{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["VBA 1","VBA 1a","VBA 4","VBA 4a","VBA 5","VBA 6","VBA 6a"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":1,"defined_names":9,"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":"VBA 1","index":0,"n_rows":14,"n_cols":13,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,2006,2007,null,null,null,null,null,null,null,null,"koszt PR"]
[null,"brand 1",2849.3096286866898,2877.4286618863698,null,null,null,null,null,null,null,2004,453341]
[null,"brand 2",1905.46875782758,1987.46852029604,null,null,null,null,null,null,null,2005,{"$f":"M4*1.17","v":530408.97}]
[null,"brand 3",3407.9990275865798,3424.97672037238,null,null,null,null,null,null,null,2006,{"$f":"M5*1.17","v":620578.49489999993}]
[null,"brand 4",590.53549334956608,676.5762119584532,null,null,null,null,null,null,null,2007,{"$f":"M6*1.17","v":726076.83903299982}]
[null,"brand 5",270.3015788054808,354.61482366815483,null,null,null,null,null,null,null,2008,{"$f":"M7*1.17","v":849509.9016686097}]
[null,"brand 6",1615.10496321544,1630.82203710468]
[null,"brand 7",785.15366255225797,805.69835512477687]
[null,"brand 8",905.58454708302463,1001.3009373214888]
[null,"brand 9",518.0123195701309,579.04406939572834]
[null,"brand 10",139.47737192534504,141.3370398067083]
[null,"Total",{"$f":"SUM(C4:C13)","v":12986.947350602095},{"$f":"SUM(D4:D13)","v":13479.26737693478}]

{"sheet":"VBA 1a","index":1,"n_rows":31,"n_cols":14,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[null,"Tabela 1"]
[null,null,"PL","RU","UA","HU"]
[null,"styczeń"]
[null,"luty"]
[null,"marzec"]
[null,"kwiecień"]
[null,"maj"]
[null,"czerwiec"]
[null,"lipiec"]
[null,"sierpień"]
[null,"wrzesień"]
[null,"październik"]
[null,"listopad"]
[null,"grudzień"]
[null,"TOTAL",{"$f":"SUM(C3:C14)","v":0},{"$f":"SUM(D3:D14)","v":0},{"$f":"SUM(E3:E14)","v":0},{"$f":"SUM(F3:F14)","v":0}]
[]
[null,"Tabela 2"]
[null,null,"styczeń","luty","marzec","kwiecień","maj","czerwiec","lipiec","sierpień","wrzesień","październik","listopad","grudzień"]
[null,"PL",4369.890994718653,4291.9574794203454,3427.6753872104314,5313.2477936479927,3519.8514169364171,574.0357325514567,9718.1993878560443,4549.4581342035635,2341.6060131959071,9025.9255970037284,5728.5581736103541,2283.0930272879259]
[]
[null,"Tabela 3"]
[null,null,"styczeń","luty","marzec","kwiecień","maj","czerwiec","lipiec","sierpień","wrzesień","październik","listopad","grudzień"]
[null,"RU",6011.2657367146812,3768.8522549370446,22.569553228279915,6384.0657060944131,7359.1559714597388,5045.8452179993337,2694.5252596698911,3258.383184529037,2384.8024756322707,2836.805980294841,7877.071941348162,1924.0162714531461]
[]
[null,"Tabela 4"]
[null,null,"styczeń","luty","marzec","kwiecień","maj","czerwiec","lipiec","sierpień","wrzesień","październik","listopad","grudzień"]
[null,"UA",6449.8472810835938,4984.6590548091926,3060.0622532384491,6210.2583028462723,6333.784440311867,1480.9307111740466,5905.6478628155155,9501.4552874313013,7755.5634034505074,6247.3925560944353,2153.9694656914871,548.82809280782931]
[]
[null,"Tabela 5"]
[null,null,"styczeń","luty","marzec","kwiecień","maj","czerwiec","lipiec","sierpień","wrzesień","październik","listopad","grudzień"]
[null,"HU",5695.5480875542098,8990.2843170845699,8562.9647708295579,4283.3163318165998,7440.4001676338276,9302.0392149646304,3448.4460614209311,9887.1128373955216,3571.7110113875774,1225.0746808890528,981.47966649841044,7204.8537022366863]

{"sheet":"VBA 4","index":2,"n_rows":29,"n_cols":19,"rows_kept":29,"cut":false,"hidden":false,"merged":[[2,1,3,1],[2,17,2,18],[2,2,2,6],[2,7,2,11],[2,12,2,16]]}
[]
[null,"Koszty usług"]
[null,null,2008,null,null,null,null,2009,null,null,null,null,2010,null,null,null,null,"zmiana kosztów"]
[null,null,"1Q","2Q","3Q","4Q","FY","1Q","2Q","3Q","4Q","FY","1Q","2Q","3Q","4Q","FY","'09 v '08","'10 v '09"]
[null,"Usługa 1",8001.6439593769474,9030.2671901100239,2033.6267992367007,13995.825577351954,{"$f":"SUM(C5:F5)","v":33061.363526075627},17808.626427822528,5561.8451244398857,6616.5464093402006,1165.2338661602935,{"$f":"SUM(H5:K5)","v":31152.251827762906},16642.957041551919,8089.5497466129736,16120.066871923998,12922.201052102231,{"$f":"SUM(M5:P5)","v":53774.774712191123},{"$f":"L5/G5-1","v":-5.774449371415058E-2},{"$f":"Q5/L5-1","v":0.72619221908918341}]
[null,"Usługa 2",10181.37032765802,18615.659802425529,2265.841210390498,7645.8440800446906,{"$f":"SUM(C6:F6)","v":38708.71542051874},5603.0927515223539,9212.5341927251902,2064.4342107360635,13405.437600843015,{"$f":"SUM(H6:K6)","v":30285.498755826622},2808.5395734972039,10062.42245020319,2404.9974012856624,7589.2010312081302,{"$f":"SUM(M6:P6)","v":22865.160456194186},{"$f":"L6/G6-1","v":-0.21760517168252846},{"$f":"Q6/L6-1","v":-0.24501291391824409}]
[null,"Usługa 3",15408.010213058278,19065.205840456052,2665.1743922444562,12536.674282843165,49675.064728601959,19780.694851991964,13302.369564153036,8980.4832347235933,12654.225355043227,54717.773005911826,18347.277285619464,18640.778426837805,7804.1753918733821,2009.9497536443555,46802.180857975,0.10151387431220327,-0.14466217671325199]
[null,"Usługa 4",17233.001008240677,12314.122660500732,6040.3110905606636,2784.1801699178468,38371.614929219919,14125.950638258033,14753.638265723979,14357.59111482648,19535.059856446333,62772.239875254818,18487.209239426105,5186.7048614764717,15360.212626975737,4187.9470646262189,43222.073792504532,0.63590299733394495,-0.31144604878847204]
