{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["Arkusz1"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Arkusz1","index":0,"n_rows":188,"n_cols":7,"rows_kept":188,"flags":["formulas_cached_only"]}
[null,"Rodzaj produktu ","Ilość","Termin","Rodzaj ilosci","Cena jednostkowa ","Całkowita wartość"]
[null,"I. KOSZTY CODZIENNE"]
["Lp.","pozycja","ilość",null,"miara","cena","koszt / 1 m-c"]
["1. ","Wyżywienie"]
[null,"bułki",2,"dzień","sztuka",{"v":0.6,"d":"0.60 zł"},{"v":36,"d":"36.00 zł"}]
[null,"chleb tostowy",null,"tydzień","sztuka",null,{"v":0,"d":"0.00 zł"}]
[null,"olej kokosowy",1,"miesiąc","sztuka",{"v":12,"d":"12.00 zł"},{"v":12,"d":"12.00 zł"}]
[null,"parówki",1,"tydzień","kg",{"v":4,"d":"4.00 zł"},{"v":16,"d":"16.00 zł"}]
[null,"mięso, wędliny",0.6,"tydzień","kg",{"v":30,"d":"30.00 zł"},{"v":72,"d":"72.00 zł"}]
[null,"mleko migdałowe",2,"tydzień","opakowanie",{"v":10,"d":"10.00 zł"},{"v":80,"d":"80.00 zł"}]
[null,"mleko Bebilon",1,"miesiąc","opakowanie",{"v":10,"d":"10.00 zł"},{"v":10,"d":"10.00 zł"}]
[null,"kleik",2,"miesiąc","opakowanie",{"v":4,"d":"4.00 zł"},{"v":8,"d":"8.00 zł"}]
[null,"kaszka",2,"miesiąc","opakowanie",{"v":5.5,"d":"5.50 zł"},{"v":11,"d":"11.00 zł"}]
[null,"desery sojowe",3,"tydzień","opakowanie",{"v":4,"d":"4.00 zł"},{"v":48,"d":"48.00 zł"}]
[null,"jajka",4,"tydzień","sztuka",{"v":0.7,"d":"0.70 zł"},{"v":11.2,"d":"11.20 zł"}]
[null,"olej",0.3,"miesiąc","litr",{"v":6,"d":"6.00 zł"},{"v":1.8,"d":"1.80 zł"}]
[null,"herbata, kakao, napoje instant",1,"miesiąc","paczka",{"v":6,"d":"6.00 zł"},{"v":6,"d":"6.00 zł"}]
[null,"ziemniaki",0.3,"tydzień","kg",{"v":1,"d":"1.00 zł"},{"v":1.2,"d":"1.20 zł"}]
[null,"ryż, kasze",0.3,"tydzień","kg",{"v":2,"d":"2.00 zł"},{"v":2.4,"d":"2.40 zł"}]
[null,"makaron",0.3,"tydzień","paczka",{"v":2,"d":"2.00 zł"},{"v":2.4,"d":"2.40 zł"}]
[null,"cukier, sól",0.3,"tydzień","kg",{"v":4,"d":"4.00 zł"},{"v":4.8,"d":"4.80 zł"}]
[null,"mąka, bułka tarta",0.3,"tydzień","kg",{"v":2,"d":"2.00 zł"},{"v":2.4,"d":"2.40 zł"}]
[null,"bakalie",0.2,"tydzień","kg",{"v":50,"d":"50.00 zł"},{"v":40,"d":"40.00 zł"}]
[null,"płatki śniadaniowe",1,"tydzień","paczka",{"v":3,"d":"3.00 zł"},{"v":12,"d":"12.00 zł"}]
[null,"puszki warzywne, przeciery",1,"tydzień","sztuka",{"v":2,"d":"2.00 zł"},{"v":8,"d":"8.00 zł"}]
[null,"ryby, paluszki rybne",0.6,"miesiąc","kg",{"v":40,"d":"40.00 zł"},{"v":24,"d":"24.00 zł"}]
[null,"wafle ryżowe",1,"tydzień","sztuka",{"v":3,"d":"3.00 zł"},{"v":12,"d":"12.00 zł"}]
