{"text_format":"1","workbook":"xlsx","n_sheets":16,"sheets":["Dane podmiotu","Założenia","Sprawozdania finansowe","Przychody","Koszty operacyjne","Środki trwałe","Rozliczenie dotacji","Kapitał pracujący","Finansowanie","Moduły","Ocena kondycji finansowej","Konsorcja -->","Dane wejściowe","Opłacalność - Konsorcjum","Zaliczka-refundacja","Zaliczka-refundacja Konsorcjum"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":165,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Dane podmiotu","index":0,"n_rows":21,"n_cols":8,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,null,"Dane Wnioskodawcy"]
[]
[null,null,"Pełna nazwa",null,{"$f":"IF(ISTEXT(D7),\"✅\",\"⛔\")","v":"⛔"},"Numer telefonu 1",null,{"$f":"IF(ISTEXT(G7),\"✅\",\"⛔\")","v":"⛔"}]
[null,null,"Ulica",null,{"$f":"IF(ISTEXT(D8),\"✅\",\"⛔\")","v":"⛔"},"Numer telefonu 2"]
[null,null,"Miasto",null,{"$f":"IF(ISTEXT(D9),\"✅\",\"⛔\")","v":"⛔"},"Adres e-mail",null,{"$f":"IF(ISTEXT(G9),\"✅\",\"⛔\")","v":"⛔"}]
[null,null,"Kod pocztowy",null,{"$f":"IF(ISTEXT(D10),\"✅\",\"⛔\")","v":"⛔"},"Rodzaj podmiotu",null,{"$f":"IF(ISTEXT(G10),\"✅\",\"⛔\")","v":"⛔"}]
[null,null,"Województwo",null,{"$f":"IF(ISTEXT(D11),\"✅\",\"⛔\")","v":"⛔"},"Lider konsorcjum",null,{"$f":"IF(ISTEXT(G11),\"✅\",\"⛔\")","v":"⛔"}]
[]
[null,null,"Tytuł projektu",null,{"$f":"IF(ISTEXT(D13),\"✅\",\"⛔\")","v":"⛔"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Model finansowy v. 2.4 [241107187.K]"]

{"sheet":"Założenia","index":1,"n_rows":210,"n_cols":27,"rows_kept":210,"cut":false,"hidden":false,"merged":[[1,1,2,26],[22,7,23,10],[17,7,17,10],[13,7,15,10],[18,8,19,8],[11,7,11,10]]}
[]
[null,{"$f":"Projekt_Info_Short","v":"Wstaw nazwę podmiotu oraz tytuł projektu w zakładce Dane podmiotu"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Data rozpoczęcia bieżącego roku obrotowego",null,{"$f":"IF(ISNUMBER(C12),\"✅\",\"⛔\")","v":"⛔"},null,null,null,{"$f":"IF(ISBLANK(RokObrotowyPoczatek),\"\",IF(MONTH(RokObrotowyPoczatek)<>1,\"Rok obrotowy różny od roku kalendarzowego\",\"Rok obrotowy zgodny z rokiem kalendarzowym\"))","v":""}]
[]
[null,"Data ostatniego sporządzonego sprawozdania finansowego",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(C12),ISBLANK(Poczatek),ISBLANK(C18),ISBLANK(D16),ISBLANK(D18),H19<0,ISBLANK(Okres_Prognozy)),\"Uzupełnij wszystkie wymagane pola: datę rozpoczęcia bieżącego roku obrotowego oraz rok i miesiąc rozpoczęcia i zakończenia Projektu\",IF('Dane podmiotu'!G11=\"nie\",\"Upewnij się, że okres realizacji projektu jest zgodny z okresem wskazanym przez Lidera konsorcjum\",\"\"))","v":"Uzupełnij wszystkie wymagane pola: datę rozpoczęcia bieżącego roku obrotowego oraz rok i miesiąc rozpoczęcia i zakończenia Projektu"}]
[]
[null,"Rok i miesiąc rozpoczęcia realizacji pierwszego modułu Projektu",null,null,null,{"$f":"IF(AND(ISNUMBER(C16),ISNUMBER(D16)),\"✅\",\"⛔\")","v":"⛔"}]
[null,"Ostatni rok kwalifikowalności wydatków",2029]
[null,"Rok i miesiąc zakończenia realizacji ostatniego modułu Projektu",null,null,null,{"$f":"IF(AND(ISNUMBER(C18),ISNUMBER(D18)),\"✅\",\"⛔\")","v":"⛔"},null,"Okres realizacji Projektu"]
[null,"Minimalny okres prognozy",{"$f":"IF(OR(ISBLANK(RokObrotowyPoczatek),ISBLANK(Koniec_Projekt)),\"Niepełne dane\",IF('Dane podmiotu'!G10=\"Organizacja badawcza\",Koniec_Projekt-YEAR(RokObrotowyPoczatek),Koniec_Projekt-YEAR(RokObrotowyPoczatek)+1))","v":"Niepełne dane"},null,null,null,null,{"$f":"IF(OR(ISBLANK(D16),ISBLANK(D18),ISBLANK(Poczatek),ISBLANK(Koniec_Projekt)),0,IFERROR(((Koniec_Projekt-Poczatek)*12)+(D18-D16)+1,0))","v":0},"tj.",{"$f":"ROUNDDOWN(H19/12,0)","v":0},{"$f":"H19-(12*J19)","v":0}]
[{"$f":"IF(Okres_Prognozy>10,\"⚠\",\"\")","v":""},"Okres prognozy [lata]",null,{"$f":"IF(Okres_Prognozy>10,\"⚠ Uzasadnij okres\",\"\")","v":""},null,null,null,{"$f":"IF(H19=1,\"miesiąc\",IF(AND(H19>1,H19<5),\"miesiące\",\"miesięcy\"))","v":"miesięcy"},null,{"$f":"IF(J19=1,\"rok\",IF(AND(J19>1,J19<5),\"lata\",\"lat\"))","v":"lat"},{"$f":"IF(K19=1,\"miesiąc\",IF(AND(K19>1,K19<5),\"miesiące\",\"miesięcy\"))","v":"miesięcy"}]
[null,"Rok zakończenia projekcji finansowej",{"$f":"IF(OR(ISBLANK(RokObrotowyPoczatek),ISBLANK(Koniec_Projekt),ISBLANK(Okres_Prognozy)),\"Niepełne dane\",YEAR(RokObrotowyPoczatek)+$C$20)","v":"Niepełne dane"}]
[]
[null,"Realizujemy moduł B+R",{"$f":"IF(Moduły!K575=TRUE,\"tak\",\"nie\")","v":"nie"},null,null,null,null,{"$f":"IF(AND(C23=\"nie\",OR(ISBLANK(C24)=FALSE,ISBLANK(D24)=FALSE)),\"Usuń rok i/lub miesiąc zakończenia prac rozwojowych\",IF(AND(C23=\"tak\",OR(ISBLANK(C24)=TRUE,ISBLANK(D24)=TRUE)),\"Uzupełnij rok i/lub miesiąc zakończenia prac rozwojowych\",IF(AND(Koniec_PR=Koniec_Projekt,Modul_badawczo_rozwojowy=tak,D24>D18),\"Popraw miesiąc zakończenia prac rozwojowych\",\"\")))","v":""}]
[null,"Rok i miesiąc zakończenia prac rozwojowych",null,null,null,{"$f":"IF(AND(Modul_badawczo_rozwojowy=\"nie\",ISBLANK(C24),ISBLANK(D24)),\"✅\",IF(AND(Modul_badawczo_rozwojowy=\"tak\",ISNUMBER(C24),ISNUMBER(D24)),\"✅\",\"⛔\"))","v":"✅"}]
[null,{"$f":"IF(Modul_badawczo_rozwojowy=tak,\"Najpóźniejszy dopuszczalny termin zakończenia prac rozwojowych:\",\"\")","v":""},{"$f":"IF(Modul_badawczo_rozwojowy=tak,Koniec_Projekt,\"\")","v":""},{"$f":"IF(Modul_badawczo_rozwojowy=tak,D18,\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(L28=\"\",1,IF(YEAR(RokObrotowyPoczatek)=L28,0,1))","v":1},{"$f":"L27+1","v":2},3,4,5,6,7,8,9,10,11,12,{"$f":"W27+1","v":13},{"$f":"X27+1","v":14},{"$f":"Y27+1","v":15},16]
[null,"Lata projekcji",null,null,null,null,{"$f":"IF(H28=0,0,H28-1)","v":0},{"$f":"IF(I28=0,0,I28-1)","v":0},{"$f":"IF(OR(ISBLANK(C12),ISBLANK(Poczatek),ISBLANK(C18),ISBLANK(D16),ISBLANK(D18),H19<0),0,IF(ISBLANK(DaneBiezace),YEAR(RokObrotowyPoczatek)-1,IF(ISNUMBER(J28),YEAR(J28)-1,IF(ISBLANK(C12),0,IF(OR(AND(YEAR(TODAY())=YEAR(C12),ISBLANK(DaneBiezace)),AND((YEAR(C12)-YEAR(DaneBiezace)=1),(YEAR(TODAY())-YEAR(DaneBiezace)=1))),YEAR(C12)-2,YEAR(C12)-1)))))","v":0},{"$f":"IF(OR(ISBLANK(DaneBiezace),YEAR(C12)-YEAR(DaneBiezace)>1),\"\",DaneBiezace)","v":""},{"$f":"IF(ISBLANK(C16),\"Uzupełnij dane\",IF(D131=0,D143,D131))","v":"Uzupełnij dane"},{"$f":"IFERROR(K28+1,\"\")","v":""},{"$f":"IFERROR(L28+1,\"\")","v":""},"","","","","","","","","","",{"$f":"IFERROR(W28+1,\"\")","v":""},{"$f":"IFERROR(X28+1,\"\")","v":""},{"$f":"IFERROR(Y28+1,\"\")","v":""},""]
[null,null,null,null,null,null,"n-3","n-2","n-1","n",{"$f":"IFERROR(VLOOKUP(K28,$D$131:$F$176,3,),\"\")","v":""},"","","","","","","","","","","","","","",{"$f":"IFERROR(VLOOKUP(Z28,$D$131:$F$176,3,),\"\")","v":""},""]
[]
[null,"Liczba dni w okresie",null,null,null,null,{"$f":"IFERROR(IF(G32=12,IF(OR(G28=2012,G28=2016,G28=2020,G28=2024,G28=2028,G28=2032,G28=2036,G28=2040),366,365),ROUND(30.4166*G32,0)),\"\")","v":365},{"$f":"IFERROR(IF(H32=12,IF(OR(H28=2012,H28=2016,H28=2020,H28=2024,H28=2028,H28=2032,H28=2036,H28=2040),366,365),ROUND(30.4166*H32,0)),\"\")","v":365},365,{"$f":"IFERROR(IF(Rok_n=\"\",\"\",IF(J32=12,IF(OR(J28=2012,J28=2016,J28=2020,J28=2024,J28=2028,J28=2032,J28=2036,J28=2040),366,365),ROUND(30.4166*J32,0))),\"\")","v":""},"","","","","","","","","",{"$f":"IFERROR(IF(T32=12,IF(OR(T28=2012,T28=2016,T28=2020,T28=2024,T28=2028,T28=2032,T28=2036,T28=2040),366,365),ROUND(30.4166*T32,0)),\"\")","v":""},"","","","","",{"$f":"IFERROR(IF(Z32=12,IF(OR(Z28=2012,Z28=2016,Z28=2020,Z28=2024,Z28=2028,Z28=2032,Z28=2036,Z28=2040),366,365),ROUND(30.4166*Z32,0)),\"\")","v":""},""]
[null,"Liczba miesięcy",null,null,null,null,12,12,12,{"$f":"IF(Rok_n=\"\",\"\",IF(ISBLANK(DaneBiezace),\"\",IF((MONTH(DaneBiezace)-MONTH(C12))<0,((MONTH(DaneBiezace)-MONTH(C12))+1)+12,(MONTH(DaneBiezace)-MONTH(C12))+1)))","v":""},{"$f":"IF(ISNUMBER(K28),12,\"\")","v":""},{"$f":"IF(ISNUMBER(L28),12,\"\")","v":""},"","","","","","","",{"$f":"IF(ISNUMBER(T28),12,\"\")","v":""},"","","","","",{"$f":"IF(ISNUMBER(Z28),12,\"\")","v":""},""]
[]
[null,"Stopa dyskonta"]
[null,"Współczynnik dyskonta",null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(WACC),\"n/d\",IF(LataProjekcji<=Koniec,(1/(1+WACC)^K27),0))","v":"n/d"},"n/d","n/d","n/d","n/d","n/d","n/d","n/d","n/d","n/d","n/d","n/d","n/d",{"$f":"IF(ISBLANK(WACC),\"n/d\",IF(LataProjekcji<=Koniec,(1/(1+WACC)^X27),0))","v":"n/d"},{"$f":"IF(ISBLANK(WACC),\"n/d\",IF(LataProjekcji<=Koniec,(1/(1+WACC)^Y27),0))","v":"n/d"},{"$f":"IF(ISBLANK(WACC),\"n/d\",IF(LataProjekcji<=Koniec,(1/(1+WACC)^Z27),0))","v":"n/d"},{"$f":"IF(ISBLANK(WACC),\"n/d\",IF(LataProjekcji<=Koniec,(1/(1+WACC)^AA27),0))","v":"n/d"}]
[]
[null,"Stopa podatku dochodowego"]
[]
[null,"ZUS jako % płac"]
[]
[]
[null,"Kapitał pracujący (dla Projektu)"]
[null,"  Rotacja należności","dni"]
[null,"  Rotacja zapasów","dni"]
[null,"  Rotacja zobowiązań","dni"]
[]
[null,"Stawki amortyzacji"]
[null,"  koszty zakończonych prac rozwojowych","%",null,null,null,null,null,null,{"$f":"B194","v":"koszty zakończonych prac rozwojowych"}]
[null,"  wartość firmy","%",null,null,null,null,null,null,{"$f":"B195","v":"wartość firmy"}]
[null,"  inne wartości niematerialne i prawne","%",null,null,null,null,null,null,"inne wartości niematerialne i prawne"]
[null,"  grunty (w tym prawo użytkowania wieczystego gruntu) ","%",null,null,null,null,null,null,"grunty"]
[null,"  budynki i budowle ","%",null,null,null,null,null,null,"budynki i budowle"]
[null,"  urządzenia techniczne i maszyny ","%",null,null,null,null,null,null,"urządzenia techniczne i maszyny"]
[null,"  środki transportu ","%",null,null,null,null,null,null,"środki transportu"]
[null,"  inne środki trwałe ","%",null,null,null,null,null,null,"inne środki trwałe"]
[]
[]
[null,"Finansowanie"]
[null,"  Koszt pożyczek od udziałowców","%"]
[null,"  Koszt kredytów krótkoterminowych","%"]
[null,"  Koszt kredytów długoterminowych","%"]
[null,"  Przychody z tytułu oprocentowania środków pieniężnych","%"]
[null,"  Przychody z tytułu oprocentowania depozytów","%"]
[]
[]
[]
[null,"Komentarz"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"poniżej wiersz z latami prognozy potrzebny do formatowania warunkowego w wierszu 26"]
[null,"Maksymalny okres realizacji Projektu",{"$f":"IF(ISBLANK(C16),0,C17-C16+1)","v":0},null,null,null,{"$f":"G28","v":0},{"$f":"H28","v":0},0,{"$f":"YEAR(J28)","v":{"$error":"#VALUE!"}},"Uzupełnij dane","","","","","","","","","","","","",{"$f":"X28","v":""},{"$f":"Y28","v":""},{"$f":"Z28","v":""},""]
[null,"Okres realizacji Projektu (lata)",{"$f":"IF(OR(ISBLANK(Poczatek),ISBLANK(Koniec_Projekt)),0,Koniec_Projekt-Poczatek+1)","v":0},null,null,null,{"$f":"MID(G29,1,1)","v":"n"},{"$f":"MID(H29,1,1)","v":"n"},"n","n","","","","","","","","","","","","","",{"$f":"MID(X29,1,1)","v":""},{"$f":"MID(Y29,1,1)","v":""},{"$f":"MID(Z29,1,1)","v":""},""]
[]
[]
[]
[null,"PrzedRealizacją",1,{"$f":"IF(ISTEXT(J28),I28+1,IF(RokObrotowyPoczatek-DaneBiezace=1,I28+2,IF($C$16<=YEAR(DaneBiezace),0,YEAR(DaneBiezace))))","v":1},null,{"$f":"IF(D131=D143,\"r1\",\"pr1\")","v":"pr1"}]
[null,null,2,{"$f":"IF(OR(($C$16<=(D131+1)),(D131=0)),0,(D131+1))","v":0},null,"pr2"]
[null,null,3,0,null,"pr3"]
[null,null,4,0,null,"pr4"]
[null,null,5,0,null,"pr5"]
[null,null,6,0,null,"pr6"]
[null,null,7,0,null,"pr7"]
[null,null,8,0,null,"pr8"]
[null,null,9,0,null,"pr9"]
[]
[]
[]
[null,"Realizacja",1,{"$f":"IF(C143>$C$127,0,$C$16+C143-1)","v":0},null,"r1"]
[null,null,2,0,null,"r2"]
[null,null,3,0,null,"r3"]
[null,null,4,0,null,"r4"]
[null,null,5,0,null,"r5"]
[null,null,6,0,null,"r6"]
[null,null,7,0,null,"r7"]
[null,null,8,0,null,"r8"]
[null,null,9,0,null,"r9"]
[]
[]
[null,"Trwałość",1]
[null,null,2]
[null,null,3]
[null,null,4]
[null,null,5]
[]
[]
[null,"Po trwałości",0,{"$f":"YEAR(RokObrotowyPoczatek)","v":1900},null,"p0"]
[null,null,1,{"$f":"D161+1","v":1901},null,"p1"]
[null,null,2,{"$f":"D162+1","v":1902},null,"p2"]
[null,null,3,1903,null,"p3"]
[null,null,4,1904,null,"p4"]
[null,null,5,1905,null,"p5"]
[null,null,6,1906,null,"p6"]
[null,null,7,1907,null,"p7"]
[null,null,8,1908,null,"p8"]
[null,null,9,1909,null,"p9"]
[null,null,10,1910,null,"p10"]
[null,null,11,1911,null,"p11"]
[null,null,12,1912,null,"p12"]
[null,null,13,1913,null,"p13"]
[null,null,14,1914,null,"p14"]
[null,null,15,1915,null,"p15"]
[]
[]
[]
[]
[null,"MŚP",true,null,null,null,null,"<--tutaj było odwołanie do wielkości MŚP z arkusza \"Dane podmiotu\". Zostawiony warunek FAŁSZ, żeby prawidłowo obliczały się wskaźniki w arkuszu Ocena Kondycji Finansowej"]
[]
[null,"czy rok realizacji nie jest wcześniejszy niż bieżący okres",{"$f":"IF(AND((C16>=YEAR(C12)),(C16<=$C$17)),1,0)","v":0}]
[null,"Okres realizacji projektu",{"$f":"IF(C126=0,0,IF(C127=0,0,IF(C127>C126,0,1)))","v":0}]
[null,"Start projektu",{"$f":"DATE(Poczatek,D16,1)","v":{"$error":"#NUM!"}}]
[null,"Koniec projektu",{"$f":"EOMONTH(DATE(Koniec_Projekt,D18,1),0)","v":{"$error":"#NUM!"}}]
[null,"Początek danych do środków trwałych w budowie",{"$f":"DaneBiezace+1","v":"1900-01-01"}]
[null,"Koniec danych do środków trwałych w budowie",{"$f":"EOMONTH(DATE(Koniec,12,1),0)","v":{"$error":"#VALUE!"}}]
[null,"Koniec prac rozwojowych",{"$f":"EOMONTH(DATE(C24,D24,1),0)","v":{"$error":"#NUM!"}}]
[null,"Warunek dla miesiąca zakończenia prac rozwojowych:"]
[null,"  min",1]
[null,"  max",{"$f":"IF(AND(Modul_badawczo_rozwojowy=tak,Koniec_PR<Koniec_Projekt),12,IF(AND(Modul_badawczo_rozwojowy=tak,Koniec_PR=Koniec_Projekt),D18,\"\"))","v":""}]
[]
[null,"koszty zakończonych prac rozwojowych"]
[null,"wartość firmy"]
[null,"inne wartości niematerialne i prawne"]
[null,"grunty"]
[null,"budynki i budowle"]
[null,"urządzenia techniczne i maszyny"]
[null,"środki transportu"]
[null,"inne środki trwałe"]
[]
[null,"nowy"]
[null,"przeniesiony"]
[]
[]
[null,"Rodzaj podmiotu",{"$f":"Firma","v":0}]
[null,{"$f":"'Dane podmiotu'!G10","v":0},{"$f":"IF(B208=\"Przedsiębiorstwo/NGO\",\"[CK] \",IF(B208=\"Organizacja badawcza\",\"[OB] \",\"[…]\"))","v":"[…]"}]
[null,{"$f":"'Dane podmiotu'!G11","v":0},{"$f":"IF(B209=\"tak\",\"[Lider] \",IF(B209=\"nie\",C208,\"[…]\"))","v":"[…]"}]
[null,null,{"$f":"IF(B209=\"tak\",C209&C207,IF(B209=\"nie\",C209&C207,\"[…] \"))","v":"[…] "}]

{"sheet":"Sprawozdania finansowe","index":2,"n_rows":199,"n_cols":6,"rows_kept":199,"cut":false,"hidden":false,"merged":[[1,1,2,5]]}
[]
[null,{"$f":"Założenia!B2","v":"Wstaw nazwę podmiotu oraz tytuł projektu w zakładce Dane podmiotu"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Bilans (w tys. PLN)",{"$f":"Założenia!G28","v":0},{"$f":"Założenia!H28","v":0},{"$f":"Założenia!I28","v":0},{"$f":"Założenia!J28","v":""}]
[]
[null,"A. Aktywa trwałe",{"$f":"ROUND(C14+C19+C28+C31+C46,0)","v":0},{"$f":"ROUND(D14+D19+D28+D31+D46,0)","v":0},{"$f":"ROUND(E14+E19+E28+E31+E46,0)","v":0},{"$f":"ROUND(F14+F19+F28+F31+F46,0)","v":0}]
[null,"I. Wartości niematerialne i prawne",{"$f":"ROUND(SUM(C15:C18),0)","v":0},{"$f":"ROUND(SUM(D15:D18),0)","v":0},{"$f":"ROUND(SUM(E15:E18),0)","v":0},{"$f":"ROUND(SUM(F15:F18),0)","v":0}]
[null,"1. Koszty zakończonych prac rozwojowych"]
[null,"2. Wartość firmy"]
[null,"3. Inne wartości niematerialne i prawne"]
[null,"4. Zaliczki na wartości niematerialne i prawne"]
[null,"II. Rzeczowe aktywa trwałe",{"$f":"ROUND(C20+C26+C27,0)","v":0},{"$f":"ROUND(D20+D26+D27,0)","v":0},{"$f":"ROUND(E20+E26+E27,0)","v":0},{"$f":"ROUND(F20+F26+F27,0)","v":0}]
[null,"1. Środki trwałe",{"$f":"ROUND(SUM(C21:C25),0)","v":0},{"$f":"ROUND(SUM(D21:D25),0)","v":0},{"$f":"ROUND(SUM(E21:E25),0)","v":0},{"$f":"ROUND(SUM(F21:F25),0)","v":0}]
[null," a) grunty (w tym prawo użytk. wiecz. gruntu)"]
[null," b) budynki, lokale i obiekty inż. lądowej i wodnej"]
[null," c) urządzenia techniczne i maszyny"]
[null," d) środki transportu"]
[null," e) inne środki trwałe"]
[null,"2. Środki trwałe w budowie"]
[null,"3. Zaliczki na środki trwałe w budowie"]
[null,"III. Należności długoterminowe",{"$f":"ROUND(C29+C30,0)","v":0},{"$f":"ROUND(D29+D30,0)","v":0},{"$f":"ROUND(E29+E30,0)","v":0},{"$f":"ROUND(F29+F30,0)","v":0}]
[null,"1. Od jednostek powiązanych"]
[null,"2. Od pozostałych jednostek"]
[null,"IV. Inwestycje długoterminowe",{"$f":"ROUND(C32+C33+C34+C45,0)","v":0},{"$f":"ROUND(D32+D33+D34+D45,0)","v":0},{"$f":"ROUND(E32+E33+E34+E45,0)","v":0},{"$f":"ROUND(F32+F33+F34+F45,0)","v":0}]
[null,"1. Nieruchomości"]
[null,"2. Wartości niematerialne i prawne"]
[null,"3. Długoterminowe aktywa finansowe",{"$f":"ROUND(C35+C40,0)","v":0},{"$f":"ROUND(D35+D40,0)","v":0},{"$f":"ROUND(E35+E40,0)","v":0},{"$f":"ROUND(F35+F40,0)","v":0}]
[null," a) w jednostkach powiązanych",{"$f":"ROUND(SUM(C36:C39),0)","v":0},{"$f":"ROUND(SUM(D36:D39),0)","v":0},{"$f":"ROUND(SUM(E36:E39),0)","v":0},{"$f":"ROUND(SUM(F36:F39),0)","v":0}]
[null,"    - udziały lub akcje"]
[null,"    - inne papiery wartościowe"]
[null,"    - udzielone pożyczki"]
[null,"    - inne długoterminowe aktywa finansowe"]
[null," b) w pozostałych jednostkach",{"$f":"ROUND(SUM(C41:C44),0)","v":0},{"$f":"ROUND(SUM(D41:D44),0)","v":0},{"$f":"ROUND(SUM(E41:E44),0)","v":0},{"$f":"ROUND(SUM(F41:F44),0)","v":0}]
[null,"    - udziały lub akcje"]
[null,"    - inne papiery wartościowe"]
[null,"    - udzielone pożyczki"]
[null,"    - inne długoterminowe aktywa finansowe"]
[null,"4. Inne inwestycje długoterminowe"]
[null,"V. Długoterminowe rozliczenia międzyokresowe",{"$f":"ROUND(SUM(C47:C48),0)","v":0},{"$f":"ROUND(SUM(D47:D48),0)","v":0},{"$f":"ROUND(SUM(E47:E48),0)","v":0},{"$f":"ROUND(SUM(F47:F48),0)","v":0}]
[null,"1. Aktywa z tytułu odroczonego pod. dochodowego"]
[null,"2. Inne rozliczenia międzyokresowe"]
[null,"B. Aktywa obrotowe",{"$f":"ROUND(C50+C56+C69+C86,0)","v":0},{"$f":"ROUND(D50+D56+D69+D86,0)","v":0},{"$f":"ROUND(E50+E56+E69+E86,0)","v":0},{"$f":"ROUND(F50+F56+F69+F86,0)","v":0}]
[null,"I. Zapasy",{"$f":"ROUND(SUM(C51:C55),0)","v":0},{"$f":"ROUND(SUM(D51:D55),0)","v":0},{"$f":"ROUND(SUM(E51:E55),0)","v":0},{"$f":"ROUND(SUM(F51:F55),0)","v":0}]
[null,"1. Materiały"]
[null,"2. Półprodukty i produkty w toku"]
[null,"3. Produkty gotowe"]
[null,"4. Towary"]
[null,"5. Zaliczki na dostawy"]
[null,"II. Należności krótkoterminowe",{"$f":"ROUND(C57+C62,0)","v":0},{"$f":"ROUND(D57+D62,0)","v":0},{"$f":"ROUND(E57+E62,0)","v":0},{"$f":"ROUND(F57+F62,0)","v":0}]
[null,"1. Należności od jednostek powiązanych",{"$f":"ROUND(C58+C61,0)","v":0},{"$f":"ROUND(D58+D61,0)","v":0},{"$f":"ROUND(E58+E61,0)","v":0},{"$f":"ROUND(F58+F61,0)","v":0}]
[null," a) z tytułu dostaw i usług o okresie spłaty",{"$f":"ROUND(SUM(C59:C60),0)","v":0},{"$f":"ROUND(SUM(D59:D60),0)","v":0},{"$f":"ROUND(SUM(E59:E60),0)","v":0},{"$f":"ROUND(SUM(F59:F60),0)","v":0}]
[null,"    - do 12 miesięcy"]
[null,"    - powyżej 12 miesięcy"]
[null," b) inne"]
[null,"2. Należności od pozostałych jednostek",{"$f":"ROUND(C63+C66+C67+C68,0)","v":0},{"$f":"ROUND(D63+D66+D67+D68,0)","v":0},{"$f":"ROUND(E63+E66+E67+E68,0)","v":0},{"$f":"ROUND(F63+F66+F67+F68,0)","v":0}]
[null," a) z tytułu dostaw i usług o okresie spłaty",{"$f":"ROUND(SUM(C64:C65),0)","v":0},{"$f":"ROUND(SUM(D64:D65),0)","v":0},{"$f":"ROUND(SUM(E64:E65),0)","v":0},{"$f":"ROUND(SUM(F64:F65),0)","v":0}]
[null,"    - do 12 miesięcy"]
[null,"    - powyżej 12 miesięcy"]
[null," b) z tytułu podatków, dotacji, ceł, ubezp.społ i zdrowotnych oraz innych świadczeń"]
[null," c) inne"]
[null," d) dochodzone na drodze sądowej"]
[null,"III. Inwestycje krótkoterminowe",{"$f":"ROUND(C70+C85,0)","v":0},{"$f":"ROUND(D70+D85,0)","v":0},{"$f":"ROUND(E70+E85,0)","v":0},{"$f":"ROUND(F70+F85,0)","v":0}]
[null,"1. Krótkoterminowe aktywa finansowe",{"$f":"ROUND(C71+C76+C81,0)","v":0},{"$f":"ROUND(D71+D76+D81,0)","v":0},{"$f":"ROUND(E71+E76+E81,0)","v":0},{"$f":"ROUND(F71+F76+F81,0)","v":0}]
[null," a) w jednostkach powiązanych",{"$f":"ROUND(SUM(C72:C75),0)","v":0},{"$f":"ROUND(SUM(D72:D75),0)","v":0},{"$f":"ROUND(SUM(E72:E75),0)","v":0},{"$f":"ROUND(SUM(F72:F75),0)","v":0}]
[null,"    - udziały lub akcje"]
[null,"    - inne papiery wartościowe"]
[null,"    - udzielone pożyczki"]
[null,"    - inne krótkoterminowe aktywa finansowe"]
[null," b) w pozostałych jednostkach",{"$f":"ROUND(SUM(C77:C80),0)","v":0},{"$f":"ROUND(SUM(D77:D80),0)","v":0},{"$f":"ROUND(SUM(E77:E80),0)","v":0},{"$f":"ROUND(SUM(F77:F80),0)","v":0}]
[null,"    - udziały lub akcje"]
[null,"    - inne papiery wartościowe"]
[null,"    - udzielone pożyczki"]
[null,"    - inne krótkoterminowe aktywa finansowe"]
[null," c) środki pieniężne i inne aktywa pieniężne",{"$f":"ROUND(SUM(C82:C84),0)","v":0},{"$f":"ROUND(SUM(D82:D84),0)","v":0},{"$f":"ROUND(SUM(E82:E84),0)","v":0},{"$f":"ROUND(SUM(F82:F84),0)","v":0}]
[null,"    - środki pieniężne w kasie i na rachunkach"]
[null,"    - inne środki pieniężne"]
[null,"    - inne aktywa pieniężne"]
[null,"2. Inne inwestycje krótkoterminowe"]
[null,"IV. Krótkoterminowe rozliczenia międzyokresowe"]
[null,"Aktywa razem",{"$f":"ROUND(C13+C49,0)","v":0},{"$f":"ROUND(D13+D49,0)","v":0},{"$f":"ROUND(E13+E49,0)","v":0},{"$f":"ROUND(F13+F49,0)","v":0}]
[]
[]
[]
[]
[null,"Aktywa - Pasywa: jeżeli 0 to OK",{"$f":"IF(C144=C87,\"OK\",C87-C144)","v":"OK"},{"$f":"IF(D144=D87,\"OK\",D87-D144)","v":"OK"},{"$f":"IF(E144=E87,\"OK\",E87-E144)","v":"OK"},{"$f":"IF(F144=F87,\"OK\",F87-F144)","v":"OK"}]
[null,"Bilans (w tys. PLN)",{"$f":"C11","v":0},{"$f":"D11","v":0},{"$f":"E11","v":0},{"$f":"F11","v":""}]
[null,"A. Kapitał (fundusz) własny",{"$f":"ROUND(SUM(C95:C103),0)","v":0},{"$f":"ROUND(SUM(D95:D103),0)","v":0},{"$f":"ROUND(SUM(E95:E103),0)","v":0},{"$f":"ROUND(SUM(F95:F103),0)","v":0}]
[null,"I. Kapitał (fundusz) podstawowy"]
[null,"II. Należne wpłaty na kapitał podstawowy (wielkość ujemna)"]
[null,"III. Udziały (akcje) własne (wielkość ujemna)"]
[null,"IV. Kapitał (fundusz) zapasowy"]
[null,"V. Kapitał (fundusz) z aktualizacji wyceny"]
[null,"VI. Pozostałe kapitały (fundusze) rezerwowe"]
[null,"VII. Zysk (strata) z lat ubiegłych"]
[null,"VIII. Zysk (strata) netto",{"$f":"ROUND(C197,0)","v":0},{"$f":"ROUND(D197,0)","v":0},{"$f":"ROUND(E197,0)","v":0},{"$f":"ROUND(F197,0)","v":0}]
[null,"IX. Odpisy z zysku netto w ciągu roku obrotowego (wielkość ujemna)"]
[null,"B. Zobowiązania i rezerwy na zobowiązania",{"$f":"ROUND(C105+C113+C120+C139,0)","v":0},{"$f":"ROUND(D105+D113+D120+D139,0)","v":0},{"$f":"ROUND(E105+E113+E120+E139,0)","v":0},{"$f":"ROUND(F105+F113+F120+F139,0)","v":0}]
[null,"I. Rezerwy na zobowiązania",{"$f":"ROUND(C106+C107+C110,0)","v":0},{"$f":"ROUND(D106+D107+D110,0)","v":0},{"$f":"ROUND(E106+E107+E110,0)","v":0},{"$f":"ROUND(F106+F107+F110,0)","v":0}]
[null,"1. Rezerwa z tytułu odroczonego pod. doch."]
[null,"2. Rezerwa na świadczenia emerytalne i podobne",{"$f":"ROUND(C108+C109,0)","v":0},{"$f":"ROUND(D108+D109,0)","v":0},{"$f":"ROUND(E108+E109,0)","v":0},{"$f":"ROUND(F108+F109,0)","v":0}]
[null,"    - długoterminowa"]
[null,"    - krótkoterminowa"]
[null,"3. Pozostałe rezerwy",{"$f":"ROUND(C111+C112,0)","v":0},{"$f":"ROUND(D111+D112,0)","v":0},{"$f":"ROUND(E111+E112,0)","v":0},{"$f":"ROUND(F111+F112,0)","v":0}]
[null,"    - długoterminowe"]
[null,"    - krótkoterminowe"]
[null,"II. Zobowiązania długoterminowe",{"$f":"ROUND(C114+C115,0)","v":0},{"$f":"ROUND(D114+D115,0)","v":0},{"$f":"ROUND(E114+E115,0)","v":0},{"$f":"ROUND(F114+F115,0)","v":0}]
[null,"1. Wobec jednostek powiązanych"]
[null,"2. Wobec pozostałych jednostek",{"$f":"ROUND(SUM(C116:C119),0)","v":0},{"$f":"ROUND(SUM(D116:D119),0)","v":0},{"$f":"ROUND(SUM(E116:E119),0)","v":0},{"$f":"ROUND(SUM(F116:F119),0)","v":0}]
[null," a) kredyty i pożyczki"]
[null," b) z tytułu emisji dłużnych papierów wart."]
[null," c) inne zobowiązania finansowe"]
[null," d) inne"]
[null,"III. Zobowiązania krótkoterminowe",{"$f":"ROUND(C121+C126+C138,0)","v":0},{"$f":"ROUND(D121+D126+D138,0)","v":0},{"$f":"ROUND(E121+E126+E138,0)","v":0},{"$f":"ROUND(F121+F126+F138,0)","v":0}]
[null,"1. Wobec jednostek powiązanych",{"$f":"ROUND(C122+C125,0)","v":0},{"$f":"ROUND(D122+D125,0)","v":0},{"$f":"ROUND(E122+E125,0)","v":0},{"$f":"ROUND(F122+F125,0)","v":0}]
[null," a) z tytułu dostaw i usług o okresie wymagalności",{"$f":"ROUND(C123+C124,0)","v":0},{"$f":"ROUND(D123+D124,0)","v":0},{"$f":"ROUND(E123+E124,0)","v":0},{"$f":"ROUND(F123+F124,0)","v":0}]
[null,"    - do 12 miesięcy"]
[null,"    - powyżej 12 miesięcy"]
[null," b) inne"]
[null,"2. Wobec pozostałych jednostek",{"$f":"ROUND(C127+C128+C129+C130+C133+C134+C135+C136+C137,0)","v":0},{"$f":"ROUND(D127+D128+D129+D130+D133+D134+D135+D136+D137,0)","v":0},{"$f":"ROUND(E127+E128+E129+E130+E133+E134+E135+E136+E137,0)","v":0},{"$f":"ROUND(F127+F128+F129+F130+F133+F134+F135+F136+F137,0)","v":0}]
[null," a) kredyty i pożyczki"]
[null," b) z tytułu emisji dłużnych papierów wart."]