[null,"Usługa 5",14372.719290099552,12938.901637224784,10150.747969489907,9376.8392382419788,46839.208135056222,16588.467046858324,3322.5357933380019,6070.1849882535444,17811.060642811295,43792.248471261169,6258.2915814192665,5981.4554464511757,2393.350869483992,3458.9831856502683,18092.081083004701,-6.5051476852671097E-2,-0.58686567338788964]
[null,"GRUPA A",{"$f":"SUM(C5:C9)","v":65196.744798433479},{"$f":"SUM(D5:D9)","v":71964.157130717125},23155.701461922225,46339.363348399631,206655.96673947247,73906.831716453191,46152.922940380093,38089.239957879887,64571.017321304163,222720.01193601737,62544.274721513961,47960.910931581617,44082.803161542768,30168.282087231204,184756.27090186955,7.7733275501290278E-2,-0.17045500628409627]
[null,"Usługa 6",2876.8938253402343,10370.208656751734,16053.974101431639,10696.884301508548,39997.960885032153,4934.6041108991703,1811.7530967541561,2166.8922106618993,4231.1642141922512,13144.413632507478,13033.650355739006,3941.7977278152525,15624.119286098468,11877.768542755712,44477.335912408438,-0.67137290647668202,2.3837443917932895]
[null,"Usługa 7",11172.657342611516,687.5368512525348,6693.336722509931,5668.1252424591967,24221.656158833175,19714.13352833614,15809.200772113834,2420.3827102114906,19451.234215365173,57394.951226026635,4725.3344856870917,5739.9199991108944,4449.3941660478331,9093.333180351583,24007.981831197401,1.3695717109375196,-0.58170568458797456]
[null,"Usługa 8",9837.9565788087748,10840.637454935239,14844.861830135771,3754.6322808683594,39278.088144748144,3191.5687350254361,17567.8316137935,16491.799128425326,7749.678453471347,45000.877930715607,19348.036682470622,14893.87385408989,3581.8157360409232,2974.9330550936738,40798.65932769511,0.14569929587401909,-9.3380813803017992E-2]
[null,"Usługa 9",10051.983505160251,10198.909586771721,13095.218104134876,7648.1469269538138,40994.258123020663,8488.9936831004015,12569.32433138827,13792.515534444547,19989.047121289088,54839.880670222308,6621.1049436553585,16871.42045855369,11402.362059991176,5322.0111590285815,40216.898621228807,0.33774541072683828,-0.26664868468493375]
[null,"Usługa 10",18355.093069444931,2480.1632602337877,6530.1751799774847,18685.823978093391,46051.2554877496,3267.435620998267,3198.1328747825446,12611.234435587039,12825.939848420576,31902.742779788423,4350.5225644667607,12970.012177739001,13788.806340899295,15456.381124010124,46565.722207115177,-0.30723402778291065,0.45961500954758971]
[null,"Usługa 11",13334.600969004136,5527.1739731912285,526.32051703845661,11892.223568175079,31280.319027408899,8680.57235402476,5420.7829888009137,8107.6867360140614,16596.644131834073,38805.686210673812,7517.3429369318519,4286.2054083335806,7050.7742794515989,10326.518853674625,29180.841478391656,0.24057833862470912,-0.24802665980520056]
[null,"Usługa 12",3144.1996422087159,15449.364347229428,1877.6316701961448,4641.9508426313523,25113.146502265641,16005.239407789721,17860.812663680968,243.88971015239846,10463.718181767354,44573.659963390441,13988.151473535972,18437.303193815245,2067.5208695394608,14389.730631095574,48882.706167986253,0.77491338886463801,9.667247895135711E-2]
[null,"GRUPA B",{"$f":"SUM(C11:C17)","v":68773.384932578556},{"$f":"SUM(D11:D17)","v":55553.994130365674},59621.5181254243,62987.787140689747,246936.68432905828,64282.54744017389,74237.8383413142,55834.400465496758,91307.426166339865,285662.21241332468,69584.14344248666,77140.532819457556,57964.792738068762,69440.676546009883,274130.14554602286,0.15682371450595101,-4.0369591658192649E-2]
[null,"Usługa 13",8878.5660192394153,16619.171934057376,13892.863976213241,15522.737385365612,54913.339314875637,9464.8419765531962,15324.924402268825,13490.657383030342,16149.871378638672,54430.295140491035,9688.465390549829,6648.9019046915664,8650.1360650503975,5401.5955814267973,30389.098941718588,-8.7964815181754696E-3,-0.44168777951174565]
[null,"Usługa 14",1477.2435116563897,10617.994560737785,7508.4194038002615,6692.7595164902168,26296.416992684652,2838.2905117302039,13535.912076396336,8995.6130292732796,7501.2952660310893,32871.110883430913,1483.1740180030372,353.7587627202754,9904.8359501712166,1376.3961829110194,13118.164913805549,0.25002242292458554,-0.60092115656432155]
[null,"Usługa 15",19847.266120788237,1734.4823756155581,17364.80059795851,16668.643446826878,55615.192541189179,18233.060685103574,6682.4300994440837,7851.4226378537978,17151.680580462122,49918.594002863574,10402.207725558292,13689.500076474949,19082.316615841042,1754.836232966941,44928.860650841227,-0.10242881986080776,-9.9957409692590926E-2]
[null,"GRUPA C",{"$f":"SUM(C19:C21)","v":30203.075651684041},{"$f":"SUM(D19:D21)","v":28971.648870410718},38766.083977972012,38884.140348682704,136824.94884874945,30536.193173386971,35543.266578109244,30337.693050157421,40802.847225131889,137220.00002678551,21573.847134111158,20692.16074388679,37637.288631062656,8532.8279973047574,88436.124506365362,2.8872744434405018E-3,-0.35551578130664241]
[null,"Usługa 16",11273.381075109481,19106.419245778168,5751.6935958952863,19049.877137468808,55181.371054251744,5938.2290257479117,19567.537650136303,12055.589139862821,8745.8425059798719,46307.198321726901,7495.9424295331974,4213.3491242753253,8504.0671244024143,7901.0375631859506,28114.396241396884,-0.16081827187295095,-0.39287200996122729]