[null,"budyń,kisiel",3,"miesiąc","sztuka",{"v":2,"d":"2.00 zł"},{"v":6,"d":"6.00 zł"}]
[null,"przyprawy (majonez, musztarda,ketchup itp..)",1,"miesiąc","sztuka",{"v":5,"d":"5.00 zł"},{"v":5,"d":"5.00 zł"}]
["2.","Słodycze"]
[null,"ogółem",2,"tydzień","opak.",{"v":4,"d":"4.00 zł"},{"v":32,"d":"32.00 zł"}]
["3.","Owoce + warzywa + soki"]
[null,"warzywa",1,"tydzień","kg",{"v":2,"d":"2.00 zł"},{"v":8,"d":"8.00 zł"}]
[null,"owoce",1,"tydzień","kg",{"v":4,"d":"4.00 zł"},{"v":16,"d":"16.00 zł"}]
[null,"soki owocowe i warzywne",1,"tydzień","litr",{"v":5,"d":"5.00 zł"},{"v":20,"d":"20.00 zł"}]
["4.","Środki czystości"]
[null,"mydło",0.5,"tydzień","sztuka",{"v":2,"d":"2.00 zł"},{"v":4,"d":"4.00 zł"}]
[null,"pasta do zębów",1,"miesiąc","sztuka",{"v":6,"d":"6.00 zł"},{"v":6,"d":"6.00 zł"}]
[null,"ręczniki papierowe",0.5,"miesiąc","sztuka",{"v":5,"d":"5.00 zł"},{"v":2.5,"d":"2.50 zł"}]
[null,"wata kosmetyczna",null,"miesiąc","sztuka",null,{"v":0,"d":"0.00 zł"}]
[null,"żel do kąpieli",1,"miesiąc","sztuka",{"v":10,"d":"10.00 zł"},{"v":10,"d":"10.00 zł"}]
[null,"szampon",0.5,"miesiąc","sztuka",{"v":4,"d":"4.00 zł"},{"v":2,"d":"2.00 zł"}]
[null,"żel do włosów",null,"miesiąc","sztuka",null,{"v":0,"d":"0.00 zł"}]
[null,"preparaty do higieny intymnej",null,"2 tygodnie","sztuka",null,{"v":0,"d":"0.00 zł"}]
[null,"dezodorant",null,"miesiąc","sztuka",null,{"v":0,"d":"0.00 zł"}]
[null,"szczoteczka do zębów",1,"miesiąc","sztuka",{"v":7,"d":"7.00 zł"},{"v":7,"d":"7.00 zł"}]
[null,"szczotka do włosów",1,"rok","sztuka",{"v":20,"d":"20.00 zł"},{"v":1.67,"d":"1.67 zł"}]
[null,"tonik",null,"miesiąc","sztuka",null,{"v":0,"d":"0.00 zł"}]
[null,"krem do cery trądzikowej",null,"miesiąc","sztuka",null,{"v":0,"d":"0.00 zł"}]
[null,"balsam do ciała",1,"miesiąc","sztuka",{"v":15,"d":"15.00 zł"},{"v":15,"d":"15.00 zł"}]
[null,"przybory do makijażu",null,"kwartał","zestaw",null,{"v":0,"d":"0.00 zł"}]
[null,"spinki, gumki do włosów",null,"miesiąc","sztuka",null,{"v":0,"d":"0.00 zł"}]
[null,"krem pielęgnacyjny",1,"kwartał","sztuka",{"v":15,"d":"15.00 zł"},{"v":5,"d":"5.00 zł"}]
[null,"pianka do golenia",null,"miesiąc","sztuka",null,{"v":0,"d":"0.00 zł"}]
[null,"nożyki do golenia",null,"miesiąc","sztuka",null,{"v":0,"d":"0.00 zł"}]
[null,"gąbka do mycia",1,"kwartał","sztuka",{"v":1,"d":"1.00 zł"},{"v":0.33,"d":"0.33 zł"}]
[null,"płyn do mycia naczyń",0.5,"miesiąc","litr",{"v":5,"d":"5.00 zł"},{"v":2.5,"d":"2.50 zł"}]
