{"text_format":"2","workbook":"xlsx","n_sheets":3,"sheets":["Arkusz1","Arkusz2","Arkusz3"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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":20,"n_cols":7,"rows_kept":20,"cut":false,"hidden":false,"merged":[[21,1,21,3],[22,1,22,3],[23,1,23,3],[26,1,26,3]]}
[]
[{"$nulls":6},200]
[null,"Dochód do opodatkowania:",null,200000,"<-wpisz kwotę",null,250]
[null,null,null,1,null,null,300]
[{"$nulls":6},344]
[{"$nulls":6},480]
[null,"Wartość darowizny:",null,{"$f":"IF(D4=1,6%*D3,10%*D3)","v":12000}]
[]
[null,"Faktyczny koszt dla pracodawcy, gdy kwota przekazana pracownikowi w formie premii, dodatkowego wynagrodzenia, płatności za przedszkole, poza fundają (+20,61%):",null,"Faktyczny koszt dla pracodawcy, gdy kwota przekazana Fundacji (-19%):"]
[null,{"$f":"20.61%*D7+D7","v":14473.2},null,{"$f":"D7-D7*19%","v":9720}]
[]
[null,"Miesięczna oszczędność, w  przypadku przekazania darowizny na fundację, wynosi:",null,{"$f":"B10-D10","v":4753.2000000000007}]
[]
[null,"Rocznie oszczędzamy:",null,{"$f":"12*D12","v":57038.400000000009}]
[]
[null,"Miesięczna kwota darowizny pozwala na utrzymanie, w zależności od czesnego, następującej liczby dzieci:",null,"czesne:"]
[null,{"$f":"IF(D18=1,D7/200,IF(D18=2,D7/250,IF(D18=3,D7/300,IF(D18=4,D7/344,IF(D18=5,D7/480)))))","v":25}]
[null,null,null,5]
[null,"w tym \"bezpłatnie\":"]
[null,{"$f":"IF(D18=1,D12/200,IF(D18=2,D12/250,IF(D18=3,D12/300,IF(D18=4,D12/344,IF(D18=5,D12/480)))))","v":9.9025000000000016}]

{"sheet":"Arkusz2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Arkusz3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}