[null,"Usługa 17",211.8569508672241,15745.569688222316,3676.816545428112,6372.3762390808461,26006.619423598502,8749.8429320334781,5213.1157131817399,11661.482389795723,1671.2180053256275,27295.659040336566,8354.6693004089484,16674.834619955749,10589.790169039532,4774.7458335177835,40394.039922922006,4.9565827674179941E-2,0.47987047549315864]
[null,"Usługa 18",13252.509417535521,13855.102695457956,11738.258698065812,7830.4424288314549,46676.31323989074,89.716026203436883,15973.244790648274,14666.95199449708,994.38773990442542,31724.300551253215,7553.1382360969883,3496.79417738757,12719.814869543943,3370.136226350171,27139.883509378677,-0.32033405491544187,-0.1445080573003662]
[null,"Usługa 19",18765.83030720535,4002.1812499644584,7139.2102555547381,15975.082269530878,45882.304082255425,4848.0233428591828,6691.9526847136622,10069.647511856803,4739.218705203436,26348.842244633081,695.42532004476243,12099.307200791731,17126.569134391673,11661.867554793445,41583.16921002161,-0.4257297498095074,0.57817822976611288]
[null,"Usługa 20",5547.0401098707089,11719.008036204235,16717.314227836243,16971.40311127797,50954.765485189157,5349.5661102533322,6922.3283107699099,11817.402483017764,4876.6719913171073,28965.968895358114,1171.903579922935,9563.6837200055816,9694.5859721875222,9344.0469786488247,29774.220250764862,-0.43153562538174084,2.7903480747584197E-2]
[null,"GRUPA D",{"$f":"SUM(C23:C27)","v":49050.617860588289},{"$f":"SUM(D23:D27)","v":64428.28091562714},45023.293322780191,66199.181186189962,224701.37328518557,24975.377437097341,54368.17914944989,60271.073519030193,21027.338947730466,160641.96905330787,25271.078866006832,46047.968842415954,58634.827269565088,37051.834156496174,167005.70913448403,-0.28508683901355181,3.9614430267997935E-2]
[null,"TOTAL",{"$f":"C28+C22+C18+C10","v":213223.82324328434},{"$f":"D28+D22+D18+D10","v":220918.08104712065},166566.59688809875,214410.47202396207,815118.9732024658,193700.94976711139,210302.20700925341,184532.40699256427,217708.62966050638,806244.19342943537,178973.34416411861,191841.57333734195,198319.71180023928,145193.62078704202,714328.25008874177,{"$f":"L29/G29-1","v":-1.0887710953608298E-2},{"$f":"Q29/L29-1","v":-0.11400509186890451}]

{"sheet":"VBA 4a","index":3,"n_rows":32,"n_cols":8,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,2]
[null,null,null,1]
[null,"styczeń"]
[null,"luty"]
[null,"marzec"]
[null,"kwiecień"]
[null,"maj"]
[null,"czerwiec"]
[null,"lipiec"]
[null,"sierpień"]
[null,"wrzesień",null,null,null,null,null,"1Q"]
[null,"październik",null,null,null,"POLSKA",null,"2Q"]
[null,"listopad",null,"  ",null,"ROSJA","zł/rur/hr","3Q"]
[null,"grudzień",null,null,null,"UKRAINA","USD","4Q"]
[]
[]
[null,null,"'000 dolary",null,null,"'000 waluta lokalna"]
[null,null,"POLSKA","ROSJA","UKRAINA","POLSKA","ROSJA","UKRAINA"]
[null,"styczeń",2313.2522564294995,6330.6059829977867,2838.0186298734598,4716.0523189371852,163193.47234345239,14223.34427519302]
[null,"luty",2067.2679051561054,6697.7161738879495,2769.8983151614784,4303.2497887704631,170489.19442904976,14094.844489863694]
[null,"marzec",2849.4235381086346,6317.7916011759389,1840.4768616724291,5734.3015190842789,162505.65802897795,9274.7790687817651]
[null,"kwiecień",2399.8947648980229,5853.6653132360661,1702.271468555454,5072.9862988775476,149043.84778383092,8653.6502302831068]
[null,"maj",2577.8130634828217,6100.1109108193787,1958.9318678372365,5399.7766848763877,157937.67430204889,9894.9444552522618]
[null,"czerwiec",2913.4234647928797,6982.4860393328327,1813.534715809476,6113.0185174121107,177790.8125968629,9099.876812955823]
[null,"lipiec",2943.1747308706849,5055.2459531503473,2244.869917173929,6436.7177609388373,131282.83464503635,11273.924090069688]
[null,"sierpień",2130.3588809956045,5245.9294202082519,2771.6173989291665,4500.4483259386943,135349.60815252759,13907.913170613716]
[null,"wrzesień",2465.897257833411,6828.6205111223717,2478.520299610781,5134.2870434574315,175378.95757138034,12401.472013327688]
[null,"październik",2788.2961819279517,6819.8039699753062,2038.082345607892,5867.1671987542213,175083.32614428573,10195.386136245048]
[null,"listopad",2068.1297144136474,5431.6089534739531,2440.6395507718025,4544.6935720810907,138506.61528241917,12366.808326675082]
[null,"grudzień",3052.006510630807,8461.4881439948967,2225.0564225239787,6184.1923407524773,218546.98320640682,11233.68255676176]

{"sheet":"VBA 5","index":4,"n_rows":33,"n_cols":5,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Produkt","Data Produkcji","Okres ważności","Data ważności"]
[null,"produkt 1","2008-09-30","1M"]
[null,"produkt 2","2008-10-03","3M"]
[null,"produkt 3","2008-10-06","6M"]
[null,"produkt 4","2008-10-09","1R"]
[null,"produkt 5","2008-10-12","3L"]
[null,"produkt 6","2008-10-15","3M"]
[null,"produkt 7","2008-10-18","3L"]
[null,"produkt 8","2008-10-21","3L"]
[null,"produkt 9","2008-10-24","3L"]
[null,"produkt 10","2008-10-27","1M"]
[null,"produkt 11","2008-10-30","3M"]
[null,"produkt 12","2008-11-02","1R"]
[null,"produkt 13","2008-11-05","3L"]
[null,"produkt 14","2008-11-08","1M"]
[null,"produkt 15","2008-11-11","3M"]
[null,"produkt 16","2008-11-14","3M"]
[null,"produkt 17","2008-11-17","1M"]
[null,"produkt 18","2008-11-20","3L"]
[null,"produkt 19","2008-11-23","1M"]
[null,"produkt 20","2008-11-26","1M"]
[null,"produkt 21","2008-11-29","3L"]
[null,"produkt 22","2008-12-02","1M"]
[null,"produkt 23","2008-12-05","3M"]
[null,"produkt 24","2008-12-08","3L"]
[null,"produkt 25","2008-12-11","?"]