[null," c) inne zobowiązania finansowe"]
[null," d) z tytułu dostaw i usług o okresie wymagalności",{"$f":"ROUND(C131+C132,0)","v":0},{"$f":"ROUND(D131+D132,0)","v":0},{"$f":"ROUND(E131+E132,0)","v":0},{"$f":"ROUND(F131+F132,0)","v":0}]
[null,"    - do 12 miesięcy"]
[null,"    - powyżej 12 miesięcy"]
[null," e) zaliczki otrzymane na dostawy"]
[null," f) zobowiązania wekslowe"]
[null," g) z tytułu podatków, ceł, ubezp. i innych świadczeń"]
[null," h) z tytułu wynagrodzeń"]
[null," i) inne"]
[null,"3. Fundusze specjalne"]
[null,"IV. Rozliczenia międzyokresowe",{"$f":"ROUND(C140+C141,0)","v":0},{"$f":"ROUND(D140+D141,0)","v":0},{"$f":"ROUND(E140+E141,0)","v":0},{"$f":"ROUND(F140+F141,0)","v":0}]
[null,"1. Ujemna wartość firmy"]
[null,"2. Inne rozliczenia międzyokresowe",{"$f":"ROUND(C142+C143,0)","v":0},{"$f":"ROUND(D142+D143,0)","v":0},{"$f":"ROUND(E142+E143,0)","v":0},{"$f":"ROUND(F142+F143,0)","v":0}]
[null,"    - długoterminowe"]
[null,"    - krótkoterminowe"]
[null,"Pasywa razem",{"$f":"ROUND(C104+C94,0)","v":0},{"$f":"ROUND(D104+D94,0)","v":0},{"$f":"ROUND(E104+E94,0)","v":0},{"$f":"ROUND(F104+F94,0)","v":0}]
[]
[null,"Aktywa - Pasywa: jeżeli 0 to OK",{"$f":"IF(C144=C87,\"OK\",C87-C144)","v":"OK"},{"$f":"IF(D144=D87,\"OK\",D87-D144)","v":"OK"},{"$f":"IF(E144=E87,\"OK\",E87-E144)","v":"OK"},{"$f":"IF(F144=F87,\"OK\",F87-F144)","v":"OK"}]
[]
[]
[null,"Rachunek zysków i strat (w tys. PLN)",{"$f":"C11","v":0},{"$f":"D11","v":0},{"$f":"E11","v":0},{"$f":"F11","v":""}]
[null,"A. Przychody netto ze sprzedaży i zrównane z nimi, w tym",{"$f":"ROUND(C152+C153+C154+C155,0)","v":0},{"$f":"ROUND(D152+D153+D154+D155,0)","v":0},{"$f":"ROUND(E152+E153+E154+E155,0)","v":0},{"$f":"ROUND(F152+F153+F154+F155,0)","v":0}]
[null,"    - od jednostek powiązanych"]
[null,"I. Przychody netto ze sprzedaży produktów"]
[null,"II. Zmiana stanu produktów (zwiększenie - wartość dodatnia, zmniejszenie - wartość ujemna)"]
[null,"III. Koszt wytworzenia produktów na własne potrzeby jednostki"]
[null,"IV. Przychody netto ze sprzedaży towarów i materiałów"]
[null,"B. Koszty działalności operacyjnej",{"$f":"ROUND(SUM(C157:C165)-C161,0)","v":0},{"$f":"ROUND(SUM(D157:D165)-D161,0)","v":0},{"$f":"ROUND(SUM(E157:E165)-E161,0)","v":0},{"$f":"ROUND(SUM(F157:F165)-F161,0)","v":0}]
[null,"I. Amortyzacja"]
[null,"II. Zużycie materiałów i energii"]
[null,"III. Usługi obce"]
[null,"IV. Podatki i opłaty, w tym"]
[null,"    - podatek akcyzowy"]
[null,"V. Wynagrodzenia"]
[null,"VI. Ubezpieczenia społeczne i inne świadczenia"]
[null,"VII. Pozostałe koszty rodzajowe"]
[null,"VIII. Wartość sprzedanych towarów i materiałów"]
[null,"C. Zysk (strata) ze sprzedaży (A-B)",{"$f":"ROUND(C150-C156,0)","v":0},{"$f":"ROUND(D150-D156,0)","v":0},{"$f":"ROUND(E150-E156,0)","v":0},{"$f":"ROUND(F150-F156,0)","v":0}]
[null,"D. Pozostałe przychody operacyjne",{"$f":"ROUND(SUM(C168:C170),0)","v":0},{"$f":"ROUND(SUM(D168:D170),0)","v":0},{"$f":"ROUND(SUM(E168:E170),0)","v":0},{"$f":"ROUND(SUM(F168:F170),0)","v":0}]
[null,"I. Zysk ze zbycia niefinansowych aktywów trwałych"]
[null,"II. Dotacje"]
[null,"III. Inne przychody operacyjne"]
[null,"E. Pozostałe koszty operacyjne",{"$f":"ROUND(SUM(C172:C174),0)","v":0},{"$f":"ROUND(SUM(D172:D174),0)","v":0},{"$f":"ROUND(SUM(E172:E174),0)","v":0},{"$f":"ROUND(SUM(F172:F174),0)","v":0}]
[null,"I. Strata ze zbycia niefinansowych aktywów trwałych"]
[null,"II. Aktualizacja wartości aktywów niefinansowych"]
[null,"III. Inne koszty operacyjne"]
[null,"F. Zysk (strata) z działalności operacyjnej (C+D-E)",{"$f":"ROUND(C166+C167-C171,0)","v":0},{"$f":"ROUND(D166+D167-D171,0)","v":0},{"$f":"ROUND(E166+E167-E171,0)","v":0},{"$f":"ROUND(F166+F167-F171,0)","v":0}]
[null,"G. Przychody finansowe",{"$f":"ROUND(C177+C179+C181+C182+C183,0)","v":0},{"$f":"ROUND(D177+D179+D181+D182+D183,0)","v":0},{"$f":"ROUND(E177+E179+E181+E182+E183,0)","v":0},{"$f":"ROUND(F177+F179+F181+F182+F183,0)","v":0}]
[null,"I. Dywidendy i udziały w zyskach, w tym"]
[null,"    - od jednostek powiązanych"]
[null,"II. Odsetki, w tym"]
[null,"    - od jednostek powiązanych"]
[null,"III. Zysk ze zbycia inwestycji"]
[null,"IV. Aktualizacja wartości inwestycji"]
[null,"V. Inne"]
[null,"H. Koszty finansowe",{"$f":"ROUND(SUM(C185:C189)-C186,0)","v":0},{"$f":"ROUND(SUM(D185:D189)-D186,0)","v":0},{"$f":"ROUND(SUM(E185:E189)-E186,0)","v":0},{"$f":"ROUND(SUM(F185:F189)-F186,0)","v":0}]
[null,"I. Odsetki, w tym"]
[null,"    - od jednostek powiązanych"]
[null,"II. Strata ze zbycia inwestycji"]
[null,"III. Aktualizacja wartości inwestycji"]
[null,"IV. Inne"]
[null,"I. Zysk (strata) z działalności gospodarczej (F+G-H)",{"$f":"ROUND(C175+C176-C184,0)","v":0},{"$f":"ROUND(D175+D176-D184,0)","v":0},{"$f":"ROUND(E175+E176-E184,0)","v":0},{"$f":"ROUND(F175+F176-F184,0)","v":0}]
[null,"J. Wynik zdarzeń nadzwyczajnych (J.I. - J.II.)",{"$f":"ROUND(C192-C193,0)","v":0},{"$f":"ROUND(D192-D193,0)","v":0},{"$f":"ROUND(E192-E193,0)","v":0},{"$f":"ROUND(F192-F193,0)","v":0}]
[null,"I. Zyski nadzwyczajne"]
[null,"II. Straty nadzwyczajne"]
[null,"K. Zysk (strata) brutto (I+J)",{"$f":"ROUND(C190+C191,0)","v":0},{"$f":"ROUND(D190+D191,0)","v":0},{"$f":"ROUND(E190+E191,0)","v":0},{"$f":"ROUND(F190+F191,0)","v":0}]
[null,"L. Podatek dochodowy"]
[null,"M. Pozostałe obowiązkowe zmniejszenie zysku (zwiększenie straty)"]
[null,"N. Zysk (strata) netto (K-L-M)",{"$f":"ROUND(C194-C195-C196,0)","v":0},{"$f":"ROUND(D194-D195-D196,0)","v":0},{"$f":"ROUND(E194-E195-E196,0)","v":0},{"$f":"ROUND(F194-F195-F196,0)","v":0}]
[]
[null,null,{"$f":"C197=C102","v":true},{"$f":"D197=D102","v":true},{"$f":"E197=E102","v":true},{"$f":"F197=F102","v":true}]

{"sheet":"Przychody","index":3,"n_rows":251,"n_cols":27,"rows_kept":251,"cut":false,"hidden":false,"merged":[[1,1,2,26]]}
[]
[null,{"$f":"Założenia!B2","v":"Wstaw nazwę podmiotu oraz tytuł projektu w zakładce Dane podmiotu"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Założenia!K27","v":0},{"$f":"Założenia!L27","v":1},{"$f":"Założenia!M27","v":2},{"$f":"Założenia!N27","v":3},{"$f":"Założenia!O27","v":4},{"$f":"Założenia!P27","v":5},{"$f":"Założenia!Q27","v":6},{"$f":"Założenia!R27","v":7},{"$f":"Założenia!S27","v":8},{"$f":"Założenia!T27","v":9},{"$f":"Założenia!U27","v":10},{"$f":"Założenia!V27","v":11},{"$f":"Założenia!W27","v":12},{"$f":"Założenia!X27","v":13},{"$f":"Założenia!Y27","v":14},{"$f":"Założenia!Z27","v":15},{"$f":"Założenia!AA27","v":16}]
[null,"Działalność dotychczasowa (bez Projektu)",null,null,null,null,{"$f":"Założenia!G28","v":0},{"$f":"Założenia!H28","v":0},{"$f":"Założenia!I28","v":0},{"$f":"Założenia!J28","v":""},{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[]
[null,"Przychody netto ze sprzedaży produktów     Nazwa / Ilość produktów"]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[null,"Cena produktu"]
[{"$f":"IF(OR(A15=\"✅\",A15=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K21:AA21)),NOT(ISTEXT(Przychody!K21:AA21))),\"✅\",\"⛔\"),IF(A15=\"\",IF(AND(ISBLANK(Przychody!K21:AA21)),\"\",\"⛔\")))","v":""},{"$f":"IF(ISBLANK(B15),\"\",B15)","v":""}]
[{"$f":"IF(OR(A16=\"✅\",A16=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K22:AA22)),NOT(ISTEXT(Przychody!K22:AA22))),\"✅\",\"⛔\"),IF(A16=\"\",IF(AND(ISBLANK(Przychody!K22:AA22)),\"\",\"⛔\")))","v":""},{"$f":"IF(ISBLANK(B16),\"\",B16)","v":""}]
[{"$f":"IF(OR(A17=\"✅\",A17=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K23:AA23)),NOT(ISTEXT(Przychody!K23:AA23))),\"✅\",\"⛔\"),IF(A17=\"\",IF(AND(ISBLANK(Przychody!K23:AA23)),\"\",\"⛔\")))","v":""},{"$f":"IF(ISBLANK(B17),\"\",B17)","v":""}]
[{"$f":"IF(OR(A18=\"✅\",A18=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K24:AA24)),NOT(ISTEXT(Przychody!K24:AA24))),\"✅\",\"⛔\"),IF(A18=\"\",IF(AND(ISBLANK(Przychody!K24:AA24)),\"\",\"⛔\")))","v":""},{"$f":"IF(ISBLANK(B18),\"\",B18)","v":""}]
[{"$f":"IF(OR(A19=\"✅\",A19=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K25:AA25)),NOT(ISTEXT(Przychody!K25:AA25))),\"✅\",\"⛔\"),IF(A19=\"\",IF(AND(ISBLANK(Przychody!K25:AA25)),\"\",\"⛔\")))","v":""},{"$f":"IF(ISBLANK(B19),\"\",B19)","v":""}]
[null,"Wartość sprzedaży produktów"]
[{"$f":"IF(AND(A15=\"✅\",A21=\"✅\"),\"✅\",IF(AND(A15=\"\",A21=\"\"),\"\",\"⛔\"))","v":""},{"$f":"IF(ISBLANK(B21),\"\",B21)","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND(K21*K15,0),0)","v":0},{"$f":"IFERROR(ROUND(L21*L15,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(X21*X15,0),0)","v":0},0,{"$f":"IFERROR(ROUND(Z21*Z15,0),0)","v":0},0]
[{"$f":"IF(AND(A16=\"✅\",A22=\"✅\"),\"✅\",IF(AND(A16=\"\",A22=\"\"),\"\",\"⛔\"))","v":""},{"$f":"IF(ISBLANK(B22),\"\",B22)","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND(K22*K16,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(Z22*Z16,0),0)","v":0},0]
[{"$f":"IF(AND(A17=\"✅\",A23=\"✅\"),\"✅\",IF(AND(A17=\"\",A23=\"\"),\"\",\"⛔\"))","v":""},{"$f":"IF(ISBLANK(B23),\"\",B23)","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND(K23*K17,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(Z23*Z17,0),0)","v":0},0]
[{"$f":"IF(AND(A18=\"✅\",A24=\"✅\"),\"✅\",IF(AND(A18=\"\",A24=\"\"),\"\",\"⛔\"))","v":""},{"$f":"IF(ISBLANK(B24),\"\",B24)","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND(K24*K18,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(Z24*Z18,0),0)","v":0},0]
[{"$f":"IF(AND(A19=\"✅\",A25=\"✅\"),\"✅\",IF(AND(A19=\"\",A25=\"\"),\"\",\"⛔\"))","v":""},{"$f":"IF(ISBLANK(B25),\"\",B25)","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND(K25*K19,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(Z25*Z19,0),0)","v":0},0]
[null,"Razem Sprzedaż produktów",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(K27:K31),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(X27:X31),0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(Y27:Y31),0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(Z27:Z31),0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(AA27:AA31),0),0)","v":0}]
[]
[]
[null,"Zmiana stanu produktów ([+] zwiększenie / [-] zmiejszenie)",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[null,"Razem Zmiana stanu produktów",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(K36:K40),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(X36:X40),0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(Y36:Y40),0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(Z36:Z40),0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(AA36:AA40),0),0)","v":0}]
[]
[]
[null,"Koszt wytworzenia produktów na własne potrzeby jednostki",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[null,"Razem Koszt wytworzenia produktów na własne potrzeby jednostki",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(K45:K49),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(X45:X49),0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(Y45:Y49),0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(Z45:Z49),0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(AA45:AA49),0),0)","v":0}]
[]
[]
[null,"Przychody ze sprzedaży towarów i materiałów    Nazwa / Ilość towaru",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[null,"Cena za towar"]
[{"$f":"IF(OR(A54=\"✅\",A54=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K60:AA60)),NOT(ISTEXT(Przychody!K60:AA60))),\"✅\",\"⛔\"),IF(A54=\"\",IF(AND(ISBLANK(Przychody!K60:AA60)),\"\",\"⛔\")))","v":""},{"$f":"IF(ISBLANK(B54),\"\",B54)","v":""}]
[{"$f":"IF(OR(A55=\"✅\",A55=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K61:AA61)),NOT(ISTEXT(Przychody!K61:AA61))),\"✅\",\"⛔\"),IF(A55=\"\",IF(AND(ISBLANK(Przychody!K61:AA61)),\"\",\"⛔\")))","v":""},{"$f":"IF(ISBLANK(B55),\"\",B55)","v":""}]
[{"$f":"IF(OR(A56=\"✅\",A56=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K62:AA62)),NOT(ISTEXT(Przychody!K62:AA62))),\"✅\",\"⛔\"),IF(A56=\"\",IF(AND(ISBLANK(Przychody!K62:AA62)),\"\",\"⛔\")))","v":""},{"$f":"IF(ISBLANK(B56),\"\",B56)","v":""}]
[{"$f":"IF(OR(A57=\"✅\",A57=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K63:AA63)),NOT(ISTEXT(Przychody!K63:AA63))),\"✅\",\"⛔\"),IF(A57=\"\",IF(AND(ISBLANK(Przychody!K63:AA63)),\"\",\"⛔\")))","v":""},{"$f":"IF(ISBLANK(B57),\"\",B57)","v":""}]
[{"$f":"IF(OR(A58=\"✅\",A58=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K64:AA64)),NOT(ISTEXT(Przychody!K64:AA64))),\"✅\",\"⛔\"),IF(A58=\"\",IF(AND(ISBLANK(Przychody!K64:AA64)),\"\",\"⛔\")))","v":""},{"$f":"IF(ISBLANK(B58),\"\",B58)","v":""}]
[null,"Wartość sprzedaży towarów i materiałów"]
[{"$f":"IF(AND(A54=\"✅\",A60=\"✅\"),\"✅\",IF(AND(A54=\"\",A60=\"\"),\"\",\"⛔\"))","v":""},{"$f":"IF(ISBLANK(B60),\"\",B60)","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND(K60*K54,0),0)","v":0},{"$f":"IFERROR(ROUND(L60*L54,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(X60*X54,0),0)","v":0},0,{"$f":"IFERROR(ROUND(Z60*Z54,0),0)","v":0},0]
[{"$f":"IF(AND(A55=\"✅\",A61=\"✅\"),\"✅\",IF(AND(A55=\"\",A61=\"\"),\"\",\"⛔\"))","v":""},{"$f":"IF(ISBLANK(B61),\"\",B61)","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND(K61*K55,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(Z61*Z55,0),0)","v":0},0]
[{"$f":"IF(AND(A56=\"✅\",A62=\"✅\"),\"✅\",IF(AND(A56=\"\",A62=\"\"),\"\",\"⛔\"))","v":""},{"$f":"IF(ISBLANK(B62),\"\",B62)","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND(K62*K56,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(Z62*Z56,0),0)","v":0},0]
[{"$f":"IF(AND(A57=\"✅\",A63=\"✅\"),\"✅\",IF(AND(A57=\"\",A63=\"\"),\"\",\"⛔\"))","v":""},{"$f":"IF(ISBLANK(B63),\"\",B63)","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND(K63*K57,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(Z63*Z57,0),0)","v":0},0]
[{"$f":"IF(AND(A58=\"✅\",A64=\"✅\"),\"✅\",IF(AND(A58=\"\",A64=\"\"),\"\",\"⛔\"))","v":""},{"$f":"IF(ISBLANK(B64),\"\",B64)","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND(K64*K58,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(Z64*Z58,0),0)","v":0},0]
[null,"Razem Sprzedaż towarów i materiałów",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(K66:K70),0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(L66:L70),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(X66:X70),0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(Y66:Y70),0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(Z66:Z70),0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(AA66:AA70),0),0)","v":0}]
[]
[]
[null,"Wartość sprzedanych towarów i materiałów (Koszty operacyjne) / Ilość towaru",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[null,"Cena za towar"]
[{"$f":"IF(OR(A75=\"✅\",A75=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K81:AA81)),NOT(ISTEXT(Przychody!K81:AA81))),\"✅\",\"⛔\"),IF(A75=\"\",IF(AND(ISBLANK(Przychody!K81:AA81)),\"\",\"⛔\")))","v":""},{"$f":"IF(ISBLANK(B75),\"\",B75)","v":""}]
[{"$f":"IF(OR(A76=\"✅\",A76=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K82:AA82)),NOT(ISTEXT(Przychody!K82:AA82))),\"✅\",\"⛔\"),IF(A76=\"\",IF(AND(ISBLANK(Przychody!K82:AA82)),\"\",\"⛔\")))","v":""},{"$f":"IF(ISBLANK(B76),\"\",B76)","v":""}]
[{"$f":"IF(OR(A77=\"✅\",A77=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K83:AA83)),NOT(ISTEXT(Przychody!K83:AA83))),\"✅\",\"⛔\"),IF(A77=\"\",IF(AND(ISBLANK(Przychody!K83:AA83)),\"\",\"⛔\")))","v":""},{"$f":"IF(ISBLANK(B77),\"\",B77)","v":""}]
[{"$f":"IF(OR(A78=\"✅\",A78=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K84:AA84)),NOT(ISTEXT(Przychody!K84:AA84))),\"✅\",\"⛔\"),IF(A78=\"\",IF(AND(ISBLANK(Przychody!K84:AA84)),\"\",\"⛔\")))","v":""},{"$f":"IF(ISBLANK(B78),\"\",B78)","v":""}]
[{"$f":"IF(OR(A79=\"✅\",A79=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K85:AA85)),NOT(ISTEXT(Przychody!K85:AA85))),\"✅\",\"⛔\"),IF(A79=\"\",IF(AND(ISBLANK(Przychody!K85:AA85)),\"\",\"⛔\")))","v":""},{"$f":"IF(ISBLANK(B79),\"\",B79)","v":""}]
[null,"Wartość w cenie nabycia"]
[{"$f":"IF(AND(A75=\"✅\",A81=\"✅\"),\"✅\",IF(AND(A75=\"\",A81=\"\"),\"\",\"⛔\"))","v":""},{"$f":"IF(ISBLANK(B81),\"\",B81)","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND(K81*K75,0),0)","v":0},{"$f":"IFERROR(ROUND(L81*L75,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(X81*X75,0),0)","v":0},0,{"$f":"IFERROR(ROUND(Z81*Z75,0),0)","v":0},0]
[{"$f":"IF(AND(A76=\"✅\",A82=\"✅\"),\"✅\",IF(AND(A76=\"\",A82=\"\"),\"\",\"⛔\"))","v":""},{"$f":"IF(ISBLANK(B82),\"\",B82)","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND(K82*K76,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(Z82*Z76,0),0)","v":0},0]
[{"$f":"IF(AND(A77=\"✅\",A83=\"✅\"),\"✅\",IF(AND(A77=\"\",A83=\"\"),\"\",\"⛔\"))","v":""},{"$f":"IF(ISBLANK(B83),\"\",B83)","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND(K83*K77,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(Z83*Z77,0),0)","v":0},0]
[{"$f":"IF(AND(A78=\"✅\",A84=\"✅\"),\"✅\",IF(AND(A78=\"\",A84=\"\"),\"\",\"⛔\"))","v":""},{"$f":"IF(ISBLANK(B84),\"\",B84)","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND(K84*K78,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(Z84*Z78,0),0)","v":0},0]
[{"$f":"IF(AND(A79=\"✅\",A85=\"✅\"),\"✅\",IF(AND(A79=\"\",A85=\"\"),\"\",\"⛔\"))","v":""},{"$f":"IF(ISBLANK(B85),\"\",B85)","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND(K85*K79,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(Z85*Z79,0),0)","v":0},0]
[null,"Razem Wartość sprzedanych towarów i materiałów",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(K87:K91),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(X87:X91),0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(Y87:Y91),0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(Z87:Z91),0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(AA87:AA91),0),0)","v":0}]
[]
[]
[null,"Pozostałe przychody operacyjne",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[null,"Dotacje z lat poprzednich",null,null,null,null,null,null,null,null,{"$f":"ROUND('Rozliczenie dotacji'!K50,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!L50,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!M50,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!N50,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!O50,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!P50,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!Q50,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!R50,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!S50,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!T50,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!U50,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!V50,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!W50,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!X50,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!Y50,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!Z50,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!AA50,0)","v":0}]
[null,"Razem Pozostałe przychody operacyjne",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(K96:K100),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(X96:X100),0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(Y96:Y100),0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(Z96:Z100),0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(AA96:AA100),0),0)","v":0}]
[]
[]
[null,"Przychody finansowe",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"Przychody z tytułu oprocentowania środków pieniężnych",null,null,null,null,null,null,null,null,{"$f":"ROUND(Finansowanie!K29,0)","v":0},{"$f":"ROUND(Finansowanie!L29,0)","v":0},{"$f":"ROUND(Finansowanie!M29,0)","v":0},{"$f":"ROUND(Finansowanie!N29,0)","v":0},{"$f":"ROUND(Finansowanie!O29,0)","v":0},{"$f":"ROUND(Finansowanie!P29,0)","v":0},{"$f":"ROUND(Finansowanie!Q29,0)","v":0},{"$f":"ROUND(Finansowanie!R29,0)","v":0},{"$f":"ROUND(Finansowanie!S29,0)","v":0},{"$f":"ROUND(Finansowanie!T29,0)","v":0},{"$f":"ROUND(Finansowanie!U29,0)","v":0},{"$f":"ROUND(Finansowanie!V29,0)","v":0},{"$f":"ROUND(Finansowanie!W29,0)","v":0},{"$f":"ROUND(Finansowanie!X29,0)","v":0},{"$f":"ROUND(Finansowanie!Y29,0)","v":0},{"$f":"ROUND(Finansowanie!Z29,0)","v":0},{"$f":"ROUND(Finansowanie!AA29,0)","v":0}]
[null,"Przychody z tytułu oprocentowania depozytów bankowych",null,null,null,null,null,null,null,null,{"$f":"ROUND(Finansowanie!K38,2)","v":0},{"$f":"ROUND(Finansowanie!L38,2)","v":0},{"$f":"ROUND(Finansowanie!M38,2)","v":0},{"$f":"ROUND(Finansowanie!N38,2)","v":0},{"$f":"ROUND(Finansowanie!O38,2)","v":0},{"$f":"ROUND(Finansowanie!P38,2)","v":0},{"$f":"ROUND(Finansowanie!Q38,2)","v":0},{"$f":"ROUND(Finansowanie!R38,2)","v":0},{"$f":"ROUND(Finansowanie!S38,2)","v":0},{"$f":"ROUND(Finansowanie!T38,2)","v":0},{"$f":"ROUND(Finansowanie!U38,2)","v":0},{"$f":"ROUND(Finansowanie!V38,2)","v":0},{"$f":"ROUND(Finansowanie!W38,2)","v":0},{"$f":"ROUND(Finansowanie!X38,2)","v":0},{"$f":"ROUND(Finansowanie!Y38,2)","v":0},{"$f":"ROUND(Finansowanie!Z38,2)","v":0},{"$f":"ROUND(Finansowanie!AA38,2)","v":0}]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody","v":""}]
[null,"Razem Przychody finansowe",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(K105:K109),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(X105:X109),0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(Y105:Y109),0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(Z105:Z109),0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(AA105:AA109),0),0)","v":0}]
[]
[]
[null,"Podsumowanie",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"Sprzedaż produktów",null,null,null,null,null,null,null,null,{"$f":"ROUND(K32,0)","v":0},{"$f":"ROUND(L32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X32,0)","v":0},{"$f":"ROUND(Y32,0)","v":0},{"$f":"ROUND(Z32,0)","v":0},0]
[null,"Zmiana stanu produktów ([+] zwiększenie / [-] zmniejszenie)",null,null,null,null,null,null,null,null,{"$f":"ROUND(K41,0)","v":0},{"$f":"ROUND(L41,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X41,0)","v":0},{"$f":"ROUND(Y41,0)","v":0},{"$f":"ROUND(Z41,0)","v":0},0]
[null,"Koszt wytworzenia produktów na własne potrzeby jednostki",null,null,null,null,null,null,null,null,{"$f":"ROUND(K50,0)","v":0},{"$f":"ROUND(L50,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X50,0)","v":0},{"$f":"ROUND(Y50,0)","v":0},{"$f":"ROUND(Z50,0)","v":0},0]
[null,"Sprzedaż towarów i materiałów",null,null,null,null,null,null,null,null,{"$f":"ROUND(K71,0)","v":0},{"$f":"ROUND(L71,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X71,0)","v":0},{"$f":"ROUND(Y71,0)","v":0},{"$f":"ROUND(Z71,0)","v":0},0]
[null,"Przychody netto ze sprzedaży",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K114:K117),0)","v":0},{"$f":"ROUND(SUM(L114:L117),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X114:X117),0)","v":0},{"$f":"ROUND(SUM(Y114:Y117),0)","v":0},{"$f":"ROUND(SUM(Z114:Z117),0)","v":0},0]
[null,"Wartość sprzedanych towarów i materiałów (koszty operacyjne)",null,null,null,null,null,null,null,null,{"$f":"ROUND(K92,0)","v":0},{"$f":"ROUND(L92,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X92,0)","v":0},{"$f":"ROUND(Y92,0)","v":0},{"$f":"ROUND(Z92,0)","v":0},0]
[null,"Pozostałe przychody operacyjne",null,null,null,null,null,null,null,null,{"$f":"ROUND(K101,0)","v":0},{"$f":"ROUND(L101,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X101,0)","v":0},{"$f":"ROUND(Y101,0)","v":0},{"$f":"ROUND(Z101,0)","v":0},0]
[null,"Przychody finansowe",null,null,null,null,null,null,null,null,{"$f":"ROUND(K110,0)","v":0},{"$f":"ROUND(L110,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X110,0)","v":0},{"$f":"ROUND(Y110,0)","v":0},{"$f":"ROUND(Z110,0)","v":0},0]
[]
[]
[null,"Projekt",null,null,null,null,{"$f":"G12","v":0},{"$f":"H12","v":0},{"$f":"I12","v":0},{"$f":"J12","v":""},{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[]
[null,"Przychody netto ze sprzedaży produktów i usług (Projekt)   Nazwa / Ilość","Moduł"]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[null,"Cena produktu"]
[{"$f":"IF(OR(A127=\"✅\",A127=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K138:AA138)),NOT(ISTEXT(Przychody!K138:AA138))),\"✅\",\"⛔\"),IF(A127=\"\",IF(AND(ISBLANK(Przychody!K138:AA138)),\"\",\"⛔\")))","v":""},{"$f":"IF(ISBLANK(B127),\"\",B127)","v":""},{"$f":"IF(ISBLANK(C127),\"\",C127)","v":""}]
[{"$f":"IF(OR(A128=\"✅\",A128=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K139:AA139)),NOT(ISTEXT(Przychody!K139:AA139))),\"✅\",\"⛔\"),IF(A128=\"\",IF(AND(ISBLANK(Przychody!K139:AA139)),\"\",\"⛔\")))","v":""},{"$f":"IF(ISBLANK(B128),\"\",B128)","v":""},{"$f":"IF(ISBLANK(C128),\"\",C128)","v":""}]
[{"$f":"IF(OR(A129=\"✅\",A129=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K140:AA140)),NOT(ISTEXT(Przychody!K140:AA140))),\"✅\",\"⛔\"),IF(A129=\"\",IF(AND(ISBLANK(Przychody!K140:AA140)),\"\",\"⛔\")))","v":""},{"$f":"IF(ISBLANK(B129),\"\",B129)","v":""},""]
[{"$f":"IF(OR(A130=\"✅\",A130=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K141:AA141)),NOT(ISTEXT(Przychody!K141:AA141))),\"✅\",\"⛔\"),IF(A130=\"\",IF(AND(ISBLANK(Przychody!K141:AA141)),\"\",\"⛔\")))","v":""},"",""]
[{"$f":"IF(OR(A131=\"✅\",A131=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K142:AA142)),NOT(ISTEXT(Przychody!K142:AA142))),\"✅\",\"⛔\"),IF(A131=\"\",IF(AND(ISBLANK(Przychody!K142:AA142)),\"\",\"⛔\")))","v":""},"",""]
[{"$f":"IF(OR(A132=\"✅\",A132=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K143:AA143)),NOT(ISTEXT(Przychody!K143:AA143))),\"✅\",\"⛔\"),IF(A132=\"\",IF(AND(ISBLANK(Przychody!K143:AA143)),\"\",\"⛔\")))","v":""},"",""]
[{"$f":"IF(OR(A133=\"✅\",A133=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K144:AA144)),NOT(ISTEXT(Przychody!K144:AA144))),\"✅\",\"⛔\"),IF(A133=\"\",IF(AND(ISBLANK(Przychody!K144:AA144)),\"\",\"⛔\")))","v":""},"",""]
[{"$f":"IF(OR(A134=\"✅\",A134=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K145:AA145)),NOT(ISTEXT(Przychody!K145:AA145))),\"✅\",\"⛔\"),IF(A134=\"\",IF(AND(ISBLANK(Przychody!K145:AA145)),\"\",\"⛔\")))","v":""},"",""]
[{"$f":"IF(OR(A135=\"✅\",A135=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K146:AA146)),NOT(ISTEXT(Przychody!K146:AA146))),\"✅\",\"⛔\"),IF(A135=\"\",IF(AND(ISBLANK(Przychody!K146:AA146)),\"\",\"⛔\")))","v":""},"",""]
[{"$f":"IF(OR(A136=\"✅\",A136=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K147:AA147)),NOT(ISTEXT(Przychody!K147:AA147))),\"✅\",\"⛔\"),IF(A136=\"\",IF(AND(ISBLANK(Przychody!K147:AA147)),\"\",\"⛔\")))","v":""},"",""]
[null,"Wartość sprzedaży produktów"]
[{"$f":"IF(AND(A127=\"✅\",A138=\"✅\"),\"✅\",IF(AND(A127=\"\",A138=\"\"),\"\",\"⛔\"))","v":""},{"$f":"IF(ISBLANK(B138),\"\",B138)","v":""},{"$f":"IF(ISBLANK(C138),\"\",C138)","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(K$180>=Poczatek,K$180<=Koniec,$C149<>\"\"),ROUND(K138*K127,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(AND(X$180>=Poczatek,X$180<=Koniec,$C149<>\"\"),ROUND(X138*X127,0),0),0)","v":0},0,{"$f":"IFERROR(IF(AND(Z$180>=Poczatek,Z$180<=Koniec,$C149<>\"\"),ROUND(Z138*Z127,0),0),0)","v":0},0]
[{"$f":"IF(AND(A128=\"✅\",A139=\"✅\"),\"✅\",IF(AND(A128=\"\",A139=\"\"),\"\",\"⛔\"))","v":""},{"$f":"IF(ISBLANK(B139),\"\",B139)","v":""},{"$f":"IF(ISBLANK(C139),\"\",C139)","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(K$180>=Poczatek,K$180<=Koniec,$C150<>\"\"),ROUND(K139*K128,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(AND(Z$180>=Poczatek,Z$180<=Koniec,$C150<>\"\"),ROUND(Z139*Z128,0),0),0)","v":0},0]
["",{"$f":"IF(ISBLANK(B140),\"\",B140)","v":""},{"$f":"IF(ISBLANK(C140),\"\",C140)","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(K$180>=Poczatek,K$180<=Koniec,$C151<>\"\"),ROUND(K140*K129,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(AND(Z$180>=Poczatek,Z$180<=Koniec,$C151<>\"\"),ROUND(Z140*Z129,0),0),0)","v":0},0]
["","","",null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(K$180>=Poczatek,K$180<=Koniec,$C152<>\"\"),ROUND(K141*K130,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(AND(Z$180>=Poczatek,Z$180<=Koniec,$C152<>\"\"),ROUND(Z141*Z130,0),0),0)","v":0},0]
["","","",null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(K$180>=Poczatek,K$180<=Koniec,$C153<>\"\"),ROUND(K142*K131,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(AND(Z$180>=Poczatek,Z$180<=Koniec,$C153<>\"\"),ROUND(Z142*Z131,0),0),0)","v":0},0]
["","","",null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(K$180>=Poczatek,K$180<=Koniec,$C154<>\"\"),ROUND(K143*K132,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(AND(Z$180>=Poczatek,Z$180<=Koniec,$C154<>\"\"),ROUND(Z143*Z132,0),0),0)","v":0},0]
["","","",null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(K$180>=Poczatek,K$180<=Koniec,$C155<>\"\"),ROUND(K144*K133,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(AND(Z$180>=Poczatek,Z$180<=Koniec,$C155<>\"\"),ROUND(Z144*Z133,0),0),0)","v":0},0]
["","","",null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(K$180>=Poczatek,K$180<=Koniec,$C156<>\"\"),ROUND(K145*K134,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(AND(Z$180>=Poczatek,Z$180<=Koniec,$C156<>\"\"),ROUND(Z145*Z134,0),0),0)","v":0},0]
["","","",null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(K$180>=Poczatek,K$180<=Koniec,$C157<>\"\"),ROUND(K146*K135,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(AND(Z$180>=Poczatek,Z$180<=Koniec,$C157<>\"\"),ROUND(Z146*Z135,0),0),0)","v":0},0]
["","","",null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(K$180>=Poczatek,K$180<=Koniec,$C158<>\"\"),ROUND(K147*K136,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(AND(Z$180>=Poczatek,Z$180<=Koniec,$C158<>\"\"),ROUND(Z147*Z136,0),0),0)","v":0},0]
[null,"Razem Sprzedaż produktów (Projekt)",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,SUM(K149:K158),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,SUM(X149:X158),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,SUM(Y149:Y158),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,SUM(Z149:Z158),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,SUM(AA149:AA158),0)","v":0}]
[]
[]
[null,"Zmiana stanu produktów ([+] zwiększenie / [-] zmiejszenie)","Moduł",null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[null,"Razem Zmiana stanu produktów",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(K163:K167),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(X163:X167),0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(Y163:Y167),0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(Z163:Z167),0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(AA163:AA167),0),0)","v":0}]
[]
[]
[null,"Koszt wytworzenia produktów na własne potrzeby jednostki","Moduł",null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[null,"Razem Koszt wytworzenia produktów na własne potrzeby jednostki",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(K172:K176),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(X172:X176),0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(Y172:Y176),0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(Z172:Z176),0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(AA172:AA176),0),0)","v":0}]
[]
[]
[null,"Przychody ze sprzedaży towarów i materiałów (Projekt)  Nazwa / Ilość","Moduł",null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[null,"Cena za towar"]
[{"$f":"IF(OR(A181=\"✅\",A181=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K187:AA187)),NOT(ISTEXT(Przychody!K187:AA187))),\"✅\",\"⛔\"),IF(A181=\"\",IF(AND(ISBLANK(Przychody!K187:AA187)),\"\",\"⛔\")))","v":""},{"$f":"IF(ISBLANK(B181),\"\",B181)","v":""},""]
[{"$f":"IF(OR(A182=\"✅\",A182=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K188:AA188)),NOT(ISTEXT(Przychody!K188:AA188))),\"✅\",\"⛔\"),IF(A182=\"\",IF(AND(ISBLANK(Przychody!K188:AA188)),\"\",\"⛔\")))","v":""},"",""]
[{"$f":"IF(OR(A183=\"✅\",A183=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K189:AA189)),NOT(ISTEXT(Przychody!K189:AA189))),\"✅\",\"⛔\"),IF(A183=\"\",IF(AND(ISBLANK(Przychody!K189:AA189)),\"\",\"⛔\")))","v":""},"",""]
[{"$f":"IF(OR(A184=\"✅\",A184=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K190:AA190)),NOT(ISTEXT(Przychody!K190:AA190))),\"✅\",\"⛔\"),IF(A184=\"\",IF(AND(ISBLANK(Przychody!K190:AA190)),\"\",\"⛔\")))","v":""},"",""]
[{"$f":"IF(OR(A185=\"✅\",A185=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K191:AA191)),NOT(ISTEXT(Przychody!K191:AA191))),\"✅\",\"⛔\"),IF(A185=\"\",IF(AND(ISBLANK(Przychody!K191:AA191)),\"\",\"⛔\")))","v":""},"",""]
[null,"Wartość sprzedaży towarów i materiałów"]
[{"$f":"IF(AND(A181=\"✅\",A187=\"✅\"),\"✅\",IF(AND(A181=\"\",A187=\"\"),\"\",\"⛔\"))","v":""},{"$f":"IF(ISBLANK(B187),\"\",B187)","v":""},"",null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(K$180>=Poczatek,K$180<=Koniec,$C193<>\"\"),ROUND(K187*K181,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(AND(X$180>=Poczatek,X$180<=Koniec,$C193<>\"\"),ROUND(X187*X181,0),0),0)","v":0},0,{"$f":"IFERROR(IF(AND(Z$180>=Poczatek,Z$180<=Koniec,$C193<>\"\"),ROUND(Z187*Z181,0),0),0)","v":0},0]
[{"$f":"IF(AND(A182=\"✅\",A188=\"✅\"),\"✅\",IF(AND(A182=\"\",A188=\"\"),\"\",\"⛔\"))","v":""},"","",null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(K$180>=Poczatek,K$180<=Koniec,$C194<>\"\"),ROUND(K188*K182,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(AND(Z$180>=Poczatek,Z$180<=Koniec,$C194<>\"\"),ROUND(Z188*Z182,0),0),0)","v":0},0]
[{"$f":"IF(AND(A183=\"✅\",A189=\"✅\"),\"✅\",IF(AND(A183=\"\",A189=\"\"),\"\",\"⛔\"))","v":""},"","",null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(K$180>=Poczatek,K$180<=Koniec,$C195<>\"\"),ROUND(K189*K183,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(AND(Z$180>=Poczatek,Z$180<=Koniec,$C195<>\"\"),ROUND(Z189*Z183,0),0),0)","v":0},0]
[{"$f":"IF(AND(A184=\"✅\",A190=\"✅\"),\"✅\",IF(AND(A184=\"\",A190=\"\"),\"\",\"⛔\"))","v":""},"","",null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(K$180>=Poczatek,K$180<=Koniec,$C196<>\"\"),ROUND(K190*K184,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(AND(Z$180>=Poczatek,Z$180<=Koniec,$C196<>\"\"),ROUND(Z190*Z184,0),0),0)","v":0},0]
[{"$f":"IF(AND(A185=\"✅\",A191=\"✅\"),\"✅\",IF(AND(A185=\"\",A191=\"\"),\"\",\"⛔\"))","v":""},"","",null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(K$180>=Poczatek,K$180<=Koniec,$C197<>\"\"),ROUND(K191*K185,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(AND(Z$180>=Poczatek,Z$180<=Koniec,$C197<>\"\"),ROUND(Z191*Z185,0),0),0)","v":0},0]
[null,"Razem Sprzedaż towarów i materiałów (Projekt)",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,SUM(K193:K197),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,SUM(X193:X197),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,SUM(Y193:Y197),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,SUM(Z193:Z197),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,SUM(AA193:AA197),0)","v":0}]
[]
[]
[null,"Wartość sprzedanych towarów i materiałów (Projekt, Koszty operacyjne)","Moduł",null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[null,"Cena za towar"]
[{"$f":"IF(OR(A202=\"✅\",A202=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K208:AA208)),NOT(ISTEXT(Przychody!K208:AA208))),\"✅\",\"⛔\"),IF(A202=\"\",IF(AND(ISBLANK(Przychody!K208:AA208)),\"\",\"⛔\")))","v":""},{"$f":"IF(ISBLANK(B202),\"\",B202)","v":""},""]
[{"$f":"IF(OR(A203=\"✅\",A203=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K209:AA209)),NOT(ISTEXT(Przychody!K209:AA209))),\"✅\",\"⛔\"),IF(A203=\"\",IF(AND(ISBLANK(Przychody!K209:AA209)),\"\",\"⛔\")))","v":""},"",""]
[{"$f":"IF(OR(A204=\"✅\",A204=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K210:AA210)),NOT(ISTEXT(Przychody!K210:AA210))),\"✅\",\"⛔\"),IF(A204=\"\",IF(AND(ISBLANK(Przychody!K210:AA210)),\"\",\"⛔\")))","v":""},"",""]
[{"$f":"IF(OR(A205=\"✅\",A205=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K211:AA211)),NOT(ISTEXT(Przychody!K211:AA211))),\"✅\",\"⛔\"),IF(A205=\"\",IF(AND(ISBLANK(Przychody!K211:AA211)),\"\",\"⛔\")))","v":""},"",""]
[{"$f":"IF(OR(A206=\"✅\",A206=\"⛔\"),IF(AND(OR(ISNUMBER(Przychody!K212:AA212)),NOT(ISTEXT(Przychody!K212:AA212))),\"✅\",\"⛔\"),IF(A206=\"\",IF(AND(ISBLANK(Przychody!K212:AA212)),\"\",\"⛔\")))","v":""},"",""]
[null,"Wartość w cenie nabycia"]
[{"$f":"IF(AND(A202=\"✅\",A208=\"✅\"),\"✅\",IF(AND(A202=\"\",A208=\"\"),\"\",\"⛔\"))","v":""},{"$f":"IF(ISBLANK(B208),\"\",B208)","v":""},"",null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(K$180>=Poczatek,K$180<=Koniec,$C214<>\"\"),ROUND(K208*K202,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(AND(X$180>=Poczatek,X$180<=Koniec,$C214<>\"\"),ROUND(X208*X202,0),0),0)","v":0},0,{"$f":"IFERROR(IF(AND(Z$180>=Poczatek,Z$180<=Koniec,$C214<>\"\"),ROUND(Z208*Z202,0),0),0)","v":0},0]
[{"$f":"IF(AND(A203=\"✅\",A209=\"✅\"),\"✅\",IF(AND(A203=\"\",A209=\"\"),\"\",\"⛔\"))","v":""},"","",null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(K$180>=Poczatek,K$180<=Koniec,$C215<>\"\"),ROUND(K209*K203,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(AND(Z$180>=Poczatek,Z$180<=Koniec,$C215<>\"\"),ROUND(Z209*Z203,0),0),0)","v":0},0]
[{"$f":"IF(AND(A204=\"✅\",A210=\"✅\"),\"✅\",IF(AND(A204=\"\",A210=\"\"),\"\",\"⛔\"))","v":""},"","",null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(K$180>=Poczatek,K$180<=Koniec,$C216<>\"\"),ROUND(K210*K204,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(AND(Z$180>=Poczatek,Z$180<=Koniec,$C216<>\"\"),ROUND(Z210*Z204,0),0),0)","v":0},0]
[{"$f":"IF(AND(A205=\"✅\",A211=\"✅\"),\"✅\",IF(AND(A205=\"\",A211=\"\"),\"\",\"⛔\"))","v":""},"","",null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(K$180>=Poczatek,K$180<=Koniec,$C217<>\"\"),ROUND(K211*K205,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(AND(Z$180>=Poczatek,Z$180<=Koniec,$C217<>\"\"),ROUND(Z211*Z205,0),0),0)","v":0},0]
[{"$f":"IF(AND(A206=\"✅\",A212=\"✅\"),\"✅\",IF(AND(A206=\"\",A212=\"\"),\"\",\"⛔\"))","v":""},"","",null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(K$180>=Poczatek,K$180<=Koniec,$C218<>\"\"),ROUND(K212*K206,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF(AND(Z$180>=Poczatek,Z$180<=Koniec,$C218<>\"\"),ROUND(Z212*Z206,0),0),0)","v":0},0]
[null,"Razem Wartość sprzedanych towarów i materiałów (Projekt)",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,SUM(K214:K218),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,SUM(X214:X218),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,SUM(Y214:Y218),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,SUM(Z214:Z218),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,SUM(AA214:AA218),0)","v":0}]
[]
[]
[null,"Pozostałe przychody operacyjne (Projekt)","Moduł",null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[null,"Dotacje",null,null,null,null,null,null,null,null,{"$f":"'Rozliczenie dotacji'!K286","v":0},{"$f":"'Rozliczenie dotacji'!L286","v":0},{"$f":"'Rozliczenie dotacji'!M286","v":0},{"$f":"'Rozliczenie dotacji'!N286","v":0},{"$f":"'Rozliczenie dotacji'!O286","v":0},{"$f":"'Rozliczenie dotacji'!P286","v":0},{"$f":"'Rozliczenie dotacji'!Q286","v":0},{"$f":"'Rozliczenie dotacji'!R286","v":0},{"$f":"'Rozliczenie dotacji'!S286","v":0},{"$f":"'Rozliczenie dotacji'!T286","v":0},{"$f":"'Rozliczenie dotacji'!U286","v":0},{"$f":"'Rozliczenie dotacji'!V286","v":0},{"$f":"'Rozliczenie dotacji'!W286","v":0},{"$f":"'Rozliczenie dotacji'!X286","v":0},{"$f":"'Rozliczenie dotacji'!Y286","v":0},{"$f":"'Rozliczenie dotacji'!Z286","v":0},{"$f":"'Rozliczenie dotacji'!AA286","v":0}]
[null,"Razem Pozostałe przychody operacyjne (Projekt)",null,null,null,null,null,null,null,null,{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),SUM(K223:K227),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),SUM(X223:X227),0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),SUM(Y223:Y227),0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),SUM(Z223:Z227),0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),SUM(AA223:AA227),0)","v":0}]
[]
[]
[null,"Przychody finansowe (Projekt)","Moduł",null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"Przychody z tytułu oprocentowania środków pieniężnych",null,null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND(Finansowanie!K93+Finansowanie!K102,0),0)","v":0},{"$f":"IFERROR(ROUND(Finansowanie!L93+Finansowanie!L102,0),0)","v":0},{"$f":"IFERROR(ROUND(Finansowanie!M93+Finansowanie!M102,0),0)","v":0},{"$f":"IFERROR(ROUND(Finansowanie!N93+Finansowanie!N102,0),0)","v":0},{"$f":"IFERROR(ROUND(Finansowanie!O93+Finansowanie!O102,0),0)","v":0},{"$f":"IFERROR(ROUND(Finansowanie!P93+Finansowanie!P102,0),0)","v":0},{"$f":"IFERROR(ROUND(Finansowanie!Q93+Finansowanie!Q102,0),0)","v":0},{"$f":"IFERROR(ROUND(Finansowanie!R93+Finansowanie!R102,0),0)","v":0},{"$f":"IFERROR(ROUND(Finansowanie!S93+Finansowanie!S102,0),0)","v":0},{"$f":"IFERROR(ROUND(Finansowanie!T93+Finansowanie!T102,0),0)","v":0},{"$f":"IFERROR(ROUND(Finansowanie!U93+Finansowanie!U102,0),0)","v":0},{"$f":"IFERROR(ROUND(Finansowanie!V93+Finansowanie!V102,0),0)","v":0},{"$f":"IFERROR(ROUND(Finansowanie!W93+Finansowanie!W102,0),0)","v":0},{"$f":"IFERROR(ROUND(Finansowanie!X93+Finansowanie!X102,0),0)","v":0},{"$f":"IFERROR(ROUND(Finansowanie!Y93+Finansowanie!Y102,0),0)","v":0},{"$f":"IFERROR(ROUND(Finansowanie!Z93+Finansowanie!Z102,0),0)","v":0},{"$f":"IFERROR(ROUND(Finansowanie!AA93+Finansowanie!AA102,0),0)","v":0}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_Przychody_Projekt","v":""}]
[null,"Razem Przychody finansowe (Projekt)",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,SUM(K232:K236),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,SUM(X232:X236),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,SUM(Y232:Y236),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,SUM(Z232:Z236),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,SUM(AA232:AA236),0)","v":0}]
[]
[]
[null,"Podsumowanie (Projekt)",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"Sprzedaż produktów i usług",null,null,null,null,null,null,null,null,{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),K159,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),X159,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),Y159,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),Z159,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),AA159,0)","v":0}]
[null,"Zmiana stanu produktów ([+] zwiększenie / [-] zmniejszenie)",null,null,null,null,null,null,null,null,{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),K168,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),X168,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),Y168,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),Z168,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),AA168,0)","v":0}]
[null,"Koszt wytworzenia produktów na własne potrzeby jednostki",null,null,null,null,null,null,null,null,{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),K177,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),X177,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),Y177,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),Z177,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),AA177,0)","v":0}]
[null,"Sprzedaż towarów i materiałów",null,null,null,null,null,null,null,null,{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),K198,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),X198,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),Y198,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),Z198,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),AA198,0)","v":0}]
[null,"Przychody netto ze sprzedaży",null,null,null,null,null,null,null,null,{"$f":"SUM(K241:K244)","v":0},{"$f":"SUM(L241:L244)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X241:X244)","v":0},{"$f":"SUM(Y241:Y244)","v":0},{"$f":"SUM(Z241:Z244)","v":0},0]
[null,"Wartość sprzedanych towarów i materiałów (koszty operacyjne)",null,null,null,null,null,null,null,null,{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),K219,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),X219,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),Y219,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),Z219,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),AA219,0)","v":0}]
[null,"Pozostałe przychody operacyjne",null,null,null,null,null,null,null,null,{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),K228,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),X228,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),Y228,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),Z228,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),AA228,0)","v":0}]
[null,"Przychody finansowe",null,null,null,null,null,null,null,null,{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),K237,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),X237,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),Y237,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),Z237,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),AA237,0)","v":0}]
[]
[]
[null,"Komentarz:"]

{"sheet":"Koszty operacyjne","index":4,"n_rows":1948,"n_cols":27,"rows_kept":1948,"cut":false,"hidden":false,"merged":[[1,1,2,26],[551,10,551,26],[347,10,347,26],[476,10,476,26],[137,10,137,26],[182,10,182,26],[212,10,212,26]]}
[]
[null,{"$f":"Założenia!B2","v":"Wstaw nazwę podmiotu oraz tytuł projektu w zakładce Dane podmiotu"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Założenia!K27","v":0},{"$f":"Założenia!L27","v":1},{"$f":"Założenia!M27","v":2},{"$f":"Założenia!N27","v":3},{"$f":"Założenia!O27","v":4},{"$f":"Założenia!P27","v":5},{"$f":"Założenia!Q27","v":6},{"$f":"Założenia!R27","v":7},{"$f":"Założenia!S27","v":8},{"$f":"Założenia!T27","v":9},{"$f":"Założenia!U27","v":10},{"$f":"Założenia!V27","v":11},{"$f":"Założenia!W27","v":12},{"$f":"Założenia!X27","v":13},{"$f":"Założenia!Y27","v":14},{"$f":"Założenia!Z27","v":15},{"$f":"Założenia!AA27","v":16}]
[null,"Działalność dotychczasowa (bez Projektu)",null,null,null,null,{"$f":"Założenia!G28","v":0},{"$f":"Założenia!H28","v":0},{"$f":"Założenia!I28","v":0},{"$f":"Założenia!J28","v":""},{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[]
[null,"Zużycie materiałów i eneregii"]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[null,"Razem Zużycie materiałów i energii",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(K15:K19),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(V15:V19),0),0)","v":0},0,0,0,0,0]
[]
[]
[null,"Usługi obce",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[null,"Razem Usługi obce",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(K24:K28),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(V24:V28),0),0)","v":0},0,0,0,0,0]
[]
[]
[null,"Podatki i opłaty",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[null,"Razem Podatki i opłaty",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(K33:K37),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(V33:V37),0),0)","v":0},0,0,0,0,0]
[]
[]
[null,"Wynagrodzenia (brutto)"]
[null,"Stanowisko / Grupa              Średnie miesięczne wynagrodzenie brutto",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[null,"Liczba etatów na danym stanowisku / w danej grupie"]
[{"$f":"IF(OR(A43=\"✅\",A43=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K49:AA49)),NOT(ISTEXT('Koszty operacyjne'!K49:AA49))),\"✅\",\"⛔\"),IF(A43=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K49:AA49)),\"\",\"⛔\")))","v":""},{"$f":"IF(ISBLANK(B43),\"\",B43)","v":""}]
[{"$f":"IF(OR(A44=\"✅\",A44=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K50:AA50)),NOT(ISTEXT('Koszty operacyjne'!K50:AA50))),\"✅\",\"⛔\"),IF(A44=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K50:AA50)),\"\",\"⛔\")))","v":""},{"$f":"IF(ISBLANK(B44),\"\",B44)","v":""}]
[{"$f":"IF(OR(A45=\"✅\",A45=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K51:AA51)),NOT(ISTEXT('Koszty operacyjne'!K51:AA51))),\"✅\",\"⛔\"),IF(A45=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K51:AA51)),\"\",\"⛔\")))","v":""},{"$f":"IF(ISBLANK(B45),\"\",B45)","v":""}]
[{"$f":"IF(OR(A46=\"✅\",A46=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K52:AA52)),NOT(ISTEXT('Koszty operacyjne'!K52:AA52))),\"✅\",\"⛔\"),IF(A46=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K52:AA52)),\"\",\"⛔\")))","v":""},{"$f":"IF(ISBLANK(B46),\"\",B46)","v":""}]
[{"$f":"IF(OR(A47=\"✅\",A47=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K53:AA53)),NOT(ISTEXT('Koszty operacyjne'!K53:AA53))),\"✅\",\"⛔\"),IF(A47=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K53:AA53)),\"\",\"⛔\")))","v":""},{"$f":"IF(ISBLANK(B47),\"\",B47)","v":""}]
[null,"Koszty rocznych wynagrodzeń na danym stanowisku / w danej grupie"]
[{"$f":"IF(AND(A43=\"✅\",A49=\"✅\"),\"✅\",IF(AND(A43=\"\",A49=\"\"),\"\",\"⛔\"))","v":""},{"$f":"IF(ISBLANK(B49),\"\",B49)","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND(K49*K43*12,0),0)","v":0},{"$f":"IFERROR(ROUND(L49*L43*12,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(V49*V43*12,0),0)","v":0},0,0,0,{"$f":"IFERROR(ROUND(Z49*Z43*12,0),0)","v":0},0]
[{"$f":"IF(AND(A44=\"✅\",A50=\"✅\"),\"✅\",IF(AND(A44=\"\",A50=\"\"),\"\",\"⛔\"))","v":""},{"$f":"IF(ISBLANK(B50),\"\",B50)","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND(K50*K44*12,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(Z50*Z44*12,0),0)","v":0},0]
[{"$f":"IF(AND(A45=\"✅\",A51=\"✅\"),\"✅\",IF(AND(A45=\"\",A51=\"\"),\"\",\"⛔\"))","v":""},{"$f":"IF(ISBLANK(B51),\"\",B51)","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND(K51*K45*12,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(Z51*Z45*12,0),0)","v":0},0]
[{"$f":"IF(AND(A46=\"✅\",A52=\"✅\"),\"✅\",IF(AND(A46=\"\",A52=\"\"),\"\",\"⛔\"))","v":""},{"$f":"IF(ISBLANK(B52),\"\",B52)","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND(K52*K46*12,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(Z52*Z46*12,0),0)","v":0},0]
[{"$f":"IF(AND(A47=\"✅\",A53=\"✅\"),\"✅\",IF(AND(A47=\"\",A53=\"\"),\"\",\"⛔\"))","v":""},{"$f":"IF(ISBLANK(B53),\"\",B53)","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND(K53*K47*12,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(Z53*Z47*12,0),0)","v":0},0]
[null,"Razem Wynagrodzenia",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(K55:K59),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(V55:V59),0),0)","v":0},0,0,0,0,0]
[]
[]
[null,"Ubezpieczenia społeczne i inne świadczenia",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"Stanowisko / Grupa"]
[{"$f":"A55","v":""},{"$f":"IF(ISBLANK(B43),\"\",B43)","v":""},null,null,null,null,null,null,null,null,{"$f":"ROUND(K55*ZUS,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(V55*ZUS,0)","v":0},0,0,0,{"$f":"ROUND(Z55*ZUS,0)","v":0},0]
[{"$f":"A56","v":""},{"$f":"IF(ISBLANK(B44),\"\",B44)","v":""},null,null,null,null,null,null,null,null,{"$f":"ROUND(K56*ZUS,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z56*ZUS,0)","v":0},0]
[{"$f":"A57","v":""},{"$f":"IF(ISBLANK(B45),\"\",B45)","v":""},null,null,null,null,null,null,null,null,{"$f":"ROUND(K57*ZUS,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z57*ZUS,0)","v":0},0]
[{"$f":"A58","v":""},{"$f":"IF(ISBLANK(B46),\"\",B46)","v":""},null,null,null,null,null,null,null,null,{"$f":"ROUND(K58*ZUS,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z58*ZUS,0)","v":0},0]
[{"$f":"A59","v":""},{"$f":"IF(ISBLANK(B47),\"\",B47)","v":""},null,null,null,null,null,null,null,null,{"$f":"ROUND(K59*ZUS,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z59*ZUS,0)","v":0},0]
[null,"Razem Ubezpieczenia społeczne i inne świadczenia",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(K65:K69),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(V65:V69),0),0)","v":0},0,0,0,0,0]
[]
[]
[null,"Pozostałe koszty rodzajowe",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[null,"Razem Pozostałe koszty",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(K74:K78),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(V74:V78),0),0)","v":0},0,0,0,0,0]
[]
[]
[null,"Pozostałe koszty operacyjne",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[null,"Razem Pozostałe koszty operacyjne",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(K83:K87),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(V83:V87),0),0)","v":0},0,0,0,0,0]
[]
[]
[null,"Koszty finansowe",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"Koszty z tytułu oprocentowania kredytów i pożyczek",null,null,null,null,null,null,null,null,{"$f":"ROUND(Finansowanie!K48+Finansowanie!K58+Finansowanie!K67,0)","v":0},{"$f":"ROUND(Finansowanie!L48+Finansowanie!L58+Finansowanie!L67,0)","v":0},{"$f":"ROUND(Finansowanie!M48+Finansowanie!M58+Finansowanie!M67,0)","v":0},{"$f":"ROUND(Finansowanie!N48+Finansowanie!N58+Finansowanie!N67,0)","v":0},{"$f":"ROUND(Finansowanie!O48+Finansowanie!O58+Finansowanie!O67,0)","v":0},{"$f":"ROUND(Finansowanie!P48+Finansowanie!P58+Finansowanie!P67,0)","v":0},{"$f":"ROUND(Finansowanie!Q48+Finansowanie!Q58+Finansowanie!Q67,0)","v":0},{"$f":"ROUND(Finansowanie!R48+Finansowanie!R58+Finansowanie!R67,0)","v":0},{"$f":"ROUND(Finansowanie!S48+Finansowanie!S58+Finansowanie!S67,0)","v":0},{"$f":"ROUND(Finansowanie!T48+Finansowanie!T58+Finansowanie!T67,0)","v":0},{"$f":"ROUND(Finansowanie!U48+Finansowanie!U58+Finansowanie!U67,0)","v":0},{"$f":"ROUND(Finansowanie!V48+Finansowanie!V58+Finansowanie!V67,0)","v":0},{"$f":"ROUND(Finansowanie!W48+Finansowanie!W58+Finansowanie!W67,0)","v":0},{"$f":"ROUND(Finansowanie!X48+Finansowanie!X58+Finansowanie!X67,0)","v":0},{"$f":"ROUND(Finansowanie!Y48+Finansowanie!Y58+Finansowanie!Y67,0)","v":0},{"$f":"ROUND(Finansowanie!Z48+Finansowanie!Z58+Finansowanie!Z67,0)","v":0},{"$f":"ROUND(Finansowanie!AA48+Finansowanie!AA58+Finansowanie!AA67,0)","v":0}]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO","v":""}]
[null,"Razem Koszty finansowe",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(K92:K96),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(V92:V96),0),0)","v":0},0,0,0,0,0]
[]
[]
[null,"Koszty dotychczasowej działalności operacyjnej",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"Amortyzacja",null,null,null,null,null,null,null,null,{"$f":"ROUND('Środki trwałe'!K91,0)","v":0},{"$f":"ROUND('Środki trwałe'!L91,0)","v":0},{"$f":"ROUND('Środki trwałe'!M91,0)","v":0},{"$f":"ROUND('Środki trwałe'!N91,0)","v":0},{"$f":"ROUND('Środki trwałe'!O91,0)","v":0},{"$f":"ROUND('Środki trwałe'!P91,0)","v":0},{"$f":"ROUND('Środki trwałe'!Q91,0)","v":0},{"$f":"ROUND('Środki trwałe'!R91,0)","v":0},{"$f":"ROUND('Środki trwałe'!S91,0)","v":0},{"$f":"ROUND('Środki trwałe'!T91,0)","v":0},{"$f":"ROUND('Środki trwałe'!U91,0)","v":0},{"$f":"ROUND('Środki trwałe'!V91,0)","v":0},{"$f":"ROUND('Środki trwałe'!W91,0)","v":0},{"$f":"ROUND('Środki trwałe'!X91,0)","v":0},{"$f":"ROUND('Środki trwałe'!Y91,0)","v":0},{"$f":"ROUND('Środki trwałe'!Z91,0)","v":0},{"$f":"ROUND('Środki trwałe'!AA91,0)","v":0}]
[null,"Zużycie materiałów i energii",null,null,null,null,null,null,null,null,{"$f":"ROUND(K20,0)","v":0},{"$f":"ROUND(L20,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(V20,0)","v":0},{"$f":"ROUND(W20,0)","v":0},{"$f":"ROUND(X20,0)","v":0},{"$f":"ROUND(Y20,0)","v":0},{"$f":"ROUND(Z20,0)","v":0},0]
[null,"Usługi obce",null,null,null,null,null,null,null,null,{"$f":"ROUND(K29,0)","v":0},{"$f":"ROUND(L29,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(V29,0)","v":0},{"$f":"ROUND(W29,0)","v":0},{"$f":"ROUND(X29,0)","v":0},{"$f":"ROUND(Y29,0)","v":0},{"$f":"ROUND(Z29,0)","v":0},0]
[null,"Podatki i opłaty",null,null,null,null,null,null,null,null,{"$f":"ROUND(K38,0)","v":0},{"$f":"ROUND(L38,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(V38,0)","v":0},{"$f":"ROUND(W38,0)","v":0},{"$f":"ROUND(X38,0)","v":0},{"$f":"ROUND(Y38,0)","v":0},{"$f":"ROUND(Z38,0)","v":0},0]
[null,"Wynagrodzenia",null,null,null,null,null,null,null,null,{"$f":"ROUND(K60,0)","v":0},{"$f":"ROUND(L60,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(V60,0)","v":0},{"$f":"ROUND(W60,0)","v":0},{"$f":"ROUND(X60,0)","v":0},{"$f":"ROUND(Y60,0)","v":0},{"$f":"ROUND(Z60,0)","v":0},0]
[null,"Ubezpieczenia społeczne i inne świadczenia",null,null,null,null,null,null,null,null,{"$f":"ROUND(K70,0)","v":0},{"$f":"ROUND(L70,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(V70,0)","v":0},{"$f":"ROUND(W70,0)","v":0},{"$f":"ROUND(X70,0)","v":0},{"$f":"ROUND(Y70,0)","v":0},{"$f":"ROUND(Z70,0)","v":0},0]
[null,"Pozostałe koszty rodzajowe",null,null,null,null,null,null,null,null,{"$f":"ROUND(K79,0)","v":0},{"$f":"ROUND(L79,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(V79,0)","v":0},{"$f":"ROUND(W79,0)","v":0},{"$f":"ROUND(X79,0)","v":0},{"$f":"ROUND(Y79,0)","v":0},{"$f":"ROUND(Z79,0)","v":0},0]
[null,"Wartość sprzedanych towarów i materiałów",null,null,null,null,null,null,null,null,{"$f":"ROUND(Przychody!K92,0)","v":0},{"$f":"ROUND(Przychody!L92,0)","v":0},{"$f":"ROUND(Przychody!M92,0)","v":0},{"$f":"ROUND(Przychody!N92,0)","v":0},{"$f":"ROUND(Przychody!O92,0)","v":0},{"$f":"ROUND(Przychody!P92,0)","v":0},{"$f":"ROUND(Przychody!Q92,0)","v":0},{"$f":"ROUND(Przychody!R92,0)","v":0},{"$f":"ROUND(Przychody!S92,0)","v":0},{"$f":"ROUND(Przychody!T92,0)","v":0},{"$f":"ROUND(Przychody!U92,0)","v":0},{"$f":"ROUND(Przychody!V92,0)","v":0},{"$f":"ROUND(Przychody!W92,0)","v":0},{"$f":"ROUND(Przychody!X92,0)","v":0},{"$f":"ROUND(Przychody!Y92,0)","v":0},{"$f":"ROUND(Przychody!Z92,0)","v":0},{"$f":"ROUND(Przychody!AA92,0)","v":0}]
[null,"Razem",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K101:K108),0)","v":0},{"$f":"ROUND(SUM(L101:L108),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(V101:V108),0)","v":0},{"$f":"ROUND(SUM(W101:W108),0)","v":0},{"$f":"ROUND(SUM(X101:X108),0)","v":0},{"$f":"ROUND(SUM(Y101:Y108),0)","v":0},{"$f":"ROUND(SUM(Z101:Z108),0)","v":0},0]
[null,"Pozostałe koszty operacyjne",null,null,null,null,null,null,null,null,{"$f":"ROUND(K88,0)","v":0},{"$f":"ROUND(L88,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(V88,0)","v":0},{"$f":"ROUND(W88,0)","v":0},{"$f":"ROUND(X88,0)","v":0},{"$f":"ROUND(Y88,0)","v":0},{"$f":"ROUND(Z88,0)","v":0},0]
[null,"Koszty finansowe",null,null,null,null,null,null,null,null,{"$f":"ROUND(K97,0)","v":0},{"$f":"ROUND(L97,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(V97,0)","v":0},{"$f":"ROUND(W97,0)","v":0},{"$f":"ROUND(X97,0)","v":0},{"$f":"ROUND(Y97,0)","v":0},{"$f":"ROUND(Z97,0)","v":0},0]
[]
[]
[null,"Projekt","Moduł","Kwalifikowalne","Koszty B+R",null,{"$f":"G12","v":0},{"$f":"H12","v":0},{"$f":"I12","v":0},{"$f":"J12","v":""},{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[]
[null,"Zużycie materiałów i eneregii (Projekt)",{"$f":"C$114","v":"Moduł"},{"$f":"D$114","v":"Kwalifikowalne"},"Koszty B+R",null,0,0,0,"","Uzupełnij dane","","","","","","","","","","","","","","","",""]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[null,"Razem Zużycie materiałów i energii (Projekt)",null,null,null,null,null,null,null,null,{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),ROUND(SUM(K117:K136),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),ROUND(SUM(Z117:Z136),0),0)","v":0},0]
[null,"Poziom dofinansowania (w %)",null,null,null,null,null,null,null,null,"w przypadku gdy te koszty są finansowane z dotacji"]
[null,{"$f":"IF(ISBLANK(B117),\"\",B117)","v":""},"",{"$f":"IF(ISBLANK(D117),\"\",D117)","v":""},""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,{"$f":"IF(ISBLANK(B136),\"\",B136)","v":""},{"$f":"IF(ISBLANK(C136),\"\",C136)","v":""},"",""]
[]
[]
[null,"Usługi obce (Projekt)",{"$f":"C$114","v":"Moduł"},{"$f":"D$114","v":"Kwalifikowalne"},"Koszty B+R",null,0,0,0,"","Uzupełnij dane","","","","","","","","","","","","","","","",""]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[null,"Razem Usługi obce (Projekt)",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(K162:K181),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(Z162:Z181),0),0)","v":0},0]
[null,"Poziom dofinansowania (w %)",null,null,null,null,null,null,null,null,"w przypadku gdy te koszty są finansowane z dotacji"]
[null,{"$f":"IF(ISBLANK(B162),\"\",B162)","v":""},{"$f":"IF(ISBLANK(C162),\"\",C162)","v":""},"",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,{"$f":"IF(ISBLANK(B169),\"\",B169)","v":""},"","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[]
[]
[null,"Podatki i opłaty (Projekt)",{"$f":"C$114","v":"Moduł"},{"$f":"D$114","v":"Kwalifikowalne"},"Koszty B+R",null,0,0,0,"","Uzupełnij dane","","","","","","","","","","","","","","","",""]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[null,"Razem Podatki i opłaty (Projekt)",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(K207:K211),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(Z207:Z211),0),0)","v":0},0]
