,null,"Suma",{"$f":"SUBTOTAL(109,Tabela_2[Szacowane])","v":{"v":200,"d":"200.00 zł"}},{"$f":"SUBTOTAL(109,Tabela_2[Rzeczywiste])","v":{"v":50,"d":"50.00 zł"}},null,"Suma",{"$f":"SUBTOTAL(109,Tabela_6[Szacowane])","v":{"v":0,"d":"0.00 zł"}},{"$f":"SUBTOTAL(109,Tabela_6[Rzeczywiste])","v":{"v":0,"d":"0.00 zł"}}]
[]
[null,null,"Promocja","Szacowane","Rzeczywiste",null,"Nagrody","Szacowane","Rzeczywiste"]
[null,null,"Prace graficzne",{"v":45,"d":"45.00 zł"},{"v":45,"d":"45.00 zł"},null,"Wstęgi/Odznaki/Trofea"]
[null,null,"Fotokopie/druk",{"$nulls":3},"Prezenty"]
[null,null,"Opłaty pocztowe",{"$nulls":3},"Suma",{"$f":"SUBTOTAL(109,Tabela_7[Szacowane])","v":{"v":0,"d":"0.00 zł"}},{"$f":"SUBTOTAL(109,Tabela_7[Rzeczywiste])","v":{"v":0,"d":"0.00 zł"}}]
[null,null,"Suma",{"$f":"SUBTOTAL(109,Tabela_3[Szacowane])","v":{"v":45,"d":"45.00 zł"}},{"$f":"SUBTOTAL(109,Tabela_3[Rzeczywiste])","v":{"v":45,"d":"45.00 zł"}}]
[]
[null,null,"Różne","Szacowane","Rzeczywiste"]
[null,null,"Telefon"]
[null,null,"Transport"]
[null,null,"Materiały biurowe"]
[null,null,"Usługi faksowe"]
[null,null,"Suma",{"$f":"SUBTOTAL(109,Tabela_4[Szacowane])","v":{"v":0,"d":"0.00 zł"}},{"$f":"SUBTOTAL(109,Tabela_4[Rzeczywiste])","v":{"v":0,"d":"0.00 zł"}}]

{"sheet":"Przychód","index":1,"n_rows":36,"n_cols":7,"rows_kept":36,"merged":[[2,1,2,6],[3,5,3,6],[14,1,14,6],[21,1,21,6],[28,1,28,6]]}
[]
[]
[null,"Budżet wydarzenia \n[Nazwa wydarzenia]"]
[{"$nulls":5}," Przychód"]
[]
[{"$nulls":5},"Szacowane","Rzeczywiste"]
[null,"Łączny przychód",{"$nulls":3},{"$f":"SUM(F14,F21,F28,F36)","v":{"v":1936,"d":"1,936.00 zł"}},{"$f":"SUM(G14,G21,G28,G36)","v":{"v":1831,"d":"1,831.00 zł"}}]
[]
[null,"Bilety wstępu"]
[null,"Szacowane","Rzeczywiste",null,null,"Szacowane","Rzeczywiste"]
[null,300,278,"Dorośli w cenie",{"v":5,"d":"5.00 zł"},{"$f":"B11*E11","v":{"v":1500,"d":"1,500.00 zł"}},{"$f":"C11*E11","v":{"v":1390,"d":"1,390.00 zł"}}]
[null,197,195,"Dzieci w cenie",{"v":2,"d":"2.00 zł"},{"$f":"B12*E12","v":{"v":394,"d":"394.00 zł"}},{"$f":"C12*E12","v":{"v":390,"d":"390.00 zł"}}]
[null,42,51,"Inne w cenie",{"v":1,"d":"1.00 zł"},{"$f":"B13*E13","v":{"v":42,"d":"42.00 zł"}},{"$f":"C13*E13","v":{"v":51,"d":"51.00 zł"}}]
[{"$nulls":5},{"$f":"SUM(F11:F13)","v":{"v":1936,"d":"1,936.00 zł"}},{"$f":"SUM(G11:G13)","v":{"v":1831,"d":"1,831.00 zł"}}]
[]
[null,"Reklamy w programie"]
[null,"Szacowane","Rzeczywiste",null,null,"Szacowane","Rzeczywiste"]