[null,"produkt 26","2008-12-14","3L"]
[null,"produkt 27","2008-12-17","chyba 3M"]
[null,"produkt 28","2008-12-20","1M"]
[null,"produkt 29","2008-12-23"]
[null,"produkt 30","2008-12-26","1R"]

{"sheet":"VBA 6","index":5,"n_rows":34,"n_cols":19,"rows_kept":34,"cut":false,"hidden":false,"merged":[[4,14,4,18],[4,8,4,12],[4,2,4,6],[4,1,5,1]]}
[]
[]
[null,"Targety sprzedażowe dla przedstawicieli handlowych w 2009 Woj. Mazowieckie"]
[]
[null,null,"Zamówienia 2008",null,null,null,null,null,"Wzrost",null,null,null,null,null,"Zamówienia 2009"]
[null,null,"Q1","Q2","Q3","Q4",2008,null,"Q1","Q2","Q3","Q4","09 v 08",null,"Q1","Q2","Q3","Q4",2009]
[null,"Przedstawiciel 1",1262.2662024363017,1103.1553157369713,963.16186311718661,1086.351802405427,{"$f":"SUM(C7:F7)","v":4414.9351836958867},null,4.6611356684612748E-2,-4.7284417687589193E-3,8.1943935883648206E-2,{"$f":"R7/F7-1","v":6.5475119639336388E-2},4.6132958749256783E-2,null,{"$f":"C7*(1+I7)","v":1321.1021426289917},{"$f":"D7*(1+J7)","v":1097.9391100646121},{"$f":"E7*(1+K7)","v":1042.0871370740365},{"$f":"S7-O7-P7-Q7","v":1157.4808166383309},{"$f":"G7*(1+M7)","v":4618.6092064059712}]
[null,"Przedstawiciel 2",1101.1489002619267,1600.713130668717,1764.198490263127,1611.4844992236099,{"$f":"SUM(C8:F8)","v":6077.5450204173812},null,3.0134042894177464E-2,7.4614561803793625E-2,2.1035771085072714E-2,0.43580185487717649,0.14677271554095486,null,{"$f":"C8*(1+I8)","v":1134.3309684552958},{"$f":"D8*(1+J8)","v":1720.1496394871419},{"$f":"E8*(1+K8)","v":1801.3097658529332},{"$f":"S8-O8-P8-Q8","v":2313.7724330910769},6969.562806886448]
[null,"Przedstawiciel 3",1554.4033532586504,1001.2368397205001,1619.7132687667788,1587.2408632570878,5762.5943250030168,null,0.10766843313390696,1.2054129124304081E-2,0.21693658933847315,-0.27612798970344432,1.6055729402676092E-2,null,1721.7635267621004,1013.3058778705013,1971.0883409993135,1148.9592345107485,5855.1169801426631]
[null,"Przedstawiciel 4",1717.1219596264559,810.93825844604635,1211.6778535437354,1632.2061702948693,5371.9442419111074,null,7.9613234094149693E-2,6.275074943121331E-2,0.10899890743647897,0.23845525146280777,0.13195824063984457,null,1853.8275921664022,861.82524190597871,1343.7494157449805,2021.4143030716787,6080.8165528890404]
[null,"Przedstawiciel 5",1086.0141934733103,956.30062458692794,815.76965040916991,968.55203291006774,3826.6365013794762,null,5.0134042894177465E-2,3.3271558231241082E-2,7.9323708846626165E-2,7.5252190379697881E-2,5.8500312272737595E-2,null,1140.4604756325868,988.1182365044441,880.47952464414084,1041.4376948832596,4050.4959316644317]
[null,"Przedstawiciel 6",1505.8694236376068,902.2337735106521,1416.5597800142425,1104.1625558186977,4928.8255329811991,null,2.2304537928290631E-2,5.4420532653542478E-3,0.10488836768345386,0.50876954348699122,0.15193125490605919,null,1539.457145312185,907.1437777638987,1565.1404230659687,1665.9268352780059,5677.6681814200583]
[null,"Przedstawiciel 7",1453.4003391324109,1038.1158357410538,978.1684265092639,1678.2295071834974,5147.9141085662259,null,0.10545566277386076,3.2715582312410809E-3,2.0329294721099993E-2,0.29302818291918431,0.12982337226158963,null,1606.6696351713733,1041.5120921484543,998.05390073864532,2169.9980501948357,5816.2336782533084]
[null,"ZESPÓŁ A",{"$f":"SUM(C7:C13)","v":9680.2243718266618},{"$f":"SUM(D7:D13)","v":7412.6937784108686},{"$f":"SUM(E7:E13)","v":8769.2493326235035},{"$f":"SUM(F7:F13)","v":9668.2274310932571},35530.394913954289,null,{"$f":"O14/C14-1","v":6.5844250073100241E-2},{"$f":"P14/D14-1","v":2.9314605975905739E-2},{"$f":"Q14/E14-1","v":9.4952161115871236E-2},0.19142722383863076,{"$f":"S14/G14-1","v":9.9579766345857967E-2},null,{"$f":"SUM(O7:O13)","v":10317.611486128935},{"$f":"SUM(P7:P13)","v":7629.9939757450311},{"$f":"SUM(Q7:Q13)","v":9601.9085081200174},{"$f":"SUM(R7:R13)","v":11518.989367667937},{"$f":"SUM(S7:S13)","v":39068.503337661918}]
[null,"Przedstawiciel 8",1196.857385564804,898.05295080274163,915.65385061388702,1664.3050671337683,4674.8692541152013,null,4.0134042894177463E-2,0.14727356902165967,3.5552460909733991E-2,-0.12117768692278852,2.3896493441908709E-3,null,{"$f":"C15*(1+I15)","v":1244.8921112152748},1030.3124140378945,948.20759834468458,1462.628428764622,{"$f":"G15*(1+M15)","v":4686.0405523624759}]
[null,"Przedstawiciel 9",1317.5410207178288,1143.4112759922805,1785.1206560369349,1572.0541465770029,5818.1270993240469,null,3.052919645165782E-2,7.5515468699738339E-2,0.14664885420460638,5.2904454510250387E-2,8.1043824746032486E-2,null,1357.7644893724412,1229.7565144154034,2046.9065548617268,1655.2228136622366,{"$f":"G16*(1+M16)","v":6289.6503723118076}]