[null,"Poziom dofinansowania (w %)",null,null,null,null,null,null,null,null,"w przypadku gdy te koszty są finansowane z dotacji"]
[null,{"$f":"IF(ISBLANK(B207),\"\",B207)","v":""},"","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[]
[]
[null,"Wynagrodzenia (brutto) (Projekt)",{"$f":"C$114","v":"Moduł"},{"$f":"D$114","v":"Kwalifikowalne"},"Koszty B+R",null,0,0,0,"","Uzupełnij dane","","","","","","","","","","","","","","","",""]
[null,"Stanowisko / Grupa         Średnie miesięczne wynagrodzenie brutto"]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[]
[null,"Liczba etatów na danym stanowisku / w danej grupie",{"$f":"C$114","v":"Moduł"},{"$f":"D$114","v":"Kwalifikowalne"},"Koszty B+R",null,0,0,0,"","Uzupełnij dane","","","","","","","","","","","","","","","",""]
[{"$f":"IF(OR(A223=\"✅\",A223=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K265:AA265)),NOT(ISTEXT('Koszty operacyjne'!K265:AA265))),\"✅\",\"⛔\"),IF(A223=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K265:AA265)),\"\",\"⛔\")))","v":""},{"$f":"IF(ISBLANK(B223),\"\",B223)","v":""},"","",""]
[{"$f":"IF(OR(A224=\"✅\",A224=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K266:AA266)),NOT(ISTEXT('Koszty operacyjne'!K266:AA266))),\"✅\",\"⛔\"),IF(A224=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K266:AA266)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A225=\"✅\",A225=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K267:AA267)),NOT(ISTEXT('Koszty operacyjne'!K267:AA267))),\"✅\",\"⛔\"),IF(A225=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K267:AA267)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A226=\"✅\",A226=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K268:AA268)),NOT(ISTEXT('Koszty operacyjne'!K268:AA268))),\"✅\",\"⛔\"),IF(A226=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K268:AA268)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A227=\"✅\",A227=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K269:AA269)),NOT(ISTEXT('Koszty operacyjne'!K269:AA269))),\"✅\",\"⛔\"),IF(A227=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K269:AA269)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A228=\"✅\",A228=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K270:AA270)),NOT(ISTEXT('Koszty operacyjne'!K270:AA270))),\"✅\",\"⛔\"),IF(A228=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K270:AA270)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A229=\"✅\",A229=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K271:AA271)),NOT(ISTEXT('Koszty operacyjne'!K271:AA271))),\"✅\",\"⛔\"),IF(A229=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K271:AA271)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A230=\"✅\",A230=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K272:AA272)),NOT(ISTEXT('Koszty operacyjne'!K272:AA272))),\"✅\",\"⛔\"),IF(A230=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K272:AA272)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A231=\"✅\",A231=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K273:AA273)),NOT(ISTEXT('Koszty operacyjne'!K273:AA273))),\"✅\",\"⛔\"),IF(A231=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K273:AA273)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A232=\"✅\",A232=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K274:AA274)),NOT(ISTEXT('Koszty operacyjne'!K274:AA274))),\"✅\",\"⛔\"),IF(A232=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K274:AA274)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A233=\"✅\",A233=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K275:AA275)),NOT(ISTEXT('Koszty operacyjne'!K275:AA275))),\"✅\",\"⛔\"),IF(A233=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K275:AA275)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A234=\"✅\",A234=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K276:AA276)),NOT(ISTEXT('Koszty operacyjne'!K276:AA276))),\"✅\",\"⛔\"),IF(A234=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K276:AA276)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A235=\"✅\",A235=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K277:AA277)),NOT(ISTEXT('Koszty operacyjne'!K277:AA277))),\"✅\",\"⛔\"),IF(A235=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K277:AA277)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A236=\"✅\",A236=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K278:AA278)),NOT(ISTEXT('Koszty operacyjne'!K278:AA278))),\"✅\",\"⛔\"),IF(A236=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K278:AA278)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A237=\"✅\",A237=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K279:AA279)),NOT(ISTEXT('Koszty operacyjne'!K279:AA279))),\"✅\",\"⛔\"),IF(A237=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K279:AA279)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A238=\"✅\",A238=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K280:AA280)),NOT(ISTEXT('Koszty operacyjne'!K280:AA280))),\"✅\",\"⛔\"),IF(A238=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K280:AA280)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A239=\"✅\",A239=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K281:AA281)),NOT(ISTEXT('Koszty operacyjne'!K281:AA281))),\"✅\",\"⛔\"),IF(A239=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K281:AA281)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A240=\"✅\",A240=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K282:AA282)),NOT(ISTEXT('Koszty operacyjne'!K282:AA282))),\"✅\",\"⛔\"),IF(A240=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K282:AA282)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A241=\"✅\",A241=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K283:AA283)),NOT(ISTEXT('Koszty operacyjne'!K283:AA283))),\"✅\",\"⛔\"),IF(A241=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K283:AA283)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A242=\"✅\",A242=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K284:AA284)),NOT(ISTEXT('Koszty operacyjne'!K284:AA284))),\"✅\",\"⛔\"),IF(A242=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K284:AA284)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A243=\"✅\",A243=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K285:AA285)),NOT(ISTEXT('Koszty operacyjne'!K285:AA285))),\"✅\",\"⛔\"),IF(A243=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K285:AA285)),\"\",\"⛔\")))","v":""},{"$f":"IF(ISBLANK(B243),\"\",B243)","v":""},"","",""]
[{"$f":"IF(OR(A244=\"✅\",A244=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K286:AA286)),NOT(ISTEXT('Koszty operacyjne'!K286:AA286))),\"✅\",\"⛔\"),IF(A244=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K286:AA286)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A245=\"✅\",A245=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K287:AA287)),NOT(ISTEXT('Koszty operacyjne'!K287:AA287))),\"✅\",\"⛔\"),IF(A245=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K287:AA287)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A246=\"✅\",A246=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K288:AA288)),NOT(ISTEXT('Koszty operacyjne'!K288:AA288))),\"✅\",\"⛔\"),IF(A246=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K288:AA288)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A247=\"✅\",A247=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K289:AA289)),NOT(ISTEXT('Koszty operacyjne'!K289:AA289))),\"✅\",\"⛔\"),IF(A247=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K289:AA289)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A248=\"✅\",A248=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K290:AA290)),NOT(ISTEXT('Koszty operacyjne'!K290:AA290))),\"✅\",\"⛔\"),IF(A248=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K290:AA290)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A249=\"✅\",A249=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K291:AA291)),NOT(ISTEXT('Koszty operacyjne'!K291:AA291))),\"✅\",\"⛔\"),IF(A249=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K291:AA291)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A250=\"✅\",A250=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K292:AA292)),NOT(ISTEXT('Koszty operacyjne'!K292:AA292))),\"✅\",\"⛔\"),IF(A250=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K292:AA292)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A251=\"✅\",A251=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K293:AA293)),NOT(ISTEXT('Koszty operacyjne'!K293:AA293))),\"✅\",\"⛔\"),IF(A251=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K293:AA293)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A252=\"✅\",A252=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K294:AA294)),NOT(ISTEXT('Koszty operacyjne'!K294:AA294))),\"✅\",\"⛔\"),IF(A252=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K294:AA294)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A253=\"✅\",A253=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K295:AA295)),NOT(ISTEXT('Koszty operacyjne'!K295:AA295))),\"✅\",\"⛔\"),IF(A253=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K295:AA295)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A254=\"✅\",A254=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K296:AA296)),NOT(ISTEXT('Koszty operacyjne'!K296:AA296))),\"✅\",\"⛔\"),IF(A254=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K296:AA296)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A255=\"✅\",A255=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K297:AA297)),NOT(ISTEXT('Koszty operacyjne'!K297:AA297))),\"✅\",\"⛔\"),IF(A255=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K297:AA297)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A256=\"✅\",A256=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K298:AA298)),NOT(ISTEXT('Koszty operacyjne'!K298:AA298))),\"✅\",\"⛔\"),IF(A256=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K298:AA298)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A257=\"✅\",A257=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K299:AA299)),NOT(ISTEXT('Koszty operacyjne'!K299:AA299))),\"✅\",\"⛔\"),IF(A257=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K299:AA299)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A258=\"✅\",A258=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K300:AA300)),NOT(ISTEXT('Koszty operacyjne'!K300:AA300))),\"✅\",\"⛔\"),IF(A258=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K300:AA300)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A259=\"✅\",A259=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K301:AA301)),NOT(ISTEXT('Koszty operacyjne'!K301:AA301))),\"✅\",\"⛔\"),IF(A259=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K301:AA301)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A260=\"✅\",A260=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K302:AA302)),NOT(ISTEXT('Koszty operacyjne'!K302:AA302))),\"✅\",\"⛔\"),IF(A260=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K302:AA302)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A261=\"✅\",A261=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K303:AA303)),NOT(ISTEXT('Koszty operacyjne'!K303:AA303))),\"✅\",\"⛔\"),IF(A261=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K303:AA303)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A262=\"✅\",A262=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K304:AA304)),NOT(ISTEXT('Koszty operacyjne'!K304:AA304))),\"✅\",\"⛔\"),IF(A262=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K304:AA304)),\"\",\"⛔\")))","v":""},"","","",""]
[]
[null,"Liczba miesięcy zatrudnienia w danym roku na danym stanowisku",{"$f":"C$114","v":"Moduł"},{"$f":"D$114","v":"Kwalifikowalne"},"Koszty B+R",null,0,0,0,"","Uzupełnij dane","","","","","","","","","","","","","","","",""]
[{"$f":"IF(OR(A223=\"✅\",A223=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K307:AA307)),NOT(ISTEXT('Koszty operacyjne'!K307:AA307))),\"✅\",\"⛔\"),IF(A223=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K307:AA307)),\"\",\"⛔\")))","v":""},{"$f":"IF(ISBLANK(B265),\"\",B265)","v":""},"","",""]
[{"$f":"IF(OR(A224=\"✅\",A224=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K308:AA308)),NOT(ISTEXT('Koszty operacyjne'!K308:AA308))),\"✅\",\"⛔\"),IF(A224=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K308:AA308)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A225=\"✅\",A225=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K309:AA309)),NOT(ISTEXT('Koszty operacyjne'!K309:AA309))),\"✅\",\"⛔\"),IF(A225=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K309:AA309)),\"\",\"⛔\")))","v":""},"","",{"$f":"IF(ISBLANK(D267),\"\",D267)","v":""},""]
[{"$f":"IF(OR(A226=\"✅\",A226=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K310:AA310)),NOT(ISTEXT('Koszty operacyjne'!K310:AA310))),\"✅\",\"⛔\"),IF(A226=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K310:AA310)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A227=\"✅\",A227=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K311:AA311)),NOT(ISTEXT('Koszty operacyjne'!K311:AA311))),\"✅\",\"⛔\"),IF(A227=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K311:AA311)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A228=\"✅\",A228=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K312:AA312)),NOT(ISTEXT('Koszty operacyjne'!K312:AA312))),\"✅\",\"⛔\"),IF(A228=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K312:AA312)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A229=\"✅\",A229=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K313:AA313)),NOT(ISTEXT('Koszty operacyjne'!K313:AA313))),\"✅\",\"⛔\"),IF(A229=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K313:AA313)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A230=\"✅\",A230=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K314:AA314)),NOT(ISTEXT('Koszty operacyjne'!K314:AA314))),\"✅\",\"⛔\"),IF(A230=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K314:AA314)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A231=\"✅\",A231=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K315:AA315)),NOT(ISTEXT('Koszty operacyjne'!K315:AA315))),\"✅\",\"⛔\"),IF(A231=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K315:AA315)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A232=\"✅\",A232=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K316:AA316)),NOT(ISTEXT('Koszty operacyjne'!K316:AA316))),\"✅\",\"⛔\"),IF(A232=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K316:AA316)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A233=\"✅\",A233=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K317:AA317)),NOT(ISTEXT('Koszty operacyjne'!K317:AA317))),\"✅\",\"⛔\"),IF(A233=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K317:AA317)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A234=\"✅\",A234=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K318:AA318)),NOT(ISTEXT('Koszty operacyjne'!K318:AA318))),\"✅\",\"⛔\"),IF(A234=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K318:AA318)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A235=\"✅\",A235=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K319:AA319)),NOT(ISTEXT('Koszty operacyjne'!K319:AA319))),\"✅\",\"⛔\"),IF(A235=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K319:AA319)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A236=\"✅\",A236=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K320:AA320)),NOT(ISTEXT('Koszty operacyjne'!K320:AA320))),\"✅\",\"⛔\"),IF(A236=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K320:AA320)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A237=\"✅\",A237=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K321:AA321)),NOT(ISTEXT('Koszty operacyjne'!K321:AA321))),\"✅\",\"⛔\"),IF(A237=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K321:AA321)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A238=\"✅\",A238=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K322:AA322)),NOT(ISTEXT('Koszty operacyjne'!K322:AA322))),\"✅\",\"⛔\"),IF(A238=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K322:AA322)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A239=\"✅\",A239=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K323:AA323)),NOT(ISTEXT('Koszty operacyjne'!K323:AA323))),\"✅\",\"⛔\"),IF(A239=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K323:AA323)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A240=\"✅\",A240=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K324:AA324)),NOT(ISTEXT('Koszty operacyjne'!K324:AA324))),\"✅\",\"⛔\"),IF(A240=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K324:AA324)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A241=\"✅\",A241=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K325:AA325)),NOT(ISTEXT('Koszty operacyjne'!K325:AA325))),\"✅\",\"⛔\"),IF(A241=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K325:AA325)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A242=\"✅\",A242=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K326:AA326)),NOT(ISTEXT('Koszty operacyjne'!K326:AA326))),\"✅\",\"⛔\"),IF(A242=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K326:AA326)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A243=\"✅\",A243=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K327:AA327)),NOT(ISTEXT('Koszty operacyjne'!K327:AA327))),\"✅\",\"⛔\"),IF(A243=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K327:AA327)),\"\",\"⛔\")))","v":""},{"$f":"IF(ISBLANK(B285),\"\",B285)","v":""},"","",""]
[{"$f":"IF(OR(A244=\"✅\",A244=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K328:AA328)),NOT(ISTEXT('Koszty operacyjne'!K328:AA328))),\"✅\",\"⛔\"),IF(A244=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K328:AA328)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A245=\"✅\",A245=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K329:AA329)),NOT(ISTEXT('Koszty operacyjne'!K329:AA329))),\"✅\",\"⛔\"),IF(A245=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K329:AA329)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A246=\"✅\",A246=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K330:AA330)),NOT(ISTEXT('Koszty operacyjne'!K330:AA330))),\"✅\",\"⛔\"),IF(A246=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K330:AA330)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A247=\"✅\",A247=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K331:AA331)),NOT(ISTEXT('Koszty operacyjne'!K331:AA331))),\"✅\",\"⛔\"),IF(A247=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K331:AA331)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A248=\"✅\",A248=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K332:AA332)),NOT(ISTEXT('Koszty operacyjne'!K332:AA332))),\"✅\",\"⛔\"),IF(A248=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K332:AA332)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A249=\"✅\",A249=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K333:AA333)),NOT(ISTEXT('Koszty operacyjne'!K333:AA333))),\"✅\",\"⛔\"),IF(A249=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K333:AA333)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A250=\"✅\",A250=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K334:AA334)),NOT(ISTEXT('Koszty operacyjne'!K334:AA334))),\"✅\",\"⛔\"),IF(A250=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K334:AA334)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A251=\"✅\",A251=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K335:AA335)),NOT(ISTEXT('Koszty operacyjne'!K335:AA335))),\"✅\",\"⛔\"),IF(A251=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K335:AA335)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A252=\"✅\",A252=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K336:AA336)),NOT(ISTEXT('Koszty operacyjne'!K336:AA336))),\"✅\",\"⛔\"),IF(A252=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K336:AA336)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A253=\"✅\",A253=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K337:AA337)),NOT(ISTEXT('Koszty operacyjne'!K337:AA337))),\"✅\",\"⛔\"),IF(A253=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K337:AA337)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A254=\"✅\",A254=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K338:AA338)),NOT(ISTEXT('Koszty operacyjne'!K338:AA338))),\"✅\",\"⛔\"),IF(A254=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K338:AA338)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A255=\"✅\",A255=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K339:AA339)),NOT(ISTEXT('Koszty operacyjne'!K339:AA339))),\"✅\",\"⛔\"),IF(A255=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K339:AA339)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A256=\"✅\",A256=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K340:AA340)),NOT(ISTEXT('Koszty operacyjne'!K340:AA340))),\"✅\",\"⛔\"),IF(A256=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K340:AA340)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A257=\"✅\",A257=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K341:AA341)),NOT(ISTEXT('Koszty operacyjne'!K341:AA341))),\"✅\",\"⛔\"),IF(A257=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K341:AA341)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A258=\"✅\",A258=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K342:AA342)),NOT(ISTEXT('Koszty operacyjne'!K342:AA342))),\"✅\",\"⛔\"),IF(A258=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K342:AA342)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A259=\"✅\",A259=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K343:AA343)),NOT(ISTEXT('Koszty operacyjne'!K343:AA343))),\"✅\",\"⛔\"),IF(A259=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K343:AA343)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A260=\"✅\",A260=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K344:AA344)),NOT(ISTEXT('Koszty operacyjne'!K344:AA344))),\"✅\",\"⛔\"),IF(A260=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K344:AA344)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A261=\"✅\",A261=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K345:AA345)),NOT(ISTEXT('Koszty operacyjne'!K345:AA345))),\"✅\",\"⛔\"),IF(A261=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K345:AA345)),\"\",\"⛔\")))","v":""},"","","",""]
[{"$f":"IF(OR(A262=\"✅\",A262=\"⛔\"),IF(AND(OR(ISNUMBER('Koszty operacyjne'!K346:AA346)),NOT(ISTEXT('Koszty operacyjne'!K346:AA346))),\"✅\",\"⛔\"),IF(A262=\"\",IF(AND(ISBLANK('Koszty operacyjne'!K346:AA346)),\"\",\"⛔\")))","v":""},"","","",""]
[]
[null,"Stanowisko / Grupa",null,null,null,null,null,null,null,null,"Poziom dofinansowania (w %) Kosztów wynagrodzeń \n(w przypadku gdy wynagrodzenia są finansowane z dotacji)"]
[null,{"$f":"IF(ISBLANK(B307),\"\",B307)","v":""},"","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,{"$f":"IF(ISBLANK(B327),\"\",B327)","v":""},"","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[]
[null,"Stanowisko / Grupa",null,null,null,null,null,null,null,null,"Koszty rocznych wynagrodzeń na danym stanowisku / w danej grupie"]
[{"$f":"IF(AND(A223=\"✅\",A265=\"✅\",A307=\"✅\"),\"✅\",IF(AND(A223=\"\",A265=\"\",A307=\"\"),\"\",\"⛔\"))","v":""},{"$f":"IF(ISBLANK(B265),\"\",B265)","v":""},"","","",null,null,null,null,null,{"$f":"ROUND(K265*K223*K307,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X265*X223*X307,0)","v":0},0,{"$f":"ROUND(Z265*Z223*Z307,0)","v":0},0]
[{"$f":"IF(AND(A224=\"✅\",A266=\"✅\",A308=\"✅\"),\"✅\",IF(AND(A224=\"\",A266=\"\",A308=\"\"),\"\",\"⛔\"))","v":""},"","","","",null,null,null,null,null,{"$f":"ROUND(K266*K224*K308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z266*Z224*Z308,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K267*K225*K309,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z267*Z225*Z309,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K268*K226*K310,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z268*Z226*Z310,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K269*K227*K311,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z269*Z227*Z311,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K270*K228*K312,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z270*Z228*Z312,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K271*K229*K313,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z271*Z229*Z313,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K272*K230*K314,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z272*Z230*Z314,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K273*K231*K315,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z273*Z231*Z315,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K274*K232*K316,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z274*Z232*Z316,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K275*K233*K317,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z275*Z233*Z317,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K276*K234*K318,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z276*Z234*Z318,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K277*K235*K319,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z277*Z235*Z319,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K278*K236*K320,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z278*Z236*Z320,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K279*K237*K321,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z279*Z237*Z321,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K280*K238*K322,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z280*Z238*Z322,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K281*K239*K323,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z281*Z239*Z323,0)","v":0},0]
[{"$f":"IF(AND(A240=\"✅\",A282=\"✅\",A324=\"✅\"),\"✅\",IF(AND(A240=\"\",A282=\"\",A324=\"\"),\"\",\"⛔\"))","v":""},"","","","",null,null,null,null,null,{"$f":"ROUND(K282*K240*K324,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z282*Z240*Z324,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K283*K241*K325,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z283*Z241*Z325,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K284*K242*K326,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z284*Z242*Z326,0)","v":0},0]
["",{"$f":"IF(ISBLANK(B285),\"\",B285)","v":""},"","","",null,null,null,null,null,{"$f":"ROUND(K285*K243*K327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X285*X243*X327,0)","v":0},0,{"$f":"ROUND(Z285*Z243*Z327,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K286*K244*K328,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z286*Z244*Z328,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K287*K245*K329,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z287*Z245*Z329,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K288*K246*K330,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z288*Z246*Z330,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K289*K247*K331,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z289*Z247*Z331,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K290*K248*K332,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z290*Z248*Z332,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K291*K249*K333,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z291*Z249*Z333,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K292*K250*K334,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z292*Z250*Z334,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K293*K251*K335,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z293*Z251*Z335,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K294*K252*K336,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z294*Z252*Z336,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K295*K253*K337,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z295*Z253*Z337,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K296*K254*K338,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z296*Z254*Z338,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K297*K255*K339,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z297*Z255*Z339,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K298*K256*K340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z298*Z256*Z340,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K299*K257*K341,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z299*Z257*Z341,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K300*K258*K342,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z300*Z258*Z342,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K301*K259*K343,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z301*Z259*Z343,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K302*K260*K344,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z302*Z260*Z344,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K303*K261*K345,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z303*Z261*Z345,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K304*K262*K346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z304*Z262*Z346,0)","v":0},0]
[null,"Razem Wynagrodzenia",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(K391:K430),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(X391:X430),0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(Y391:Y430),0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(Z391:Z430),0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(AA391:AA430),0),0)","v":0}]
[]
[]
[null,"Ubezpieczenia społeczne i inne świadczenia",{"$f":"C$114","v":"Moduł"},{"$f":"D$114","v":"Kwalifikowalne"},"Koszty B+R",null,0,0,0,"","Uzupełnij dane","","","","","","","","","","","","","","","",""]
[null,"Stanowisko / Grupa"]
[{"$f":"A391","v":""},{"$f":"IF(ISBLANK(B223),\"\",B223)","v":""},"","","",null,null,null,null,null,{"$f":"ROUND(K391*ZUS,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X391*ZUS,0)","v":0},0,{"$f":"ROUND(Z391*ZUS,0)","v":0},0]
[{"$f":"A392","v":""},"","","","",null,null,null,null,null,{"$f":"ROUND(K392*ZUS,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z392*ZUS,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K393*ZUS,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z393*ZUS,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K394*ZUS,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z394*ZUS,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K395*ZUS,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z395*ZUS,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K396*ZUS,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z396*ZUS,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K397*ZUS,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z397*ZUS,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K398*ZUS,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z398*ZUS,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K399*ZUS,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z399*ZUS,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K400*ZUS,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z400*ZUS,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K401*ZUS,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z401*ZUS,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K402*ZUS,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z402*ZUS,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K403*ZUS,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z403*ZUS,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K404*ZUS,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z404*ZUS,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K405*ZUS,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z405*ZUS,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K406*ZUS,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z406*ZUS,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K407*ZUS,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z407*ZUS,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K408*ZUS,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z408*ZUS,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K409*ZUS,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z409*ZUS,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K410*ZUS,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z410*ZUS,0)","v":0},0]
["",{"$f":"IF(ISBLANK(B243),\"\",B243)","v":""},"","","",null,null,null,null,null,{"$f":"ROUND(K411*ZUS,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X411*ZUS,0)","v":0},0,{"$f":"ROUND(Z411*ZUS,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K412*ZUS,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z412*ZUS,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K413*ZUS,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z413*ZUS,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K414*ZUS,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z414*ZUS,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K415*ZUS,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z415*ZUS,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K416*ZUS,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z416*ZUS,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K417*ZUS,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z417*ZUS,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K418*ZUS,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z418*ZUS,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K419*ZUS,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z419*ZUS,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K420*ZUS,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z420*ZUS,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K421*ZUS,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z421*ZUS,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K422*ZUS,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z422*ZUS,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K423*ZUS,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z423*ZUS,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K424*ZUS,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z424*ZUS,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K425*ZUS,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z425*ZUS,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K426*ZUS,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z426*ZUS,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K427*ZUS,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z427*ZUS,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K428*ZUS,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z428*ZUS,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K429*ZUS,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z429*ZUS,0)","v":0},0]
["","","","","",null,null,null,null,null,{"$f":"ROUND(K430*ZUS,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z430*ZUS,0)","v":0},0]
[null,"Razem Ubezpieczenia społeczne i inne świadczenia",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(K436:K475),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(X436:X475),0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(Y436:Y475),0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(Z436:Z475),0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(AA436:AA475),0),0)","v":0}]
[null,"Stanowisko / Grupa",null,null,null,null,null,null,null,null,"Poziom dofinansowania (w %) Kosztów wynagrodzeń \n(w przypadku gdy wynagrodzenia są finansowane z dotacji)"]
[null,{"$f":"IF(ISBLANK(B265),\"\",B265)","v":""},{"$f":"IF(ISBLANK(C265),\"\",C265)","v":""},"","",null,null,null,null,null,{"$f":"K349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X349","v":0},0,{"$f":"Z349","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"K350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z350","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"K351","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z351","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"K352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z352","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"K353","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z353","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"K354","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z354","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"K355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z355","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"K356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z356","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"K357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z357","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"K358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z358","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"K359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z359","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"K360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z360","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"K361","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z361","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"K362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z362","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"K363","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z363","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"K364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z364","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"K365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z365","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"K366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z366","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"K367","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z367","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"K368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z368","v":0},0]
[null,"",{"$f":"IF(ISBLANK(C285),\"\",C285)","v":""},"","",null,null,null,null,null,{"$f":"K369","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X369","v":0},0,{"$f":"Z369","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"K370","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z370","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"K371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z371","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"K372","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z372","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"K373","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z373","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"K374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z374","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"K375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z375","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"K376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z376","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"K377","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z377","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"K378","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z378","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"K379","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z379","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"K380","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z380","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"K381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z381","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"K382","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z382","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"K383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z383","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"K384","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z384","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"K385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z385","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"K386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z386","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"K387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z387","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"K388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z388","v":0},0]
[]
[]
[null,"Pozostałe koszty rodzajowe",{"$f":"C$114","v":"Moduł"},{"$f":"D$114","v":"Kwalifikowalne"},"Koszty B+R",null,0,0,0,"","Uzupełnij dane","","","","","","","","","","","","","","","",""]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[null,"Razem Pozostałe koszty rodzajowe",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(K521:K550),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Poziom dofinansowania (w %)",null,null,null,null,null,null,null,null,"w przypadku gdy te koszty są finansowane z dotacji"]
[null,{"$f":"IF(ISBLANK(B521),\"\",B521)","v":""},"","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[]
[]
[null,"Pozostałe koszty operacyjne",{"$f":"C$114","v":"Moduł"},{"$f":"D$114","v":"Kwalifikowalne"},"Koszty B+R",null,0,0,0,"","Uzupełnij dane","","","","","","","","","","","","","","","",""]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[null,"Razem Pozostałe koszty operacyjne",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(K586:K590),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(X586:X590),0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(Y586:Y590),0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(Z586:Z590),0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(AA586:AA590),0),0)","v":0}]
[]
[]
[null,"Koszty finansowe",{"$f":"C$114","v":"Moduł"},{"$f":"D$114","v":"Kwalifikowalne"},"Koszty B+R",null,0,0,0,"","Uzupełnij dane","","","","","","","","","","","","","","","",""]
[null,"Koszty z tytułu oprocentowania kredytów i pożyczek",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!K112+Finansowanie!K122+Finansowanie!K131+Finansowanie!K139,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!L112+Finansowanie!L122+Finansowanie!L131+Finansowanie!L139,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!M112+Finansowanie!M122+Finansowanie!M131+Finansowanie!M139,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!N112+Finansowanie!N122+Finansowanie!N131+Finansowanie!N139,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!O112+Finansowanie!O122+Finansowanie!O131+Finansowanie!O139,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!P112+Finansowanie!P122+Finansowanie!P131+Finansowanie!P139,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!Q112+Finansowanie!Q122+Finansowanie!Q131+Finansowanie!Q139,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!R112+Finansowanie!R122+Finansowanie!R131+Finansowanie!R139,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!S112+Finansowanie!S122+Finansowanie!S131+Finansowanie!S139,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!T112+Finansowanie!T122+Finansowanie!T131+Finansowanie!T139,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!U112+Finansowanie!U122+Finansowanie!U131+Finansowanie!U139,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!V112+Finansowanie!V122+Finansowanie!V131+Finansowanie!V139,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!W112+Finansowanie!W122+Finansowanie!W131+Finansowanie!W139,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!X112+Finansowanie!X122+Finansowanie!X131+Finansowanie!X139,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!Y112+Finansowanie!Y122+Finansowanie!Y131+Finansowanie!Y139,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!Z112+Finansowanie!Z122+Finansowanie!Z131+Finansowanie!Z139,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!AA112+Finansowanie!AA122+Finansowanie!AA131+Finansowanie!AA139,0)","v":0}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[{"$f":"Weryfikacja_wypelnienia_KO_Projekt","v":""}]
[null,"Razem Koszty finansowe",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(K595:K599),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(X595:X599),0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(Y595:Y599),0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(Z595:Z599),0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(AA595:AA599),0),0)","v":0}]
[]
[]
[null,"Koszty planowanej działalności operacyjnej (Projekt)",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"Amortyzacja",null,null,null,null,null,null,null,null,{"$f":"'Środki trwałe'!K798","v":0},{"$f":"'Środki trwałe'!L798","v":0},{"$f":"'Środki trwałe'!M798","v":0},{"$f":"'Środki trwałe'!N798","v":0},{"$f":"'Środki trwałe'!O798","v":0},{"$f":"'Środki trwałe'!P798","v":0},{"$f":"'Środki trwałe'!Q798","v":0},{"$f":"'Środki trwałe'!R798","v":0},{"$f":"'Środki trwałe'!S798","v":0},{"$f":"'Środki trwałe'!T798","v":0},{"$f":"'Środki trwałe'!U798","v":0},{"$f":"'Środki trwałe'!V798","v":0},{"$f":"'Środki trwałe'!W798","v":0},{"$f":"'Środki trwałe'!X798","v":0},{"$f":"'Środki trwałe'!Y798","v":0},{"$f":"'Środki trwałe'!Z798","v":0},{"$f":"'Środki trwałe'!AA798","v":0}]
[null,"Zużycie materiałów i energii",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K137,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(X137,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Y137,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Z137,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(AA137,0),0)","v":0}]
[null,"Usługi obce",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K182,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(X182,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Y182,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Z182,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(AA182,0),0)","v":0}]
[null,"Podatki i opłaty",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K212,0),0)","v":0},0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(M212,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(X212,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Y212,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Z212,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(AA212,0),0)","v":0}]
[null,"Wynagrodzenia",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K431,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(X431,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Y431,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Z431,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(AA431,0),0)","v":0}]
[null,"Ubezpieczenia społeczne i inne świadczenia",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K476,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(X476,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Y476,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Z476,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(AA476,0),0)","v":0}]
[null,"Pozostałe koszty rodzajowe",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K551,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(X551,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Y551,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Z551,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(AA551,0),0)","v":0}]
[null,"Wartość sprzedanych towarów i materiałów",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,Przychody!K246,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Przychody!L246,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Przychody!M246,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Przychody!N246,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Przychody!O246,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Przychody!P246,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Przychody!Q246,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Przychody!R246,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Przychody!S246,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Przychody!T246,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Przychody!U246,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Przychody!V246,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Przychody!W246,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Przychody!X246,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Przychody!Y246,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Przychody!Z246,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Przychody!AA246,0)","v":0}]
[null,"Razem",null,null,null,null,null,null,null,null,{"$f":"SUM(K604:K611)","v":0},{"$f":"SUM(L604:L611)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X604:X611)","v":0},{"$f":"SUM(Y604:Y611)","v":0},{"$f":"SUM(Z604:Z611)","v":0},0]
[null,"Pozostałe koszty operacyjne",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K591,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(X591,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Y591,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Z591,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(AA591,0),0)","v":0}]
[null,"Koszty finansowe",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K600,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(X600,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Y600,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Z600,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(AA600,0),0)","v":0}]
[]
[]
[null,"Koszty planowanej działalności operacyjnej (Projekt, dotacja w RZiS)",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"Zużycie materiałów i energii",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K605-K630,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(X605-X630,0),0)","v":0},0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(Z605-Z630,0),0)","v":0},0]
[null,"Usługi obce",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K606-K631,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(Z606-Z631,0),0)","v":0},0]
[null,"Podatki i opłaty",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K607-K632,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(Z607-Z632,0),0)","v":0},0]
[null,"Wynagrodzenia",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K608-K633,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(Z608-Z633,0),0)","v":0},0]
[null,"Ubezpieczenia społeczne i inne świadczenia",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K609-K634,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(Z609-Z634,0),0)","v":0},0]
[null,"Pozostałe koszty rodzajowe",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K610-K635,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(Z610-Z635,0),0)","v":0},0]
[null,"Wartość sprzedanych towarów i materiałów",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K611-K636,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(Z611-Z636,0),0)","v":0},0]
[null,"Pozostałe koszty operacyjne",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K613-K637,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(X613-X637,0),0)","v":0},0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(Z613-Z637,0),0)","v":0},0]
[null,"Koszty finansowe",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K614-K638,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(Z614-Z638,0),0)","v":0},0]
[]
[]
[null,"Koszty planowanej działalności operacyjnej (Projekt, prace rozwojowe, rozliczane w czasie)",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"Zużycie materiałów i energii",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,K909,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,X909,0)","v":0},0,{"$f":"IF(LataProjekcji<=Koniec,Z909,0)","v":0},0]
[null,"Usługi obce",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,K910,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,Z910,0)","v":0},0]
[null,"Podatki i opłaty",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,K911,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,Z911,0)","v":0},0]
[null,"Wynagrodzenia",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,K912,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,Z912,0)","v":0},0]
[null,"Ubezpieczenia społeczne i inne świadczenia",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,K913,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,Z913,0)","v":0},0]
[null,"Pozostałe koszty rodzajowe",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,K914,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,L914,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,Z914,0)","v":0},0]
[null,"Wartość sprzedanych towarów i materiałów",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,K915,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,Z915,0)","v":0},0]
[null,"Pozostałe koszty operacyjne",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,K916,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,Z916,0)","v":0},0]
[null,"Koszty finansowe",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,K917,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,Z917,0)","v":0},0]
[]
[]
[null,"Komentarz"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Rozliczenie kosztów prac rozwojowych projektu do rozliczeń międzyokresowych",null,"Kwalifikowalne","Koszty B+R",null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[]
[null,"Zużycie materiałów i eneregii (Projekt)"]
[null,{"$f":"IF(ISBLANK(B117),\"\",B117)","v":""},"","","",null,null,null,null,null,{"$f":"IF(AND($C701=\"B+R\",$E701=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K117,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C701=\"B+R\",$E701=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(X117,0),0)","v":0},0,{"$f":"IF(AND($C701=\"B+R\",$E701=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z117,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C702=\"B+R\",$E702=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K118,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C702=\"B+R\",$E702=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z118,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C703=\"B+R\",$E703=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K119,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C703=\"B+R\",$E703=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z119,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C704=\"B+R\",$E704=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K120,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C704=\"B+R\",$E704=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z120,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C705=\"B+R\",$E705=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K121,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C705=\"B+R\",$E705=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z121,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C706=\"B+R\",$E706=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K122,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C706=\"B+R\",$E706=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z122,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C707=\"B+R\",$E707=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K123,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C707=\"B+R\",$E707=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z123,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C708=\"B+R\",$E708=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K124,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C708=\"B+R\",$E708=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z124,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C709=\"B+R\",$E709=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K125,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C709=\"B+R\",$E709=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z125,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C710=\"B+R\",$E710=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K126,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C710=\"B+R\",$E710=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z126,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C711=\"B+R\",$E711=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K127,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C711=\"B+R\",$E711=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z127,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C712=\"B+R\",$E712=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K128,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C712=\"B+R\",$E712=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z128,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C713=\"B+R\",$E713=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K129,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C713=\"B+R\",$E713=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z129,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C714=\"B+R\",$E714=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K130,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C714=\"B+R\",$E714=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z130,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C715=\"B+R\",$E715=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K131,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C715=\"B+R\",$E715=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z131,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C716=\"B+R\",$E716=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K132,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C716=\"B+R\",$E716=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z132,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C717=\"B+R\",$E717=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K133,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C717=\"B+R\",$E717=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z133,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C718=\"B+R\",$E718=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K134,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C718=\"B+R\",$E718=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z134,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C719=\"B+R\",$E719=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K135,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C719=\"B+R\",$E719=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z135,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C720=\"B+R\",$E720=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K136,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C720=\"B+R\",$E720=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z136,0),0)","v":0},0]
[null,"Razem Zużycie materiałów i energii (Projekt)",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K701:K720),0)","v":0},{"$f":"ROUND(SUM(L701:L720),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X701:X720),0)","v":0},{"$f":"ROUND(SUM(Y701:Y720),0)","v":0},{"$f":"ROUND(SUM(Z701:Z720),0)","v":0},0]
[]
[]