[{"$nulls":3},"Okładki w cenie",null,{"$f":"B18*E18","v":{"v":0,"d":"0.00 zł"}},{"$f":"C18*E18","v":{"v":0,"d":"0.00 zł"}}]
[{"$nulls":3},"Połowy stron w cenie",null,{"$f":"B19*E19","v":{"v":0,"d":"0.00 zł"}},{"$f":"C19*E19","v":{"v":0,"d":"0.00 zł"}}]
[{"$nulls":3},"Ćwiartki stron w cenie",null,{"$f":"B20*E20","v":{"v":0,"d":"0.00 zł"}},{"$f":"C20*E20","v":{"v":0,"d":"0.00 zł"}}]
[{"$nulls":5},{"$f":"SUM(F18:F20)","v":{"v":0,"d":"0.00 zł"}},{"$f":"SUM(G18:G20)","v":{"v":0,"d":"0.00 zł"}}]
[]
[null,"Wystawcy/sprzedawcy"]
[null,"Szacowane","Rzeczywiste",null,null,"Szacowane","Rzeczywiste"]
[{"$nulls":3},"Duże stoiska w cenie",null,{"$f":"B25*E25","v":{"v":0,"d":"0.00 zł"}},{"$f":"C25*E25","v":{"v":0,"d":"0.00 zł"}}]
[{"$nulls":3},"Średnie stoiska w cenie",null,{"$f":"B26*E26","v":{"v":0,"d":"0.00 zł"}},{"$f":"C26*E26","v":{"v":0,"d":"0.00 zł"}}]
[{"$nulls":3},"Małe stoiska w cenie",null,{"$f":"B27*E27","v":{"v":0,"d":"0.00 zł"}},{"$f":"C27*E27","v":{"v":0,"d":"0.00 zł"}}]
[{"$nulls":5},{"$f":"SUM(F25:F27)","v":{"v":0,"d":"0.00 zł"}},{"$f":"SUM(G25:G27)","v":{"v":0,"d":"0.00 zł"}}]
[]
[null,"Sprzedaż produktów"]
[null,"Szacowane","Rzeczywiste",null,null,"Szacowane","Rzeczywiste"]
[{"$nulls":3},"Produkty w cenie",null,{"$f":"B32*E32","v":{"v":0,"d":"0.00 zł"}},{"$f":"C32*E32","v":{"v":0,"d":"0.00 zł"}}]
[{"$nulls":3},"Produkty w cenie",null,{"$f":"B33*E33","v":{"v":0,"d":"0.00 zł"}},{"$f":"C33*E33","v":{"v":0,"d":"0.00 zł"}}]
[{"$nulls":3},"Produkty w cenie",null,{"$f":"B34*E34","v":{"v":0,"d":"0.00 zł"}},{"$f":"C34*E34","v":{"v":0,"d":"0.00 zł"}}]
[{"$nulls":3},"Produkty w cenie",null,{"$f":"B35*E35","v":{"v":0,"d":"0.00 zł"}},{"$f":"C35*E35","v":{"v":0,"d":"0.00 zł"}}]
[{"$nulls":5},{"$f":"SUM(F32:F35)","v":{"v":0,"d":"0.00 zł"}},{"$f":"SUM(G32:G35)","v":{"v":0,"d":"0.00 zł"}}]

{"sheet":"Podsumowanie","index":2,"n_rows":9,"n_cols":7,"rows_kept":9,"merged":[[2,1,2,6],[3,5,3,6]]}
[]
[]
[null,"Budżet wydarzenia \n[Nazwa wydarzenia]"]
[{"$nulls":5},"Podsumowanie zysków i strat"]
[]
[{"$nulls":5},"Szacowane","Rzeczywiste"]
[null,"Łączny przychód",{"$nulls":3},{"$f":"Przychód!F7","v":{"v":1936,"d":"1,936.00 zł"}},{"$f":"Przychód!G7","v":{"v":1831,"d":"1,831.00 zł"}}]
[null,"Suma wydatków",{"$nulls":3},{"$f":"Wydatki!H7","v":{"v":1145,"d":"1,145.00 zł"}},{"$f":"Wydatki!I7","v":{"v":395,"d":"395.00 zł"}}]
[null,"Całkowity zysk (lub strata)",{"$nulls":3},{"$f":"F7-F8","v":{"v":791,"d":"791.00 zł"}},{"$f":"G7-G8","v":{"v":1436,"d":"1,436.00 zł"}}]