{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Arkusz1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"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"}

{"sheet":"Arkusz1","index":0,"n_rows":71,"n_cols":4,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
[null,"kwota szacunkowa"]
["Nr pakietu ","Wartość netto:","Wartość szacunkowa brutto","Wartość przeznaczona na sfinansowanie brutto:"]
[1,376000,406080,{"$f":"C3*98.994692%","v":401997.6452736}]
[2,731240,789739.2,{"$f":"C4*98.994692%","v":781799.888643264}]
[3,76600,82728,{"$f":"C5*98.994692%","v":81896.32879776}]
[4,423050,456894,{"$f":"C6*98.994692%","v":452300.80806648}]
[5,25100,27108,{"$f":"C7*98.994692%","v":26835.48110736}]
[6,100950,109026,{"$f":"C8*98.994692%","v":107929.95289992}]
[7,186800,201744,{"$f":"C9*98.994692%","v":199715.85142848}]
[8,113500,122580,{"$f":"C10*98.994692%","v":121347.6934536}]
[9,33600,36288,{"$f":"C11*98.994692%","v":35923.19383296}]
[10,310000,334800,{"$f":"C12*98.994692%","v":331434.228816}]
[11,97050,104814,{"$f":"C13*98.994692%","v":103760.29647288}]
[12,121310,131014.8,{"$f":"C14*98.994692%","v":129697.697734416}]
[13,14510,15670.8,{"$f":"C15*98.994692%","v":15513.260193936}]
[14,59300,64044,{"$f":"C16*98.994692%","v":63400.16054448}]
[15,84890,91681.2,{"$f":"C17*98.994692%","v":90759.521561904}]
[16,15000,16200,{"$f":"C18*98.994692%","v":16037.140104}]
[17,24150,26082,{"$f":"C19*98.994692%","v":25819.79556744}]
[18,2000,2160,{"$f":"C20*98.994692%","v":2138.2853472}]
[19,87000,93960,{"$f":"C21*98.994692%","v":93015.4126032}]
[20,67500,72900,{"$f":"C22*98.994692%","v":72167.130468}]
[21,33500,36180,{"$f":"C23*98.994692%","v":35816.2795656}]
[22,39000,42120,{"$f":"C24*98.994692%","v":41696.5642704}]
[23,29400,31752,{"$f":"C25*98.994692%","v":31432.79460384}]
[24,2700,2916,{"$f":"C26*98.994692%","v":2886.68521872}]
[25,3814.82,4120.01,{"$f":"C27*98.994692%","v":4078.5912098692}]
[26,1050,1134,{"$f":"C28*98.994692%","v":1122.59980728}]
[27,126000,136080,{"$f":"C29*98.994692%","v":134711.9768736}]
[28,58500,63180,{"$f":"C30*98.994692%","v":62544.8464056}]
[29,36800,39744,{"$f":"C31*98.994692%","v":39344.45038848}]
[30,3950,4266,{"$f":"C32*98.994692%","v":4223.11356072}]
[31,14820,16005.6,{"$f":"C33*98.994692%","v":15844.694422752}]
[32,1386,1496.88,{"$f":"C34*98.994692%","v":1481.8317456096}]
[33,22950,24786,{"$f":"C35*98.994692%","v":24536.82435912}]
[34,6050,6534,{"$f":"C36*98.994692%","v":6468.31317528}]
[35,6965,7522.2,{"$f":"C37*98.994692%","v":7446.578721624}]
[36,19425,20979,{"$f":"C38*98.994692%","v":20768.09643468}]
[37,4400,4752,{"$f":"C39*98.994692%","v":4704.22776384}]
[38,4200,4536,{"$f":"C40*98.994692%","v":4490.39922912}]
[39,10895,11766.6,{"$f":"C41*98.994692%","v":11648.309428872}]
[40,33000,35640,{"$f":"C42*98.994692%","v":35281.7082288}]
[41,29242.59,31582,{"$f":"C43*98.994692%","v":31264.50362744}]
[42,275900,297972,{"$f":"C44*98.994692%","v":294976.46364624}]
[43,64120,69249.6,{"$f":"C45*98.994692%","v":68553.428231232}]
[44,6200,6696,{"$f":"C46*98.994692%","v":6628.68457632}]
[45,55000,59400,{"$f":"C47*98.994692%","v":58802.847048}]
[46,40000,43200,{"$f":"C48*98.994692%","v":42765.706944}]
[47,136650,147582,{"$f":"C49*98.994692%","v":146098.34634744}]
[48,23400,25272,{"$f":"C50*98.994692%","v":25017.93856224}]
[49,5350,5778,{"$f":"C51*98.994692%","v":5719.91330376}]
[50,3180,3434.4,{"$f":"C52*98.994692%","v":3399.873702048}]
[51,15250,16470,{"$f":"C53*98.994692%","v":16304.4257724}]
[52,1078155.56,1164408,{"$f":"C54*98.994692%","v":1152702.11322336}]
[53,9240.74,9980,{"$f":"C55*98.994692%","v":9879.6702616}]
[54,6000,6480,{"$f":"C56*98.994692%","v":6414.8560416}]
[55,6000,6480,{"$f":"C57*98.994692%","v":6414.8560416}]
[56,6000,6480,{"$f":"C58*98.994692%","v":6414.8560416}]
[57,6000,6480,{"$f":"C59*98.994692%","v":6414.8560416}]
[58,23000,24840,{"$f":"C60*98.994692%","v":24590.2814928}]
[59,19400,20952,{"$f":"C61*98.994692%","v":20741.36786784}]
[60,27000,29160,{"$f":"C62*98.994692%","v":28866.8521872}]
[61,4400,4752,{"$f":"C63*98.994692%","v":4704.22776384}]
[62,100000,108000,{"$f":"C64*98.994692%","v":106914.26736}]
[63,128000,138240,{"$f":"C65*98.994692%","v":136850.2622208}]
[64,11500,12420,{"$f":"C66*98.994692%","v":12295.1407464}]
[65,3360,3628.8,{"$f":"C67*98.994692%","v":3592.319383296}]
[66,191880,207230.4,{"$f":"C68*98.994692%","v":205147.096210368}]
[67,300120,324129.6,{"$f":"C69*98.994692%","v":320871.099200832}]
[68,3400,3672,{"$f":"C70*98.994692%","v":3635.08509024}]
["Razem:",{"$f":"SUM(B3:B70)","v":5986104.71},{"$f":"SUM(C3:C70)","v":6464993.09},{"$f":"SUM(D3:D70)","v":6399999.99726678}]