[null,"Usługi obce (Projekt)",null,"Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B162),\"\",B162)","v":""},"","","",null,null,null,null,"k162",{"$f":"IF(AND($C725=\"B+R\",$E725=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K162,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C725=\"B+R\",$E725=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(X162,0),0)","v":0},0,{"$f":"IF(AND($C725=\"B+R\",$E725=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z162,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C726=\"B+R\",$E726=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K163,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C726=\"B+R\",$E726=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z163,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C727=\"B+R\",$E727=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K164,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C727=\"B+R\",$E727=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z164,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C728=\"B+R\",$E728=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K165,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C728=\"B+R\",$E728=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z165,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C729=\"B+R\",$E729=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K166,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C729=\"B+R\",$E729=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z166,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C730=\"B+R\",$E730=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K167,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C730=\"B+R\",$E730=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z167,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C731=\"B+R\",$E731=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K168,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C731=\"B+R\",$E731=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z168,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C732=\"B+R\",$E732=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K169,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C732=\"B+R\",$E732=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z169,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C733=\"B+R\",$E733=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K170,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C733=\"B+R\",$E733=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z170,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C734=\"B+R\",$E734=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K171,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C734=\"B+R\",$E734=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z171,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C735=\"B+R\",$E735=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K172,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C735=\"B+R\",$E735=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z172,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C736=\"B+R\",$E736=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K173,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C736=\"B+R\",$E736=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z173,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C737=\"B+R\",$E737=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K174,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C737=\"B+R\",$E737=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z174,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C738=\"B+R\",$E738=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K175,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C738=\"B+R\",$E738=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z175,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C739=\"B+R\",$E739=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K176,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C739=\"B+R\",$E739=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z176,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C740=\"B+R\",$E740=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K177,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C740=\"B+R\",$E740=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z177,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C741=\"B+R\",$E741=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K178,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C741=\"B+R\",$E741=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z178,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C742=\"B+R\",$E742=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K179,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C742=\"B+R\",$E742=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z179,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C743=\"B+R\",$E743=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K180,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C743=\"B+R\",$E743=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z180,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C744=\"B+R\",$E744=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K181,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C744=\"B+R\",$E744=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z181,0),0)","v":0},0]
[null,"Razem Usługi obce (Projekt)",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K725:K744),0)","v":0},{"$f":"ROUND(SUM(L725:L744),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X725:X744),0)","v":0},{"$f":"ROUND(SUM(Y725:Y744),0)","v":0},{"$f":"ROUND(SUM(Z725:Z744),0)","v":0},0]
[]
[]
[null,"Podatki i opłaty (Projekt)",null,"Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B207),\"\",B207)","v":""},"","","",null,null,null,null,"k207",{"$f":"IF(AND($C749=\"B+R\",$E749=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K207,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C749=\"B+R\",$E749=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(X207,0),0)","v":0},0,{"$f":"IF(AND($C749=\"B+R\",$E749=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z207,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C750=\"B+R\",$E750=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K208,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C750=\"B+R\",$E750=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z208,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C751=\"B+R\",$E751=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K209,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C751=\"B+R\",$E751=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z209,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C752=\"B+R\",$E752=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K210,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C752=\"B+R\",$E752=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z210,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C753=\"B+R\",$E753=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K211,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C753=\"B+R\",$E753=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z211,0),0)","v":0},0]
[null,"Razem Podatki i opłaty (Projekt)",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K749:K753),0)","v":0},{"$f":"ROUND(SUM(L749:L753),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X749:X753),0)","v":0},{"$f":"ROUND(SUM(Y749:Y753),0)","v":0},{"$f":"ROUND(SUM(Z749:Z753),0)","v":0},0]
[]
[]
[null,"Wynagrodzenia (brutto) (Projekt)"]
[null,"Stanowisko / Grupa",null,"Kwalifikowalne","Koszty B+R",null,null,null,null,null,"Koszty rocznych wynagrodzeń na danym stanowisku / w danej grupie","Koszty rocznych wynagrodzeń na danym stanowisku / w danej grupie","Koszty rocznych wynagrodzeń na danym stanowisku / w danej grupie","Koszty rocznych wynagrodzeń na danym stanowisku / w danej grupie","Koszty rocznych wynagrodzeń na danym stanowisku / w danej grupie","Koszty rocznych wynagrodzeń na danym stanowisku / w danej grupie","Koszty rocznych wynagrodzeń na danym stanowisku / w danej grupie","Koszty rocznych wynagrodzeń na danym stanowisku / w danej grupie","Koszty rocznych wynagrodzeń na danym stanowisku / w danej grupie","Koszty rocznych wynagrodzeń na danym stanowisku / w danej grupie","Koszty rocznych wynagrodzeń na danym stanowisku / w danej grupie","Koszty rocznych wynagrodzeń na danym stanowisku / w danej grupie","Koszty rocznych wynagrodzeń na danym stanowisku / w danej grupie","Koszty rocznych wynagrodzeń na danym stanowisku / w danej grupie","Koszty rocznych wynagrodzeń na danym stanowisku / w danej grupie","Koszty rocznych wynagrodzeń na danym stanowisku / w danej grupie","Koszty rocznych wynagrodzeń na danym stanowisku / w danej grupie"]
[null,{"$f":"IF(ISBLANK(B223),\"\",B223)","v":""},"","","",null,null,null,null,"k391",{"$f":"IF(AND($C759=\"B+R\",$E759=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K391,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C759=\"B+R\",$E759=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(X391,0),0)","v":0},0,{"$f":"IF(AND($C759=\"B+R\",$E759=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z391,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C760=\"B+R\",$E760=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K392,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C760=\"B+R\",$E760=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z392,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C761=\"B+R\",$E761=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K393,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C761=\"B+R\",$E761=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z393,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C762=\"B+R\",$E762=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K394,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C762=\"B+R\",$E762=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z394,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C763=\"B+R\",$E763=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K395,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C763=\"B+R\",$E763=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z395,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C764=\"B+R\",$E764=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K396,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C764=\"B+R\",$E764=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z396,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C765=\"B+R\",$E765=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K397,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C765=\"B+R\",$E765=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z397,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C766=\"B+R\",$E766=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K398,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C766=\"B+R\",$E766=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z398,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C767=\"B+R\",$E767=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K399,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C767=\"B+R\",$E767=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z399,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C768=\"B+R\",$E768=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K400,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C768=\"B+R\",$E768=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z400,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C769=\"B+R\",$E769=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K401,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C769=\"B+R\",$E769=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z401,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C770=\"B+R\",$E770=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K402,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C770=\"B+R\",$E770=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z402,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C771=\"B+R\",$E771=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K403,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C771=\"B+R\",$E771=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z403,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C772=\"B+R\",$E772=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K404,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C772=\"B+R\",$E772=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z404,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C773=\"B+R\",$E773=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K405,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C773=\"B+R\",$E773=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z405,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C774=\"B+R\",$E774=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K406,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C774=\"B+R\",$E774=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z406,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C775=\"B+R\",$E775=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K407,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C775=\"B+R\",$E775=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z407,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C776=\"B+R\",$E776=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K408,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C776=\"B+R\",$E776=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z408,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C777=\"B+R\",$E777=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K409,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C777=\"B+R\",$E777=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z409,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C778=\"B+R\",$E778=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K410,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C778=\"B+R\",$E778=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z410,0),0)","v":0},0]
[null,{"$f":"IF(ISBLANK(B243),\"\",B243)","v":""},"","","",null,null,null,null,null,{"$f":"IF(AND($C779=\"B+R\",$E779=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K411,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C779=\"B+R\",$E779=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(X411,0),0)","v":0},0,{"$f":"IF(AND($C779=\"B+R\",$E779=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z411,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C780=\"B+R\",$E780=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K412,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C780=\"B+R\",$E780=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z412,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C781=\"B+R\",$E781=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K413,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C781=\"B+R\",$E781=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z413,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C782=\"B+R\",$E782=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K414,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C782=\"B+R\",$E782=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z414,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C783=\"B+R\",$E783=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K415,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C783=\"B+R\",$E783=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z415,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C784=\"B+R\",$E784=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K416,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C784=\"B+R\",$E784=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z416,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C785=\"B+R\",$E785=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K417,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C785=\"B+R\",$E785=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z417,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C786=\"B+R\",$E786=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K418,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C786=\"B+R\",$E786=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z418,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C787=\"B+R\",$E787=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K419,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C787=\"B+R\",$E787=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z419,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C788=\"B+R\",$E788=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K420,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C788=\"B+R\",$E788=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z420,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C789=\"B+R\",$E789=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K421,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C789=\"B+R\",$E789=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z421,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C790=\"B+R\",$E790=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K422,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C790=\"B+R\",$E790=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z422,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C791=\"B+R\",$E791=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K423,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C791=\"B+R\",$E791=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z423,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C792=\"B+R\",$E792=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K424,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C792=\"B+R\",$E792=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z424,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C793=\"B+R\",$E793=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K425,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C793=\"B+R\",$E793=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z425,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C794=\"B+R\",$E794=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K426,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C794=\"B+R\",$E794=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z426,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C795=\"B+R\",$E795=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K427,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C795=\"B+R\",$E795=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z427,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C796=\"B+R\",$E796=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K428,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C796=\"B+R\",$E796=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z428,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C797=\"B+R\",$E797=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K429,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C797=\"B+R\",$E797=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z429,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C798=\"B+R\",$E798=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K430,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C798=\"B+R\",$E798=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z430,0),0)","v":0},0]
[null,"Razem Wynagrodzenia",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K759:K798),0)","v":0},{"$f":"ROUND(SUM(L759:L798),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X759:X798),0)","v":0},{"$f":"ROUND(SUM(Y759:Y798),0)","v":0},{"$f":"ROUND(SUM(Z759:Z798),0)","v":0},0]
[]
[]
[null,"Ubezpieczenia społeczne i inne świadczenia"]
[null,"Stanowisko / Grupa",null,"Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B436),\"\",B436)","v":""},"","","",null,null,null,null,"k436",{"$f":"IF(AND($C804=\"B+R\",$E804=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K436,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C804=\"B+R\",$E804=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(X436,0),0)","v":0},0,{"$f":"IF(AND($C804=\"B+R\",$E804=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z436,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C805=\"B+R\",$E805=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K437,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C805=\"B+R\",$E805=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z437,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C806=\"B+R\",$E806=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K438,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C806=\"B+R\",$E806=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z438,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C807=\"B+R\",$E807=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K439,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C807=\"B+R\",$E807=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z439,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C808=\"B+R\",$E808=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K440,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C808=\"B+R\",$E808=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z440,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C809=\"B+R\",$E809=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K441,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C809=\"B+R\",$E809=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z441,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C810=\"B+R\",$E810=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K442,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C810=\"B+R\",$E810=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z442,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C811=\"B+R\",$E811=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K443,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C811=\"B+R\",$E811=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z443,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C812=\"B+R\",$E812=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K444,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C812=\"B+R\",$E812=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z444,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C813=\"B+R\",$E813=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K445,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C813=\"B+R\",$E813=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z445,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C814=\"B+R\",$E814=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K446,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C814=\"B+R\",$E814=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z446,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C815=\"B+R\",$E815=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K447,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C815=\"B+R\",$E815=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z447,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C816=\"B+R\",$E816=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K448,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C816=\"B+R\",$E816=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z448,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C817=\"B+R\",$E817=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K449,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C817=\"B+R\",$E817=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z449,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C818=\"B+R\",$E818=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K450,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C818=\"B+R\",$E818=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z450,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C819=\"B+R\",$E819=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K451,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C819=\"B+R\",$E819=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z451,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C820=\"B+R\",$E820=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K452,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C820=\"B+R\",$E820=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z452,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C821=\"B+R\",$E821=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K453,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C821=\"B+R\",$E821=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z453,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C822=\"B+R\",$E822=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K454,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C822=\"B+R\",$E822=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z454,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C823=\"B+R\",$E823=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K455,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C823=\"B+R\",$E823=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z455,0),0)","v":0},0]
[null,{"$f":"IF(ISBLANK(B456),\"\",B456)","v":""},"","","",null,null,null,null,null,{"$f":"IF(AND($C824=\"B+R\",$E824=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K456,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C824=\"B+R\",$E824=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(X456,0),0)","v":0},0,{"$f":"IF(AND($C824=\"B+R\",$E824=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z456,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C825=\"B+R\",$E825=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K457,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C825=\"B+R\",$E825=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z457,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C826=\"B+R\",$E826=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K458,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C826=\"B+R\",$E826=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z458,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C827=\"B+R\",$E827=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K459,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C827=\"B+R\",$E827=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z459,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C828=\"B+R\",$E828=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K460,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C828=\"B+R\",$E828=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z460,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C829=\"B+R\",$E829=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K461,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C829=\"B+R\",$E829=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z461,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C830=\"B+R\",$E830=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K462,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C830=\"B+R\",$E830=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z462,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C831=\"B+R\",$E831=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K463,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C831=\"B+R\",$E831=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z463,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C832=\"B+R\",$E832=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K464,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C832=\"B+R\",$E832=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z464,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C833=\"B+R\",$E833=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K465,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C833=\"B+R\",$E833=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z465,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C834=\"B+R\",$E834=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K466,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C834=\"B+R\",$E834=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z466,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C835=\"B+R\",$E835=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K467,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C835=\"B+R\",$E835=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z467,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C836=\"B+R\",$E836=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K468,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C836=\"B+R\",$E836=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z468,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C837=\"B+R\",$E837=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K469,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C837=\"B+R\",$E837=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z469,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C838=\"B+R\",$E838=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K470,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C838=\"B+R\",$E838=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z470,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C839=\"B+R\",$E839=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K471,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C839=\"B+R\",$E839=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z471,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C840=\"B+R\",$E840=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K472,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C840=\"B+R\",$E840=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z472,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C841=\"B+R\",$E841=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K473,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C841=\"B+R\",$E841=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z473,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C842=\"B+R\",$E842=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K474,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C842=\"B+R\",$E842=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z474,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C843=\"B+R\",$E843=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K475,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C843=\"B+R\",$E843=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z475,0),0)","v":0},0]
[null,"Razem Ubezpieczenia społeczne i inne świadczenia",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K804:K843),0)","v":0},{"$f":"ROUND(SUM(L804:L843),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X804:X843),0)","v":0},{"$f":"ROUND(SUM(Y804:Y843),0)","v":0},{"$f":"ROUND(SUM(Z804:Z843),0)","v":0},0]
[]
[]
[null,"Pozostałe koszty rodzajowe",null,"Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B521),\"\",B521)","v":""},"","","",null,null,null,null,"K521",{"$f":"IF(AND($C848=\"B+R\",$E848=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K521,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C848=\"B+R\",$E848=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(X521,0),0)","v":0},0,{"$f":"IF(AND($C848=\"B+R\",$E848=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z521,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C849=\"B+R\",$E849=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K522,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C849=\"B+R\",$E849=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z522,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C850=\"B+R\",$E850=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K523,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C850=\"B+R\",$E850=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z523,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C851=\"B+R\",$E851=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K524,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C851=\"B+R\",$E851=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z524,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C852=\"B+R\",$E852=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K525,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C852=\"B+R\",$E852=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z525,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C853=\"B+R\",$E853=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K526,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C853=\"B+R\",$E853=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z526,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C854=\"B+R\",$E854=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K527,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C854=\"B+R\",$E854=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z527,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C855=\"B+R\",$E855=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K528,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C855=\"B+R\",$E855=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z528,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C856=\"B+R\",$E856=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K529,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C856=\"B+R\",$E856=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z529,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C857=\"B+R\",$E857=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K530,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C857=\"B+R\",$E857=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z530,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C858=\"B+R\",$E858=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K531,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C858=\"B+R\",$E858=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z531,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C859=\"B+R\",$E859=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K532,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C859=\"B+R\",$E859=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z532,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C860=\"B+R\",$E860=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K533,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C860=\"B+R\",$E860=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z533,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C861=\"B+R\",$E861=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K534,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C861=\"B+R\",$E861=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z534,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C862=\"B+R\",$E862=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K535,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C862=\"B+R\",$E862=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z535,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C863=\"B+R\",$E863=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K536,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C863=\"B+R\",$E863=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z536,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C864=\"B+R\",$E864=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K537,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C864=\"B+R\",$E864=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z537,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C865=\"B+R\",$E865=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K538,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C865=\"B+R\",$E865=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z538,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C866=\"B+R\",$E866=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K539,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C866=\"B+R\",$E866=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z539,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C867=\"B+R\",$E867=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K540,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C867=\"B+R\",$E867=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z540,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C868=\"B+R\",$E868=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K541,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C868=\"B+R\",$E868=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z541,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C869=\"B+R\",$E869=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K542,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C869=\"B+R\",$E869=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z542,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C870=\"B+R\",$E870=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K543,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C870=\"B+R\",$E870=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z543,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C871=\"B+R\",$E871=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K544,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C871=\"B+R\",$E871=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z544,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C872=\"B+R\",$E872=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K545,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C872=\"B+R\",$E872=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z545,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C873=\"B+R\",$E873=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K546,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C873=\"B+R\",$E873=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z546,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C874=\"B+R\",$E874=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K547,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C874=\"B+R\",$E874=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z547,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C875=\"B+R\",$E875=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K548,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C875=\"B+R\",$E875=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z548,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C876=\"B+R\",$E876=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K549,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C876=\"B+R\",$E876=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z549,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C877=\"B+R\",$E877=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K550,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C877=\"B+R\",$E877=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z550,0),0)","v":0},0]
[null,"Razem Pozostałe koszty rodzajowe",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K848:K877),0)","v":0},{"$f":"ROUND(SUM(L848:L877),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X848:X877),0)","v":0},{"$f":"ROUND(SUM(Y848:Y877),0)","v":0},{"$f":"ROUND(SUM(Z848:Z877),0)","v":0},0]
[]
[]
[null,"Wartość sprzedanych towarów i materiałów",null,"Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(Przychody!B202),\"\",Przychody!B202)","v":""}]
[null,{"$f":"IF(ISBLANK(Przychody!B203),\"\",Przychody!B203)","v":""}]
[null,{"$f":"IF(ISBLANK(Przychody!B204),\"\",Przychody!B204)","v":""}]
[null,{"$f":"IF(ISBLANK(Przychody!B205),\"\",Przychody!B205)","v":""}]
[null,{"$f":"IF(ISBLANK(Przychody!B206),\"\",Przychody!B206)","v":""}]
[null,"Razem Wartość sprzedanych towarów i materiałów",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K882:K886),0)","v":0},{"$f":"ROUND(SUM(L882:L886),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X882:X886),0)","v":0},{"$f":"ROUND(SUM(Y882:Y886),0)","v":0},{"$f":"ROUND(SUM(Z882:Z886),0)","v":0},0]
[]
[]
[null,"Pozostałe koszty operacyjne",null,"Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B586),\"\",B586)","v":""},"","","",null,null,null,null,"k586",{"$f":"IF(AND($C891=\"B+R\",$E891=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K586,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C891=\"B+R\",$E891=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(X586,0),0)","v":0},0,{"$f":"IF(AND($C891=\"B+R\",$E891=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z586,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C892=\"B+R\",$E892=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K587,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C892=\"B+R\",$E892=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z587,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C893=\"B+R\",$E893=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K588,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C893=\"B+R\",$E893=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z588,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C894=\"B+R\",$E894=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K589,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C894=\"B+R\",$E894=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z589,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C895=\"B+R\",$E895=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K590,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C895=\"B+R\",$E895=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z590,0),0)","v":0},0]
[null,"Razem Pozostałe koszty operacyjne",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K891:K895),0)","v":0},{"$f":"ROUND(SUM(L891:L895),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X891:X895),0)","v":0},{"$f":"ROUND(SUM(Y891:Y895),0)","v":0},{"$f":"ROUND(SUM(Z891:Z895),0)","v":0},0]
[]
[]
[null,"Koszty finansowe",null,"Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B595),\"\",B595)","v":"Koszty z tytułu oprocentowania kredytów i pożyczek"},"","","",null,null,null,null,"k595",{"$f":"IF(AND($C900=\"B+R\",$E900=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K595,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C900=\"B+R\",$E900=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(X595,0),0)","v":0},0,{"$f":"IF(AND($C900=\"B+R\",$E900=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z595,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C901=\"B+R\",$E901=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K596,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C901=\"B+R\",$E901=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z596,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C902=\"B+R\",$E902=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K597,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C902=\"B+R\",$E902=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z597,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C903=\"B+R\",$E903=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K598,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C903=\"B+R\",$E903=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z598,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C904=\"B+R\",$E904=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K599,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C904=\"B+R\",$E904=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z599,0),0)","v":0},0]
[null,"Razem Koszty finansowe",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K900:K904),0)","v":0},{"$f":"ROUND(SUM(L900:L904),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X900:X904),0)","v":0},{"$f":"ROUND(SUM(Y900:Y904),0)","v":0},{"$f":"ROUND(SUM(Z900:Z904),0)","v":0},0]
[]
[]
[null,"Rozliczenie kosztów operacyjnych projektu do rozliczeń międzyokresowych"]
[null,"Zużycie materiałów i energii",null,null,null,null,null,null,null,null,{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(K721,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(K721,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(X721,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(X721,0),0))","v":0},{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(Y721,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(Y721,0),0))","v":0},{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(Z721,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(Z721,0),0))","v":0},{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(AA721,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(AA721,0),0))","v":0}]
[null,"Usługi obce",null,null,null,null,null,null,null,null,{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(K745,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(K745,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(X745,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(X745,0),0))","v":0},{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(Y745,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(Y745,0),0))","v":0},{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(Z745,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(Z745,0),0))","v":0},{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(AA745,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(AA745,0),0))","v":0}]
[null,"Podatki i opłaty",null,null,null,null,null,null,null,null,{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(K754,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(K754,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(X754,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(X754,0),0))","v":0},{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(Y754,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(Y754,0),0))","v":0},{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(Z754,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(Z754,0),0))","v":0},{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(AA754,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(AA754,0),0))","v":0}]
[null,"Wynagrodzenia",null,null,null,null,null,null,null,null,{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(K799,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(K799,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(X799,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(X799,0),0))","v":0},{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(Y799,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(Y799,0),0))","v":0},{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(Z799,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(Z799,0),0))","v":0},{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(AA799,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(AA799,0),0))","v":0}]
[null,"Ubezpieczenia społeczne i inne świadczenia",null,null,null,null,null,null,null,null,{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(K844,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(K844,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(X844,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(X844,0),0))","v":0},{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(Y844,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(Y844,0),0))","v":0},{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(Z844,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(Z844,0),0))","v":0},{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(AA844,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(AA844,0),0))","v":0}]
[null,"Pozostałe koszty rodzajowe",null,null,null,null,null,null,null,null,{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(K878,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(K878,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(X878,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(X878,0),0))","v":0},{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(Y878,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(Y878,0),0))","v":0},{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(Z878,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(Z878,0),0))","v":0},{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(AA878,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(AA878,0),0))","v":0}]
[null,"Wartość sprzedanych towarów i materiałów",null,null,null,null,null,null,null,null,{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(K887,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(K887,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(X887,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(X887,0),0))","v":0},{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(Y887,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(Y887,0),0))","v":0},{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(Z887,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(Z887,0),0))","v":0},{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(AA887,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(AA887,0),0))","v":0}]
[null,"Pozostałe koszty operacyjne",null,null,null,null,null,null,null,null,{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(K896,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(K896,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(X896,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(X896,0),0))","v":0},{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(Y896,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(Y896,0),0))","v":0},{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(Z896,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(Z896,0),0))","v":0},{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(AA896,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(AA896,0),0))","v":0}]
[null,"Koszty finansowe",null,null,null,null,null,null,null,null,{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(K905,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(K905,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(X905,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(X905,0),0))","v":0},{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(Y905,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(Y905,0),0))","v":0},{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(Z905,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(Z905,0),0))","v":0},{"$f":"IF(AND(Modul_badawczo_rozwojowy=nie,LataProjekcji<=Koniec_Projekt),ROUND(AA905,0),IF(AND(Modul_badawczo_rozwojowy=tak,LataProjekcji<=Koniec_PR),ROUND(AA905,0),0))","v":0}]
[null,"Razem",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K909:K917),0)","v":0},{"$f":"ROUND(SUM(L909:L917),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X909:X917),0)","v":0},{"$f":"ROUND(SUM(Y909:Y917),0)","v":0},{"$f":"ROUND(SUM(Z909:Z917),0)","v":0},0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[]
[null,"Koszty B+R narastająco",null,null,null,null,null,null,null,null,{"$f":"ROUND(K918,0)","v":0},{"$f":"ROUND(K923+L918,0)","v":0},{"$f":"ROUND(L923+M918,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W923+X918,0)","v":0},{"$f":"ROUND(X923+Y918,0)","v":0},{"$f":"ROUND(Y923+Z918,0)","v":0},0]
[null,null,null,null,"kolumna","wiersz","adres"]
[null,"Rok rozpoczęcia projektu",null,{"$f":"Poczatek","v":0},{"$f":"MATCH($D925,$A$921:$AA$921,0)","v":{"$error":"#N/A"}},{"$f":"ROW($K$918)","v":918},{"$f":"ADDRESS(F925,E925)","v":{"$error":"#N/A"}}]
[null,"Rok zakończenia prac B+R",null,{"$f":"Koniec_PR","v":0},{"$f":"MATCH($D926,$A$921:$AA$921,0)","v":{"$error":"#N/A"}},{"$f":"ROW($K$918)","v":918},{"$f":"ADDRESS(F926,E926)","v":{"$error":"#N/A"}}]
[]
[null,"Rozliczenia międzyokresowe B+R w danym roku",null,null,null,null,null,null,null,null,{"$f":"IF(AND(LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),K918,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),X918,0)","v":0},{"$f":"IF(AND(LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),Y918,0)","v":0},{"$f":"IF(AND(LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),Z918,0)","v":0},{"$f":"IF(AND(LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),AA918,0)","v":0}]
[null,"Rozliczenia międzyokresowe B+R DŁUGOTERMINOWE (aktywa)",null,null,null,null,null,null,null,null,{"$f":"IF(AND(LataProjekcji<(Koniec_PR-1),Modul_badawczo_rozwojowy=tak),(K928+J929),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(LataProjekcji<(Koniec_PR-1),Modul_badawczo_rozwojowy=tak),(X928+W929),0)","v":0},{"$f":"IF(AND(LataProjekcji<(Koniec_PR-1),Modul_badawczo_rozwojowy=tak),(Y928+X929),0)","v":0},{"$f":"IF(AND(LataProjekcji<(Koniec_PR-1),Modul_badawczo_rozwojowy=tak),(Z928+Y929),0)","v":0},{"$f":"IF(AND(LataProjekcji<(Koniec_PR-1),Modul_badawczo_rozwojowy=tak),(AA928+Z929),0)","v":0}]
[null,"Rozliczenia międzyokresowe B+R KRÓTKOTERMINOWE (aktywa)",null,null,null,null,null,null,null,null,{"$f":"IF(AND(Modul_badawczo_rozwojowy=tak,K921=(Koniec_PR-1)),K923,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Modul_badawczo_rozwojowy=tak,X921=(Koniec_PR-1)),X923,0)","v":0},{"$f":"IF(AND(Modul_badawczo_rozwojowy=tak,Y921=(Koniec_PR-1)),Y923,0)","v":0},{"$f":"IF(AND(Modul_badawczo_rozwojowy=tak,Z921=(Koniec_PR-1)),Z923,0)","v":0},{"$f":"IF(AND(Modul_badawczo_rozwojowy=tak,AA921=(Koniec_PR-1)),AA923,0)","v":0}]
[null,"Zakończone prace rozwojowe przenoszone do WNiP",null,null,null,null,null,null,null,null,{"$f":"IF(AND(Modul_badawczo_rozwojowy=tak,K921=Koniec_PR),K923,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Modul_badawczo_rozwojowy=tak,X921=Koniec_PR),X923,0)","v":0},{"$f":"IF(AND(Modul_badawczo_rozwojowy=tak,Y921=Koniec_PR),Y923,0)","v":0},{"$f":"IF(AND(Modul_badawczo_rozwojowy=tak,Z921=Koniec_PR),Z923,0)","v":0},{"$f":"IF(AND(Modul_badawczo_rozwojowy=tak,AA921=Koniec_PR),AA923,0)","v":0}]
[]
[]
[]
[]
[null,{"$f":"_xlfn.FORMULATEXT(K701)","v":{"$error":"#N/A"}}]
[]
[]
[]
[null,"Koszty prac rozwojowych NIEKWALIFIKOWANE",null,"Kwalifikowalne","Koszty B+R",null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[]
[null,"Zużycie materiałów i eneregii (Projekt)"]
[null,{"$f":"B117","v":0},0,0,0,null,null,null,null,null,{"$f":"IF(AND($C943=\"B+R\",$D943=\"nie\",$E943=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K117,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C943=\"B+R\",$D943=\"nie\",$E943=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(X117,0),0)","v":0},0,{"$f":"IF(AND($C943=\"B+R\",$D943=\"nie\",$E943=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z117,0),0)","v":0},0]
[null,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C944=\"B+R\",$D944=\"nie\",$E944=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K118,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C944=\"B+R\",$D944=\"nie\",$E944=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z118,0),0)","v":0},0]
[null,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C945=\"B+R\",$D945=\"nie\",$E945=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K119,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C945=\"B+R\",$D945=\"nie\",$E945=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z119,0),0)","v":0},0]
[null,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C946=\"B+R\",$D946=\"nie\",$E946=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K120,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C946=\"B+R\",$D946=\"nie\",$E946=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z120,0),0)","v":0},0]
[null,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C947=\"B+R\",$D947=\"nie\",$E947=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K121,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C947=\"B+R\",$D947=\"nie\",$E947=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z121,0),0)","v":0},0]
[null,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C948=\"B+R\",$D948=\"nie\",$E948=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K122,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C948=\"B+R\",$D948=\"nie\",$E948=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z122,0),0)","v":0},0]
[null,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C949=\"B+R\",$D949=\"nie\",$E949=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K123,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C949=\"B+R\",$D949=\"nie\",$E949=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z123,0),0)","v":0},0]
[null,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C950=\"B+R\",$D950=\"nie\",$E950=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K124,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C950=\"B+R\",$D950=\"nie\",$E950=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z124,0),0)","v":0},0]
[null,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C951=\"B+R\",$D951=\"nie\",$E951=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K125,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C951=\"B+R\",$D951=\"nie\",$E951=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z125,0),0)","v":0},0]
[null,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C952=\"B+R\",$D952=\"nie\",$E952=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K126,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C952=\"B+R\",$D952=\"nie\",$E952=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z126,0),0)","v":0},0]
[null,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C953=\"B+R\",$D953=\"nie\",$E953=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K127,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C953=\"B+R\",$D953=\"nie\",$E953=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z127,0),0)","v":0},0]
[null,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C954=\"B+R\",$D954=\"nie\",$E954=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K128,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C954=\"B+R\",$D954=\"nie\",$E954=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z128,0),0)","v":0},0]
[null,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C955=\"B+R\",$D955=\"nie\",$E955=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K129,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C955=\"B+R\",$D955=\"nie\",$E955=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z129,0),0)","v":0},0]
[null,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C956=\"B+R\",$D956=\"nie\",$E956=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K130,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C956=\"B+R\",$D956=\"nie\",$E956=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z130,0),0)","v":0},0]
[null,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C957=\"B+R\",$D957=\"nie\",$E957=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K131,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C957=\"B+R\",$D957=\"nie\",$E957=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z131,0),0)","v":0},0]
[null,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C958=\"B+R\",$D958=\"nie\",$E958=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K132,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C958=\"B+R\",$D958=\"nie\",$E958=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z132,0),0)","v":0},0]
[null,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C959=\"B+R\",$D959=\"nie\",$E959=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K133,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C959=\"B+R\",$D959=\"nie\",$E959=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z133,0),0)","v":0},0]
[null,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C960=\"B+R\",$D960=\"nie\",$E960=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K134,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C960=\"B+R\",$D960=\"nie\",$E960=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z134,0),0)","v":0},0]
[null,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C961=\"B+R\",$D961=\"nie\",$E961=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K135,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C961=\"B+R\",$D961=\"nie\",$E961=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z135,0),0)","v":0},0]
[null,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C962=\"B+R\",$D962=\"nie\",$E962=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K136,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C962=\"B+R\",$D962=\"nie\",$E962=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z136,0),0)","v":0},0]
[null,"Razem Zużycie materiałów i energii (Projekt)",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K943:K962),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X943:X962),0)","v":0},{"$f":"ROUND(SUM(Y943:Y962),0)","v":0},{"$f":"ROUND(SUM(Z943:Z962),0)","v":0},0]
[]
[]
[null,"Usługi obce (Projekt)",null,"Kwalifikowalne","Koszty B+R"]
[null,{"$f":"B162","v":0},0,0,0,null,null,null,null,null,{"$f":"IF(AND($C967=\"B+R\",$D967=\"nie\",$E967=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K162,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C967=\"B+R\",$D967=\"nie\",$E967=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(X162,0),0)","v":0},0,{"$f":"IF(AND($C967=\"B+R\",$D967=\"nie\",$E967=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z162,0),0)","v":0},0]
[null,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C968=\"B+R\",$D968=\"nie\",$E968=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K163,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C968=\"B+R\",$D968=\"nie\",$E968=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z163,0),0)","v":0},0]
[null,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C969=\"B+R\",$D969=\"nie\",$E969=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K164,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C969=\"B+R\",$D969=\"nie\",$E969=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z164,0),0)","v":0},0]
