{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Arkusz1"],"not_rendered":{"charts":1},"read":"whole","date_system":"1900"}

{"sheet":"Arkusz1","index":0,"n_rows":31,"n_cols":20,"rows_kept":31}
["month","period","t","t2","t*y","Y","Y^","zi"]
["11","2017.11",1,{"$f":"C2^2","v":1},{"$f":"C2*F2","v":1098},1098,{"$f":"$J$5+$J$6*C2","v":4595.407675862072},{"$f":"F2/G2","v":0.2389341876602975}]
["12","2017.12",2,{"$f":"C3^2","v":4},{"$f":"C3*F3","v":10866},5433,{"$f":"$J$5+$J$6*C3","v":5233.24628029557},{"$f":"F3/G3","v":1.0381701355154163},"n",29,null,"tTt",{"$f":"J3","v":29},{"$f":"C31","v":435},null,"tTy",{"$f":"F31","v":392229.296}]
["01","2018.01",3,9,27599.226000000002,9199.742,5871.084884729067,1.566957756636922,{"$nulls":4},{"$f":"C31","v":435},{"$f":"D31","v":8555},null,null,{"$f":"E31","v":7178251.807000001}]
["02","2018.02",4,16,14292,3573,6508.923489162566,0.5489387002242517,"a",{"$f":"MMULT(M6:N7,Q3:Q4)","v":3957.569071428574}]
["03","2018.03",5,25,35364.17,7072.834,7146.762093596064,0.9896557220419708,"b",637.838604433498,null,"(tTt)-1",{"$f":"MINVERSE(M3:N4)","v":{"v":0.14532019704433494,"d":"0.1453"}},{"v":-0.007389162561576351,"d":"-0.0074"}]
["04","2018.04",6,36,42134.399999999994,7022.4,7784.6006980295615,0.9020886584173174,{"$nulls":4},{"v":-0.007389162561576353,"d":"-0.0074"},{"v":4.926108374384235E-4,"d":"0.0005"}]
["05","2018.05",7,49,104780.452,14968.636,8422.439302463059,1.77723287309682,{"$nulls":6},"wskaźniki sezonowości"]
["06","2018.06",8,64,85992,10749,9060.277906896557,1.1863874497511837,null,null,"01","z1",{"$f":"(H4+H16+H28)/3","v":{"v":1.1463886840695938,"d":"1.15"}},"s1",{"$f":"M9/$M$22","v":{"v":1.1401596641892697,"d":"1.14"}},null,null,"period","t","Prognoza"]
["07","2018.07",9,81,32085,3565,9698.116511330056,0.3675971510380499,null,null,"02","z2",{"$f":"(H5+H17+H29)/3","v":{"v":0.5761093466415741,"d":"0.58"}},"s2",{"v":0.5729789977264648,"d":"0.57"},null,null,"2020.04",30,{"$f":"($J$5+$J$6*S10)*O9","v":{"v":26329.396094621326,"d":"26329"}}]
["08","2018.08",10,100,122590.58000000002,12259.058,10335.955115763554,1.1860595235464488,null,null,"03","z3",{"v":1.2344659315053697,"d":"1.23"},"s3",{"v":1.2277583349146284,"d":"1.23"},null,null,"2020.05",{"$f":"S10+1","v":31},{"v":13597.115812646533,"d":"13597"}]
["09","2018.09",11,121,121132,11012,10973.79372019705,1.0034815926722433,null,null,"04","z4",{"$f":"(H7+H19)/2","v":{"v":1.194714833098611,"d":"1.19"}},"s4",{"v":1.1882232281568463,"d":"1.19"},null,null,"2020.06",{"$f":"S11+1","v":32},{"v":29918.511627000113,"d":"29919"}]
["10","2018.10",12,144,168028.368,14002.364,11611.63232463055,1.2058910933907405,null,null,"05","z5",{"$f":"(H8+H20)/2","v":{"v":1.3670328379621464,"d":"1.37"}},"s5",{"v":1.3596049255594407,"d":"1.36"},null,null,"2020.07",33,{"v":29712.9988026065,"d":"29713"}]