[null,"Przedstawiciel 10",1619.2633541022824,889.37797871451028,1345.0632889399253,1343.8149532334464,5197.519574990165,null,2.0134042894177466E-2,7.2635336608680587E-2,0.16146440764040293,1.6772258951557317E-2,6.4823468462169659E-2,null,1651.8656719307473,953.97824757078661,1562.2431361274623,1366.3537656120527,{"$f":"G17*(1+M17)","v":5534.440821241049}]
[null,"Przedstawiciel 11",1258.9687583236359,801.13620156879585,1094.436388962089,889.19866734469997,4043.7400161992209,null,4.403839228262408E-2,0.16081646081269307,0.11993726015566747,-0.22245447948408781,2.9115700650599693E-2,null,1314.4117183742605,929.9720901340138,1225.7000908688644,691.39244064259015,{"$f":"G18*(1+M18)","v":4161.4763400197289}]
[null,"ZESPÓŁ B",{"$f":"SUM(C15:C18)","v":5392.6305187085509},{"$f":"SUM(D15:D18)","v":3731.9784070783285},{"$f":"SUM(E15:E18)","v":5140.2741845528362},{"$f":"SUM(F15:F18)","v":5469.3728342889181},19734.255944628632,null,{"$f":"O19/C19-1","v":3.2693408452985295E-2},{"$f":"P19/D19-1","v":0.1104081573189879},{"$f":"Q19/E19-1","v":0.12504842593446575},-5.371281031815256E-2,{"$f":"S19/G19-1","v":4.7498732353350448E-2},null,{"$f":"SUM(O15:O18)","v":5568.9339908927232},{"$f":"SUM(P15:P18)","v":4144.0192661580986},{"$f":"SUM(Q15:Q18)","v":5783.0573802027375},{"$f":"SUM(R15:R18)","v":5175.5974486815012},{"$f":"SUM(S15:S18)","v":20671.608085935062}]
[null,"Przedstawiciel 12",1349.9442532504834,1592.6729790811669,1543.3272857522245,1285.2130769932483,5771.157595077123,null,7.9613234094149693E-2,6.2773990224941817E-2,8.8425061517600212E-3,-0.19641699410895519,-5.4302697456002844E-3,null,{"$f":"C20*(1+I20)","v":1457.4176810985664},1692.6514171015369,1556.9741667706678,1032.7753876207132,{"$f":"G20*(1+M20)","v":5739.8186525914844}]
[null,"Przedstawiciel 13",1079.915050875924,938.20084857480197,1022.0401725119673,821.87417757872913,3862.0302495414226,null,7.9613234094149693E-2,6.275074943121331E-2,7.832169735173225E-2,0.13190874031865807,8.6303996373271546E-2,null,1165.8905806231046,997.07365493987118,1102.0880935847617,930.28656504357241,{"$f":"G21*(1+M21)","v":4195.3388941913099}]
[null,"Przedstawiciel 14",1102.8443626857463,874.26078669811943,1626.614273622466,1672.0502377044061,5275.7696607107382,null,5.0134042894177465E-2,3.3271558231241082E-2,4.8842506151760022E-2,0.17080137365450532,8.5184625039725848E-2,null,1158.1344092702352,903.34880537203651,1706.0621912884121,1957.6387151236609,{"$f":"G22*(1+M22)","v":5725.1841210543444}]
[null,"Przedstawiciel 15",950.64931079331814,1497.9376192000225,1578.1421781010522,1576.1913500111157,5602.9204581055083,null,2.2304537928290631E-2,5.4420532653542478E-3,2.1013001185873188E-2,-0.17171863019592093,-3.7149245242020658E-2,null,971.85310440241108,1506.089475511887,1611.303681560966,1305.5299304605476,{"$f":"G23*(1+M23)","v":5394.7761919358118}]
[null,"ZESPÓŁ C",{"$f":"SUM(C20:C23)","v":4483.352977605472},{"$f":"SUM(D20:D23)","v":4903.0722335541104},{"$f":"SUM(E20:E23)","v":5770.1239099877093},{"$f":"SUM(F20:F23)","v":5355.3288422874994},20511.877963434788,null,{"$f":"O24/C24-1","v":6.0210025652055688E-2},{"$f":"P24/D24-1","v":3.9993520395085191E-2},{"$f":"Q24/E24-1","v":3.5753863597278945E-2},-2.4106501737036545E-2,{"$f":"S24/G24-1","v":2.6484161874722467E-2},null,{"$f":"SUM(O20:O23)","v":4753.2957753943174},{"$f":"SUM(P20:P23)","v":5099.1633529253322},{"$f":"SUM(Q20:Q23)","v":5976.4281332048076},{"$f":"SUM(R20:R23)","v":5226.2305982484941},{"$f":"SUM(S20:S23)","v":21055.117859772949}]
[null,"Przedstawiciel 16",1028.2981108128229,1212.7714544552093,1588.962404877029,1950,5780.0319701450617,null,1.0999999999999999E-2,1.7517388759957446E-2,0,0.26476871159540405,9.4957062298199502E-2,null,{"$f":"C25*(1+I25)","v":1039.6093900317637},1234.0160434998802,1588.962404877029,2466.2989876110378,{"$f":"G25*(1+M25)","v":6328.8868260197105}]
[null,"Przedstawiciel 17",1736.9933838826691,1082.8157596288208,1058.7603242267962,1219.9463073266188,5098.515775064905,null,6.9479191199972229E-2,0.01,6.9479191199972229E-2,0.13372233835409952,7.2218848221085333E-2,null,1857.6782793145396,1093.6439172251091,1132.3221352286944,1383.0803802087833,{"$f":"G26*(1+M26)","v":5466.7247119771264}]
[null,"Przedstawiciel 18",890.93583521018377,1184.8012929332258,1296.7721463841663,1410.6327399803413,4783.1420145079173,null,0.04,2.8655918410159967E-2,0.04,0.24071541018789078,9.6384536707632307E-2,null,926.5732686185911,1218.7528621157724,1348.6430322395329,1750.1937786091773,{"$f":"G27*(1+M27)","v":5244.1629415830739}]