[null,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C970=\"B+R\",$D970=\"nie\",$E970=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K165,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C970=\"B+R\",$D970=\"nie\",$E970=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z165,0),0)","v":0},0]
[null,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C971=\"B+R\",$D971=\"nie\",$E971=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K166,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C971=\"B+R\",$D971=\"nie\",$E971=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z166,0),0)","v":0},0]
[null,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C972=\"B+R\",$D972=\"nie\",$E972=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K167,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C972=\"B+R\",$D972=\"nie\",$E972=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z167,0),0)","v":0},0]
[null,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C973=\"B+R\",$D973=\"nie\",$E973=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K168,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C973=\"B+R\",$D973=\"nie\",$E973=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z168,0),0)","v":0},0]
[null,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C974=\"B+R\",$D974=\"nie\",$E974=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K169,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C974=\"B+R\",$D974=\"nie\",$E974=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z169,0),0)","v":0},0]
[null,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C975=\"B+R\",$D975=\"nie\",$E975=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K170,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C975=\"B+R\",$D975=\"nie\",$E975=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z170,0),0)","v":0},0]
[null,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C976=\"B+R\",$D976=\"nie\",$E976=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K171,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C976=\"B+R\",$D976=\"nie\",$E976=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z171,0),0)","v":0},0]
[null,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C977=\"B+R\",$D977=\"nie\",$E977=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K172,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C977=\"B+R\",$D977=\"nie\",$E977=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z172,0),0)","v":0},0]
[null,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C978=\"B+R\",$D978=\"nie\",$E978=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K173,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C978=\"B+R\",$D978=\"nie\",$E978=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z173,0),0)","v":0},0]
[null,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C979=\"B+R\",$D979=\"nie\",$E979=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K174,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C979=\"B+R\",$D979=\"nie\",$E979=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z174,0),0)","v":0},0]
[null,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C980=\"B+R\",$D980=\"nie\",$E980=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K175,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C980=\"B+R\",$D980=\"nie\",$E980=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z175,0),0)","v":0},0]
[null,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C981=\"B+R\",$D981=\"nie\",$E981=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K176,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C981=\"B+R\",$D981=\"nie\",$E981=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z176,0),0)","v":0},0]
[null,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C982=\"B+R\",$D982=\"nie\",$E982=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K177,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C982=\"B+R\",$D982=\"nie\",$E982=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z177,0),0)","v":0},0]
[null,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C983=\"B+R\",$D983=\"nie\",$E983=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K178,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C983=\"B+R\",$D983=\"nie\",$E983=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z178,0),0)","v":0},0]
[null,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C984=\"B+R\",$D984=\"nie\",$E984=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K179,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C984=\"B+R\",$D984=\"nie\",$E984=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z179,0),0)","v":0},0]
[null,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C985=\"B+R\",$D985=\"nie\",$E985=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K180,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C985=\"B+R\",$D985=\"nie\",$E985=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z180,0),0)","v":0},0]
[null,0,0,0,0,null,null,null,null,null,{"$f":"IF(AND($C986=\"B+R\",$D986=\"nie\",$E986=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K181,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C986=\"B+R\",$D986=\"nie\",$E986=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z181,0),0)","v":0},0]
[null,"Razem Usługi obce (Projekt)",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K967:K986),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X967:X986),0)","v":0},{"$f":"ROUND(SUM(Y967:Y986),0)","v":0},{"$f":"ROUND(SUM(Z967:Z986),0)","v":0},0]
[]
[]
[null,"Podatki i opłaty (Projekt)",null,"Kwalifikowalne","Koszty B+R"]
[null,{"$f":"B749","v":""},"","","",null,null,null,null,null,{"$f":"IF(AND($C991=\"B+R\",$D991=\"nie\",$E991=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K207,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C991=\"B+R\",$D991=\"nie\",$E991=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(X207,0),0)","v":0},0,{"$f":"IF(AND($C991=\"B+R\",$D991=\"nie\",$E991=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z207,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C992=\"B+R\",$D992=\"nie\",$E992=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K208,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C992=\"B+R\",$D992=\"nie\",$E992=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z208,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C993=\"B+R\",$D993=\"nie\",$E993=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K209,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C993=\"B+R\",$D993=\"nie\",$E993=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z209,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C994=\"B+R\",$D994=\"nie\",$E994=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K210,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C994=\"B+R\",$D994=\"nie\",$E994=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z210,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C995=\"B+R\",$D995=\"nie\",$E995=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K211,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C995=\"B+R\",$D995=\"nie\",$E995=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z211,0),0)","v":0},0]
[null,"Razem Podatki i opłaty (Projekt)",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K991:K995),0)","v":0},{"$f":"ROUND(SUM(L991:L995),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X991:X995),0)","v":0},{"$f":"ROUND(SUM(Y991:Y995),0)","v":0},{"$f":"ROUND(SUM(Z991:Z995),0)","v":0},0]
[]
[]
[null,"Wynagrodzenia (brutto) (Projekt)"]
[null,"Stanowisko / Grupa",null,"Kwalifikowalne","Koszty B+R",null,null,null,null,null,"Koszty rocznych wynagrodzeń na danym stanowisku / w danej grupie"]
[null,{"$f":"B349","v":""},"","","",null,null,null,null,null,{"$f":"IF(AND($C1001=\"B+R\",$D1001=\"nie\",$E1001=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K391,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1001=\"B+R\",$D1001=\"nie\",$E1001=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(X391,0),0)","v":0},0,{"$f":"IF(AND($C1001=\"B+R\",$D1001=\"nie\",$E1001=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z391,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1002=\"B+R\",$D1002=\"nie\",$E1002=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K392,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1002=\"B+R\",$D1002=\"nie\",$E1002=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z392,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1003=\"B+R\",$D1003=\"nie\",$E1003=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K393,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1003=\"B+R\",$D1003=\"nie\",$E1003=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z393,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1004=\"B+R\",$D1004=\"nie\",$E1004=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K394,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1004=\"B+R\",$D1004=\"nie\",$E1004=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z394,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1005=\"B+R\",$D1005=\"nie\",$E1005=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K395,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1005=\"B+R\",$D1005=\"nie\",$E1005=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z395,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1006=\"B+R\",$D1006=\"nie\",$E1006=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K396,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1006=\"B+R\",$D1006=\"nie\",$E1006=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z396,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1007=\"B+R\",$D1007=\"nie\",$E1007=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K397,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1007=\"B+R\",$D1007=\"nie\",$E1007=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z397,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1008=\"B+R\",$D1008=\"nie\",$E1008=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K398,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1008=\"B+R\",$D1008=\"nie\",$E1008=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z398,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1009=\"B+R\",$D1009=\"nie\",$E1009=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K399,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1009=\"B+R\",$D1009=\"nie\",$E1009=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z399,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1010=\"B+R\",$D1010=\"nie\",$E1010=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K400,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1010=\"B+R\",$D1010=\"nie\",$E1010=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z400,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1011=\"B+R\",$D1011=\"nie\",$E1011=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K401,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1011=\"B+R\",$D1011=\"nie\",$E1011=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z401,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1012=\"B+R\",$D1012=\"nie\",$E1012=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K402,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1012=\"B+R\",$D1012=\"nie\",$E1012=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z402,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1013=\"B+R\",$D1013=\"nie\",$E1013=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K403,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1013=\"B+R\",$D1013=\"nie\",$E1013=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z403,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1014=\"B+R\",$D1014=\"nie\",$E1014=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K404,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1014=\"B+R\",$D1014=\"nie\",$E1014=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z404,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1015=\"B+R\",$D1015=\"nie\",$E1015=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K405,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1015=\"B+R\",$D1015=\"nie\",$E1015=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z405,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1016=\"B+R\",$D1016=\"nie\",$E1016=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K406,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1016=\"B+R\",$D1016=\"nie\",$E1016=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z406,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1017=\"B+R\",$D1017=\"nie\",$E1017=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K407,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1017=\"B+R\",$D1017=\"nie\",$E1017=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z407,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1018=\"B+R\",$D1018=\"nie\",$E1018=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K408,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1018=\"B+R\",$D1018=\"nie\",$E1018=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z408,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1019=\"B+R\",$D1019=\"nie\",$E1019=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K409,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1019=\"B+R\",$D1019=\"nie\",$E1019=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z409,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1020=\"B+R\",$D1020=\"nie\",$E1020=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K410,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1020=\"B+R\",$D1020=\"nie\",$E1020=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z410,0),0)","v":0},0]
[null,{"$f":"B369","v":""},"","","",null,null,null,null,null,{"$f":"IF(AND($C1021=\"B+R\",$D1021=\"nie\",$E1021=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K411,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1021=\"B+R\",$D1021=\"nie\",$E1021=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(X411,0),0)","v":0},0,{"$f":"IF(AND($C1021=\"B+R\",$D1021=\"nie\",$E1021=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z411,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1022=\"B+R\",$D1022=\"nie\",$E1022=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K412,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1022=\"B+R\",$D1022=\"nie\",$E1022=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z412,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1023=\"B+R\",$D1023=\"nie\",$E1023=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K413,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1023=\"B+R\",$D1023=\"nie\",$E1023=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z413,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1024=\"B+R\",$D1024=\"nie\",$E1024=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K414,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1024=\"B+R\",$D1024=\"nie\",$E1024=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z414,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1025=\"B+R\",$D1025=\"nie\",$E1025=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K415,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1025=\"B+R\",$D1025=\"nie\",$E1025=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z415,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1026=\"B+R\",$D1026=\"nie\",$E1026=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K416,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1026=\"B+R\",$D1026=\"nie\",$E1026=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z416,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1027=\"B+R\",$D1027=\"nie\",$E1027=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K417,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1027=\"B+R\",$D1027=\"nie\",$E1027=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z417,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1028=\"B+R\",$D1028=\"nie\",$E1028=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K418,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1028=\"B+R\",$D1028=\"nie\",$E1028=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z418,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1029=\"B+R\",$D1029=\"nie\",$E1029=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K419,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1029=\"B+R\",$D1029=\"nie\",$E1029=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z419,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1030=\"B+R\",$D1030=\"nie\",$E1030=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K420,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1030=\"B+R\",$D1030=\"nie\",$E1030=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z420,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1031=\"B+R\",$D1031=\"nie\",$E1031=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K421,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1031=\"B+R\",$D1031=\"nie\",$E1031=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z421,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1032=\"B+R\",$D1032=\"nie\",$E1032=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K422,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1032=\"B+R\",$D1032=\"nie\",$E1032=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z422,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1033=\"B+R\",$D1033=\"nie\",$E1033=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K423,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1033=\"B+R\",$D1033=\"nie\",$E1033=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z423,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1034=\"B+R\",$D1034=\"nie\",$E1034=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K424,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1034=\"B+R\",$D1034=\"nie\",$E1034=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z424,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1035=\"B+R\",$D1035=\"nie\",$E1035=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K425,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1035=\"B+R\",$D1035=\"nie\",$E1035=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z425,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1036=\"B+R\",$D1036=\"nie\",$E1036=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K426,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1036=\"B+R\",$D1036=\"nie\",$E1036=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z426,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1037=\"B+R\",$D1037=\"nie\",$E1037=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K427,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1037=\"B+R\",$D1037=\"nie\",$E1037=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z427,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1038=\"B+R\",$D1038=\"nie\",$E1038=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K428,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1038=\"B+R\",$D1038=\"nie\",$E1038=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z428,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1039=\"B+R\",$D1039=\"nie\",$E1039=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K429,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1039=\"B+R\",$D1039=\"nie\",$E1039=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z429,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1040=\"B+R\",$D1040=\"nie\",$E1040=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K430,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1040=\"B+R\",$D1040=\"nie\",$E1040=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z430,0),0)","v":0},0]
[null,"Razem Wynagrodzenia",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K1001:K1040),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X1001:X1040),0)","v":0},{"$f":"ROUND(SUM(Y1001:Y1040),0)","v":0},{"$f":"ROUND(SUM(Z1001:Z1040),0)","v":0},0]
[]
[]
[null,"Ubezpieczenia społeczne i inne świadczenia"]
[null,"Stanowisko / Grupa",null,"Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B1001),\"\",B1001)","v":""},"","","",null,null,null,null,null,{"$f":"IF(AND($C1046=\"B+R\",$D1046=\"nie\",$E1046=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K436,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1046=\"B+R\",$D1046=\"nie\",$E1046=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(X436,0),0)","v":0},0,{"$f":"IF(AND($C1046=\"B+R\",$D1046=\"nie\",$E1046=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z436,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1047=\"B+R\",$D1047=\"nie\",$E1047=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K437,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1047=\"B+R\",$D1047=\"nie\",$E1047=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z437,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1048=\"B+R\",$D1048=\"nie\",$E1048=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K438,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1048=\"B+R\",$D1048=\"nie\",$E1048=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z438,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1049=\"B+R\",$D1049=\"nie\",$E1049=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K439,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1049=\"B+R\",$D1049=\"nie\",$E1049=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z439,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1050=\"B+R\",$D1050=\"nie\",$E1050=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K440,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1050=\"B+R\",$D1050=\"nie\",$E1050=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z440,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1051=\"B+R\",$D1051=\"nie\",$E1051=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K441,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1051=\"B+R\",$D1051=\"nie\",$E1051=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z441,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1052=\"B+R\",$D1052=\"nie\",$E1052=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K442,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1052=\"B+R\",$D1052=\"nie\",$E1052=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z442,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1053=\"B+R\",$D1053=\"nie\",$E1053=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K443,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1053=\"B+R\",$D1053=\"nie\",$E1053=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z443,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1054=\"B+R\",$D1054=\"nie\",$E1054=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K444,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1054=\"B+R\",$D1054=\"nie\",$E1054=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z444,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1055=\"B+R\",$D1055=\"nie\",$E1055=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K445,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1055=\"B+R\",$D1055=\"nie\",$E1055=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z445,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1056=\"B+R\",$D1056=\"nie\",$E1056=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K446,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1056=\"B+R\",$D1056=\"nie\",$E1056=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z446,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1057=\"B+R\",$D1057=\"nie\",$E1057=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K447,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1057=\"B+R\",$D1057=\"nie\",$E1057=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z447,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1058=\"B+R\",$D1058=\"nie\",$E1058=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K448,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1058=\"B+R\",$D1058=\"nie\",$E1058=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z448,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1059=\"B+R\",$D1059=\"nie\",$E1059=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K449,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1059=\"B+R\",$D1059=\"nie\",$E1059=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z449,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1060=\"B+R\",$D1060=\"nie\",$E1060=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K450,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1060=\"B+R\",$D1060=\"nie\",$E1060=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z450,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1061=\"B+R\",$D1061=\"nie\",$E1061=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K451,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1061=\"B+R\",$D1061=\"nie\",$E1061=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z451,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1062=\"B+R\",$D1062=\"nie\",$E1062=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K452,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1062=\"B+R\",$D1062=\"nie\",$E1062=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z452,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1063=\"B+R\",$D1063=\"nie\",$E1063=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K453,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1063=\"B+R\",$D1063=\"nie\",$E1063=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z453,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1064=\"B+R\",$D1064=\"nie\",$E1064=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K454,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1064=\"B+R\",$D1064=\"nie\",$E1064=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z454,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1065=\"B+R\",$D1065=\"nie\",$E1065=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K455,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1065=\"B+R\",$D1065=\"nie\",$E1065=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z455,0),0)","v":0},0]
[null,{"$f":"IF(ISBLANK(B1021),\"\",B1021)","v":""},"","","",null,null,null,null,null,{"$f":"IF(AND($C1066=\"B+R\",$D1066=\"nie\",$E1066=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K456,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1066=\"B+R\",$D1066=\"nie\",$E1066=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(X456,0),0)","v":0},0,{"$f":"IF(AND($C1066=\"B+R\",$D1066=\"nie\",$E1066=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z456,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1067=\"B+R\",$D1067=\"nie\",$E1067=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K457,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1067=\"B+R\",$D1067=\"nie\",$E1067=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z457,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1068=\"B+R\",$D1068=\"nie\",$E1068=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K458,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1068=\"B+R\",$D1068=\"nie\",$E1068=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z458,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1069=\"B+R\",$D1069=\"nie\",$E1069=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K459,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1069=\"B+R\",$D1069=\"nie\",$E1069=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z459,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1070=\"B+R\",$D1070=\"nie\",$E1070=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K460,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1070=\"B+R\",$D1070=\"nie\",$E1070=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z460,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1071=\"B+R\",$D1071=\"nie\",$E1071=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K461,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1071=\"B+R\",$D1071=\"nie\",$E1071=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z461,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1072=\"B+R\",$D1072=\"nie\",$E1072=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K462,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1072=\"B+R\",$D1072=\"nie\",$E1072=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z462,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1073=\"B+R\",$D1073=\"nie\",$E1073=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K463,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1073=\"B+R\",$D1073=\"nie\",$E1073=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z463,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1074=\"B+R\",$D1074=\"nie\",$E1074=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K464,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1074=\"B+R\",$D1074=\"nie\",$E1074=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z464,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1075=\"B+R\",$D1075=\"nie\",$E1075=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K465,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1075=\"B+R\",$D1075=\"nie\",$E1075=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z465,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1076=\"B+R\",$D1076=\"nie\",$E1076=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K466,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1076=\"B+R\",$D1076=\"nie\",$E1076=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z466,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1077=\"B+R\",$D1077=\"nie\",$E1077=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K467,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1077=\"B+R\",$D1077=\"nie\",$E1077=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z467,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1078=\"B+R\",$D1078=\"nie\",$E1078=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K468,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1078=\"B+R\",$D1078=\"nie\",$E1078=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z468,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1079=\"B+R\",$D1079=\"nie\",$E1079=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K469,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1079=\"B+R\",$D1079=\"nie\",$E1079=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z469,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1080=\"B+R\",$D1080=\"nie\",$E1080=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K470,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1080=\"B+R\",$D1080=\"nie\",$E1080=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z470,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1081=\"B+R\",$D1081=\"nie\",$E1081=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K471,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1081=\"B+R\",$D1081=\"nie\",$E1081=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z471,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1082=\"B+R\",$D1082=\"nie\",$E1082=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K472,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1082=\"B+R\",$D1082=\"nie\",$E1082=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z472,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1083=\"B+R\",$D1083=\"nie\",$E1083=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K473,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1083=\"B+R\",$D1083=\"nie\",$E1083=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z473,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1084=\"B+R\",$D1084=\"nie\",$E1084=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K474,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1084=\"B+R\",$D1084=\"nie\",$E1084=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z474,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1085=\"B+R\",$D1085=\"nie\",$E1085=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K475,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1085=\"B+R\",$D1085=\"nie\",$E1085=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z475,0),0)","v":0},0]
[null,"Razem Ubezpieczenia społeczne i inne świadczenia",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K1046:K1085),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X1046:X1085),0)","v":0},{"$f":"ROUND(SUM(Y1046:Y1085),0)","v":0},{"$f":"ROUND(SUM(Z1046:Z1085),0)","v":0},0]
[]
[]
[null,"Pozostałe koszty rodzajowe",null,"Kwalifikowalne","Koszty B+R"]
[null,{"$f":"B848","v":""},"","","",null,null,null,null,null,{"$f":"IF(AND($C1090=\"B+R\",$D1090=\"nie\",$E1090=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K521,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1090=\"B+R\",$D1090=\"nie\",$E1090=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(X521,0),0)","v":0},0,{"$f":"IF(AND($C1090=\"B+R\",$D1090=\"nie\",$E1090=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z521,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1091=\"B+R\",$D1091=\"nie\",$E1091=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K522,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1091=\"B+R\",$D1091=\"nie\",$E1091=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z522,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1092=\"B+R\",$D1092=\"nie\",$E1092=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K523,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1092=\"B+R\",$D1092=\"nie\",$E1092=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z523,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1093=\"B+R\",$D1093=\"nie\",$E1093=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K524,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1093=\"B+R\",$D1093=\"nie\",$E1093=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z524,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1094=\"B+R\",$D1094=\"nie\",$E1094=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K525,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1094=\"B+R\",$D1094=\"nie\",$E1094=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z525,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1095=\"B+R\",$D1095=\"nie\",$E1095=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K526,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1095=\"B+R\",$D1095=\"nie\",$E1095=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z526,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1096=\"B+R\",$D1096=\"nie\",$E1096=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K527,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1096=\"B+R\",$D1096=\"nie\",$E1096=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z527,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1097=\"B+R\",$D1097=\"nie\",$E1097=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K528,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1097=\"B+R\",$D1097=\"nie\",$E1097=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z528,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1098=\"B+R\",$D1098=\"nie\",$E1098=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K529,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1098=\"B+R\",$D1098=\"nie\",$E1098=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z529,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1099=\"B+R\",$D1099=\"nie\",$E1099=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K530,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1099=\"B+R\",$D1099=\"nie\",$E1099=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z530,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1100=\"B+R\",$D1100=\"nie\",$E1100=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K531,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1100=\"B+R\",$D1100=\"nie\",$E1100=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z531,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1101=\"B+R\",$D1101=\"nie\",$E1101=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K532,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1101=\"B+R\",$D1101=\"nie\",$E1101=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z532,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1102=\"B+R\",$D1102=\"nie\",$E1102=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K533,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1102=\"B+R\",$D1102=\"nie\",$E1102=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z533,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1103=\"B+R\",$D1103=\"nie\",$E1103=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K534,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1103=\"B+R\",$D1103=\"nie\",$E1103=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z534,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1104=\"B+R\",$D1104=\"nie\",$E1104=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K535,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1104=\"B+R\",$D1104=\"nie\",$E1104=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z535,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1105=\"B+R\",$D1105=\"nie\",$E1105=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K536,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1105=\"B+R\",$D1105=\"nie\",$E1105=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z536,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1106=\"B+R\",$D1106=\"nie\",$E1106=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K537,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1106=\"B+R\",$D1106=\"nie\",$E1106=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z537,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1107=\"B+R\",$D1107=\"nie\",$E1107=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K538,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1107=\"B+R\",$D1107=\"nie\",$E1107=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z538,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1108=\"B+R\",$D1108=\"nie\",$E1108=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K539,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1108=\"B+R\",$D1108=\"nie\",$E1108=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z539,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1109=\"B+R\",$D1109=\"nie\",$E1109=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K540,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1109=\"B+R\",$D1109=\"nie\",$E1109=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z540,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1110=\"B+R\",$D1110=\"nie\",$E1110=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K541,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1110=\"B+R\",$D1110=\"nie\",$E1110=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z541,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1111=\"B+R\",$D1111=\"nie\",$E1111=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K542,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1111=\"B+R\",$D1111=\"nie\",$E1111=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z542,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1112=\"B+R\",$D1112=\"nie\",$E1112=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K543,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1112=\"B+R\",$D1112=\"nie\",$E1112=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z543,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1113=\"B+R\",$D1113=\"nie\",$E1113=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K544,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1113=\"B+R\",$D1113=\"nie\",$E1113=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z544,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1114=\"B+R\",$D1114=\"nie\",$E1114=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K545,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1114=\"B+R\",$D1114=\"nie\",$E1114=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z545,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1115=\"B+R\",$D1115=\"nie\",$E1115=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K546,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1115=\"B+R\",$D1115=\"nie\",$E1115=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z546,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1116=\"B+R\",$D1116=\"nie\",$E1116=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K547,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1116=\"B+R\",$D1116=\"nie\",$E1116=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z547,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1117=\"B+R\",$D1117=\"nie\",$E1117=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K548,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1117=\"B+R\",$D1117=\"nie\",$E1117=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z548,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1118=\"B+R\",$D1118=\"nie\",$E1118=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K549,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1118=\"B+R\",$D1118=\"nie\",$E1118=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z549,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1119=\"B+R\",$D1119=\"nie\",$E1119=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K550,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1119=\"B+R\",$D1119=\"nie\",$E1119=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z550,0),0)","v":0},0]
[null,"Razem Pozostałe koszty rodzajowe",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K1090:K1119),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X1090:X1119),0)","v":0},{"$f":"ROUND(SUM(Y1090:Y1119),0)","v":0},{"$f":"ROUND(SUM(Z1090:Z1119),0)","v":0},0]
[]
[]
[null,"Wartość sprzedanych towarów i materiałów",null,"Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(Przychody!B331),\"\",Przychody!B331)","v":""},null,{"$f":"D882","v":0},0]
[null,{"$f":"IF(ISBLANK(Przychody!B332),\"\",Przychody!B332)","v":""},null,0,0]
[null,{"$f":"IF(ISBLANK(Przychody!B333),\"\",Przychody!B333)","v":""},null,0,0]
[null,{"$f":"IF(ISBLANK(Przychody!B334),\"\",Przychody!B334)","v":""},null,0,0]
[null,{"$f":"IF(ISBLANK(Przychody!B335),\"\",Przychody!B335)","v":""},null,0,0]
[null,"Razem Wartość sprzedanych towarów i materiałów",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K1124:K1128),0)","v":0},{"$f":"ROUND(SUM(L1124:L1128),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X1124:X1128),0)","v":0},{"$f":"ROUND(SUM(Y1124:Y1128),0)","v":0},{"$f":"ROUND(SUM(Z1124:Z1128),0)","v":0},0]
[]
[]
[null,"Pozostałe koszty operacyjne",null,"Kwalifikowalne","Koszty B+R"]
[null,{"$f":"B891","v":""},"","","",null,null,null,null,null,{"$f":"IF(AND($C1133=\"B+R\",$D1133=\"nie\",$E1133=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K586,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1133=\"B+R\",$D1133=\"nie\",$E1133=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(X586,0),0)","v":0},0,{"$f":"IF(AND($C1133=\"B+R\",$D1133=\"nie\",$E1133=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z586,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1134=\"B+R\",$D1134=\"nie\",$E1134=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K587,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1134=\"B+R\",$D1134=\"nie\",$E1134=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z587,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1135=\"B+R\",$D1135=\"nie\",$E1135=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K588,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1135=\"B+R\",$D1135=\"nie\",$E1135=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z588,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1136=\"B+R\",$D1136=\"nie\",$E1136=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K589,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1136=\"B+R\",$D1136=\"nie\",$E1136=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z589,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1137=\"B+R\",$D1137=\"nie\",$E1137=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K590,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1137=\"B+R\",$D1137=\"nie\",$E1137=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z590,0),0)","v":0},0]
[null,"Razem Pozostałe koszty operacyjne",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K1133:K1137),0)","v":0},{"$f":"ROUND(SUM(L1133:L1137),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X1133:X1137),0)","v":0},{"$f":"ROUND(SUM(Y1133:Y1137),0)","v":0},{"$f":"ROUND(SUM(Z1133:Z1137),0)","v":0},0]
[]
[]
[null,"Koszty finansowe",null,"Kwalifikowalne","Koszty B+R"]
[null,{"$f":"B900","v":"Koszty z tytułu oprocentowania kredytów i pożyczek"},"","","",null,null,null,null,null,{"$f":"IF(AND($C1142=\"B+R\",$D1142=\"nie\",$E1142=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K595,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1142=\"B+R\",$D1142=\"nie\",$E1142=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(X595,0),0)","v":0},0,{"$f":"IF(AND($C1142=\"B+R\",$D1142=\"nie\",$E1142=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z595,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1143=\"B+R\",$D1143=\"nie\",$E1143=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K596,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1143=\"B+R\",$D1143=\"nie\",$E1143=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z596,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1144=\"B+R\",$D1144=\"nie\",$E1144=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K597,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1144=\"B+R\",$D1144=\"nie\",$E1144=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z597,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1145=\"B+R\",$D1145=\"nie\",$E1145=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K598,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1145=\"B+R\",$D1145=\"nie\",$E1145=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z598,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($C1146=\"B+R\",$D1146=\"nie\",$E1146=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(K599,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C1146=\"B+R\",$D1146=\"nie\",$E1146=\"prace rozwojowe\",LataProjekcji<=Koniec_PR,Modul_badawczo_rozwojowy=tak),ROUND(Z599,0),0)","v":0},0]
[null,"Razem Koszty finansowe",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K1142:K1146),0)","v":0},{"$f":"ROUND(SUM(L1142:L1146),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X1142:X1146),0)","v":0},{"$f":"ROUND(SUM(Y1142:Y1146),0)","v":0},{"$f":"ROUND(SUM(Z1142:Z1146),0)","v":0},0]
[]
[]
[null,"Rozliczenie kosztów operacyjnych projektu do rozliczeń międzyokresowych"]
[null,"Zużycie materiałów i energii",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(K963,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(X963,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Y963,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Z963,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AA963,0),0)","v":0}]
[null,"Usługi obce",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(K987,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(X987,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Y987,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Z987,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AA987,0),0)","v":0}]
[null,"Podatki i opłaty",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(K996,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(X996,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Y996,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Z996,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AA996,0),0)","v":0}]
[null,"Wynagrodzenia",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(K1041,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(X1041,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Y1041,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Z1041,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AA1041,0),0)","v":0}]
[null,"Ubezpieczenia społeczne i inne świadczenia",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(K1086,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(X1086,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Y1086,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Z1086,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AA1086,0),0)","v":0}]
[null,"Pozostałe koszty rodzajowe",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(K1120,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(X1120,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Y1120,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Z1120,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AA1120,0),0)","v":0}]
[null,"Wartość sprzedanych towarów i materiałów",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,K1129,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,X1129,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,Y1129,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,Z1129,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,AA1129,0)","v":0}]
[null,"Pozostałe koszty operacyjne",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(K1138,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(X1138,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Y1138,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Z1138,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AA1138,0),0)","v":0}]
[null,"Koszty finansowe",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(K1147,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(X1147,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Y1147,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Z1147,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AA1147,0),0)","v":0}]
[null,"Razem",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K1151:K1159),0)","v":0},{"$f":"ROUND(SUM(L1151:L1159),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X1151:X1159),0)","v":0},{"$f":"ROUND(SUM(Y1151:Y1159),0)","v":0},{"$f":"ROUND(SUM(Z1151:Z1159),0)","v":0},0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[]
[null,"Koszty B+R narastająco",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1160,0)","v":0},{"$f":"ROUND(K1165+L1160,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1165+X1160,0)","v":0},{"$f":"ROUND(X1165+Y1160,0)","v":0},{"$f":"ROUND(Y1165+Z1160,0)","v":0},0]
[null,null,null,null,"kolumna","wiersz","adres"]
[null,"Rok rozpoczęcia projektu",null,{"$f":"Poczatek","v":0},{"$f":"MATCH($D1167,$A$921:$AA$921,0)","v":{"$error":"#N/A"}},{"$f":"ROW($K$918)","v":918},{"$f":"ADDRESS(F1167,E1167)","v":{"$error":"#N/A"}}]
[null,"Rok zakończenia prac B+R",null,{"$f":"Koniec_PR","v":0},{"$f":"MATCH($D1168,$A$921:$AA$921,0)","v":{"$error":"#N/A"}},{"$f":"ROW($K$918)","v":918},{"$f":"ADDRESS(F1168,E1168)","v":{"$error":"#N/A"}}]
[]
[null,"Rozliczenia międzyokresowe B+R w danym roku",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_PR,K1160,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_PR,X1160,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_PR,Y1160,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_PR,Z1160,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_PR,AA1160,0)","v":0}]
[null,"Rozliczenia międzyokresowe B+R (aktywa)",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<Koniec_PR,K1170,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<Koniec_PR,X1170,0)","v":0},{"$f":"IF(LataProjekcji<Koniec_PR,Y1170,0)","v":0},{"$f":"IF(LataProjekcji<Koniec_PR,Z1170,0)","v":0},{"$f":"IF(LataProjekcji<Koniec_PR,AA1170,0)","v":0}]
[null,"Zakończone prace rozwojowe przenoszone do WNiP",null,null,null,null,null,null,null,null,{"$f":"IF(K1163=Koniec_PR,K1165,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X1163=Koniec_PR,X1165,0)","v":0},{"$f":"IF(Y1163=Koniec_PR,Y1165,0)","v":0},{"$f":"IF(Z1163=Koniec_PR,Z1165,0)","v":0},{"$f":"IF(AA1163=Koniec_PR,AA1165,0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Rozliczenie dotacji dotyczącej kosztów prac rozwojowych",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[]
[null,"Zużycie materiałów i eneregii (Projekt)",null,"Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B701),\"\",B701)","v":""},"","","",null,null,null,null,null,{"$f":"IF(AND($D1184=\"tak\",$E1184=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K701*K139,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1184=\"tak\",$E1184=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X701*X139,0),0)","v":0},0,{"$f":"IF(AND($D1184=\"tak\",$E1184=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z701*Z139,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1185=\"tak\",$E1185=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K702*K140,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1185=\"tak\",$E1185=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z702*Z140,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1186=\"tak\",$E1186=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K703*K141,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1186=\"tak\",$E1186=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z703*Z141,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1187=\"tak\",$E1187=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K704*K142,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1187=\"tak\",$E1187=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z704*Z142,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1188=\"tak\",$E1188=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K705*K143,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1188=\"tak\",$E1188=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z705*Z143,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1189=\"tak\",$E1189=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K706*K144,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1189=\"tak\",$E1189=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z706*Z144,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1190=\"tak\",$E1190=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K707*K145,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1190=\"tak\",$E1190=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z707*Z145,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1191=\"tak\",$E1191=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K708*K146,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1191=\"tak\",$E1191=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z708*Z146,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1192=\"tak\",$E1192=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K709*K147,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1192=\"tak\",$E1192=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z709*Z147,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1193=\"tak\",$E1193=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K710*K148,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1193=\"tak\",$E1193=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z710*Z148,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1194=\"tak\",$E1194=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K711*K149,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1194=\"tak\",$E1194=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z711*Z149,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1195=\"tak\",$E1195=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K712*K150,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1195=\"tak\",$E1195=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z712*Z150,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1196=\"tak\",$E1196=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K713*K151,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1196=\"tak\",$E1196=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z713*Z151,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1197=\"tak\",$E1197=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K714*K152,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1197=\"tak\",$E1197=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z714*Z152,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1198=\"tak\",$E1198=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K715*K153,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1198=\"tak\",$E1198=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z715*Z153,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1199=\"tak\",$E1199=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K716*K154,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1199=\"tak\",$E1199=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z716*Z154,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1200=\"tak\",$E1200=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K717*K155,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1200=\"tak\",$E1200=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z717*Z155,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1201=\"tak\",$E1201=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K718*K156,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1201=\"tak\",$E1201=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z718*Z156,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1202=\"tak\",$E1202=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K719*K157,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1202=\"tak\",$E1202=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z719*Z157,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1203=\"tak\",$E1203=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K720*K158,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1203=\"tak\",$E1203=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z720*Z158,0),0)","v":0},0]
[null,"Razem Zużycie materiałów i energii (Projekt)",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K1184:K1203),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X1184:X1203),0)","v":0},{"$f":"ROUND(SUM(Y1184:Y1203),0)","v":0},{"$f":"ROUND(SUM(Z1184:Z1203),0)","v":0},0]
[]
[]