[null,"płyn do czyszcz.sanit., szyb",1,"rok","sztuka",{"v":4,"d":"4.00 zł"},{"v":0.33,"d":"0.33 zł"}]
[null,"płyn do płukania tkanin",0.5,"kwartał","litr",{"v":5,"d":"5.00 zł"},{"v":0.83,"d":"0.83 zł"}]
[null,"wybielacz, odplamiacz",0.5,"kwartał","sztuka",{"v":8,"d":"8.00 zł"},{"v":1.33,"d":"1.33 zł"}]
[null,"pampersy",1,"miesiąc","sztuka",{"v":30,"d":"30.00 zł"},{"v":30,"d":"30.00 zł"}]
[null,"wkładki higieniczne",null,"miesiąc","sztuka",null,{"v":0,"d":"0.00 zł"}]
[null,"papier toaletowy",1,"miesiąc","opakowanie",{"v":7,"d":"7.00 zł"},{"v":7,"d":"7.00 zł"}]
[null,"płyn do soczewek kontaktowych",null,"miesiąc","sztuka",null,{"v":0,"d":"0.00 zł"}]
[null,"chusteczki hig., waciki",1,"miesiąc","paczka",{"v":3.5,"d":"3.50 zł"},{"v":3.5,"d":"3.50 zł"}]
[null,"chusteczki nawilżające",1,"miesiąc","paczka",{"v":5,"d":"5.00 zł"},{"v":5,"d":"5.00 zł"}]
[null,"proszek do prania",0.5,"miesiąc","kg",{"v":10,"d":"10.00 zł"},{"v":5,"d":"5.00 zł"}]
["5.","Kultura"]
[null,"książki",1,"miesiąc","sztuka",{"v":15,"d":"15.00 zł"},{"v":30,"d":"30.00 zł"}]
[null,"kino/bilety",null,"miesiąc","sztuka",null,{"v":0,"d":"0.00 zł"}]
[null,"basen",null,"miesiąc","sztuka",null,{"v":0,"d":"0.00 zł"}]
[null,"teatr/bilety",null,"kwartał","sztuka",null,{"v":0,"d":"0.00 zł"}]
[null,"fikolandia",2,"miesiąc","sztuka",{"v":26,"d":"26.00 zł"},{"v":52,"d":"52.00 zł"}]
[null,"zabawki",1,"kwartał","sztuka",{"v":50,"d":"50.00 zł"},{"v":16.67,"d":"16.67 zł"}]
["6.","Sport"]
[null,"spodenki ",null,"kwartał","sztuka",null,{"v":0,"d":"0.00 zł"}]
[null,"koszulka",null,"miesiąc","sztuka",null,{"v":0,"d":"0.00 zł"}]
[null,"strój kąpielowy, czepek, okulary",null,"kwartał","komplet",null,{"v":0,"d":"0.00 zł"}]
[null,"strój na WF",null,"kwartał","komplet",null,{"v":0,"d":"0.00 zł"}]
[null,"inne ubiory sportowe (np. judo)",null,"rok","komplet",null,{"v":0,"d":"0.00 zł"}]
[null,"trampki, adidasy",null,"kwartał","para",null,{"v":0,"d":"0.00 zł"}]
["7.","Zajęcia dodatkowe"]
[null,"sportowe pozaszkolne",null,"tydzień","godzina",null,{"v":0,"d":"0.00 zł"}]
[null,"edukacja (np. kursy językowe)",null,"tydzień","godzina",null,{"v":0,"d":"0.00 zł"}]
[null,"korepetycje",null,"tydzień","godzina",null,{"v":0,"d":"0.00 zł"}]
[null,"składki członkowskie (np. kluby)",null,"rok","opłata",null,{"v":0,"d":"0.00 zł"}]
[null,"inne (artystyczne, hobby)",null,"tydzień","godzina",null,{"v":0,"d":"0.00 zł"}]
["8.","Wydatki przedszkolne"]
