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

{"sheet":"Wydatki","index":0,"n_rows":32,"n_cols":8,"rows_kept":32,"merged":[[0,1,0,3],[2,1,3,1]]}
[null,"Budżet wydarzenia [Nazwa wydarzenia] ",{"$nulls":5},"WYDATKI"]
[]
[null,"SUMA WYDATKÓW",{"$nulls":4},"Szacowane","Rzeczywiste"]
[{"$nulls":6},{"$f":"SUM(C11,C19,C25,C32,G11,G19,G24)","v":{"v":882,"d":"882.00 zł"}},{"$f":"SUM(D11,D19,D25,D32,H11,H19,H24)","v":{"v":333,"d":"333.00 zł"}}]
[]
[null,"Miejsce","Szacowane","Rzeczywiste",null,"Poczęstunek","Szacowane","Rzeczywiste"]
[null,"Opłaty za pomieszczenia",{"v":500,"d":"500.00 zł"},null,null,"Żywność"]
[null,"Personel na miejscu",{"$nulls":3},"Napoje",{"v":20,"d":"20.00 zł"}]
[null,"Wyposażenie",{"$nulls":3},"Obrusy",null,{"v":20,"d":"20.00 zł"}]
[null,"Stoły i krzesła",{"$nulls":3},"Personel i napiwki"]
[null,"Suma",{"$f":"SUBTOTAL(109,Tabela_1[Szacowane])","v":{"v":500,"d":"500.00 zł"}},{"$f":"SUBTOTAL(109,Tabela_1[Rzeczywiste])","v":{"v":0,"d":"0.00 zł"}},null,"Suma",{"$f":"SUBTOTAL(109,Tabela_3[Szacowane])","v":{"v":20,"d":"20.00 zł"}},{"$f":"SUBTOTAL(109,Tabela_3[Rzeczywiste])","v":{"v":20,"d":"20.00 zł"}}]
[]
[null,"Dekoracje","Szacowane","Rzeczywiste",null,"Program","Szacowane","Rzeczywiste"]
[null,"Kwiaty",{"v":200,"d":"200.00 zł"},{"v":300,"d":"300.00 zł"},null,"Artyści"]
[null,"Świece",{"$nulls":3},"Prelegenci",{"v":30,"d":"30.00 zł"}]
[null,"Oświetlenie",{"$nulls":3},"Podróże"]
[null,"Balony",{"$nulls":3},"Hotel"]
[null,"Materiały papiernicze",{"$nulls":3},"Inne"]
[null,"Suma",{"$f":"SUBTOTAL(109,Tabela_4[Szacowane])","v":{"v":200,"d":"200.00 zł"}},{"$f":"SUBTOTAL(109,Tabela_4[Rzeczywiste])","v":{"v":300,"d":"300.00 zł"}},null,"Suma",{"$f":"SUBTOTAL(109,Tabela_5[Szacowane])","v":{"v":30,"d":"30.00 zł"}},{"$f":"SUBTOTAL(109,Tabela_5[Rzeczywiste])","v":{"v":0,"d":"0.00 zł"}}]
[]
[null,"Promocja","Szacowane","Rzeczywiste",null,"Nagrody","Szacowane","Rzeczywiste"]
[null,"Prace graficzne",{"$nulls":3},"Wstęgi/Odznaki/Trofea"]
[null,"Fotokopie/druk",{"v":20,"d":"20.00 zł"},null,null,"Prezenty",{"v":100,"d":"100.00 zł"}]
[null,"Opłaty pocztowe",{"$nulls":3},"Suma",{"$f":"SUBTOTAL(109,Tabela_7[Szacowane])","v":{"v":100,"d":"100.00 zł"}},{"$f":"SUBTOTAL(109,Tabela_7[Rzeczywiste])","v":{"v":0,"d":"0.00 zł"}}]