[null,"Usługi obce (Projekt)",null,"Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B725),\"\",B725)","v":""},"","","",null,null,null,null,null,{"$f":"IF(AND($D1208=\"tak\",$E1208=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K725*K184,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1208=\"tak\",$E1208=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X725*X184,0),0)","v":0},0,{"$f":"IF(AND($D1208=\"tak\",$E1208=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z725*Z184,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1209=\"tak\",$E1209=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K726*K185,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1209=\"tak\",$E1209=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z726*Z185,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1210=\"tak\",$E1210=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K727*K186,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1210=\"tak\",$E1210=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z727*Z186,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1211=\"tak\",$E1211=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K728*K187,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1211=\"tak\",$E1211=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z728*Z187,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1212=\"tak\",$E1212=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K729*K188,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1212=\"tak\",$E1212=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z729*Z188,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1213=\"tak\",$E1213=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K730*K189,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1213=\"tak\",$E1213=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z730*Z189,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1214=\"tak\",$E1214=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K731*K190,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1214=\"tak\",$E1214=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z731*Z190,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1215=\"tak\",$E1215=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K732*K191,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1215=\"tak\",$E1215=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z732*Z191,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1216=\"tak\",$E1216=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K733*K192,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1216=\"tak\",$E1216=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z733*Z192,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1217=\"tak\",$E1217=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K734*K193,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1217=\"tak\",$E1217=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z734*Z193,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1218=\"tak\",$E1218=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K735*K194,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1218=\"tak\",$E1218=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z735*Z194,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1219=\"tak\",$E1219=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K736*K195,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1219=\"tak\",$E1219=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z736*Z195,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1220=\"tak\",$E1220=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K737*K196,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1220=\"tak\",$E1220=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z737*Z196,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1221=\"tak\",$E1221=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K738*K197,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1221=\"tak\",$E1221=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z738*Z197,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1222=\"tak\",$E1222=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K739*K198,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1222=\"tak\",$E1222=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z739*Z198,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1223=\"tak\",$E1223=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K740*K199,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1223=\"tak\",$E1223=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z740*Z199,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1224=\"tak\",$E1224=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K741*K200,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1224=\"tak\",$E1224=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z741*Z200,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1225=\"tak\",$E1225=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K742*K201,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1225=\"tak\",$E1225=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z742*Z201,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1226=\"tak\",$E1226=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K743*K202,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1226=\"tak\",$E1226=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z743*Z202,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1227=\"tak\",$E1227=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K744*K203,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1227=\"tak\",$E1227=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z744*Z203,0),0)","v":0},0]
[null,"Razem Usługi obce (Projekt)",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K1208:K1227),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X1208:X1227),0)","v":0},{"$f":"ROUND(SUM(Y1208:Y1227),0)","v":0},{"$f":"ROUND(SUM(Z1208:Z1227),0)","v":0},0]
[]
[]
[null,"Podatki i opłaty (Projekt)",null,"Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B749),\"\",B749)","v":""},"","","",null,null,null,null,null,{"$f":"IF(AND($D1232=\"tak\",$E1232=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K749*K214,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1232=\"tak\",$E1232=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X749*X214,0),0)","v":0},0,{"$f":"IF(AND($D1232=\"tak\",$E1232=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z749*Z214,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1233=\"tak\",$E1233=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K750*K215,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1233=\"tak\",$E1233=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z750*Z215,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1234=\"tak\",$E1234=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K751*K216,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1234=\"tak\",$E1234=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z751*Z216,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1235=\"tak\",$E1235=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K752*K217,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1235=\"tak\",$E1235=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z752*Z217,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1236=\"tak\",$E1236=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K753*K218,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1236=\"tak\",$E1236=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z753*Z218,0),0)","v":0},0]
[null,"Razem Podatki i opłaty (Projekt)",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K1232:K1236),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X1232:X1236),0)","v":0},{"$f":"ROUND(SUM(Y1232:Y1236),0)","v":0},{"$f":"ROUND(SUM(Z1232:Z1236),0)","v":0},0]
[]
[]
[null,"Wynagrodzenia (brutto) (Projekt)"]
[null,"Stanowisko / Grupa",null,"Kwalifikowalne","Koszty B+R",null,null,null,null,null,"Koszty rocznych wynagrodzeń na danym stanowisku / w danej grupie"]
[null,{"$f":"IF(ISBLANK(B759),\"\",B759)","v":""},"","","",null,null,null,null,null,{"$f":"IF(AND($D1242=\"tak\",$E1242=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K759*K349,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1242=\"tak\",$E1242=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X759*X349,0),0)","v":0},0,{"$f":"IF(AND($D1242=\"tak\",$E1242=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z759*Z349,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1243=\"tak\",$E1243=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K760*K350,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1243=\"tak\",$E1243=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z760*Z350,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1244=\"tak\",$E1244=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K761*K351,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1244=\"tak\",$E1244=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z761*Z351,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1245=\"tak\",$E1245=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K762*K352,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1245=\"tak\",$E1245=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z762*Z352,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1246=\"tak\",$E1246=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K763*K353,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1246=\"tak\",$E1246=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z763*Z353,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1247=\"tak\",$E1247=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K764*K354,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1247=\"tak\",$E1247=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z764*Z354,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1248=\"tak\",$E1248=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K765*K355,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1248=\"tak\",$E1248=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z765*Z355,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1249=\"tak\",$E1249=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K766*K356,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1249=\"tak\",$E1249=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z766*Z356,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1250=\"tak\",$E1250=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K767*K357,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1250=\"tak\",$E1250=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z767*Z357,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1251=\"tak\",$E1251=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K768*K358,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1251=\"tak\",$E1251=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z768*Z358,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1252=\"tak\",$E1252=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K769*K359,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1252=\"tak\",$E1252=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z769*Z359,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1253=\"tak\",$E1253=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K770*K360,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1253=\"tak\",$E1253=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z770*Z360,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1254=\"tak\",$E1254=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K771*K361,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1254=\"tak\",$E1254=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z771*Z361,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1255=\"tak\",$E1255=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K772*K362,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1255=\"tak\",$E1255=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z772*Z362,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1256=\"tak\",$E1256=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K773*K363,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1256=\"tak\",$E1256=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z773*Z363,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1257=\"tak\",$E1257=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K774*K364,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1257=\"tak\",$E1257=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z774*Z364,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1258=\"tak\",$E1258=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K775*K365,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1258=\"tak\",$E1258=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z775*Z365,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1259=\"tak\",$E1259=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K776*K366,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1259=\"tak\",$E1259=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z776*Z366,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1260=\"tak\",$E1260=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K777*K367,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1260=\"tak\",$E1260=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z777*Z367,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1261=\"tak\",$E1261=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K778*K368,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1261=\"tak\",$E1261=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z778*Z368,0),0)","v":0},0]
[null,{"$f":"IF(ISBLANK(B779),\"\",B779)","v":""},"","","",null,null,null,null,null,{"$f":"IF(AND($D1262=\"tak\",$E1262=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K779*K369,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1262=\"tak\",$E1262=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X779*X369,0),0)","v":0},0,{"$f":"IF(AND($D1262=\"tak\",$E1262=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z779*Z369,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1263=\"tak\",$E1263=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K780*K370,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1263=\"tak\",$E1263=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z780*Z370,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1264=\"tak\",$E1264=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K781*K371,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1264=\"tak\",$E1264=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z781*Z371,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1265=\"tak\",$E1265=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K782*K372,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1265=\"tak\",$E1265=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z782*Z372,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1266=\"tak\",$E1266=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K783*K373,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1266=\"tak\",$E1266=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z783*Z373,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1267=\"tak\",$E1267=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K784*K374,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1267=\"tak\",$E1267=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z784*Z374,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1268=\"tak\",$E1268=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K785*K375,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1268=\"tak\",$E1268=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z785*Z375,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1269=\"tak\",$E1269=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K786*K376,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1269=\"tak\",$E1269=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z786*Z376,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1270=\"tak\",$E1270=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K787*K377,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1270=\"tak\",$E1270=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z787*Z377,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1271=\"tak\",$E1271=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K788*K378,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1271=\"tak\",$E1271=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z788*Z378,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1272=\"tak\",$E1272=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K789*K379,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1272=\"tak\",$E1272=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z789*Z379,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1273=\"tak\",$E1273=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K790*K380,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1273=\"tak\",$E1273=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z790*Z380,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1274=\"tak\",$E1274=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K791*K381,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1274=\"tak\",$E1274=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z791*Z381,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1275=\"tak\",$E1275=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K792*K382,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1275=\"tak\",$E1275=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z792*Z382,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1276=\"tak\",$E1276=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K793*K383,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1276=\"tak\",$E1276=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z793*Z383,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1277=\"tak\",$E1277=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K794*K384,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1277=\"tak\",$E1277=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z794*Z384,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1278=\"tak\",$E1278=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K795*K385,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1278=\"tak\",$E1278=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z795*Z385,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1279=\"tak\",$E1279=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K796*K386,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1279=\"tak\",$E1279=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z796*Z386,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1280=\"tak\",$E1280=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K797*K387,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1280=\"tak\",$E1280=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z797*Z387,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1281=\"tak\",$E1281=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K798*K388,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1281=\"tak\",$E1281=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z798*Z388,0),0)","v":0},0]
[null,"Razem Wynagrodzenia",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K1242:K1281),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X1242:X1281),0)","v":0},{"$f":"ROUND(SUM(Y1242:Y1281),0)","v":0},{"$f":"ROUND(SUM(Z1242:Z1281),0)","v":0},0]
[]
[]
[null,"Ubezpieczenia społeczne i inne świadczenia"]
[null,"Stanowisko / Grupa",null,"Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B804),\"\",B804)","v":""},"","","",null,null,null,null,null,{"$f":"IF(AND($D1287=\"tak\",$E1287=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K804*K478,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1287=\"tak\",$E1287=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X804*X478,0),0)","v":0},0,{"$f":"IF(AND($D1287=\"tak\",$E1287=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z804*Z478,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1288=\"tak\",$E1288=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K805*K479,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1288=\"tak\",$E1288=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z805*Z479,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1289=\"tak\",$E1289=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K806*K480,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1289=\"tak\",$E1289=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z806*Z480,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1290=\"tak\",$E1290=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K807*K481,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1290=\"tak\",$E1290=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z807*Z481,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1291=\"tak\",$E1291=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K808*K482,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1291=\"tak\",$E1291=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z808*Z482,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1292=\"tak\",$E1292=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K809*K483,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1292=\"tak\",$E1292=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z809*Z483,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1293=\"tak\",$E1293=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K810*K484,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1293=\"tak\",$E1293=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z810*Z484,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1294=\"tak\",$E1294=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K811*K485,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1294=\"tak\",$E1294=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z811*Z485,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1295=\"tak\",$E1295=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K812*K486,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1295=\"tak\",$E1295=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z812*Z486,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1296=\"tak\",$E1296=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K813*K487,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1296=\"tak\",$E1296=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z813*Z487,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1297=\"tak\",$E1297=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K814*K488,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1297=\"tak\",$E1297=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z814*Z488,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1298=\"tak\",$E1298=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K815*K489,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1298=\"tak\",$E1298=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z815*Z489,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1299=\"tak\",$E1299=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K816*K490,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1299=\"tak\",$E1299=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z816*Z490,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1300=\"tak\",$E1300=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K817*K491,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1300=\"tak\",$E1300=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z817*Z491,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1301=\"tak\",$E1301=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K818*K492,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1301=\"tak\",$E1301=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z818*Z492,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1302=\"tak\",$E1302=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K819*K493,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1302=\"tak\",$E1302=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z819*Z493,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1303=\"tak\",$E1303=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K820*K494,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1303=\"tak\",$E1303=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z820*Z494,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1304=\"tak\",$E1304=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K821*K495,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1304=\"tak\",$E1304=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z821*Z495,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1305=\"tak\",$E1305=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K822*K496,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1305=\"tak\",$E1305=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z822*Z496,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1306=\"tak\",$E1306=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K823*K497,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1306=\"tak\",$E1306=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z823*Z497,0),0)","v":0},0]
[null,{"$f":"IF(ISBLANK(B824),\"\",B824)","v":""},"","","",null,null,null,null,null,{"$f":"IF(AND($D1307=\"tak\",$E1307=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K824*K498,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1307=\"tak\",$E1307=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X824*X498,0),0)","v":0},0,{"$f":"IF(AND($D1307=\"tak\",$E1307=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z824*Z498,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1308=\"tak\",$E1308=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K825*K499,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1308=\"tak\",$E1308=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z825*Z499,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1309=\"tak\",$E1309=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K826*K500,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1309=\"tak\",$E1309=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z826*Z500,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1310=\"tak\",$E1310=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K827*K501,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1310=\"tak\",$E1310=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z827*Z501,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1311=\"tak\",$E1311=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K828*K502,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1311=\"tak\",$E1311=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z828*Z502,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1312=\"tak\",$E1312=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K829*K503,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1312=\"tak\",$E1312=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z829*Z503,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1313=\"tak\",$E1313=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K830*K504,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1313=\"tak\",$E1313=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z830*Z504,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1314=\"tak\",$E1314=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K831*K505,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1314=\"tak\",$E1314=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z831*Z505,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1315=\"tak\",$E1315=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K832*K506,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1315=\"tak\",$E1315=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z832*Z506,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1316=\"tak\",$E1316=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K833*K507,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1316=\"tak\",$E1316=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z833*Z507,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1317=\"tak\",$E1317=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K834*K508,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1317=\"tak\",$E1317=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z834*Z508,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1318=\"tak\",$E1318=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K835*K509,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1318=\"tak\",$E1318=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z835*Z509,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1319=\"tak\",$E1319=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K836*K510,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1319=\"tak\",$E1319=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z836*Z510,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1320=\"tak\",$E1320=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K837*K511,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1320=\"tak\",$E1320=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z837*Z511,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1321=\"tak\",$E1321=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K838*K512,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1321=\"tak\",$E1321=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z838*Z512,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1322=\"tak\",$E1322=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K839*K513,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1322=\"tak\",$E1322=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z839*Z513,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1323=\"tak\",$E1323=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K840*K514,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1323=\"tak\",$E1323=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z840*Z514,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1324=\"tak\",$E1324=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K841*K515,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1324=\"tak\",$E1324=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z841*Z515,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1325=\"tak\",$E1325=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K842*K516,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1325=\"tak\",$E1325=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z842*Z516,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1326=\"tak\",$E1326=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K843*K517,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1326=\"tak\",$E1326=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z843*Z517,0),0)","v":0},0]
[null,"Razem Ubezpieczenia społeczne i inne świadczenia",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K1287:K1326),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X1287:X1326),0)","v":0},{"$f":"ROUND(SUM(Y1287:Y1326),0)","v":0},{"$f":"ROUND(SUM(Z1287:Z1326),0)","v":0},0]
[]
[]
[null,"Pozostałe koszty rodzajowe",null,"Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B848),\"\",B848)","v":""},"","","",null,null,null,null,null,{"$f":"IF(AND($D1331=\"tak\",$E1331=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K848*K553,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1331=\"tak\",$E1331=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(X848*X553,0),0)","v":0},0,{"$f":"IF(AND($D1331=\"tak\",$E1331=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z848*Z553,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1332=\"tak\",$E1332=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K849*K554,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1332=\"tak\",$E1332=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z849*Z554,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1333=\"tak\",$E1333=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K850*K555,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1333=\"tak\",$E1333=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z850*Z555,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1334=\"tak\",$E1334=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K851*K556,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1334=\"tak\",$E1334=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z851*Z556,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1335=\"tak\",$E1335=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K852*K557,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1335=\"tak\",$E1335=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z852*Z557,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1336=\"tak\",$E1336=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K853*K558,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1336=\"tak\",$E1336=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z853*Z558,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1337=\"tak\",$E1337=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K854*K559,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1337=\"tak\",$E1337=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z854*Z559,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1338=\"tak\",$E1338=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K855*K560,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1338=\"tak\",$E1338=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z855*Z560,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1339=\"tak\",$E1339=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K856*K561,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1339=\"tak\",$E1339=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z856*Z561,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1340=\"tak\",$E1340=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K857*K562,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1340=\"tak\",$E1340=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z857*Z562,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1341=\"tak\",$E1341=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K858*K563,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1341=\"tak\",$E1341=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z858*Z563,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1342=\"tak\",$E1342=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K859*K564,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1342=\"tak\",$E1342=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z859*Z564,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1343=\"tak\",$E1343=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K860*K565,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1343=\"tak\",$E1343=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z860*Z565,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1344=\"tak\",$E1344=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K861*K566,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1344=\"tak\",$E1344=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z861*Z566,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1345=\"tak\",$E1345=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K862*K567,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1345=\"tak\",$E1345=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z862*Z567,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1346=\"tak\",$E1346=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K863*K568,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1346=\"tak\",$E1346=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z863*Z568,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1347=\"tak\",$E1347=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K864*K569,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1347=\"tak\",$E1347=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z864*Z569,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1348=\"tak\",$E1348=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K865*K570,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1348=\"tak\",$E1348=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z865*Z570,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1349=\"tak\",$E1349=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K866*K571,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1349=\"tak\",$E1349=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z866*Z571,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1350=\"tak\",$E1350=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K867*K572,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1350=\"tak\",$E1350=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z867*Z572,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1351=\"tak\",$E1351=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K868*K573,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1351=\"tak\",$E1351=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z868*Z573,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1352=\"tak\",$E1352=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K869*K574,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1352=\"tak\",$E1352=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z869*Z574,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1353=\"tak\",$E1353=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K870*K575,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1353=\"tak\",$E1353=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z870*Z575,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1354=\"tak\",$E1354=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K871*K576,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1354=\"tak\",$E1354=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z871*Z576,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1355=\"tak\",$E1355=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K872*K577,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1355=\"tak\",$E1355=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z872*Z577,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1356=\"tak\",$E1356=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K873*K578,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1356=\"tak\",$E1356=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z873*Z578,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1357=\"tak\",$E1357=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K874*K579,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1357=\"tak\",$E1357=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z874*Z579,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1358=\"tak\",$E1358=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K875*K580,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1358=\"tak\",$E1358=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z875*Z580,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1359=\"tak\",$E1359=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K876*K581,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1359=\"tak\",$E1359=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z876*Z581,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1360=\"tak\",$E1360=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(K877*K582,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1360=\"tak\",$E1360=\"prace rozwojowe\",Modul_badawczo_rozwojowy=tak),ROUND(Z877*Z582,0),0)","v":0},0]
[null,"Razem Pozostałe koszty rodzajowe",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K1331:K1360),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X1331:X1360),0)","v":0},{"$f":"ROUND(SUM(Y1331:Y1360),0)","v":0},{"$f":"ROUND(SUM(Z1331:Z1360),0)","v":0},0]
[]
[]
[null,"Wartość sprzedanych towarów i materiałów",null,"Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B882),\"\",B882)","v":""}]
[null,{"$f":"IF(ISBLANK(B883),\"\",B883)","v":""}]
[null,{"$f":"IF(ISBLANK(B884),\"\",B884)","v":""}]
[null,{"$f":"IF(ISBLANK(B885),\"\",B885)","v":""}]
[null,{"$f":"IF(ISBLANK(B886),\"\",B886)","v":""}]
[null,"Razem Wartość sprzedanych towarów i materiałów",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K1365:K1369),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X1365:X1369),0)","v":0},{"$f":"ROUND(SUM(Y1365:Y1369),0)","v":0},{"$f":"ROUND(SUM(Z1365:Z1369),0)","v":0},0]
[]
[]
[null,"Pozostałe koszty operacyjne",null,"Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B891),\"\",B891)","v":""},"","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"Razem Pozostałe koszty operacyjne",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K1374:K1378),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X1374:X1378),0)","v":0},{"$f":"ROUND(SUM(Y1374:Y1378),0)","v":0},{"$f":"ROUND(SUM(Z1374:Z1378),0)","v":0},0]
[]
[]
[null,"Koszty finansowe",null,"Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B900),\"\",B900)","v":"Koszty z tytułu oprocentowania kredytów i pożyczek"},"","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"Razem Koszty finansowe",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K1383:K1387),0)","v":0},{"$f":"ROUND(SUM(L1383:L1387),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X1383:X1387),0)","v":0},{"$f":"ROUND(SUM(Y1383:Y1387),0)","v":0},{"$f":"ROUND(SUM(Z1383:Z1387),0)","v":0},0]
[]
[]
[null,"Rozliczenie kosztów operacyjnych projektu do rozliczeń międzyokresowych"]
[null,"Zużycie materiałów i energii",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(K1204,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(L1204,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(M1204,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(X1204,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Y1204,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Z1204,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AA1204,0),0)","v":0}]
[null,"Usługi obce",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(K1228,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(X1228,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Y1228,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Z1228,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AA1228,0),0)","v":0}]
[null,"Podatki i opłaty",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(K1237,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(X1237,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Y1237,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Z1237,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AA1237,0),0)","v":0}]
[null,"Wynagrodzenia",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(K1282,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(X1282,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Y1282,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Z1282,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AA1282,0),0)","v":0}]
[null,"Ubezpieczenia społeczne i inne świadczenia",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(K1327,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(X1327,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Y1327,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Z1327,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AA1327,0),0)","v":0}]
[null,"Pozostałe koszty rodzajowe",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(K1361,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(X1361,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Y1361,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Z1361,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AA1361,0),0)","v":0}]
[null,"Wartość sprzedanych towarów i materiałów",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,K1370,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,X1370,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,Y1370,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,Z1370,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,AA1370,0)","v":0}]
[null,"Pozostałe koszty operacyjne",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(K1379,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(X1379,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Y1379,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Z1379,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AA1379,0),0)","v":0}]
[null,"Koszty finansowe",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(K1388,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(X1388,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Y1388,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Z1388,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AA1388,0),0)","v":0}]
[null,"Razem",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K1392:K1400),0)","v":0},{"$f":"ROUND(SUM(L1392:L1400),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X1392:X1400),0)","v":0},{"$f":"ROUND(SUM(Y1392:Y1400),0)","v":0},{"$f":"ROUND(SUM(Z1392:Z1400),0)","v":0},0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[]
[null,"Dotacja B+R narastająco",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1401,0)","v":0},{"$f":"ROUND(K1406+L1401,0)","v":0},{"$f":"ROUND(L1406+M1401,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1406+X1401,0)","v":0},{"$f":"ROUND(X1406+Y1401,0)","v":0},{"$f":"ROUND(Y1406+Z1401,0)","v":0},0]
[null,null,null,null,"kolumna","wiersz","adres"]
[null,"Rok rozpoczęcia projektu",null,{"$f":"Poczatek","v":0},{"$f":"MATCH($D1408,$A$921:$AA$921,0)","v":{"$error":"#N/A"}},{"$f":"ROW($K$1401)","v":1401},{"$f":"ADDRESS(F1408,E1408)","v":{"$error":"#N/A"}}]
[null,"Rok zakończenia prac B+R",null,{"$f":"Koniec_PR","v":0},{"$f":"MATCH($D1409,$A$921:$AA$921,0)","v":{"$error":"#N/A"}},{"$f":"ROW($K$1401)","v":1401},{"$f":"ADDRESS(F1409,E1409)","v":{"$error":"#N/A"}}]
[]
[null,"Dotacja kosztów operacyjnych B+R w danym roku",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,K1401,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,X1401,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,Y1401,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,Z1401,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,AA1401,0)","v":0}]
[null,"Rozliczenia międzyokresowe B+R narastająco (pasywa)",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,(K1411+J1412),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,(X1411+W1412),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,(Y1411+X1412),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,(Z1411+Y1412),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,(AA1411+Z1412),0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Rozliczenie dotacji dotyczącej kosztów operacyjnych nie będących pracami rozwojowymi",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[]
[null,"Zużycie materiałów i eneregii (Projekt)",null,"Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B1184),\"\",B1184)","v":""},"","","","",null,null,null,null,{"$f":"IF(AND($D1424=\"tak\",OR($E1424=\"nie dotyczy\",$E1424=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K117*K139,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1424=\"tak\",OR($E1424=\"nie dotyczy\",$E1424=\"badania przemysłowe\"),X$1421<=Koniec_Projekt),ROUND(X117*X139,0),0)","v":0},0,{"$f":"IF(AND($D1424=\"tak\",OR($E1424=\"nie dotyczy\",$E1424=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z117*Z139,0),0)","v":0},0]
[null,"","","","","",null,null,null,null,{"$f":"IF(AND($D1425=\"tak\",OR($E1425=\"nie dotyczy\",$E1425=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K118*K140,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1425=\"tak\",OR($E1425=\"nie dotyczy\",$E1425=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z118*Z140,0),0)","v":0},0]
[null,"","","","","",null,null,null,null,{"$f":"IF(AND($D1426=\"tak\",OR($E1426=\"nie dotyczy\",$E1426=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K119*K141,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1426=\"tak\",OR($E1426=\"nie dotyczy\",$E1426=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z119*Z141,0),0)","v":0},0]
[null,"","","","","",null,null,null,null,{"$f":"IF(AND($D1427=\"tak\",OR($E1427=\"nie dotyczy\",$E1427=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K120*K142,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1427=\"tak\",OR($E1427=\"nie dotyczy\",$E1427=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z120*Z142,0),0)","v":0},0]
[null,"","","","","",null,null,null,null,{"$f":"IF(AND($D1428=\"tak\",OR($E1428=\"nie dotyczy\",$E1428=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K121*K143,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1428=\"tak\",OR($E1428=\"nie dotyczy\",$E1428=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z121*Z143,0),0)","v":0},0]
[null,"","","","","",null,null,null,null,{"$f":"IF(AND($D1429=\"tak\",OR($E1429=\"nie dotyczy\",$E1429=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K122*K144,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1429=\"tak\",OR($E1429=\"nie dotyczy\",$E1429=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z122*Z144,0),0)","v":0},0]
[null,"","","","","",null,null,null,null,{"$f":"IF(AND($D1430=\"tak\",OR($E1430=\"nie dotyczy\",$E1430=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K123*K145,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1430=\"tak\",OR($E1430=\"nie dotyczy\",$E1430=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z123*Z145,0),0)","v":0},0]
[null,"","","","","",null,null,null,null,{"$f":"IF(AND($D1431=\"tak\",OR($E1431=\"nie dotyczy\",$E1431=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K124*K146,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1431=\"tak\",OR($E1431=\"nie dotyczy\",$E1431=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z124*Z146,0),0)","v":0},0]
[null,"","","","","",null,null,null,null,{"$f":"IF(AND($D1432=\"tak\",OR($E1432=\"nie dotyczy\",$E1432=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K125*K147,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1432=\"tak\",OR($E1432=\"nie dotyczy\",$E1432=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z125*Z147,0),0)","v":0},0]
[null,"","","","","",null,null,null,null,{"$f":"IF(AND($D1433=\"tak\",OR($E1433=\"nie dotyczy\",$E1433=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K126*K148,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1433=\"tak\",OR($E1433=\"nie dotyczy\",$E1433=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z126*Z148,0),0)","v":0},0]
[null,{"$f":"IF(ISBLANK(B1194),\"\",B1194)","v":""},"","","","",null,null,null,null,{"$f":"IF(AND($D1434=\"tak\",OR($E1434=\"nie dotyczy\",$E1434=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K127*K149,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1434=\"tak\",OR($E1434=\"nie dotyczy\",$E1434=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z127*Z149,0),0)","v":0},0]
[null,"","","","","",null,null,null,null,{"$f":"IF(AND($D1435=\"tak\",OR($E1435=\"nie dotyczy\",$E1435=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K128*K150,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1435=\"tak\",OR($E1435=\"nie dotyczy\",$E1435=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z128*Z150,0),0)","v":0},0]
[null,"","","","","",null,null,null,null,{"$f":"IF(AND($D1436=\"tak\",OR($E1436=\"nie dotyczy\",$E1436=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K129*K151,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1436=\"tak\",OR($E1436=\"nie dotyczy\",$E1436=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z129*Z151,0),0)","v":0},0]
[null,"","","","","",null,null,null,null,{"$f":"IF(AND($D1437=\"tak\",OR($E1437=\"nie dotyczy\",$E1437=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K130*K152,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1437=\"tak\",OR($E1437=\"nie dotyczy\",$E1437=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z130*Z152,0),0)","v":0},0]
[null,"","","","","",null,null,null,null,{"$f":"IF(AND($D1438=\"tak\",OR($E1438=\"nie dotyczy\",$E1438=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K131*K153,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1438=\"tak\",OR($E1438=\"nie dotyczy\",$E1438=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z131*Z153,0),0)","v":0},0]
[null,"","","","","",null,null,null,null,{"$f":"IF(AND($D1439=\"tak\",OR($E1439=\"nie dotyczy\",$E1439=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K132*K154,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1439=\"tak\",OR($E1439=\"nie dotyczy\",$E1439=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z132*Z154,0),0)","v":0},0]
[null,"","","","","",null,null,null,null,{"$f":"IF(AND($D1440=\"tak\",OR($E1440=\"nie dotyczy\",$E1440=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K133*K155,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1440=\"tak\",OR($E1440=\"nie dotyczy\",$E1440=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z133*Z155,0),0)","v":0},0]
[null,"","","","","",null,null,null,null,{"$f":"IF(AND($D1441=\"tak\",OR($E1441=\"nie dotyczy\",$E1441=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K134*K156,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1441=\"tak\",OR($E1441=\"nie dotyczy\",$E1441=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z134*Z156,0),0)","v":0},0]
[null,"","","","","",null,null,null,null,{"$f":"IF(AND($D1442=\"tak\",OR($E1442=\"nie dotyczy\",$E1442=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K135*K157,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1442=\"tak\",OR($E1442=\"nie dotyczy\",$E1442=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z135*Z157,0),0)","v":0},0]
[null,"","","","","",null,null,null,null,{"$f":"IF(AND($D1443=\"tak\",OR($E1443=\"nie dotyczy\",$E1443=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K136*K158,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1443=\"tak\",OR($E1443=\"nie dotyczy\",$E1443=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z136*Z158,0),0)","v":0},0]
[null,"Razem Zużycie materiałów i energii (Projekt)",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K1424:K1443),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X1424:X1443),0)","v":0},{"$f":"ROUND(SUM(Y1424:Y1443),0)","v":0},{"$f":"ROUND(SUM(Z1424:Z1443),0)","v":0},0]
[]
[]
[null,"Usługi obce (Projekt)",null,"Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B1208),\"\",B1208)","v":""},"","","",null,null,null,null,null,{"$f":"IF(AND($D1448=\"tak\",OR($E1448=\"nie dotyczy\",$E1448=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K162*K184,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1448=\"tak\",OR($E1448=\"nie dotyczy\",$E1448=\"badania przemysłowe\"),X$1421<=Koniec_Projekt),ROUND(X162*X184,0),0)","v":0},0,{"$f":"IF(AND($D1448=\"tak\",OR($E1448=\"nie dotyczy\",$E1448=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z162*Z184,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1449=\"tak\",OR($E1449=\"nie dotyczy\",$E1449=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K163*K185,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1449=\"tak\",OR($E1449=\"nie dotyczy\",$E1449=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z163*Z185,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1450=\"tak\",OR($E1450=\"nie dotyczy\",$E1450=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K164*K186,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1450=\"tak\",OR($E1450=\"nie dotyczy\",$E1450=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z164*Z186,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1451=\"tak\",OR($E1451=\"nie dotyczy\",$E1451=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K165*K187,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1451=\"tak\",OR($E1451=\"nie dotyczy\",$E1451=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z165*Z187,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1452=\"tak\",OR($E1452=\"nie dotyczy\",$E1452=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K166*K188,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1452=\"tak\",OR($E1452=\"nie dotyczy\",$E1452=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z166*Z188,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1453=\"tak\",OR($E1453=\"nie dotyczy\",$E1453=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K167*K189,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1453=\"tak\",OR($E1453=\"nie dotyczy\",$E1453=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z167*Z189,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1454=\"tak\",OR($E1454=\"nie dotyczy\",$E1454=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K168*K190,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1454=\"tak\",OR($E1454=\"nie dotyczy\",$E1454=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z168*Z190,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1455=\"tak\",OR($E1455=\"nie dotyczy\",$E1455=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K169*K191,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1455=\"tak\",OR($E1455=\"nie dotyczy\",$E1455=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z169*Z191,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1456=\"tak\",OR($E1456=\"nie dotyczy\",$E1456=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K170*K192,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1456=\"tak\",OR($E1456=\"nie dotyczy\",$E1456=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z170*Z192,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1457=\"tak\",OR($E1457=\"nie dotyczy\",$E1457=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K171*K193,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1457=\"tak\",OR($E1457=\"nie dotyczy\",$E1457=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z171*Z193,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1458=\"tak\",OR($E1458=\"nie dotyczy\",$E1458=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K172*K194,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1458=\"tak\",OR($E1458=\"nie dotyczy\",$E1458=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z172*Z194,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1459=\"tak\",OR($E1459=\"nie dotyczy\",$E1459=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K173*K195,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1459=\"tak\",OR($E1459=\"nie dotyczy\",$E1459=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z173*Z195,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1460=\"tak\",OR($E1460=\"nie dotyczy\",$E1460=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K174*K196,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1460=\"tak\",OR($E1460=\"nie dotyczy\",$E1460=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z174*Z196,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1461=\"tak\",OR($E1461=\"nie dotyczy\",$E1461=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K175*K197,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1461=\"tak\",OR($E1461=\"nie dotyczy\",$E1461=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z175*Z197,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1462=\"tak\",OR($E1462=\"nie dotyczy\",$E1462=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K176*K198,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1462=\"tak\",OR($E1462=\"nie dotyczy\",$E1462=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z176*Z198,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1463=\"tak\",OR($E1463=\"nie dotyczy\",$E1463=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K177*K199,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1463=\"tak\",OR($E1463=\"nie dotyczy\",$E1463=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z177*Z199,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1464=\"tak\",OR($E1464=\"nie dotyczy\",$E1464=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K178*K200,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1464=\"tak\",OR($E1464=\"nie dotyczy\",$E1464=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z178*Z200,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1465=\"tak\",OR($E1465=\"nie dotyczy\",$E1465=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K179*K201,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1465=\"tak\",OR($E1465=\"nie dotyczy\",$E1465=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z179*Z201,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1466=\"tak\",OR($E1466=\"nie dotyczy\",$E1466=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K180*K202,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1466=\"tak\",OR($E1466=\"nie dotyczy\",$E1466=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z180*Z202,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1467=\"tak\",OR($E1467=\"nie dotyczy\",$E1467=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K181*K203,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1467=\"tak\",OR($E1467=\"nie dotyczy\",$E1467=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z181*Z203,0),0)","v":0},0]
[null,"Razem Usługi obce (Projekt)",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K1448:K1467),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X1448:X1467),0)","v":0},{"$f":"ROUND(SUM(Y1448:Y1467),0)","v":0},{"$f":"ROUND(SUM(Z1448:Z1467),0)","v":0},0]
[]
[]
[null,"Podatki i opłaty (Projekt)",null,"Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B1232),\"\",B1232)","v":""},"","","",null,null,null,null,null,{"$f":"IF(AND($D1472=\"tak\",OR($E1472=\"nie dotyczy\",$E1472=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K207*K214,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1472=\"tak\",OR($E1472=\"nie dotyczy\",$E1472=\"badania przemysłowe\"),X$1421<=Koniec_Projekt),ROUND(X207*X214,0),0)","v":0},0,{"$f":"IF(AND($D1472=\"tak\",OR($E1472=\"nie dotyczy\",$E1472=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z207*Z214,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1473=\"tak\",OR($E1473=\"nie dotyczy\",$E1473=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K208*K215,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1473=\"tak\",OR($E1473=\"nie dotyczy\",$E1473=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z208*Z215,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1474=\"tak\",OR($E1474=\"nie dotyczy\",$E1474=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K209*K216,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1474=\"tak\",OR($E1474=\"nie dotyczy\",$E1474=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z209*Z216,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1475=\"tak\",OR($E1475=\"nie dotyczy\",$E1475=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K210*K217,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1475=\"tak\",OR($E1475=\"nie dotyczy\",$E1475=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z210*Z217,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1476=\"tak\",OR($E1476=\"nie dotyczy\",$E1476=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K211*K218,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1476=\"tak\",OR($E1476=\"nie dotyczy\",$E1476=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z211*Z218,0),0)","v":0},0]