[null,"książki",null,"rok","komplet",null,{"v":0,"d":"0.00 zł"}]
[null,"zeszyty",null,"kwartał","sztuka",null,{"v":0,"d":"0.00 zł"}]
[null,"pomoce naukowe",null,"rok","sztuka",null,{"v":0,"d":"0.00 zł"}]
[null,"artykuły plastyczne",null,"kwartał","komplet",null,{"v":0,"d":"0.00 zł"}]
[null,"opłaty za zajęcia dodatkowe",null,"miesiąc","godzina",null,{"v":0,"d":"0.00 zł"}]
[null,"obiady",null,"miesiąc","opłata",null,{"v":0,"d":"0.00 zł"}]
[null,"imprezy szkolne (np. kino)",null,"rok","sztuka",null,{"v":0,"d":"0.00 zł"}]
[null,"czesne za przedszkole",1,"miesiąc","opłata",{"v":800,"d":"800.00 zł"},{"v":800,"d":"800.00 zł"}]
[null,"zdjęcia przedszkolne",1,"kwartał","opłata",{"v":50,"d":"50.00 zł"},{"v":16.67,"d":"16.67 zł"}]
[null,"dojazdy do szkoły (bilet mies.)",null,"miesiąc","złotych",null,{"v":0,"d":"0.00 zł"}]
[null,"komitet rodzicielski",null,"miesiąc","złotych",null,{"v":0,"d":"0.00 zł"}]
["9.","opłaty za mieszkanie"]
[null,"ogółem (czynsz + media)","2017-02-01","miesiąc","złotych",{"v":600,"d":"600.00 zł"},{"v":300,"d":"300.00 zł"}]
["10.","medycyna"]
[null,"lekarstwa",1,"kwartał","złotych",{"v":50,"d":"50.00 zł"},{"v":16.67,"d":"16.67 zł"}]
[null,"profilaktyka (np. witaminy)",0.5,"miesiąc","złotych",{"v":40,"d":"40.00 zł"},{"v":20,"d":"20.00 zł"}]
[null,"zajęcia rehabilitacyjne",null,"kwartał","złotych",null,{"v":0,"d":"0.00 zł"}]
[null,"wizyty lekarskie",null,"kwartał","złotych",null,{"v":0,"d":"0.00 zł"}]
["11.","Pozostałe"]
[null,"upominki",2,"miesiąc","złotych",{"v":15,"d":"15.00 zł"},{"v":30,"d":"30.00 zł"}]
[null,"paliwo",1,"miesiąc","złotych",{"v":50,"d":"50.00 zł"},{"v":50,"d":"50.00 zł"}]
[null,"II. KOSZTY ŚREDNIOOKRESOWE"]
["Lp.","pozycja","ilość",null,"miara","cena","koszt / 1 m-c"]
["1.","galanteria skórzana, buty"]
[null,"pasek do spodni, spódnicy",null,"rok","sztuka",null,{"v":0,"d":"0.00 zł"}]
[null,"torebka",null,"rok","sztuka",null,{"v":0,"d":"0.00 zł"}]
[null,"portfel, portmonetka",null,"rok","sztuka",null,{"v":0,"d":"0.00 zł"}]
[null,"obuwie domowe",1,"kwartał","para",{"v":45,"d":"45.00 zł"},{"v":15,"d":"15.00 zł"}]
[null,"buty sportowe letnie",1,"rok","para",{"v":120,"d":"120.00 zł"},{"v":10,"d":"10.00 zł"}]
[null,"sandały",1,"rok","para",{"v":120,"d":"120.00 zł"},{"v":10,"d":"10.00 zł"}]
[null,"półbuty letnie",null,"rok","para",{"v":80,"d":"80.00 zł"},{"v":0,"d":"0.00 zł"}]
[null,"buty wizytowe",null,"rok","para",null,{"v":0,"d":"0.00 zł"}]
[null,"półbuty wiosenno-jesienne",1,"rok","para",{"v":160,"d":"160.00 zł"},{"v":13.33,"d":"13.33 zł"}]