[null,"Suma",{"$f":"SUBTOTAL(109,Tabela_6[Szacowane])","v":{"v":20,"d":"20.00 zł"}},{"$f":"SUBTOTAL(109,Tabela_6[Rzeczywiste])","v":{"v":0,"d":"0.00 zł"}}]
[]
[null,"Różne","Szacowane","Rzeczywiste"]
[null,"Telefon",null,{"v":13,"d":"13.00 zł"}]
[null,"Transport",{"v":12,"d":"12.00 zł"}]
[null,"Materiały biurowe"]
[null,"Usługi faksowe"]
[null,"Suma",{"$f":"SUBTOTAL(109,Tabela_8[Szacowane])","v":{"v":12,"d":"12.00 zł"}},{"$f":"SUBTOTAL(109,Tabela_8[Rzeczywiste])","v":{"v":13,"d":"13.00 zł"}}]

{"sheet":"Przychód","index":1,"n_rows":33,"n_cols":7,"rows_kept":33,"merged":[[0,1,0,3],[2,1,3,1]]}
[null,"Budżet wydarzenia [Nazwa wydarzenia] ",{"$nulls":4},"PRZYCHÓD"]
[]
[null,"ŁĄCZNY PRZYCHÓD",{"$nulls":3},"Szacowane","Rzeczywiste"]
[{"$nulls":5},{"$f":"SUM(F11, F18, F25, F33)","v":{"v":1936,"d":"1,936.00 zł"}},{"$f":"SUM(G11,G18,G25, G33)","v":{"v":1831,"d":"1,831.00 zł"}}]
[]
[null,"BILETY WSTĘPU"]
[null,"Liczba szacowana","Liczba rzeczywista","Typ","Cena","Szacowany przychód","Rzeczywisty przychód"]
[null,300,278,"Dorośli w cenie",{"v":5,"d":"5.00 zł"},{"$f":"B8*E8","v":{"v":1500,"d":"1,500.00 zł"}},{"$f":"C8*E8","v":{"v":1390,"d":"1,390.00 zł"}}]
[null,197,195,"Dzieci w cenie",{"v":2,"d":"2.00 zł"},{"$f":"B9*E9","v":{"v":394,"d":"394.00 zł"}},{"$f":"C9*E9","v":{"v":390,"d":"390.00 zł"}}]
[null,42,51,"Inne w cenie",{"v":1,"d":"1.00 zł"},{"$f":"B10*E10","v":{"v":42,"d":"42.00 zł"}},{"$f":"C10*E10","v":{"v":51,"d":"51.00 zł"}}]
[null,"Suma",{"$nulls":3},{"$f":"SUBTOTAL(109,Tabela_9[Szacowany przychód])","v":{"v":1936,"d":"1,936.00 zł"}},{"$f":"SUBTOTAL(109,Tabela_9[Rzeczywisty przychód])","v":{"v":1831,"d":"1,831.00 zł"}}]
[]
[null,"REKLAMY W PROGRAMIE"]
[null,"Liczba szacowana","Liczba rzeczywista","Typ","Cena","Szacowany przychód","Rzeczywisty przychód"]
[null,12,null,"Okładki w cenie",null,{"$f":"B15*E15","v":{"v":0,"d":"0.00 zł"}},{"$f":"C15*E15","v":{"v":0,"d":"0.00 zł"}}]
[null,null,158,"Połowy stron w cenie",null,{"$f":"B16*E16","v":{"v":0,"d":"0.00 zł"}},{"$f":"C16*E16","v":{"v":0,"d":"0.00 zł"}}]
[null,4,null,"Ćwiartki stron w cenie",null,{"$f":"B17*E17","v":{"v":0,"d":"0.00 zł"}},{"$f":"C17*E17","v":{"v":0,"d":"0.00 zł"}}]
[null,"Suma",{"$nulls":3},{"$f":"SUBTOTAL(109,Tabela_10[Szacowany przychód])","v":{"v":0,"d":"0.00 zł"}},{"$f":"SUBTOTAL(109,Tabela_10[Rzeczywisty przychód])","v":{"v":0,"d":"0.00 zł"}}]