[null,"Razem Podatki i opłaty (Projekt)",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K1472:K1476),0)","v":0},{"$f":"ROUND(SUM(L1472:L1476),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X1472:X1476),0)","v":0},{"$f":"ROUND(SUM(Y1472:Y1476),0)","v":0},{"$f":"ROUND(SUM(Z1472:Z1476),0)","v":0},0]
[]
[]
[null,"Wynagrodzenia (brutto) (Projekt)"]
[null,"Stanowisko / Grupa",null,"Kwalifikowalne","Koszty B+R",null,null,null,null,null,"Koszty rocznych wynagrodzeń na danym stanowisku / w danej grupie"]
[null,{"$f":"IF(ISBLANK(B1242),\"\",B1242)","v":""},"","","",null,null,null,null,null,{"$f":"IF(AND($D1482=\"tak\",OR($E1482=\"nie dotyczy\",$E1482=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K391*K349,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1482=\"tak\",OR($E1482=\"nie dotyczy\",$E1482=\"badania przemysłowe\"),X$1421<=Koniec_Projekt),ROUND(X391*X349,0),0)","v":0},0,{"$f":"IF(AND($D1482=\"tak\",OR($E1482=\"nie dotyczy\",$E1482=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z391*Z349,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1483=\"tak\",OR($E1483=\"nie dotyczy\",$E1483=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K392*K350,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1483=\"tak\",OR($E1483=\"nie dotyczy\",$E1483=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z392*Z350,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1484=\"tak\",OR($E1484=\"nie dotyczy\",$E1484=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K393*K351,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1484=\"tak\",OR($E1484=\"nie dotyczy\",$E1484=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z393*Z351,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1485=\"tak\",OR($E1485=\"nie dotyczy\",$E1485=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K394*K352,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1485=\"tak\",OR($E1485=\"nie dotyczy\",$E1485=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z394*Z352,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1486=\"tak\",OR($E1486=\"nie dotyczy\",$E1486=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K395*K353,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1486=\"tak\",OR($E1486=\"nie dotyczy\",$E1486=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z395*Z353,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1487=\"tak\",OR($E1487=\"nie dotyczy\",$E1487=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K396*K354,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1487=\"tak\",OR($E1487=\"nie dotyczy\",$E1487=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z396*Z354,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1488=\"tak\",OR($E1488=\"nie dotyczy\",$E1488=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K397*K355,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1488=\"tak\",OR($E1488=\"nie dotyczy\",$E1488=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z397*Z355,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1489=\"tak\",OR($E1489=\"nie dotyczy\",$E1489=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K398*K356,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1489=\"tak\",OR($E1489=\"nie dotyczy\",$E1489=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z398*Z356,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1490=\"tak\",OR($E1490=\"nie dotyczy\",$E1490=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K399*K357,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1490=\"tak\",OR($E1490=\"nie dotyczy\",$E1490=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z399*Z357,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1491=\"tak\",OR($E1491=\"nie dotyczy\",$E1491=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K400*K358,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1491=\"tak\",OR($E1491=\"nie dotyczy\",$E1491=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z400*Z358,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1492=\"tak\",OR($E1492=\"nie dotyczy\",$E1492=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K401*K359,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1492=\"tak\",OR($E1492=\"nie dotyczy\",$E1492=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z401*Z359,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1493=\"tak\",OR($E1493=\"nie dotyczy\",$E1493=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K402*K360,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1493=\"tak\",OR($E1493=\"nie dotyczy\",$E1493=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z402*Z360,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1494=\"tak\",OR($E1494=\"nie dotyczy\",$E1494=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K403*K361,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1494=\"tak\",OR($E1494=\"nie dotyczy\",$E1494=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z403*Z361,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1495=\"tak\",OR($E1495=\"nie dotyczy\",$E1495=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K404*K362,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1495=\"tak\",OR($E1495=\"nie dotyczy\",$E1495=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z404*Z362,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1496=\"tak\",OR($E1496=\"nie dotyczy\",$E1496=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K405*K363,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1496=\"tak\",OR($E1496=\"nie dotyczy\",$E1496=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z405*Z363,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1497=\"tak\",OR($E1497=\"nie dotyczy\",$E1497=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K406*K364,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1497=\"tak\",OR($E1497=\"nie dotyczy\",$E1497=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z406*Z364,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1498=\"tak\",OR($E1498=\"nie dotyczy\",$E1498=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K407*K365,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1498=\"tak\",OR($E1498=\"nie dotyczy\",$E1498=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z407*Z365,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1499=\"tak\",OR($E1499=\"nie dotyczy\",$E1499=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K408*K366,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1499=\"tak\",OR($E1499=\"nie dotyczy\",$E1499=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z408*Z366,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1500=\"tak\",OR($E1500=\"nie dotyczy\",$E1500=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K409*K367,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1500=\"tak\",OR($E1500=\"nie dotyczy\",$E1500=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z409*Z367,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1501=\"tak\",OR($E1501=\"nie dotyczy\",$E1501=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K410*K368,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1501=\"tak\",OR($E1501=\"nie dotyczy\",$E1501=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z410*Z368,0),0)","v":0},0]
[null,{"$f":"IF(ISBLANK(B1262),\"\",B1262)","v":""},"","","",null,null,null,null,null,{"$f":"IF(AND($D1502=\"tak\",OR($E1502=\"nie dotyczy\",$E1502=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K411*K369,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1502=\"tak\",OR($E1502=\"nie dotyczy\",$E1502=\"badania przemysłowe\"),X$1421<=Koniec_Projekt),ROUND(X411*X369,0),0)","v":0},0,{"$f":"IF(AND($D1502=\"tak\",OR($E1502=\"nie dotyczy\",$E1502=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z411*Z369,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1503=\"tak\",OR($E1503=\"nie dotyczy\",$E1503=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K412*K370,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1503=\"tak\",OR($E1503=\"nie dotyczy\",$E1503=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z412*Z370,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1504=\"tak\",OR($E1504=\"nie dotyczy\",$E1504=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K413*K371,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1504=\"tak\",OR($E1504=\"nie dotyczy\",$E1504=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z413*Z371,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1505=\"tak\",OR($E1505=\"nie dotyczy\",$E1505=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K414*K372,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1505=\"tak\",OR($E1505=\"nie dotyczy\",$E1505=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z414*Z372,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1506=\"tak\",OR($E1506=\"nie dotyczy\",$E1506=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K415*K373,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1506=\"tak\",OR($E1506=\"nie dotyczy\",$E1506=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z415*Z373,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1507=\"tak\",OR($E1507=\"nie dotyczy\",$E1507=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K416*K374,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1507=\"tak\",OR($E1507=\"nie dotyczy\",$E1507=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z416*Z374,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1508=\"tak\",OR($E1508=\"nie dotyczy\",$E1508=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K417*K375,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1508=\"tak\",OR($E1508=\"nie dotyczy\",$E1508=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z417*Z375,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1509=\"tak\",OR($E1509=\"nie dotyczy\",$E1509=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K418*K376,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1509=\"tak\",OR($E1509=\"nie dotyczy\",$E1509=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z418*Z376,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1510=\"tak\",OR($E1510=\"nie dotyczy\",$E1510=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K419*K377,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1510=\"tak\",OR($E1510=\"nie dotyczy\",$E1510=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z419*Z377,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1511=\"tak\",OR($E1511=\"nie dotyczy\",$E1511=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K420*K378,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1511=\"tak\",OR($E1511=\"nie dotyczy\",$E1511=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z420*Z378,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1512=\"tak\",OR($E1512=\"nie dotyczy\",$E1512=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K421*K379,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1512=\"tak\",OR($E1512=\"nie dotyczy\",$E1512=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z421*Z379,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1513=\"tak\",OR($E1513=\"nie dotyczy\",$E1513=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K422*K380,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1513=\"tak\",OR($E1513=\"nie dotyczy\",$E1513=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z422*Z380,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1514=\"tak\",OR($E1514=\"nie dotyczy\",$E1514=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K423*K381,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1514=\"tak\",OR($E1514=\"nie dotyczy\",$E1514=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z423*Z381,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1515=\"tak\",OR($E1515=\"nie dotyczy\",$E1515=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K424*K382,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1515=\"tak\",OR($E1515=\"nie dotyczy\",$E1515=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z424*Z382,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1516=\"tak\",OR($E1516=\"nie dotyczy\",$E1516=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K425*K383,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1516=\"tak\",OR($E1516=\"nie dotyczy\",$E1516=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z425*Z383,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1517=\"tak\",OR($E1517=\"nie dotyczy\",$E1517=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K426*K384,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1517=\"tak\",OR($E1517=\"nie dotyczy\",$E1517=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z426*Z384,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1518=\"tak\",OR($E1518=\"nie dotyczy\",$E1518=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K427*K385,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1518=\"tak\",OR($E1518=\"nie dotyczy\",$E1518=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z427*Z385,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1519=\"tak\",OR($E1519=\"nie dotyczy\",$E1519=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K428*K386,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1519=\"tak\",OR($E1519=\"nie dotyczy\",$E1519=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z428*Z386,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1520=\"tak\",OR($E1520=\"nie dotyczy\",$E1520=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K429*K387,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1520=\"tak\",OR($E1520=\"nie dotyczy\",$E1520=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z429*Z387,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1521=\"tak\",OR($E1521=\"nie dotyczy\",$E1521=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K430*K388,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1521=\"tak\",OR($E1521=\"nie dotyczy\",$E1521=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z430*Z388,0),0)","v":0},0]
[null,"Razem Wynagrodzenia",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K1482:K1521),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X1482:X1521),0)","v":0},{"$f":"ROUND(SUM(Y1482:Y1521),0)","v":0},{"$f":"ROUND(SUM(Z1482:Z1521),0)","v":0},0]
[]
[]
[null,"Ubezpieczenia społeczne i inne świadczenia"]
[null,"Stanowisko / Grupa",null,"Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B1287),\"\",B1287)","v":""},"","","",null,null,null,null,null,{"$f":"IF(AND($D1527=\"tak\",OR($E1527=\"nie dotyczy\",$E1527=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K436*K478,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1527=\"tak\",OR($E1527=\"nie dotyczy\",$E1527=\"badania przemysłowe\"),X$1421<=Koniec_Projekt),ROUND(X436*X478,0),0)","v":0},0,{"$f":"IF(AND($D1527=\"tak\",OR($E1527=\"nie dotyczy\",$E1527=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z436*Z478,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1528=\"tak\",OR($E1528=\"nie dotyczy\",$E1528=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K437*K479,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1528=\"tak\",OR($E1528=\"nie dotyczy\",$E1528=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z437*Z479,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1529=\"tak\",OR($E1529=\"nie dotyczy\",$E1529=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K438*K480,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1529=\"tak\",OR($E1529=\"nie dotyczy\",$E1529=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z438*Z480,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1530=\"tak\",OR($E1530=\"nie dotyczy\",$E1530=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K439*K481,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1530=\"tak\",OR($E1530=\"nie dotyczy\",$E1530=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z439*Z481,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1531=\"tak\",OR($E1531=\"nie dotyczy\",$E1531=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K440*K482,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1531=\"tak\",OR($E1531=\"nie dotyczy\",$E1531=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z440*Z482,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1532=\"tak\",OR($E1532=\"nie dotyczy\",$E1532=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K441*K483,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1532=\"tak\",OR($E1532=\"nie dotyczy\",$E1532=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z441*Z483,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1533=\"tak\",OR($E1533=\"nie dotyczy\",$E1533=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K442*K484,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1533=\"tak\",OR($E1533=\"nie dotyczy\",$E1533=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z442*Z484,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1534=\"tak\",OR($E1534=\"nie dotyczy\",$E1534=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K443*K485,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1534=\"tak\",OR($E1534=\"nie dotyczy\",$E1534=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z443*Z485,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1535=\"tak\",OR($E1535=\"nie dotyczy\",$E1535=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K444*K486,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1535=\"tak\",OR($E1535=\"nie dotyczy\",$E1535=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z444*Z486,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1536=\"tak\",OR($E1536=\"nie dotyczy\",$E1536=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K445*K487,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1536=\"tak\",OR($E1536=\"nie dotyczy\",$E1536=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z445*Z487,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1537=\"tak\",OR($E1537=\"nie dotyczy\",$E1537=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K446*K488,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1537=\"tak\",OR($E1537=\"nie dotyczy\",$E1537=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z446*Z488,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1538=\"tak\",OR($E1538=\"nie dotyczy\",$E1538=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K447*K489,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1538=\"tak\",OR($E1538=\"nie dotyczy\",$E1538=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z447*Z489,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1539=\"tak\",OR($E1539=\"nie dotyczy\",$E1539=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K448*K490,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1539=\"tak\",OR($E1539=\"nie dotyczy\",$E1539=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z448*Z490,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1540=\"tak\",OR($E1540=\"nie dotyczy\",$E1540=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K449*K491,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1540=\"tak\",OR($E1540=\"nie dotyczy\",$E1540=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z449*Z491,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1541=\"tak\",OR($E1541=\"nie dotyczy\",$E1541=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K450*K492,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1541=\"tak\",OR($E1541=\"nie dotyczy\",$E1541=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z450*Z492,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1542=\"tak\",OR($E1542=\"nie dotyczy\",$E1542=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K451*K493,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1542=\"tak\",OR($E1542=\"nie dotyczy\",$E1542=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z451*Z493,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1543=\"tak\",OR($E1543=\"nie dotyczy\",$E1543=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K452*K494,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1543=\"tak\",OR($E1543=\"nie dotyczy\",$E1543=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z452*Z494,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1544=\"tak\",OR($E1544=\"nie dotyczy\",$E1544=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K453*K495,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1544=\"tak\",OR($E1544=\"nie dotyczy\",$E1544=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z453*Z495,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1545=\"tak\",OR($E1545=\"nie dotyczy\",$E1545=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K454*K496,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1545=\"tak\",OR($E1545=\"nie dotyczy\",$E1545=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z454*Z496,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1546=\"tak\",OR($E1546=\"nie dotyczy\",$E1546=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K455*K497,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1546=\"tak\",OR($E1546=\"nie dotyczy\",$E1546=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z455*Z497,0),0)","v":0},0]
[null,{"$f":"IF(ISBLANK(B1307),\"\",B1307)","v":""},"","","",null,null,null,null,null,{"$f":"IF(AND($D1547=\"tak\",OR($E1547=\"nie dotyczy\",$E1547=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K456*K498,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1547=\"tak\",OR($E1547=\"nie dotyczy\",$E1547=\"badania przemysłowe\"),X$1421<=Koniec_Projekt),ROUND(X456*X498,0),0)","v":0},0,{"$f":"IF(AND($D1547=\"tak\",OR($E1547=\"nie dotyczy\",$E1547=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z456*Z498,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1548=\"tak\",OR($E1548=\"nie dotyczy\",$E1548=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K457*K499,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1548=\"tak\",OR($E1548=\"nie dotyczy\",$E1548=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z457*Z499,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1549=\"tak\",OR($E1549=\"nie dotyczy\",$E1549=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K458*K500,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1549=\"tak\",OR($E1549=\"nie dotyczy\",$E1549=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z458*Z500,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1550=\"tak\",OR($E1550=\"nie dotyczy\",$E1550=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K459*K501,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1550=\"tak\",OR($E1550=\"nie dotyczy\",$E1550=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z459*Z501,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1551=\"tak\",OR($E1551=\"nie dotyczy\",$E1551=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K460*K502,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1551=\"tak\",OR($E1551=\"nie dotyczy\",$E1551=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z460*Z502,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1552=\"tak\",OR($E1552=\"nie dotyczy\",$E1552=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K461*K503,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1552=\"tak\",OR($E1552=\"nie dotyczy\",$E1552=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z461*Z503,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1553=\"tak\",OR($E1553=\"nie dotyczy\",$E1553=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K462*K504,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1553=\"tak\",OR($E1553=\"nie dotyczy\",$E1553=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z462*Z504,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1554=\"tak\",OR($E1554=\"nie dotyczy\",$E1554=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K463*K505,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1554=\"tak\",OR($E1554=\"nie dotyczy\",$E1554=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z463*Z505,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1555=\"tak\",OR($E1555=\"nie dotyczy\",$E1555=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K464*K506,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1555=\"tak\",OR($E1555=\"nie dotyczy\",$E1555=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z464*Z506,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1556=\"tak\",OR($E1556=\"nie dotyczy\",$E1556=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K465*K507,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1556=\"tak\",OR($E1556=\"nie dotyczy\",$E1556=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z465*Z507,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1557=\"tak\",OR($E1557=\"nie dotyczy\",$E1557=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K466*K508,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1557=\"tak\",OR($E1557=\"nie dotyczy\",$E1557=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z466*Z508,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1558=\"tak\",OR($E1558=\"nie dotyczy\",$E1558=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K467*K509,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1558=\"tak\",OR($E1558=\"nie dotyczy\",$E1558=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z467*Z509,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1559=\"tak\",OR($E1559=\"nie dotyczy\",$E1559=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K468*K510,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1559=\"tak\",OR($E1559=\"nie dotyczy\",$E1559=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z468*Z510,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1560=\"tak\",OR($E1560=\"nie dotyczy\",$E1560=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K469*K511,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1560=\"tak\",OR($E1560=\"nie dotyczy\",$E1560=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z469*Z511,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1561=\"tak\",OR($E1561=\"nie dotyczy\",$E1561=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K470*K512,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1561=\"tak\",OR($E1561=\"nie dotyczy\",$E1561=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z470*Z512,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1562=\"tak\",OR($E1562=\"nie dotyczy\",$E1562=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K471*K513,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1562=\"tak\",OR($E1562=\"nie dotyczy\",$E1562=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z471*Z513,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1563=\"tak\",OR($E1563=\"nie dotyczy\",$E1563=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K472*K514,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1563=\"tak\",OR($E1563=\"nie dotyczy\",$E1563=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z472*Z514,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1564=\"tak\",OR($E1564=\"nie dotyczy\",$E1564=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K473*K515,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1564=\"tak\",OR($E1564=\"nie dotyczy\",$E1564=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z473*Z515,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1565=\"tak\",OR($E1565=\"nie dotyczy\",$E1565=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K474*K516,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1565=\"tak\",OR($E1565=\"nie dotyczy\",$E1565=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z474*Z516,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1566=\"tak\",OR($E1566=\"nie dotyczy\",$E1566=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K475*K517,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1566=\"tak\",OR($E1566=\"nie dotyczy\",$E1566=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z475*Z517,0),0)","v":0},0]
[null,"Razem Ubezpieczenia społeczne i inne świadczenia",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K1527:K1566),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X1527:X1566),0)","v":0},{"$f":"ROUND(SUM(Y1527:Y1566),0)","v":0},{"$f":"ROUND(SUM(Z1527:Z1566),0)","v":0},0]
[]
[]
[null,"Pozostałe koszty rodzajowe",null,"Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B1331),\"\",B1331)","v":""},"","","",null,null,null,null,null,{"$f":"IF(AND($D1571=\"tak\",OR($E1571=\"nie dotyczy\",$E1571=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K521*K553,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1571=\"tak\",OR($E1571=\"nie dotyczy\",$E1571=\"badania przemysłowe\"),X$1421<=Koniec_Projekt),ROUND(X521*X553,0),0)","v":0},0,{"$f":"IF(AND($D1571=\"tak\",OR($E1571=\"nie dotyczy\",$E1571=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z521*Z553,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1572=\"tak\",OR($E1572=\"nie dotyczy\",$E1572=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K522*K554,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1572=\"tak\",OR($E1572=\"nie dotyczy\",$E1572=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z522*Z554,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1573=\"tak\",OR($E1573=\"nie dotyczy\",$E1573=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K523*K555,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1573=\"tak\",OR($E1573=\"nie dotyczy\",$E1573=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z523*Z555,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1574=\"tak\",OR($E1574=\"nie dotyczy\",$E1574=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K524*K556,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1574=\"tak\",OR($E1574=\"nie dotyczy\",$E1574=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z524*Z556,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1575=\"tak\",OR($E1575=\"nie dotyczy\",$E1575=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K525*K557,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1575=\"tak\",OR($E1575=\"nie dotyczy\",$E1575=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z525*Z557,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1576=\"tak\",OR($E1576=\"nie dotyczy\",$E1576=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K526*K558,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1576=\"tak\",OR($E1576=\"nie dotyczy\",$E1576=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z526*Z558,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1577=\"tak\",OR($E1577=\"nie dotyczy\",$E1577=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K527*K559,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1577=\"tak\",OR($E1577=\"nie dotyczy\",$E1577=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z527*Z559,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1578=\"tak\",OR($E1578=\"nie dotyczy\",$E1578=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K528*K560,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1578=\"tak\",OR($E1578=\"nie dotyczy\",$E1578=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z528*Z560,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1579=\"tak\",OR($E1579=\"nie dotyczy\",$E1579=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K529*K561,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1579=\"tak\",OR($E1579=\"nie dotyczy\",$E1579=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z529*Z561,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1580=\"tak\",OR($E1580=\"nie dotyczy\",$E1580=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K530*K562,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1580=\"tak\",OR($E1580=\"nie dotyczy\",$E1580=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z530*Z562,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1581=\"tak\",OR($E1581=\"nie dotyczy\",$E1581=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K531*K563,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1581=\"tak\",OR($E1581=\"nie dotyczy\",$E1581=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z531*Z563,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1582=\"tak\",OR($E1582=\"nie dotyczy\",$E1582=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K532*K564,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1582=\"tak\",OR($E1582=\"nie dotyczy\",$E1582=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z532*Z564,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1583=\"tak\",OR($E1583=\"nie dotyczy\",$E1583=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K533*K565,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1583=\"tak\",OR($E1583=\"nie dotyczy\",$E1583=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z533*Z565,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1584=\"tak\",OR($E1584=\"nie dotyczy\",$E1584=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K534*K566,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1584=\"tak\",OR($E1584=\"nie dotyczy\",$E1584=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z534*Z566,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1585=\"tak\",OR($E1585=\"nie dotyczy\",$E1585=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K535*K567,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1585=\"tak\",OR($E1585=\"nie dotyczy\",$E1585=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z535*Z567,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1586=\"tak\",OR($E1586=\"nie dotyczy\",$E1586=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K536*K568,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1586=\"tak\",OR($E1586=\"nie dotyczy\",$E1586=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z536*Z568,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1587=\"tak\",OR($E1587=\"nie dotyczy\",$E1587=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K537*K569,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1587=\"tak\",OR($E1587=\"nie dotyczy\",$E1587=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z537*Z569,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1588=\"tak\",OR($E1588=\"nie dotyczy\",$E1588=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K538*K570,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1588=\"tak\",OR($E1588=\"nie dotyczy\",$E1588=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z538*Z570,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1589=\"tak\",OR($E1589=\"nie dotyczy\",$E1589=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K539*K571,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1589=\"tak\",OR($E1589=\"nie dotyczy\",$E1589=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z539*Z571,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1590=\"tak\",OR($E1590=\"nie dotyczy\",$E1590=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K540*K572,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1590=\"tak\",OR($E1590=\"nie dotyczy\",$E1590=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z540*Z572,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1591=\"tak\",OR($E1591=\"nie dotyczy\",$E1591=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K541*K573,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1591=\"tak\",OR($E1591=\"nie dotyczy\",$E1591=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z541*Z573,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1592=\"tak\",OR($E1592=\"nie dotyczy\",$E1592=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K542*K574,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1592=\"tak\",OR($E1592=\"nie dotyczy\",$E1592=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z542*Z574,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1593=\"tak\",OR($E1593=\"nie dotyczy\",$E1593=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K543*K575,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1593=\"tak\",OR($E1593=\"nie dotyczy\",$E1593=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z543*Z575,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1594=\"tak\",OR($E1594=\"nie dotyczy\",$E1594=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K544*K576,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1594=\"tak\",OR($E1594=\"nie dotyczy\",$E1594=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z544*Z576,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1595=\"tak\",OR($E1595=\"nie dotyczy\",$E1595=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K545*K577,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1595=\"tak\",OR($E1595=\"nie dotyczy\",$E1595=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z545*Z577,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1596=\"tak\",OR($E1596=\"nie dotyczy\",$E1596=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K546*K578,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1596=\"tak\",OR($E1596=\"nie dotyczy\",$E1596=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z546*Z578,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1597=\"tak\",OR($E1597=\"nie dotyczy\",$E1597=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K547*K579,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1597=\"tak\",OR($E1597=\"nie dotyczy\",$E1597=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z547*Z579,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1598=\"tak\",OR($E1598=\"nie dotyczy\",$E1598=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K548*K580,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1598=\"tak\",OR($E1598=\"nie dotyczy\",$E1598=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z548*Z580,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1599=\"tak\",OR($E1599=\"nie dotyczy\",$E1599=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K549*K581,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1599=\"tak\",OR($E1599=\"nie dotyczy\",$E1599=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z549*Z581,0),0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1600=\"tak\",OR($E1600=\"nie dotyczy\",$E1600=\"badania przemysłowe\"),K$1421<=Koniec_Projekt),ROUND(K550*K582,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1600=\"tak\",OR($E1600=\"nie dotyczy\",$E1600=\"badania przemysłowe\"),Z$1421<=Koniec_Projekt),ROUND(Z550*Z582,0),0)","v":0},0]
[null,"Razem Pozostałe koszty rodzajowe",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K1571:K1600),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X1571:X1600),0)","v":0},{"$f":"ROUND(SUM(Y1571:Y1600),0)","v":0},{"$f":"ROUND(SUM(Z1571:Z1600),0)","v":0},0]
[]
[]
[null,"Wartość sprzedanych towarów i materiałów",null,"Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B1365),\"\",B1365)","v":""}]
[null,{"$f":"IF(ISBLANK(B1366),\"\",B1366)","v":""}]
[null,{"$f":"IF(ISBLANK(B1367),\"\",B1367)","v":""}]
[null,{"$f":"IF(ISBLANK(B1368),\"\",B1368)","v":""}]
[null,{"$f":"IF(ISBLANK(B1369),\"\",B1369)","v":""}]
[null,"Razem Wartość sprzedanych towarów i materiałów",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K1605:K1609),0)","v":0},{"$f":"ROUND(SUM(L1605:L1609),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X1605:X1609),0)","v":0},{"$f":"ROUND(SUM(Y1605:Y1609),0)","v":0},{"$f":"ROUND(SUM(Z1605:Z1609),0)","v":0},0]
[]
[]
[null,"Pozostałe koszty operacyjne",null,"Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B1374),\"\",B1374)","v":""},null,{"$f":"D1133","v":""}]
[null,{"$f":"IF(ISBLANK(B1375),\"\",B1375)","v":""},null,{"$f":"D1134","v":""}]
[null,{"$f":"IF(ISBLANK(B1376),\"\",B1376)","v":""},null,{"$f":"D1135","v":""}]
[null,{"$f":"IF(ISBLANK(B1377),\"\",B1377)","v":""},null,{"$f":"D1136","v":""}]
[null,{"$f":"IF(ISBLANK(B1378),\"\",B1378)","v":""},null,{"$f":"D1137","v":""}]
[null,"Razem Pozostałe koszty operacyjne",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K1614:K1618),0)","v":0},{"$f":"ROUND(SUM(L1614:L1618),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X1614:X1618),0)","v":0},{"$f":"ROUND(SUM(Y1614:Y1618),0)","v":0},{"$f":"ROUND(SUM(Z1614:Z1618),0)","v":0},0]
[]
[]
[null,"Koszty finansowe",null,"Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B1383),\"\",B1383)","v":"Koszty z tytułu oprocentowania kredytów i pożyczek"},null,{"$f":"D1142","v":""}]
[null,{"$f":"IF(ISBLANK(B1384),\"\",B1384)","v":""},null,{"$f":"D1143","v":""}]
[null,{"$f":"IF(ISBLANK(B1385),\"\",B1385)","v":""},null,{"$f":"D1144","v":""}]
[null,{"$f":"IF(ISBLANK(B1386),\"\",B1386)","v":""},null,{"$f":"D1145","v":""}]
[null,{"$f":"IF(ISBLANK(B1387),\"\",B1387)","v":""},null,{"$f":"D1146","v":""}]
[null,"Razem Koszty finansowe",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K1623:K1627),0)","v":0},{"$f":"ROUND(SUM(L1623:L1627),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X1623:X1627),0)","v":0},{"$f":"ROUND(SUM(Y1623:Y1627),0)","v":0},{"$f":"ROUND(SUM(Z1623:Z1627),0)","v":0},0]
[]
[]
[null,"Rozliczenie kosztów operacyjnych projektu do rozliczeń międzyokresowych"]
[null,"Zużycie materiałów i energii",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(K1444,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(X1444,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Y1444,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Z1444,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AA1444,0),0)","v":0}]
[null,"Usługi obce",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(K1468,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(X1468,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Y1468,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Z1468,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AA1468,0),0)","v":0}]
[null,"Podatki i opłaty",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(K1477,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(X1477,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Y1477,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Z1477,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AA1477,0),0)","v":0}]
[null,"Wynagrodzenia",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(K1522,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(X1522,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Y1522,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Z1522,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AA1522,0),0)","v":0}]
[null,"Ubezpieczenia społeczne i inne świadczenia",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(K1567,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(X1567,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Y1567,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Z1567,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AA1567,0),0)","v":0}]
[null,"Pozostałe koszty rodzajowe",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(K1601,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(X1601,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Y1601,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Z1601,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AA1601,0),0)","v":0}]
[null,"Wartość sprzedanych towarów i materiałów",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,K1610,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,X1610,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,Y1610,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,Z1610,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,AA1610,0)","v":0}]
[null,"Pozostałe koszty operacyjne",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(K1619,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(X1619,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Y1619,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Z1619,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AA1619,0),0)","v":0}]
[null,"Koszty finansowe",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(K1628,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(X1628,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Y1628,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Z1628,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AA1628,0),0)","v":0}]
[null,"Razem",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K1632:K1640),0)","v":0},{"$f":"ROUND(SUM(L1632:L1640),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X1632:X1640),0)","v":0},{"$f":"ROUND(SUM(Y1632:Y1640),0)","v":0},{"$f":"ROUND(SUM(Z1632:Z1640),0)","v":0},0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[]
[null,"Dotacja koszty operacyjne nie będące B+R narastająco",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1641,0)","v":0},{"$f":"ROUND(K1646+L1641,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1646+X1641,0)","v":0},{"$f":"ROUND(X1646+Y1641,0)","v":0},{"$f":"ROUND(Y1646+Z1641,0)","v":0},0]
[null,null,null,null,"kolumna","wiersz","adres"]
[null,"Rok rozpoczęcia projektu",null,{"$f":"Poczatek","v":0},{"$f":"MATCH($D1648,$A$921:$AA$921,0)","v":{"$error":"#N/A"}},{"$f":"ROW($K$1401)","v":1401},{"$f":"ADDRESS(F1648,E1648)","v":{"$error":"#N/A"}}]
[null,"Rok zakończenia projektu",null,{"$f":"Koniec_Projekt","v":0},{"$f":"MATCH($D1649,$A$921:$AA$921,0)","v":{"$error":"#N/A"}},{"$f":"ROW($K$1401)","v":1401},{"$f":"ADDRESS(F1649,E1649)","v":{"$error":"#N/A"}}]
[]
[null,"Dotacja kosztów operacyjnych nie będących B+R w danym roku (RZiS)",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,K1641,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,X1641,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,Y1641,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,Z1641,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,AA1641,0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Rozliczenie kosztów operacyjnych które nie są pracami rozwojowymi ale są kwalifikowane",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[]
[null,"Zużycie materiałów i eneregii (Projekt)",null,"Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B1424),\"\",B1424)","v":""},"","","",null,null,null,null,null,{"$f":"IF(AND($D1664=\"tak\",OR($E1664=\"nie dotyczy\",$E1664=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K117,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1664=\"tak\",OR($E1664=\"nie dotyczy\",$E1664=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X117,0)","v":0},0,{"$f":"IF(AND($D1664=\"tak\",OR($E1664=\"nie dotyczy\",$E1664=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z117,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1665=\"tak\",OR($E1665=\"nie dotyczy\",$E1665=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1665=\"tak\",OR($E1665=\"nie dotyczy\",$E1665=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z118,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1666=\"tak\",OR($E1666=\"nie dotyczy\",$E1666=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K119,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1666=\"tak\",OR($E1666=\"nie dotyczy\",$E1666=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z119,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1667=\"tak\",OR($E1667=\"nie dotyczy\",$E1667=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K120,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1667=\"tak\",OR($E1667=\"nie dotyczy\",$E1667=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z120,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1668=\"tak\",OR($E1668=\"nie dotyczy\",$E1668=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K121,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1668=\"tak\",OR($E1668=\"nie dotyczy\",$E1668=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z121,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1669=\"tak\",OR($E1669=\"nie dotyczy\",$E1669=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K122,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1669=\"tak\",OR($E1669=\"nie dotyczy\",$E1669=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z122,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1670=\"tak\",OR($E1670=\"nie dotyczy\",$E1670=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K123,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1670=\"tak\",OR($E1670=\"nie dotyczy\",$E1670=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z123,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1671=\"tak\",OR($E1671=\"nie dotyczy\",$E1671=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K124,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1671=\"tak\",OR($E1671=\"nie dotyczy\",$E1671=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z124,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1672=\"tak\",OR($E1672=\"nie dotyczy\",$E1672=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K125,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1672=\"tak\",OR($E1672=\"nie dotyczy\",$E1672=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z125,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1673=\"tak\",OR($E1673=\"nie dotyczy\",$E1673=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K126,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1673=\"tak\",OR($E1673=\"nie dotyczy\",$E1673=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z126,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1674=\"tak\",OR($E1674=\"nie dotyczy\",$E1674=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K127,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1674=\"tak\",OR($E1674=\"nie dotyczy\",$E1674=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z127,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1675=\"tak\",OR($E1675=\"nie dotyczy\",$E1675=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K128,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1675=\"tak\",OR($E1675=\"nie dotyczy\",$E1675=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z128,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1676=\"tak\",OR($E1676=\"nie dotyczy\",$E1676=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K129,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1676=\"tak\",OR($E1676=\"nie dotyczy\",$E1676=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z129,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1677=\"tak\",OR($E1677=\"nie dotyczy\",$E1677=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K130,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1677=\"tak\",OR($E1677=\"nie dotyczy\",$E1677=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z130,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1678=\"tak\",OR($E1678=\"nie dotyczy\",$E1678=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K131,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1678=\"tak\",OR($E1678=\"nie dotyczy\",$E1678=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z131,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1679=\"tak\",OR($E1679=\"nie dotyczy\",$E1679=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K132,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1679=\"tak\",OR($E1679=\"nie dotyczy\",$E1679=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z132,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1680=\"tak\",OR($E1680=\"nie dotyczy\",$E1680=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K133,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1680=\"tak\",OR($E1680=\"nie dotyczy\",$E1680=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z133,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1681=\"tak\",OR($E1681=\"nie dotyczy\",$E1681=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K134,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1681=\"tak\",OR($E1681=\"nie dotyczy\",$E1681=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z134,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1682=\"tak\",OR($E1682=\"nie dotyczy\",$E1682=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K135,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1682=\"tak\",OR($E1682=\"nie dotyczy\",$E1682=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z135,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1683=\"tak\",OR($E1683=\"nie dotyczy\",$E1683=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K136,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1683=\"tak\",OR($E1683=\"nie dotyczy\",$E1683=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z136,0)","v":0},0]
[null,"Razem Zużycie materiałów i energii (Projekt)",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K1664:K1683),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X1664:X1683),0)","v":0},{"$f":"ROUND(SUM(Y1664:Y1683),0)","v":0},{"$f":"ROUND(SUM(Z1664:Z1683),0)","v":0},0]
[]
[]
[null,"Usługi obce (Projekt)",null,"Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B1448),\"\",B1448)","v":""},"","","",null,null,null,null,null,{"$f":"IF(AND($D1688=\"tak\",OR($E1688=\"nie dotyczy\",$E1688=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K162,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1688=\"tak\",OR($E1688=\"nie dotyczy\",$E1688=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X162,0)","v":0},0,{"$f":"IF(AND($D1688=\"tak\",OR($E1688=\"nie dotyczy\",$E1688=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z162,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1689=\"tak\",OR($E1689=\"nie dotyczy\",$E1689=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K163,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1689=\"tak\",OR($E1689=\"nie dotyczy\",$E1689=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z163,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1690=\"tak\",OR($E1690=\"nie dotyczy\",$E1690=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K164,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1690=\"tak\",OR($E1690=\"nie dotyczy\",$E1690=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z164,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1691=\"tak\",OR($E1691=\"nie dotyczy\",$E1691=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K165,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1691=\"tak\",OR($E1691=\"nie dotyczy\",$E1691=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z165,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1692=\"tak\",OR($E1692=\"nie dotyczy\",$E1692=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K166,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1692=\"tak\",OR($E1692=\"nie dotyczy\",$E1692=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z166,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1693=\"tak\",OR($E1693=\"nie dotyczy\",$E1693=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K167,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1693=\"tak\",OR($E1693=\"nie dotyczy\",$E1693=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z167,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1694=\"tak\",OR($E1694=\"nie dotyczy\",$E1694=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K168,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1694=\"tak\",OR($E1694=\"nie dotyczy\",$E1694=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z168,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1695=\"tak\",OR($E1695=\"nie dotyczy\",$E1695=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K169,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1695=\"tak\",OR($E1695=\"nie dotyczy\",$E1695=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z169,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1696=\"tak\",OR($E1696=\"nie dotyczy\",$E1696=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K170,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1696=\"tak\",OR($E1696=\"nie dotyczy\",$E1696=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z170,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1697=\"tak\",OR($E1697=\"nie dotyczy\",$E1697=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K171,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1697=\"tak\",OR($E1697=\"nie dotyczy\",$E1697=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z171,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1698=\"tak\",OR($E1698=\"nie dotyczy\",$E1698=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K172,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1698=\"tak\",OR($E1698=\"nie dotyczy\",$E1698=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z172,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1699=\"tak\",OR($E1699=\"nie dotyczy\",$E1699=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K173,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1699=\"tak\",OR($E1699=\"nie dotyczy\",$E1699=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z173,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1700=\"tak\",OR($E1700=\"nie dotyczy\",$E1700=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K174,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1700=\"tak\",OR($E1700=\"nie dotyczy\",$E1700=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z174,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1701=\"tak\",OR($E1701=\"nie dotyczy\",$E1701=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1701=\"tak\",OR($E1701=\"nie dotyczy\",$E1701=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z175,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1702=\"tak\",OR($E1702=\"nie dotyczy\",$E1702=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K176,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1702=\"tak\",OR($E1702=\"nie dotyczy\",$E1702=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z176,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1703=\"tak\",OR($E1703=\"nie dotyczy\",$E1703=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K177,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1703=\"tak\",OR($E1703=\"nie dotyczy\",$E1703=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z177,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1704=\"tak\",OR($E1704=\"nie dotyczy\",$E1704=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K178,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1704=\"tak\",OR($E1704=\"nie dotyczy\",$E1704=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z178,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1705=\"tak\",OR($E1705=\"nie dotyczy\",$E1705=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K179,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1705=\"tak\",OR($E1705=\"nie dotyczy\",$E1705=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z179,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1706=\"tak\",OR($E1706=\"nie dotyczy\",$E1706=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K180,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1706=\"tak\",OR($E1706=\"nie dotyczy\",$E1706=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z180,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1707=\"tak\",OR($E1707=\"nie dotyczy\",$E1707=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K181,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1707=\"tak\",OR($E1707=\"nie dotyczy\",$E1707=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z181,0)","v":0},0]
[null,"Razem Usługi obce (Projekt)",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K1688:K1707),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X1688:X1707),0)","v":0},{"$f":"ROUND(SUM(Y1688:Y1707),0)","v":0},{"$f":"ROUND(SUM(Z1688:Z1707),0)","v":0},0]
[]
[]
[null,"Podatki i opłaty (Projekt)",null,"Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B1472),\"\",B1472)","v":""},"","","",null,null,null,null,null,{"$f":"IF(AND($D1712=\"tak\",OR($E1712=\"nie dotyczy\",$E1712=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K207,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1712=\"tak\",OR($E1712=\"nie dotyczy\",$E1712=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X207,0)","v":0},0,{"$f":"IF(AND($D1712=\"tak\",OR($E1712=\"nie dotyczy\",$E1712=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z207,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1713=\"tak\",OR($E1713=\"nie dotyczy\",$E1713=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K208,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1713=\"tak\",OR($E1713=\"nie dotyczy\",$E1713=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z208,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1714=\"tak\",OR($E1714=\"nie dotyczy\",$E1714=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K209,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1714=\"tak\",OR($E1714=\"nie dotyczy\",$E1714=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z209,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1715=\"tak\",OR($E1715=\"nie dotyczy\",$E1715=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1715=\"tak\",OR($E1715=\"nie dotyczy\",$E1715=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z210,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1716=\"tak\",OR($E1716=\"nie dotyczy\",$E1716=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K211,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1716=\"tak\",OR($E1716=\"nie dotyczy\",$E1716=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z211,0)","v":0},0]