[null,"obuwie turystyczne",null,"2 lata","para",null,{"v":0,"d":"0.00 zł"}]
[null,"buty zimowe",1,"rok","para",{"v":180,"d":"180.00 zł"},{"v":15,"d":"15.00 zł"}]
["2.","bielizna"]
[null,"majtki",3,"kwartał","sztuka",{"v":15,"d":"15.00 zł"},{"v":15,"d":"15.00 zł"}]
[null,"kalesony",1,"kwartał","sztuka",{"v":20,"d":"20.00 zł"},{"v":6.67,"d":"6.67 zł"}]
[null,"podkoszulki",3,"kwartał","sztuka",{"v":20,"d":"20.00 zł"},{"v":20,"d":"20.00 zł"}]
[null,"skarpetki",3,"kwartał","sztuka",{"v":6,"d":"6.00 zł"},{"v":6,"d":"6.00 zł"}]
[null,"rajtuzy",null,"kwartał","sztuka",null,{"v":0,"d":"0.00 zł"}]
[null,"ręczniki",1,"rok","sztuka",{"v":25,"d":"25.00 zł"},{"v":2.08,"d":"2.08 zł"}]
[null,"piżama",2,"pół roku","sztuka",{"v":40,"d":"40.00 zł"},{"v":13.33,"d":"13.33 zł"}]
["3.","kurtka"]
[null,"kurtka zimowa",1,"rok","sztuka",{"v":150,"d":"150.00 zł"},{"v":12.5,"d":"12.50 zł"}]
[null,"czapka, rękawiczki, szalik",1,"rok","sztuka",{"v":90,"d":"90.00 zł"},{"v":7.5,"d":"7.50 zł"}]
[null,"czapka przejściowa i komin",1,"rok","sztuka",{"v":50,"d":"50.00 zł"},{"v":4.17,"d":"4.17 zł"}]
[null,"kurtka letnia",1,"rok","sztuka",{"v":70,"d":"70.00 zł"},{"v":5.83,"d":"5.83 zł"}]
[null,"czapeczka na lato",1,"rok","sztuka",{"v":30,"d":"30.00 zł"},{"v":2.5,"d":"2.50 zł"}]
[null,"kurtka wiosenno-jesienna",1,"rok","sztuka",{"v":112,"d":"112.00 zł"},{"v":9.33,"d":"9.33 zł"}]
["4.","spodnie, spódniczki, sukienki"]
[null,"spodnie letnie krótkie",4,"rok","sztuka",{"v":40,"d":"40.00 zł"},{"v":13.33,"d":"13.33 zł"}]
[null,"spodnie letnie długie",2,"rok","sztuka",{"v":60,"d":"60.00 zł"},{"v":10,"d":"10.00 zł"}]
[null,"spodnie",4,"rok","zestaw",{"v":70,"d":"70.00 zł"},{"v":23.33,"d":"23.33 zł"}]
[null,"spódnice, sukienki letnie",null,"rok","sztuka",null,{"v":0,"d":"0.00 zł"}]
[null,"spódnice, sukienki jes.-zimowe",null,"rok","sztuka",null,{"v":0,"d":"0.00 zł"}]
[null,"wizytowe (garnitur, garsonka)",null,"rok","zestaw",null,{"v":0,"d":"0.00 zł"}]
[null,"inne",null,"rok","sztuka",null,{"v":0,"d":"0.00 zł"}]
["5.","odzież"]
[null,"bluzy",3,"rok","sztuka",{"v":60,"d":"60.00 zł"},{"v":15,"d":"15.00 zł"}]
[null,"sweter",1,"rok","sztuka",{"v":50,"d":"50.00 zł"},{"v":4.17,"d":"4.17 zł"}]
[null,"koszulki",6,"rok","sztuka",{"v":30,"d":"30.00 zł"},{"v":15,"d":"15.00 zł"}]
[null,"koszulki z długim rękawem",6,"rok","sztuka",{"v":35,"d":"35.00 zł"},{"v":17.5,"d":"17.50 zł"}]