[null,"Przedstawiciel 19",1232.2828676554232,1399.5327388073069,1686.8558272044577,1134.1844500249176,5452.8558836921056,null,1.2170495034113167E-2,6.4157652200127147E-2,1.2170495034113167E-2,0.33025901066315377,9.1675397759652152E-2,null,1247.2803601768464,1489.3234735063975,1707.3856976727145,1508.7590843996802,{"$f":"G28*(1+M28)","v":5952.7486157556386}]
[null,"Przedstawiciel 20",930.5689181402638,1256.8679299510486,1206.5489404776858,1079.6574129853025,4473.6432015543014,null,2.0957810342845085E-3,0.10233010890784826,0.13288649125932622,-7.3767544793096551E-2,4.7222380057075838E-2,null,932.5191868299969,1385.4833621057212,1366.8829957104231,1000.0137364117104,{"$f":"G29*(1+M29)","v":4684.899281057852}]
[null,"ZESPÓŁ D",{"$f":"SUM(C25:C29)","v":5819.0791157013637},{"$f":"SUM(D25:D29)","v":6136.7891757756115},{"$f":"SUM(E25:E29)","v":6837.8996431701344},{"$f":"SUM(F25:F29)","v":6794.4209103171806},25588.18884496429,null,{"$f":"O30/C30-1","v":3.1720030884668127E-2},4.6348420082610975E-2,4.479396284562287E-2,0.1933829349500622,{"$f":"S30/G30-1","v":8.1648355187915689E-2},null,{"$f":"SUM(O25:O29)","v":6003.6604849717378},{"$f":"SUM(P25:P29)","v":6421.2196584528801},{"$f":"SUM(Q25:Q29)","v":7144.1962657283948},{"$f":"SUM(R25:R29)","v":8108.3459672403897},{"$f":"SUM(S25:S29)","v":27677.422376393399}]
[null,"Województwo Mazowieckie",{"$f":"C30+C24+C19+C14","v":25375.286983842048},{"$f":"D30+D24+D19+D14","v":22184.533594818917},{"$f":"E30+E24+E19+E14","v":26517.547070334185},{"$f":"F30+F24+F19+F14","v":27287.350017986857},101364.717666982,null,4.9978341303221985E-2,5.0028667662484816E-2,7.4970856529405161E-2,0.10047928296606878,{"$f":"S31/G31-1","v":7.012236758882251E-2},null,{"$f":"O30+O24+O19+O14","v":26643.501737387713},{"$f":"P30+P24+P19+P14","v":23294.396253281342},{"$f":"Q30+Q24+Q19+Q14","v":28505.59028725596},{"$f":"R30+R24+R19+R14","v":30029.16338183832},{"$f":"SUM(O31:R31)","v":108472.65165976333}]
[]
[null,"TARGET",null,null,null,null,null,null,0.05,0.05,7.4999999999999997E-2,0.1,7.0000116651220967E-2]
[null,"Różnica",null,null,null,null,null,null,{"$f":"I31-I33","v":-2.1658696778018016E-5},{"$f":"J31-J33","v":2.8667662484813117E-5},{"$f":"K31-K33","v":-2.914347059483624E-5},{"$f":"L31-L33","v":4.7928296606877807E-4},{"$f":"M31-M33","v":1.2225093760154238E-4}]

{"sheet":"VBA 6a","index":6,"n_rows":34,"n_cols":19,"rows_kept":34,"cut":false,"hidden":false,"merged":[[4,14,4,18],[4,8,4,12],[4,2,4,6],[4,1,5,1]]}
[]
[]
[null,"Targety sprzedażowe dla przedstawicieli handlowych w 2009 Woj. Wielkopolskie"]
[]
[null,null,"Zamówienia 2008",null,null,null,null,null,"Wzrost",null,null,null,null,null,"Zamówienia 2009"]
[null,null,"Q1","Q2","Q3","Q4",2008,null,"Q1","Q2","Q3","Q4","09 v 08",null,"Q1","Q2","Q3","Q4",2009]
[null,"Przedstawiciel 1",1262.2662024363017,1103.1553157369713,963.16186311718661,1086.351802405427,{"$f":"SUM(C7:F7)","v":4414.9351836958867},null,6.3375732461926335E-2,8.0193722527982375E-2,3.2045626177722844E-2,{"$f":"R7/F7-1","v":0.16699745372642072},8.6240515536852039E-2,null,{"$f":"C7*(1+I7)","v":1342.2632475776365},1191.6214470324505,994.02698813127904,{"$f":"S7-O7-P7-Q7","v":1267.769787258241},{"$f":"G7*(1+M7)","v":4795.6814699996066}]
[null,"Przedstawiciel 2",1101.1489002619267,1600.713130668717,1764.198490263127,1611.4844992236099,6077.5450204173812,null,2.6079277676629965E-2,8.0178704911660154E-2,8.2551604075766866E-2,-6.6981068210117067E-2,3.2045626177722844E-2,null,1129.8660681951731,1729.0562364208238,1909.8359055423941,1503.5455460615669,6272.3037562199579]
[null,"Przedstawiciel 3",1554.4033532586504,1001.2368397205001,1619.7132687667788,1587.2408632570878,5762.5943250030168,null,7.197846630333242E-2,9.9074313395538918E-2,6.482728302437632E-2,0.10057035232870626,8.2551604075766866E-2,null,1666.2869226429652,1100.433692162128,1724.7148792594605,1746.8702361053731,6238.3057301699264]
[null,"Przedstawiciel 4",1717.1219596264559,810.93825844604635,1211.6778535437354,1632.2061702948693,5371.9442419111074,null,3.5140304137903568E-2,5.9547111972991632E-2,1.1290326056537126E-3,3.8077342904794476E-2,3.2045626177722844E-2,null,1777.4621475296024,859.22728972491586,1213.0458773479347,1694.3562443325084,5544.0915589349615]
[null,"Przedstawiciel 5",1086.0141934733103,956.30062458692794,815.76965040916991,968.55203291006774,3826.6365013794762,null,3.2883590159029199E-3,5.4032983878887199E-2,1.7392328166831561E-2,0.25446631545297782,8.2551604075766866E-2,null,1089.585398037817,1007.9724008186031,829.95778387762766,1215.015900049184,4142.5314827832317]