[]
[null,"WYSTAWCY/SPRZEDAWCY"]
[null,"Liczba szacowana","Liczba rzeczywista","Typ","Cena","Szacowany przychód","Rzeczywisty przychód"]
[null,23,null,"Duże stoiska w cenie",null,{"$f":"B22*E22","v":{"v":0,"d":"0.00 zł"}},{"$f":"C22*E22","v":{"v":0,"d":"0.00 zł"}}]
[null,354,null,"Średnie stoiska w cenie",null,{"$f":"B23*E23","v":{"v":0,"d":"0.00 zł"}},{"$f":"C23*E23","v":{"v":0,"d":"0.00 zł"}}]
[null,56,null,"Małe stoiska w cenie",null,{"$f":"B24*E24","v":{"v":0,"d":"0.00 zł"}},{"$f":"C24*E24","v":{"v":0,"d":"0.00 zł"}}]
[null,"Suma",{"$nulls":3},{"$f":"SUBTOTAL(109,Tabela_11[Szacowany przychód])","v":{"v":0,"d":"0.00 zł"}},{"$f":"SUBTOTAL(109,Tabela_11[Rzeczywisty przychód])","v":{"v":0,"d":"0.00 zł"}}]
[]
[null,"SPRZEDAŻ PRODUKTÓW"]
[null,"Liczba szacowana","Liczba rzeczywista","Typ","Cena","Szacowany przychód","Rzeczywisty przychód"]
[{"$nulls":3},"Produkty w cenie",null,{"$f":"B29*E29","v":{"v":0,"d":"0.00 zł"}},{"$f":"C29*E29","v":{"v":0,"d":"0.00 zł"}}]
[null,123,null,"Produkty w cenie",null,{"$f":"B30*E30","v":{"v":0,"d":"0.00 zł"}},{"$f":"C30*E30","v":{"v":0,"d":"0.00 zł"}}]
[{"$nulls":3},"Produkty w cenie",null,{"$f":"B31*E31","v":{"v":0,"d":"0.00 zł"}},{"$f":"C31*E31","v":{"v":0,"d":"0.00 zł"}}]
[null,13,null,"Produkty w cenie",null,{"$f":"B32*E32","v":{"v":0,"d":"0.00 zł"}},{"$f":"C32*E32","v":{"v":0,"d":"0.00 zł"}}]
[null,"Suma",{"$nulls":3},{"$f":"SUBTOTAL(109,Tabela_12[Szacowany przychód])","v":{"v":0,"d":"0.00 zł"}},{"$f":"SUBTOTAL(109,Tabela_12[Rzeczywisty przychód])","v":{"v":0,"d":"0.00 zł"}}]

{"sheet":"Podsumowanie zysków i strat","index":2,"n_rows":9,"n_cols":7,"rows_kept":9,"merged":[[0,1,0,3]]}
[null,"Budżet wydarzenia [Nazwa wydarzenia] ",{"$nulls":4},"ZYSK "]
[{"$nulls":6},"zysków i strat"]
[]
[]
[null,null,"Szacowane","Rzeczywiste"]
[null,"Łączny przychód",{"$f":"Przychód!F4","v":{"v":1936,"d":"1,936.00 zł"}},{"$f":"Przychód!G4","v":{"v":1831,"d":"1,831.00 zł"}}]
[null,"Suma wydatków",{"$f":"Wydatki!G4","v":{"v":882,"d":"882.00 zł"}},{"$f":"Wydatki!H4","v":{"v":333,"d":"333.00 zł"}}]
[]
[null,"Całkowity zysk (lub strata)",{"$f":"C6-C7","v":{"v":1054,"d":"1,054.00 zł"}},{"$f":"D6-D7","v":{"v":1498,"d":"1,498.00 zł"}}]