[null,"koszula",1,"rok","sztuka",{"v":50,"d":"50.00 zł"},{"v":4.17,"d":"4.17 zł"}]
["6.","usługi"]
[null,"fotograf (zdjęcia legitymacyjne)",null,"rok","komplet",null,{"v":0,"d":"0.00 zł"}]
[null,"zabiegi kosmetyczne",null,"miesiąc","usługa",null,{"v":0,"d":"0.00 zł"}]
[null,"fryzjer",1,"kwartał","usługa",{"v":30,"d":"30.00 zł"},{"v":10,"d":"10.00 zł"}]
[null,"III KOSZTY DŁUGOOKRESOWE"]
[null,"pozycja","ilość",null,"miara","cena","koszt / 1 m-c"]
["1.","wakacje letnie"]
[null,"wakacje rodzinne",1,"rok"," - -",{"v":1000,"d":"1,000.00 zł"},{"v":83.33,"d":"83.33 zł"}]
[null,"obozy/kolonie",null,"rok"," - -",null,{"v":0,"d":"0.00 zł"}]
["2.","wakacje zimowe"]
[null,"wakacje rodzinne",1,"rok"," - -",{"v":500,"d":"500.00 zł"},{"v":41.67,"d":"41.67 zł"}]
[null,"obozy/kolonie",null,"rok"," - -",null,{"v":0,"d":"0.00 zł"}]
["3. ","święta"]
[null,"Wielkanoc",1,"rok"," - -",{"v":30,"d":"30.00 zł"},{"v":2.5,"d":"2.50 zł"}]
[null,"Boże Narodzenie",1,"rok"," - -",{"v":150,"d":"150.00 zł"},{"v":12.5,"d":"12.50 zł"}]
["4.","urodziny",1,"rok","  - - ",{"v":150,"d":"150.00 zł"},{"v":12.5,"d":"12.50 zł"}]
[null,"przyjęcie urodzinowe",1,"rok",null,{"v":500,"d":"500.00 zł"},{"v":41.67,"d":"41.67 zł"}]
["5.","rower",1,"2 lata","sztuka",{"v":800,"d":"800.00 zł"},{"v":33.33,"d":"33.33 zł"}]
[null,"łyżworolki / wrotki",1,"2 lata","para",{"v":100,"d":"100.00 zł"},{"v":4.17,"d":"4.17 zł"}]
[null,"hulajnoga",1,"2 lata","sztuka",{"v":100,"d":"100.00 zł"},{"v":4.17,"d":"4.17 zł"}]
[null,"łyżwy",null,"2 lata","para",null,{"v":0,"d":"0.00 zł"}]
["6. ","sprzęt rehabilitacyjny",null,"2 lata"," sztuka",null,{"v":0,"d":"0.00 zł"}]
[null,"sprzęt agd (np. suszarka)",1,"2 lata","sztuka",{"v":90,"d":"90.00 zł"},{"v":3.75,"d":"3.75 zł"}]
[null,"naczynia ogółem",1,"rok"," - -",{"v":15,"d":"15.00 zł"},{"v":1.25,"d":"1.25 zł"}]
[null,"pozycja","ilość",null,"miara","cena","koszt / 1 m-c"]
[null,"IV KOSZTY DŁUGOOKRESOWE"]
["1. ","kołdra i poduszka, pościel"]
[null,"ogółem",1,"rok","sztuka",{"v":70,"d":"70.00 zł"},{"v":5.83,"d":"5.83 zł"}]
["2. ","dywan + wykładzina"]
[null,"ogółem",1,"3 lata","sztuka",{"v":300,"d":"300.00 zł"},{"v":8.33,"d":"8.33 zł"}]
["3. ","koc"]
[null,"ogółem",1,"rok","sztuka",{"v":50,"d":"50.00 zł"},{"v":4.17,"d":"4.17 zł"}]
["4. ","wyposaż. Pokoju dziecka + malowanie"]
[null,"(firany, lampka itp.)",1,"rok"," - -",{"v":50,"d":"50.00 zł"},{"v":4.17,"d":"4.17 zł"}]
["5. ","meble"]
[null,"ogółem",1,"3 lata"," - -",{"v":100,"d":"100.00 zł"},{"v":2.78,"d":"2.78 zł"}]