["11","2018.11",13,169,152891.856,11760.912,12249.470929064048,0.9601159158715292,null,null,"06","z6",{"$f":"(H9+H21)/2","v":{"v":0.9656518995873553,"d":"0.97"}},"s6",{"v":0.9604049314659941,"d":"0.96"},null,null,"2020.08",34,{"v":34865.81968494727,"d":"34866"}]
["12","2018.12",14,196,126683.438,9048.817,12887.309533497544,0.7021494266495049,null,null,"07","z7",{"$f":"(H10+H22)/2","v":{"v":0.39064019707346803,"d":"0.39"}},"s7",{"v":0.38851761370585636,"d":"0.39"},null,null,"2020.09",35,{"v":25241.28579402346,"d":"25241"}]
["01","2019.01",15,225,191221.5,12748.1,13525.148137931043,0.9425479018782926,null,null,"08","z8",{"$f":"(H11+H23)/2","v":{"v":1.1273414174290117,"d":"1.13"}},"s8",{"v":1.121215892815362,"d":"1.12"},null,null,"2020.10",36,{"v":10458.800462570678,"d":"10459"}]
["02","2019.02",16,256,170818.736,10676.171,14162.986742364541,0.753807879242397,null,null,"09","z9",{"$f":"(H12+H24)/2","v":{"v":1.277522064177964,"d":"1.28"}},"s9",{"v":1.2705805176973517,"d":"1.27"},null,null,"2020.11",37,{"v":30898.01621245458,"d":"30898"}]
["03","2019.03",17,289,328693.997,19334.941,14800.82534679804,1.3063420820773928,null,null,"10","z10",{"$f":"(H13+H25)/2","v":{"v":1.0782277893223018,"d":"1.08"}},"s10",{"v":1.0723691286180073,"d":"1.07"},null,null,"2020.12",38,{"v":35824.57172028061,"d":"35825"}]
["04","2019.04",18,324,413326.044,22962.558,15438.663951231538,1.4873410077799047,null,null,"11","z11",{"$f":"(H2+H14+H26)/3","v":{"v":0.989538510779335,"d":"0.99"}},"s11",{"v":0.9841617523189239,"d":"0.98"},null,null,"2021.01",39,{"v":30919.9136055492,"d":"30920"}]
["05","2019.05",19,361,292267.975,15382.525,16076.502555665034,0.9568328028274725,null,null,"12","z12",{"$f":"(H3+H15+H27)/3","v":{"v":0.7179259366582941,"d":"0.72"}},"s12",{"v":0.7140250128318572,"d":"0.71"},null,null,"2021.02",40,{"v":29004.342457697454,"d":"29004"}]
["06","2019.06",20,400,249015.72,12450.786,16714.341160098535,0.744916349423527,{"$nulls":9},"2021.03",41,{"v":21498.54473333632,"d":"21499"}]
["07","2019.07",21,441,150744.42599999998,7178.306,17352.179764532033,0.41368324310888616,{"$nulls":3},"q =",{"$f":"AVERAGE(M9:M20)","v":1.005463287358752}]
["08","2019.08",22,484,422940.16599999997,19224.553,17990.018368965528,1.0686233113115748]
["09","2019.09",23,529,664752.555,28902.285,18627.856973399026,1.5515625356836846]
["10","2019.10",24,576,439518.864,18313.286,19265.695577832525,0.9505644852538631]
["11","2019.11",25,625,880515.15,35220.606,19903.534182266023,1.7695654288061782]
["12","2019.12",26,676,220818,8493,20541.37278669952,0.413458247809961]
["01","2020.01",27,729,531615.7980000001,19689.474000000002,21179.21139113302,0.929660393693567]
["02","2020.02",28,784,259978.09600000002,9284.932,21817.049995566515,0.4255814604580734]
["03","2020.03",29,841,916487.2899999999,31603.01,22454.888600000013,1.4073999903967451]
[null,"Suma",{"$f":"SUM(C2:C30)","v":435},{"$f":"SUM(D2:D30)","v":8555},7178251.807000001,392229.296,281417.36200000014,1.3937636726194589]