[null,"Przedstawiciel 6",1505.8694236376068,902.2337735106521,1416.5597800142425,1104.1625558186977,4928.8255329811991,null,6.2845338987900679E-2,9.4895468385534379E-2,6.9484074494412476E-2,3.6986629711604158E-2,6.482728302437632E-2,null,1600.5062980376267,987.85167004119353,1514.9881252945409,1145.0018074121824,5248.347900785544]
[null,"Przedstawiciel 7",1453.4003391324109,1038.1158357410538,978.1684265092639,1678.2295071834974,5147.9141085662259,null,9.3018787581170409E-2,6.3072664075602927E-2,5.6149454369035803E-2,-0.14883645429667947,1.1290326056537126E-3,null,1588.5938765485696,1103.5925671203131,1033.0920499387773,1428.4477778382418,5153.7262714459021]
[null,"ZESPÓŁ A",{"$f":"SUM(C7:C13)","v":9680.2243718266618},{"$f":"SUM(D7:D13)","v":7412.6937784108686},{"$f":"SUM(E7:E13)","v":8769.2493326235035},{"$f":"SUM(F7:F13)","v":9668.2274310932571},35530.394913954289,null,{"$f":"O14/C14-1","v":5.3133023263351564E-2},{"$f":"P14/D14-1","v":7.6498711785599527E-2},{"$f":"Q14/E14-1","v":5.1362694762581373E-2},3.4419946193426476E-2,{"$f":"S14/G14-1","v":5.247882160894668E-2},null,{"$f":"SUM(O7:O13)","v":10194.563958569392},{"$f":"SUM(P7:P13)","v":7979.7553033204276},{"$f":"SUM(Q7:Q13)","v":9219.6616093920147},{"$f":"SUM(R7:R13)","v":10001.007299057297},{"$f":"SUM(S7:S13)","v":37394.988170339122}]
[null,"Przedstawiciel 8",1196.857385564804,898.05295080274163,915.65385061388702,1664.3050671337683,4674.8692541152013,null,3.5140304137903568E-2,5.9547111972991632E-2,1.1290326056537126E-3,3.1989878771679692E-2,3.2045626177722844E-2,null,{"$f":"C15*(1+I15)","v":1238.9153181032473},951.52941042186796,916.68765366672244,1717.5459844704696,{"$f":"G15*(1+M15)","v":4824.6783666623069}]
[null,"Przedstawiciel 9",1317.5410207178288,1143.4112759922805,1785.1206560369349,1572.0541465770029,5818.1270993240469,null,3.2883590159029199E-3,5.4032983878887199E-2,1.7392328166831561E-2,0.24371542824782,8.2551604075766866E-2,null,1321.8735686121283,1205.1931990349092,1816.1680603041189,1955.1879961387783,{"$f":"G16*(1+M16)","v":6298.4228240899347}]
[null,"Przedstawiciel 10",1619.2633541022824,889.37797871451028,1345.0632889399253,1343.8149532334464,5197.519574990165,null,6.2845338987900679E-2,9.4895468385534379E-2,6.9484074494412476E-2,4.2654310658745365E-2,6.482728302437632E-2,null,1721.0265085015253,973.77591857640346,1438.5237667083265,1401.1344537165332,{"$f":"G17*(1+M17)","v":5534.4606475027886}]
[null,"Przedstawiciel 11",1258.9687583236359,801.13620156879585,1094.436388962089,889.19866734469997,4043.7400161992209,null,9.3018787581170409E-2,6.3072664075602927E-2,5.6149454369035803E-2,-0.25250154101942135,1.1290326056537126E-3,null,1376.0765058254719,851.66599608914908,1155.8883950439281,664.67463356774738,{"$f":"G18*(1+M18)","v":4048.3055305262965}]
[null,"ZESPÓŁ B",{"$f":"SUM(C15:C18)","v":5392.6305187085509},{"$f":"SUM(D15:D18)","v":3731.9784070783285},{"$f":"SUM(E15:E18)","v":5140.2741845528362},{"$f":"SUM(F15:F18)","v":5469.3728342889181},19734.255944628632,null,{"$f":"O19/C19-1","v":4.9189608190947975E-2},{"$f":"P19/D19-1","v":6.7038468542444107E-2},{"$f":"Q19/E19-1","v":3.6378155027644299E-2},4.92140948806985E-2,{"$f":"S19/G19-1","v":4.9234763493434475E-2},null,{"$f":"SUM(O15:O18)","v":5657.8919010423733},{"$f":"SUM(P15:P18)","v":3982.1645241223296},{"$f":"SUM(Q15:Q18)","v":5327.2678757230969},{"$f":"SUM(R15:R18)","v":5738.5430678935281},{"$f":"SUM(S15:S18)","v":20705.867368781328}]
[null,"Przedstawiciel 12",1349.9442532504834,1592.6729790811669,1543.3272857522245,1285.2130769932483,5771.157595077123,null,3.5140304137903568E-2,5.9547111972991632E-2,1.1290326056537126E-3,3.1840139942671986E-2,3.2045626177722844E-2,null,{"$f":"C20*(1+I20)","v":1397.3817048789203},1687.5120553028712,1545.0697525790338,1326.1344412208655,{"$f":"G20*(1+M20)","v":5956.0979539816908}]
[null,"Przedstawiciel 13",1079.915050875924,938.20084857480197,1022.0401725119673,821.87417757872913,3862.0302495414226,null,3.2883590159029199E-3,5.4032983878887199E-2,1.7392328166831561E-2,0.30028464334489491,8.2551604075766866E-2,null,1083.4661992698811,988.89463990100239,1039.8158305919806,1068.6703718673366,{"$f":"G21*(1+M21)","v":4180.8470416302007}]
[null,"Przedstawiciel 14",1102.8443626857463,874.26078669811943,1626.614273622466,1672.0502377044061,5275.7696607107382,null,6.2845338987900679E-2,9.4895468385534379E-2,6.9484074494412476E-2,4.5882599221945819E-2,6.482728302437632E-2,null,1172.1529905096272,957.22417354294316,1739.6380609845241,1748.7682486399567,{"$f":"G22*(1+M22)","v":5617.783473677051}]
[null,"Przedstawiciel 15",950.64931079331814,1497.9376192000225,1578.1421781010522,1576.1913500111157,5602.9204581055083,null,9.3018787581170409E-2,6.3072664075602927E-2,5.6149454369035803E-2,-0.16824930862490894,1.1290326056537126E-3,null,1039.0775570981878,1592.4165354620341,1666.754000318188,1310.9982451111837,{"$f":"G23*(1+M23)","v":5609.2463379895935}]
[null,"ZESPÓŁ C",{"$f":"SUM(C20:C23)","v":4483.352977605472},{"$f":"SUM(D20:D23)","v":4903.0722335541104},{"$f":"SUM(E20:E23)","v":5770.1239099877093},{"$f":"SUM(F20:F23)","v":5355.3288422874994},20511.877963434788,null,{"$f":"O24/C24-1","v":4.6555663851081341E-2},{"$f":"P24/D24-1","v":6.587199928331966E-2},{"$f":"Q24/E24-1","v":3.8327380475004169E-2},1.8531535125946075E-2,{"$f":"S24/G24-1","v":4.1541629945474945E-2},null,{"$f":"SUM(O20:O23)","v":4692.0784517566171},{"$f":"SUM(P20:P23)","v":5226.0474042088517},{"$f":"SUM(Q20:Q23)","v":5991.2776444737265},{"$f":"SUM(R20:R23)","v":5454.5713068393425},{"$f":"SUM(S20:S23)","v":21363.974807278537}]
[null,"Przedstawiciel 16",1028.2981108128229,1212.7714544552093,1588.962404877029,1950,5780.0319701450617,null,3.5140304137903568E-2,5.9547111972991632E-2,1.1290326056537126E-3,3.8502055124002954E-2,3.2045626177722844E-2,null,{"$f":"C25*(1+I25)","v":1064.432819171217},1284.9884920513016,1590.7563952412931,2025.0790074918057,{"$f":"G25*(1+M25)","v":5965.2567139556177}]
[null,"Przedstawiciel 17",1736.9933838826691,1082.8157596288208,1058.7603242267962,1219.9463073266188,5098.515775064905,null,3.2883590159029199E-3,5.4032983878887199E-2,1.7392328166831561E-2,0.27727181291380409,8.2551604075766866E-2,null,1742.7052417371235,1141.3235261126499,1077.1746312357698,1558.2030316165713,{"$f":"G26*(1+M26)","v":5519.4064307021144}]
[null,"Przedstawiciel 18",890.93583521018377,1184.8012929332258,1296.7721463841663,1410.6327399803413,4783.1420145079173,null,6.2845338987900679E-2,9.4895468385534379E-2,6.9484074494412476E-2,3.6543636781346311E-2,6.482728302437632E-2,null,946.92699979043618,1297.2335665699109,1386.877158805803,1462.1823904620583,{"$f":"G27*(1+M27)","v":5093.2201156282081}]
[null,"Przedstawiciel 19",1232.2828676554232,1399.5327388073069,1686.8558272044577,1134.1844500249176,5452.8558836921056,null,9.3018787581170409E-2,6.3072664075602927E-2,5.6149454369035803E-2,-0.25697522021898067,1.1290326056537126E-3,null,1346.9083259617785,1487.8049971049088,1781.5718615012165,842.72715121082092,{"$f":"G28*(1+M28)","v":5459.0123357787243}]
[null,"Przedstawiciel 20",930.5689181402638,1256.8679299510486,1206.5489404776858,1079.6574129853025,4473.6432015543014,null,9.3018787581170409E-2,6.3072664075602927E-2,5.6149454369035803E-2,-2.0678213444955795E-2,4.7222380057075838E-2,null,1017.1293106663925,1336.1419386842497,1274.296005155046,1057.3320265521636,{"$f":"G29*(1+M29)","v":4684.899281057852}]
[null,"ZESPÓŁ D",{"$f":"SUM(C25:C29)","v":5819.0791157013637},{"$f":"SUM(D25:D29)","v":6136.7891757756115},{"$f":"SUM(E25:E29)","v":6837.8996431701344},{"$f":"SUM(F25:F29)","v":6794.4209103171806},25588.18884496429,null,{"$f":"O30/C30-1","v":5.1386753072104163E-2},6.6924792914285103E-2,3.9891841501571434E-2,2.2239231129586257E-2,{"$f":"S30/G30-1","v":4.4301925354178318E-2},null,{"$f":"SUM(O25:O29)","v":6118.1026973269481},{"$f":"SUM(P25:P29)","v":6547.4925205230211},{"$f":"SUM(Q25:Q29)","v":7110.6760519391291},{"$f":"SUM(R25:R29)","v":6945.523607333419},{"$f":"SUM(S25:S29)","v":26721.794877122516}]
[null,"Województwo Wielkopolskie",{"$f":"C30+C24+C19+C14","v":25375.286983842048},{"$f":"D30+D24+D19+D14","v":22184.533594818917},{"$f":"E30+E24+E19+E14","v":26517.547070334185},{"$f":"F30+F24+F19+F14","v":27287.350017986857},101364.717666982,null,5.0732432136551431E-2,6.9910244032262314E-2,4.2663678815882511E-2,3.123407962205671E-2,{"$f":"S31/G31-1","v":4.7569880995290248E-2},null,{"$f":"O30+O24+O19+O14","v":26662.637008695332},{"$f":"P30+P24+P19+P14","v":23735.459752174629},{"$f":"Q30+Q24+Q19+Q14","v":27648.88318152797},{"$f":"R30+R24+R19+R14","v":28139.645281123587},{"$f":"SUM(O31:R31)","v":106186.62522352152}]
[]
[null,"TARGET",null,null,null,null,null,null,0.05,0.05,7.4999999999999997E-2,0.1,7.0000116651220967E-2]
[null,"Różnica",null,null,null,null,null,null,{"$f":"I31-I33","v":7.3243213655142803E-4},{"$f":"J31-J33","v":1.9910244032262311E-2},{"$f":"K31-K33","v":-3.2336321184117486E-2},{"$f":"L31-L33","v":-6.8765920377943296E-2},{"$f":"M31-M33","v":-2.2430235655930719E-2}]