[null,"Razem Podatki i opłaty (Projekt)",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K1712:K1716),0)","v":0},{"$f":"ROUND(SUM(L1712:L1716),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X1712:X1716),0)","v":0},{"$f":"ROUND(SUM(Y1712:Y1716),0)","v":0},{"$f":"ROUND(SUM(Z1712:Z1716),0)","v":0},0]
[]
[]
[null,"Wynagrodzenia (brutto) (Projekt)"]
[null,"Stanowisko / Grupa",null,"Kwalifikowalne","Koszty B+R",null,null,null,null,null,"Koszty rocznych wynagrodzeń na danym stanowisku / w danej grupie"]
[null,{"$f":"IF(ISBLANK(B1482),\"\",B1482)","v":""},"","","",null,null,null,null,null,{"$f":"IF(AND($D1722=\"tak\",OR($E1722=\"nie dotyczy\",$E1722=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K391,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1722=\"tak\",OR($E1722=\"nie dotyczy\",$E1722=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X391,0)","v":0},0,{"$f":"IF(AND($D1722=\"tak\",OR($E1722=\"nie dotyczy\",$E1722=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z391,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1723=\"tak\",OR($E1723=\"nie dotyczy\",$E1723=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K392,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1723=\"tak\",OR($E1723=\"nie dotyczy\",$E1723=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z392,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1724=\"tak\",OR($E1724=\"nie dotyczy\",$E1724=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K393,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1724=\"tak\",OR($E1724=\"nie dotyczy\",$E1724=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z393,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1725=\"tak\",OR($E1725=\"nie dotyczy\",$E1725=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K394,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1725=\"tak\",OR($E1725=\"nie dotyczy\",$E1725=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z394,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1726=\"tak\",OR($E1726=\"nie dotyczy\",$E1726=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K395,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1726=\"tak\",OR($E1726=\"nie dotyczy\",$E1726=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z395,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1727=\"tak\",OR($E1727=\"nie dotyczy\",$E1727=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K396,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1727=\"tak\",OR($E1727=\"nie dotyczy\",$E1727=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z396,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1728=\"tak\",OR($E1728=\"nie dotyczy\",$E1728=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K397,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1728=\"tak\",OR($E1728=\"nie dotyczy\",$E1728=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z397,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1729=\"tak\",OR($E1729=\"nie dotyczy\",$E1729=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K398,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1729=\"tak\",OR($E1729=\"nie dotyczy\",$E1729=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z398,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1730=\"tak\",OR($E1730=\"nie dotyczy\",$E1730=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K399,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1730=\"tak\",OR($E1730=\"nie dotyczy\",$E1730=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z399,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1731=\"tak\",OR($E1731=\"nie dotyczy\",$E1731=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K400,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1731=\"tak\",OR($E1731=\"nie dotyczy\",$E1731=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z400,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1732=\"tak\",OR($E1732=\"nie dotyczy\",$E1732=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K401,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1732=\"tak\",OR($E1732=\"nie dotyczy\",$E1732=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z401,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1733=\"tak\",OR($E1733=\"nie dotyczy\",$E1733=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K402,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1733=\"tak\",OR($E1733=\"nie dotyczy\",$E1733=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z402,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1734=\"tak\",OR($E1734=\"nie dotyczy\",$E1734=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1734=\"tak\",OR($E1734=\"nie dotyczy\",$E1734=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z403,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1735=\"tak\",OR($E1735=\"nie dotyczy\",$E1735=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K404,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1735=\"tak\",OR($E1735=\"nie dotyczy\",$E1735=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z404,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1736=\"tak\",OR($E1736=\"nie dotyczy\",$E1736=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K405,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1736=\"tak\",OR($E1736=\"nie dotyczy\",$E1736=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z405,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1737=\"tak\",OR($E1737=\"nie dotyczy\",$E1737=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K406,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1737=\"tak\",OR($E1737=\"nie dotyczy\",$E1737=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z406,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1738=\"tak\",OR($E1738=\"nie dotyczy\",$E1738=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K407,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1738=\"tak\",OR($E1738=\"nie dotyczy\",$E1738=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z407,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1739=\"tak\",OR($E1739=\"nie dotyczy\",$E1739=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K408,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1739=\"tak\",OR($E1739=\"nie dotyczy\",$E1739=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z408,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1740=\"tak\",OR($E1740=\"nie dotyczy\",$E1740=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K409,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1740=\"tak\",OR($E1740=\"nie dotyczy\",$E1740=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z409,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1741=\"tak\",OR($E1741=\"nie dotyczy\",$E1741=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K410,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1741=\"tak\",OR($E1741=\"nie dotyczy\",$E1741=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z410,0)","v":0},0]
[null,{"$f":"IF(ISBLANK(B1502),\"\",B1502)","v":""},"","","",null,null,null,null,null,{"$f":"IF(AND($D1742=\"tak\",OR($E1742=\"nie dotyczy\",$E1742=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K411,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1742=\"tak\",OR($E1742=\"nie dotyczy\",$E1742=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X411,0)","v":0},0,{"$f":"IF(AND($D1742=\"tak\",OR($E1742=\"nie dotyczy\",$E1742=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z411,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1743=\"tak\",OR($E1743=\"nie dotyczy\",$E1743=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K412,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1743=\"tak\",OR($E1743=\"nie dotyczy\",$E1743=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z412,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1744=\"tak\",OR($E1744=\"nie dotyczy\",$E1744=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K413,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1744=\"tak\",OR($E1744=\"nie dotyczy\",$E1744=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z413,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1745=\"tak\",OR($E1745=\"nie dotyczy\",$E1745=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K414,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1745=\"tak\",OR($E1745=\"nie dotyczy\",$E1745=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z414,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1746=\"tak\",OR($E1746=\"nie dotyczy\",$E1746=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K415,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1746=\"tak\",OR($E1746=\"nie dotyczy\",$E1746=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z415,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1747=\"tak\",OR($E1747=\"nie dotyczy\",$E1747=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K416,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1747=\"tak\",OR($E1747=\"nie dotyczy\",$E1747=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z416,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1748=\"tak\",OR($E1748=\"nie dotyczy\",$E1748=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K417,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1748=\"tak\",OR($E1748=\"nie dotyczy\",$E1748=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z417,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1749=\"tak\",OR($E1749=\"nie dotyczy\",$E1749=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K418,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1749=\"tak\",OR($E1749=\"nie dotyczy\",$E1749=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z418,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1750=\"tak\",OR($E1750=\"nie dotyczy\",$E1750=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K419,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1750=\"tak\",OR($E1750=\"nie dotyczy\",$E1750=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z419,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1751=\"tak\",OR($E1751=\"nie dotyczy\",$E1751=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K420,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1751=\"tak\",OR($E1751=\"nie dotyczy\",$E1751=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z420,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1752=\"tak\",OR($E1752=\"nie dotyczy\",$E1752=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K421,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1752=\"tak\",OR($E1752=\"nie dotyczy\",$E1752=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z421,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1753=\"tak\",OR($E1753=\"nie dotyczy\",$E1753=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1753=\"tak\",OR($E1753=\"nie dotyczy\",$E1753=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z422,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1754=\"tak\",OR($E1754=\"nie dotyczy\",$E1754=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K423,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1754=\"tak\",OR($E1754=\"nie dotyczy\",$E1754=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z423,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1755=\"tak\",OR($E1755=\"nie dotyczy\",$E1755=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K424,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1755=\"tak\",OR($E1755=\"nie dotyczy\",$E1755=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z424,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1756=\"tak\",OR($E1756=\"nie dotyczy\",$E1756=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K425,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1756=\"tak\",OR($E1756=\"nie dotyczy\",$E1756=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z425,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1757=\"tak\",OR($E1757=\"nie dotyczy\",$E1757=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K426,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1757=\"tak\",OR($E1757=\"nie dotyczy\",$E1757=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z426,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1758=\"tak\",OR($E1758=\"nie dotyczy\",$E1758=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K427,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1758=\"tak\",OR($E1758=\"nie dotyczy\",$E1758=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z427,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1759=\"tak\",OR($E1759=\"nie dotyczy\",$E1759=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K428,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1759=\"tak\",OR($E1759=\"nie dotyczy\",$E1759=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z428,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1760=\"tak\",OR($E1760=\"nie dotyczy\",$E1760=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K429,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1760=\"tak\",OR($E1760=\"nie dotyczy\",$E1760=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z429,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1761=\"tak\",OR($E1761=\"nie dotyczy\",$E1761=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K430,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1761=\"tak\",OR($E1761=\"nie dotyczy\",$E1761=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z430,0)","v":0},0]
[null,"Razem Wynagrodzenia",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K1722:K1761),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X1722:X1761),0)","v":0},{"$f":"ROUND(SUM(Y1722:Y1761),0)","v":0},{"$f":"ROUND(SUM(Z1722:Z1761),0)","v":0},0]
[]
[]
[null,"Ubezpieczenia społeczne i inne świadczenia"]
[null,"Stanowisko / Grupa",null,"Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B1527),\"\",B1527)","v":""},"","","",null,null,null,null,null,{"$f":"IF(AND($D1767=\"tak\",OR($E1767=\"nie dotyczy\",$E1767=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K436,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1767=\"tak\",OR($E1767=\"nie dotyczy\",$E1767=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X436,0)","v":0},0,{"$f":"IF(AND($D1767=\"tak\",OR($E1767=\"nie dotyczy\",$E1767=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z436,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1768=\"tak\",OR($E1768=\"nie dotyczy\",$E1768=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K437,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1768=\"tak\",OR($E1768=\"nie dotyczy\",$E1768=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z437,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1769=\"tak\",OR($E1769=\"nie dotyczy\",$E1769=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K438,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1769=\"tak\",OR($E1769=\"nie dotyczy\",$E1769=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z438,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1770=\"tak\",OR($E1770=\"nie dotyczy\",$E1770=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K439,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1770=\"tak\",OR($E1770=\"nie dotyczy\",$E1770=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z439,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1771=\"tak\",OR($E1771=\"nie dotyczy\",$E1771=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K440,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1771=\"tak\",OR($E1771=\"nie dotyczy\",$E1771=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z440,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1772=\"tak\",OR($E1772=\"nie dotyczy\",$E1772=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1772=\"tak\",OR($E1772=\"nie dotyczy\",$E1772=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z441,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1773=\"tak\",OR($E1773=\"nie dotyczy\",$E1773=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K442,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1773=\"tak\",OR($E1773=\"nie dotyczy\",$E1773=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z442,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1774=\"tak\",OR($E1774=\"nie dotyczy\",$E1774=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K443,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1774=\"tak\",OR($E1774=\"nie dotyczy\",$E1774=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z443,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1775=\"tak\",OR($E1775=\"nie dotyczy\",$E1775=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K444,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1775=\"tak\",OR($E1775=\"nie dotyczy\",$E1775=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z444,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1776=\"tak\",OR($E1776=\"nie dotyczy\",$E1776=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K445,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1776=\"tak\",OR($E1776=\"nie dotyczy\",$E1776=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z445,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1777=\"tak\",OR($E1777=\"nie dotyczy\",$E1777=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K446,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1777=\"tak\",OR($E1777=\"nie dotyczy\",$E1777=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z446,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1778=\"tak\",OR($E1778=\"nie dotyczy\",$E1778=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K447,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1778=\"tak\",OR($E1778=\"nie dotyczy\",$E1778=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z447,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1779=\"tak\",OR($E1779=\"nie dotyczy\",$E1779=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K448,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1779=\"tak\",OR($E1779=\"nie dotyczy\",$E1779=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z448,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1780=\"tak\",OR($E1780=\"nie dotyczy\",$E1780=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K449,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1780=\"tak\",OR($E1780=\"nie dotyczy\",$E1780=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z449,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1781=\"tak\",OR($E1781=\"nie dotyczy\",$E1781=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K450,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1781=\"tak\",OR($E1781=\"nie dotyczy\",$E1781=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z450,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1782=\"tak\",OR($E1782=\"nie dotyczy\",$E1782=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K451,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1782=\"tak\",OR($E1782=\"nie dotyczy\",$E1782=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z451,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1783=\"tak\",OR($E1783=\"nie dotyczy\",$E1783=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K452,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1783=\"tak\",OR($E1783=\"nie dotyczy\",$E1783=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z452,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1784=\"tak\",OR($E1784=\"nie dotyczy\",$E1784=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K453,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1784=\"tak\",OR($E1784=\"nie dotyczy\",$E1784=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z453,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1785=\"tak\",OR($E1785=\"nie dotyczy\",$E1785=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K454,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1785=\"tak\",OR($E1785=\"nie dotyczy\",$E1785=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z454,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1786=\"tak\",OR($E1786=\"nie dotyczy\",$E1786=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K455,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1786=\"tak\",OR($E1786=\"nie dotyczy\",$E1786=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z455,0)","v":0},0]
[null,{"$f":"IF(ISBLANK(B1547),\"\",B1547)","v":""},"","","",null,null,null,null,null,{"$f":"IF(AND($D1787=\"tak\",OR($E1787=\"nie dotyczy\",$E1787=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K456,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1787=\"tak\",OR($E1787=\"nie dotyczy\",$E1787=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X456,0)","v":0},0,{"$f":"IF(AND($D1787=\"tak\",OR($E1787=\"nie dotyczy\",$E1787=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z456,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1788=\"tak\",OR($E1788=\"nie dotyczy\",$E1788=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K457,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1788=\"tak\",OR($E1788=\"nie dotyczy\",$E1788=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z457,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1789=\"tak\",OR($E1789=\"nie dotyczy\",$E1789=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K458,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1789=\"tak\",OR($E1789=\"nie dotyczy\",$E1789=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z458,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1790=\"tak\",OR($E1790=\"nie dotyczy\",$E1790=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K459,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1790=\"tak\",OR($E1790=\"nie dotyczy\",$E1790=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z459,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1791=\"tak\",OR($E1791=\"nie dotyczy\",$E1791=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1791=\"tak\",OR($E1791=\"nie dotyczy\",$E1791=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z460,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1792=\"tak\",OR($E1792=\"nie dotyczy\",$E1792=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K461,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1792=\"tak\",OR($E1792=\"nie dotyczy\",$E1792=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z461,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1793=\"tak\",OR($E1793=\"nie dotyczy\",$E1793=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K462,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1793=\"tak\",OR($E1793=\"nie dotyczy\",$E1793=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z462,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1794=\"tak\",OR($E1794=\"nie dotyczy\",$E1794=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K463,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1794=\"tak\",OR($E1794=\"nie dotyczy\",$E1794=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z463,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1795=\"tak\",OR($E1795=\"nie dotyczy\",$E1795=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K464,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1795=\"tak\",OR($E1795=\"nie dotyczy\",$E1795=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z464,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1796=\"tak\",OR($E1796=\"nie dotyczy\",$E1796=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K465,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1796=\"tak\",OR($E1796=\"nie dotyczy\",$E1796=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z465,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1797=\"tak\",OR($E1797=\"nie dotyczy\",$E1797=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K466,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1797=\"tak\",OR($E1797=\"nie dotyczy\",$E1797=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z466,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1798=\"tak\",OR($E1798=\"nie dotyczy\",$E1798=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K467,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1798=\"tak\",OR($E1798=\"nie dotyczy\",$E1798=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z467,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1799=\"tak\",OR($E1799=\"nie dotyczy\",$E1799=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K468,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1799=\"tak\",OR($E1799=\"nie dotyczy\",$E1799=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z468,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1800=\"tak\",OR($E1800=\"nie dotyczy\",$E1800=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K469,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1800=\"tak\",OR($E1800=\"nie dotyczy\",$E1800=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z469,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1801=\"tak\",OR($E1801=\"nie dotyczy\",$E1801=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K470,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1801=\"tak\",OR($E1801=\"nie dotyczy\",$E1801=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z470,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1802=\"tak\",OR($E1802=\"nie dotyczy\",$E1802=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K471,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1802=\"tak\",OR($E1802=\"nie dotyczy\",$E1802=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z471,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1803=\"tak\",OR($E1803=\"nie dotyczy\",$E1803=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K472,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1803=\"tak\",OR($E1803=\"nie dotyczy\",$E1803=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z472,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1804=\"tak\",OR($E1804=\"nie dotyczy\",$E1804=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K473,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1804=\"tak\",OR($E1804=\"nie dotyczy\",$E1804=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z473,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1805=\"tak\",OR($E1805=\"nie dotyczy\",$E1805=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K474,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1805=\"tak\",OR($E1805=\"nie dotyczy\",$E1805=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z474,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1806=\"tak\",OR($E1806=\"nie dotyczy\",$E1806=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K475,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1806=\"tak\",OR($E1806=\"nie dotyczy\",$E1806=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z475,0)","v":0},0]
[null,"Razem Ubezpieczenia społeczne i inne świadczenia",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K1767:K1806),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X1767:X1806),0)","v":0},{"$f":"ROUND(SUM(Y1767:Y1806),0)","v":0},{"$f":"ROUND(SUM(Z1767:Z1806),0)","v":0},0]
[]
[]
[null,"Pozostałe koszty rodzajowe",null,"Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B1571),\"\",B1571)","v":""},"","","",null,null,null,null,null,{"$f":"IF(AND($D1811=\"tak\",OR($E1811=\"nie dotyczy\",$E1811=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K521,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1811=\"tak\",OR($E1811=\"nie dotyczy\",$E1811=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),X521,0)","v":0},0,{"$f":"IF(AND($D1811=\"tak\",OR($E1811=\"nie dotyczy\",$E1811=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z521,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1812=\"tak\",OR($E1812=\"nie dotyczy\",$E1812=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K522,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1812=\"tak\",OR($E1812=\"nie dotyczy\",$E1812=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z522,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1813=\"tak\",OR($E1813=\"nie dotyczy\",$E1813=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K523,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1813=\"tak\",OR($E1813=\"nie dotyczy\",$E1813=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z523,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1814=\"tak\",OR($E1814=\"nie dotyczy\",$E1814=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K524,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1814=\"tak\",OR($E1814=\"nie dotyczy\",$E1814=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z524,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1815=\"tak\",OR($E1815=\"nie dotyczy\",$E1815=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K525,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1815=\"tak\",OR($E1815=\"nie dotyczy\",$E1815=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z525,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1816=\"tak\",OR($E1816=\"nie dotyczy\",$E1816=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K526,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1816=\"tak\",OR($E1816=\"nie dotyczy\",$E1816=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z526,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1817=\"tak\",OR($E1817=\"nie dotyczy\",$E1817=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K527,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1817=\"tak\",OR($E1817=\"nie dotyczy\",$E1817=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z527,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1818=\"tak\",OR($E1818=\"nie dotyczy\",$E1818=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K528,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1818=\"tak\",OR($E1818=\"nie dotyczy\",$E1818=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z528,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1819=\"tak\",OR($E1819=\"nie dotyczy\",$E1819=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K529,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1819=\"tak\",OR($E1819=\"nie dotyczy\",$E1819=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z529,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1820=\"tak\",OR($E1820=\"nie dotyczy\",$E1820=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K530,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1820=\"tak\",OR($E1820=\"nie dotyczy\",$E1820=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z530,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1821=\"tak\",OR($E1821=\"nie dotyczy\",$E1821=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K531,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1821=\"tak\",OR($E1821=\"nie dotyczy\",$E1821=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z531,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1822=\"tak\",OR($E1822=\"nie dotyczy\",$E1822=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K532,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1822=\"tak\",OR($E1822=\"nie dotyczy\",$E1822=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z532,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1823=\"tak\",OR($E1823=\"nie dotyczy\",$E1823=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K533,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1823=\"tak\",OR($E1823=\"nie dotyczy\",$E1823=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z533,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1824=\"tak\",OR($E1824=\"nie dotyczy\",$E1824=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K534,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1824=\"tak\",OR($E1824=\"nie dotyczy\",$E1824=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z534,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1825=\"tak\",OR($E1825=\"nie dotyczy\",$E1825=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K535,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1825=\"tak\",OR($E1825=\"nie dotyczy\",$E1825=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z535,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1826=\"tak\",OR($E1826=\"nie dotyczy\",$E1826=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K536,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1826=\"tak\",OR($E1826=\"nie dotyczy\",$E1826=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z536,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1827=\"tak\",OR($E1827=\"nie dotyczy\",$E1827=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K537,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1827=\"tak\",OR($E1827=\"nie dotyczy\",$E1827=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z537,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1828=\"tak\",OR($E1828=\"nie dotyczy\",$E1828=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K538,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1828=\"tak\",OR($E1828=\"nie dotyczy\",$E1828=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z538,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1829=\"tak\",OR($E1829=\"nie dotyczy\",$E1829=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K539,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1829=\"tak\",OR($E1829=\"nie dotyczy\",$E1829=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z539,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1830=\"tak\",OR($E1830=\"nie dotyczy\",$E1830=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K540,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1830=\"tak\",OR($E1830=\"nie dotyczy\",$E1830=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z540,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1831=\"tak\",OR($E1831=\"nie dotyczy\",$E1831=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K541,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1831=\"tak\",OR($E1831=\"nie dotyczy\",$E1831=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z541,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1832=\"tak\",OR($E1832=\"nie dotyczy\",$E1832=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K542,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1832=\"tak\",OR($E1832=\"nie dotyczy\",$E1832=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z542,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1833=\"tak\",OR($E1833=\"nie dotyczy\",$E1833=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K543,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1833=\"tak\",OR($E1833=\"nie dotyczy\",$E1833=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z543,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1834=\"tak\",OR($E1834=\"nie dotyczy\",$E1834=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K544,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1834=\"tak\",OR($E1834=\"nie dotyczy\",$E1834=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z544,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1835=\"tak\",OR($E1835=\"nie dotyczy\",$E1835=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K545,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1835=\"tak\",OR($E1835=\"nie dotyczy\",$E1835=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z545,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1836=\"tak\",OR($E1836=\"nie dotyczy\",$E1836=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K546,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1836=\"tak\",OR($E1836=\"nie dotyczy\",$E1836=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z546,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1837=\"tak\",OR($E1837=\"nie dotyczy\",$E1837=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K547,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1837=\"tak\",OR($E1837=\"nie dotyczy\",$E1837=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z547,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1838=\"tak\",OR($E1838=\"nie dotyczy\",$E1838=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K548,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1838=\"tak\",OR($E1838=\"nie dotyczy\",$E1838=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z548,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1839=\"tak\",OR($E1839=\"nie dotyczy\",$E1839=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K549,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1839=\"tak\",OR($E1839=\"nie dotyczy\",$E1839=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z549,0)","v":0},0]
[null,"","","","",null,null,null,null,null,{"$f":"IF(AND($D1840=\"tak\",OR($E1840=\"nie dotyczy\",$E1840=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),K550,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($D1840=\"tak\",OR($E1840=\"nie dotyczy\",$E1840=\"badania przemysłowe\"),LataProjekcji<=Koniec_Projekt),Z550,0)","v":0},0]
[null,"Razem Pozostałe koszty rodzajowe",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K1811:K1840),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X1811:X1840),0)","v":0},{"$f":"ROUND(SUM(Y1811:Y1840),0)","v":0},{"$f":"ROUND(SUM(Z1811:Z1840),0)","v":0},0]
[]
[]
[null,"Wartość sprzedanych towarów i materiałów",null,"Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B1605),\"\",B1605)","v":""}]
[null,{"$f":"IF(ISBLANK(B1606),\"\",B1606)","v":""}]
[null,{"$f":"IF(ISBLANK(B1607),\"\",B1607)","v":""}]
[null,{"$f":"IF(ISBLANK(B1608),\"\",B1608)","v":""}]
[null,{"$f":"IF(ISBLANK(B1609),\"\",B1609)","v":""}]
[null,"Razem Wartość sprzedanych towarów i materiałów",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K1845:K1849),0)","v":0},{"$f":"ROUND(SUM(L1845:L1849),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X1845:X1849),0)","v":0},{"$f":"ROUND(SUM(Y1845:Y1849),0)","v":0},{"$f":"ROUND(SUM(Z1845:Z1849),0)","v":0},0]
[]
[]
[null,"Pozostałe koszty operacyjne",null,"Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B1614),\"\",B1614)","v":""},"","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"Razem Pozostałe koszty operacyjne",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K1854:K1858),0)","v":0},{"$f":"ROUND(SUM(L1854:L1858),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X1854:X1858),0)","v":0},{"$f":"ROUND(SUM(Y1854:Y1858),0)","v":0},{"$f":"ROUND(SUM(Z1854:Z1858),0)","v":0},0]
[]
[]
[null,"Koszty finansowe",null,"Kwalifikowalne","Koszty B+R"]
[null,{"$f":"IF(ISBLANK(B1623),\"\",B1623)","v":"Koszty z tytułu oprocentowania kredytów i pożyczek"},"","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"","","",""]
[null,"Razem Koszty finansowe",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K1863:K1867),0)","v":0},{"$f":"ROUND(SUM(L1863:L1867),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X1863:X1867),0)","v":0},{"$f":"ROUND(SUM(Y1863:Y1867),0)","v":0},{"$f":"ROUND(SUM(Z1863:Z1867),0)","v":0},0]
[]
[]
[null,"Rozliczenie kwalifikowanych kosztów operacyjnych projektu do npv"]
[null,"Zużycie materiałów i energii",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(K1684,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(X1684,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Y1684,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Z1684,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AA1684,0),0)","v":0}]
[null,"Usługi obce",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(K1708,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(X1708,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Y1708,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Z1708,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AA1708,0),0)","v":0}]
[null,"Podatki i opłaty",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(K1717,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(X1717,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Y1717,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Z1717,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AA1717,0),0)","v":0}]
[null,"Wynagrodzenia",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(K1762,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(X1762,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Y1762,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Z1762,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AA1762,0),0)","v":0}]
[null,"Ubezpieczenia społeczne i inne świadczenia",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(K1807,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(X1807,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Y1807,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Z1807,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AA1807,0),0)","v":0}]
[null,"Pozostałe koszty rodzajowe",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(K1841,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(X1841,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Y1841,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Z1841,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AA1841,0),0)","v":0}]
[null,"Wartość sprzedanych towarów i materiałów",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,K1850,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,X1850,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,Y1850,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,Z1850,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,AA1850,0)","v":0}]
[null,"Pozostałe koszty operacyjne",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(K1859,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(X1859,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Y1859,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Z1859,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AA1859,0),0)","v":0}]
[null,"Koszty finansowe",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(K1868,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(X1868,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Y1868,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(Z1868,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,ROUND(AA1868,0),0)","v":0}]
[null,"Razem",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K1872:K1880),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X1872:X1880),0)","v":0},{"$f":"ROUND(SUM(Y1872:Y1880),0)","v":0},{"$f":"ROUND(SUM(Z1872:Z1880),0)","v":0},0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[]
[null,"Koszty operacyjne KWALIFIKOWANE nie będące B+R narastająco",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1881,0)","v":0},{"$f":"ROUND(K1886+L1881,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1886+X1881,0)","v":0},{"$f":"ROUND(X1886+Y1881,0)","v":0},{"$f":"ROUND(Y1886+Z1881,0)","v":0},0]
[null,null,null,null,"kolumna","wiersz","adres"]
[null,"Rok rozpoczęcia projektu",null,{"$f":"Poczatek","v":0},{"$f":"MATCH($D1888,$A$921:$AA$921,0)","v":{"$error":"#N/A"}},{"$f":"ROW($K$1401)","v":1401},{"$f":"ADDRESS(F1888,E1888)","v":{"$error":"#N/A"}}]
[null,"Rok zakończenia projektu",null,{"$f":"Koniec_Projekt","v":0},{"$f":"MATCH($D1889,$A$921:$AA$921,0)","v":{"$error":"#N/A"}},{"$f":"ROW($K$1401)","v":1401},{"$f":"ADDRESS(F1889,E1889)","v":{"$error":"#N/A"}}]
[]
[null,"Koszty operacyjne KWALIFIKOWANE nie będące B+R w danym roku (RZiS)",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec_Projekt,K1881,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec_Projekt,X1881,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,Y1881,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,Z1881,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec_Projekt,AA1881,0)","v":0}]
[]
[]
[]
[null,"Koszty planowanej działalności operacyjnej"]
[null,"Zużycie materiałów i energii",null,null,null,null,null,null,null,null,{"$f":"K1910+K1924+K1938","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X1910+X1924+X1938","v":0},0,{"$f":"Z1910+Z1924+Z1938","v":0},0]
[null,"Usługi obce",null,null,null,null,null,null,null,null,{"$f":"K1911+K1925+K1939","v":0},{"$f":"L1911+L1925+L1939","v":0},0,{"$f":"N1911+N1925+N1939","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z1911+Z1925+Z1939","v":0},0]
[null,"Podatki i opłaty",null,null,null,null,null,null,null,null,0,0,0,{"$f":"N1912+N1926+N1940","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z1912+Z1926+Z1940","v":0},0]
[null,"Wynagrodzenia",null,null,null,null,null,null,null,null,0,0,0,{"$f":"N1913+N1927+N1941","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z1913+Z1927+Z1941","v":0},0]
[null,"Ubezpieczenia społeczne i inne świadczenia",null,null,null,null,null,null,null,null,0,0,0,{"$f":"N1914+N1928+N1942","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z1914+Z1928+Z1942","v":0},0]
[null,"Pozostałe koszty rodzajowe",null,null,null,null,null,null,null,null,0,0,0,{"$f":"N1915+N1929+N1943","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z1915+Z1929+Z1943","v":0},0]
[null,"Wartość sprzedanych towarów i materiałów",null,null,null,null,null,null,null,null,0,0,0,{"$f":"N1916+N1930+N1944","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z1916+Z1930+Z1944","v":0},0]
[null,"Razem Koszty operacyjne ogółem (kwalifikowane i niekwalifikowane)",null,null,null,null,null,null,null,null,{"$f":"SUM(K1896:K1902)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X1896:X1902)","v":0},{"$f":"SUM(Y1896:Y1902)","v":0},{"$f":"SUM(Z1896:Z1902)","v":0},0]
[null,"Pozostałe koszty operacyjne",null,null,null,null,null,null,null,null,0,{"$f":"L1918+L1932+L1946","v":0},0,{"$f":"N1918+N1932+N1946","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X1918+X1932+X1946","v":0},0,{"$f":"Z1918+Z1932+Z1946","v":0},0]
[null,"Koszty finansowe",null,null,null,null,null,null,null,null,0,{"$f":"L1919+L1933+L1947","v":0},0,{"$f":"N1919+N1933+N1947","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z1919+Z1933+Z1947","v":0},0]
[null,"Razem Koszty ogółem (kwalifikowane i niekwalifikowane)",null,null,null,null,null,null,null,null,{"$f":"K1903+SUM(K1904:K1905)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X1903+SUM(X1904:X1905)","v":0},{"$f":"Y1903+SUM(Y1904:Y1905)","v":0},{"$f":"Z1903+SUM(Z1904:Z1905)","v":0},0]
[]
[]
[null,"Koszty operacyjne kwalifikowane"]
[null,"Zużycie materiałów i energii",null,null,null,null,null,null,null,null,{"$f":"K1872","v":0},{"$f":"L1872","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X1872","v":0},0,{"$f":"Z1872","v":0},0]
[null,"Usługi obce",null,null,null,null,null,null,null,null,0,{"$f":"L1873","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z1873","v":0},0]
[null,"Podatki i opłaty",null,null,null,null,null,null,null,null,0,{"$f":"L1874","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z1874","v":0},0]
[null,"Wynagrodzenia",null,null,null,null,null,null,null,null,0,{"$f":"L1875","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z1875","v":0},0]
[null,"Ubezpieczenia społeczne i inne świadczenia",null,null,null,null,null,null,null,null,0,{"$f":"L1876","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z1876","v":0},0]
[null,"Pozostałe koszty rodzajowe",null,null,null,null,null,null,null,null,0,{"$f":"L1877","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z1877","v":0},0]
[null,"Wartość sprzedanych towarów i materiałów",null,null,null,null,null,null,null,null,0,{"$f":"L1878","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z1878","v":0},0]
[null,"Razem Koszty operacyjne kwalifikowane",null,null,null,null,null,null,null,null,{"$f":"SUM(K1910:K1916)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X1910:X1916)","v":0},{"$f":"SUM(Y1910:Y1916)","v":0},{"$f":"SUM(Z1910:Z1916)","v":0},0]
[null,"Pozostałe koszty operacyjne",null,null,null,null,null,null,null,null,{"$f":"K1879","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X1879","v":0},0,{"$f":"Z1879","v":0},0]
[null,"Koszty finansowe",null,null,null,null,null,null,null,null,{"$f":"K1880","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z1880","v":0},0]
[null,"Razem Koszty kwalifikowane",null,null,null,null,null,null,null,null,{"$f":"K1917+SUM(K1918:K1919)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X1917+SUM(X1918:X1919)","v":0},{"$f":"Y1917+SUM(Y1918:Y1919)","v":0},{"$f":"Z1917+SUM(Z1918:Z1919)","v":0},0]
[]
[]
[null,"Koszty operacyjne prace rozwojowe"]
[null,"Zużycie materiałów i energii",null,null,null,null,null,null,null,null,{"$f":"K909","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X909","v":0},0,{"$f":"Z909","v":0},0]
[null,"Usługi obce",null,null,null,null,null,null,null,null,{"$f":"K910","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z910","v":0},0]
[null,"Podatki i opłaty",null,null,null,null,null,null,null,null,{"$f":"K911","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z911","v":0},0]
[null,"Wynagrodzenia",null,null,null,null,null,null,null,null,{"$f":"K912","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z912","v":0},0]
[null,"Ubezpieczenia społeczne i inne świadczenia",null,null,null,null,null,null,null,null,{"$f":"K913","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z913","v":0},0]
[null,"Pozostałe koszty rodzajowe",null,null,null,null,null,null,null,null,{"$f":"K914","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z914","v":0},0]
[null,"Wartość sprzedanych towarów i materiałów",null,null,null,null,null,null,null,null,{"$f":"K915","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z915","v":0},0]
[null,"Razem Koszty operacyjne B+R",null,null,null,null,null,null,null,null,{"$f":"SUM(K1924:K1930)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X1924:X1930)","v":0},{"$f":"SUM(Y1924:Y1930)","v":0},{"$f":"SUM(Z1924:Z1930)","v":0},0]
[null,"Pozostałe koszty operacyjne",null,null,null,null,null,null,null,null,{"$f":"K916","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X916","v":0},0,{"$f":"Z916","v":0},0]
[null,"Koszty finansowe",null,null,null,null,null,null,null,null,{"$f":"K917","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z917","v":0},0]
[null,"Razem Koszty kwalifikowane B+R",null,null,null,null,null,null,null,null,{"$f":"K1931+SUM(K1932:K1933)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X1931+SUM(X1932:X1933)","v":0},{"$f":"Y1931+SUM(Y1932:Y1933)","v":0},{"$f":"Z1931+SUM(Z1932:Z1933)","v":0},0]
[]
[]
[null,"Koszty operacyjne niekwalifikowane"]
[null,"Zużycie materiałów i energii",null,null,null,null,null,null,null,null,{"$f":"K605-K1910-K1924","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X605-X1910-X1924","v":0},0,{"$f":"Z605-Z1910-Z1924","v":0},0]
[null,"Usługi obce",null,null,null,null,null,null,null,null,{"$f":"K606-K1911-K1925","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z606-Z1911-Z1925","v":0},0]
[null,"Podatki i opłaty",null,null,null,null,null,null,null,null,{"$f":"K607-K1912-K1926","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z607-Z1912-Z1926","v":0},0]
[null,"Wynagrodzenia",null,null,null,null,null,null,null,null,{"$f":"K608-K1913-K1927","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z608-Z1913-Z1927","v":0},0]
[null,"Ubezpieczenia społeczne i inne świadczenia",null,null,null,null,null,null,null,null,{"$f":"K609-K1914-K1928","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z609-Z1914-Z1928","v":0},0]
[null,"Pozostałe koszty rodzajowe",null,null,null,null,null,null,null,null,{"$f":"K610-K1915-K1929","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z610-Z1915-Z1929","v":0},0]
[null,"Wartość sprzedanych towarów i materiałów",null,null,null,null,null,null,null,null,{"$f":"K611-K1916-K1930","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z611-Z1916-Z1930","v":0},0]
[null,"Razem Koszty operacyjne niekwalifikowane",null,null,null,null,null,null,null,null,{"$f":"SUM(K1938:K1944)","v":0},{"$f":"SUM(L1938:L1944)","v":0},{"$f":"SUM(M1938:M1944)","v":0},{"$f":"SUM(N1938:N1944)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(X1938:X1944)","v":0},{"$f":"SUM(Y1938:Y1944)","v":0},{"$f":"SUM(Z1938:Z1944)","v":0},0]
[null,"Pozostałe koszty operacyjne",null,null,null,null,null,null,null,null,{"$f":"K613-K1918-K1932","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X613-X1918-X1932","v":0},0,{"$f":"Z613-Z1918-Z1932","v":0},0]
[null,"Koszty finansowe",null,null,null,null,null,null,null,null,{"$f":"K614-K1919-K1933","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z614-Z1919-Z1933","v":0},0]
[null,"Razem Koszty niekwalifikowane",null,null,null,null,null,null,null,null,{"$f":"K1945+SUM(K1946:K1947)","v":0},{"$f":"L1945+SUM(L1946:L1947)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X1945+SUM(X1946:X1947)","v":0},{"$f":"Y1945+SUM(Y1946:Y1947)","v":0},{"$f":"Z1945+SUM(Z1946:Z1947)","v":0},0]

{"sheet":"Środki trwałe","index":5,"n_rows":3175,"n_cols":27,"rows_kept":3175,"cut":false,"hidden":false,"merged":[[742,10,742,26],[642,10,642,26],[467,10,467,26],[588,10,588,26],[630,10,630,26],[514,10,514,26],[600,10,600,26],[342,10,342,26],[221,10,221,26],[243,10,243,26],[1,1,2,22],[700,10,700,26],[389,10,389,26],[288,10,288,26],[335,10,335,26],[372,10,372,26],[305,10,305,26]]}
[]
[null,{"$f":"Założenia!B2","v":"Wstaw nazwę podmiotu oraz tytuł projektu w zakładce Dane podmiotu"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Założenia!K27","v":0},{"$f":"Założenia!L27","v":1},{"$f":"Założenia!M27","v":2},{"$f":"Założenia!N27","v":3},{"$f":"Założenia!O27","v":4},{"$f":"Założenia!P27","v":5},{"$f":"Założenia!Q27","v":6},{"$f":"Założenia!R27","v":7},{"$f":"Założenia!S27","v":8},{"$f":"Założenia!T27","v":9},{"$f":"Założenia!U27","v":10},{"$f":"Założenia!V27","v":11},{"$f":"Założenia!W27","v":12},{"$f":"Założenia!X27","v":13},{"$f":"Założenia!Y27","v":14},{"$f":"Założenia!Z27","v":15},{"$f":"Założenia!AA27","v":16}]
[null,"Działalność dotychczasowa (bez Projektu)",null,{"$f":"Założenia!I28","v":0},null,null,null,null,null,{"$f":"Założenia!J28","v":""},{"$f":"Założenia!K28","v":"Uzupełnij dane"},{"$f":"Założenia!L28","v":""},{"$f":"Założenia!M28","v":""},{"$f":"Założenia!N28","v":""},{"$f":"Założenia!O28","v":""},{"$f":"Założenia!P28","v":""},{"$f":"Założenia!Q28","v":""},{"$f":"Założenia!R28","v":""},{"$f":"Założenia!S28","v":""},{"$f":"Założenia!T28","v":""},{"$f":"Założenia!U28","v":""},{"$f":"Założenia!V28","v":""},{"$f":"Założenia!W28","v":""},{"$f":"Założenia!X28","v":""},{"$f":"Założenia!Y28","v":""},{"$f":"Założenia!Z28","v":""},{"$f":"Założenia!AA28","v":""}]
[]
[null,"koszty zakończonych prac rozwojowych"]
[null,"     - wartość netto",null,{"$f":"'Sprawozdania finansowe'!E15","v":0},null,null,null,null,null,{"$f":"ROUND(E2294,0)","v":0}]
[null,"     - stopa amortyzacji",null,{"$f":"am_prace_rozwojowe","v":0}]
[null,"     - amortyzacja [kalkulacja z modelu]",null,null,null,null,null,null,null,null,{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2249=1),IFERROR(ROUND(MIN($D16*$J15,$J15),0),0),0)","v":0},{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2249=1),IFERROR(ROUND(MIN($D16*$J15,$J15-K19),0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2249=1),IFERROR(ROUND(MIN($D16*$J15,$J15-W19),0),0),0)","v":0},{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2249=1),IFERROR(ROUND(MIN($D16*$J15,$J15-X19),0),0),0)","v":0},{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2249=1),IFERROR(ROUND(MIN($D16*$J15,$J15-Y19),0),0),0)","v":0},{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2249=1),IFERROR(ROUND(MIN($D16*$J15,$J15-Z19),0),0),0)","v":0}]
[null,"     - amortyzacja [kalkulacja własna]"]
[null,"     - umorzenie",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K2261,0),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(T2261,0),0)","v":0},0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(X2261,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Y2261,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Z2261,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(AA2261,0),0)","v":0}]
[null,"     - wartość księgowa netto",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K2273,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(X2273,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Y2273,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Z2273,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(AA2273,0),0)","v":0}]
[]
[null,"wartość firmy",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"     - wartość netto",null,{"$f":"'Sprawozdania finansowe'!E16","v":0},null,null,null,null,null,{"$f":"ROUND(E2295,0)","v":0}]
[null,"     - stopa amortyzacji",null,{"$f":"am_wartosc_firmy","v":0}]
[null,"     - amortyzacja [kalkulacja z modelu]",null,null,null,null,null,null,null,null,{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2250=1),IFERROR(ROUND(MIN($D24*$J23,$J23),0),0),0)","v":0},{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2250=1),IFERROR(ROUND(MIN($D24*$J23,$J23-K27),0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2250=1),IFERROR(ROUND(MIN($D24*$J23,$J23-W27),0),0),0)","v":0},{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2250=1),IFERROR(ROUND(MIN($D24*$J23,$J23-X27),0),0),0)","v":0},{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2250=1),IFERROR(ROUND(MIN($D24*$J23,$J23-Y27),0),0),0)","v":0},{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2250=1),IFERROR(ROUND(MIN($D24*$J23,$J23-Z27),0),0),0)","v":0}]
[null,"     - amortyzacja [kalkulacja własna]"]
[null,"     - umorzenie",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K2262,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(X2262,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Y2262,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Z2262,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(AA2262,0),0)","v":0}]
[null,"     - wartość księgowa netto",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K2274,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(X2274,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Y2274,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Z2274,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(AA2274,0),0)","v":0}]
[]
[null,"inne wartości niematerialne i prawne",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"     - wartość netto",null,{"$f":"'Sprawozdania finansowe'!E17","v":0},null,null,null,null,null,{"$f":"ROUND(E2296,0)","v":0}]
[null,"     - stopa amortyzacji",null,{"$f":"am_wnip","v":0}]
[null,"     - amortyzacja [kalkulacja z modelu]",null,null,null,null,null,null,null,null,{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2251=1),IFERROR(ROUND(MIN($D32*$J31,$J31),0),0),0)","v":0},{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2251=1),IFERROR(ROUND(MIN($D32*$J31,$J31-K35),0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2251=1),IFERROR(ROUND(MIN($D32*$J31,$J31-W35),0),0),0)","v":0},{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2251=1),IFERROR(ROUND(MIN($D32*$J31,$J31-X35),0),0),0)","v":0},{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2251=1),IFERROR(ROUND(MIN($D32*$J31,$J31-Y35),0),0),0)","v":0},{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2251=1),IFERROR(ROUND(MIN($D32*$J31,$J31-Z35),0),0),0)","v":0}]
[null,"     - amortyzacja [kalkulacja własna]"]
[null,"     - umorzenie",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K2263,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(X2263,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Y2263,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Z2263,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(AA2263,0),0)","v":0}]
[null,"     - wartość księgowa netto",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K2275,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(X2275,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Y2275,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Z2275,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(AA2275,0),0)","v":0}]
[]
[null,"grunty",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"     - wartość netto",null,{"$f":"'Sprawozdania finansowe'!E21","v":0},null,null,null,null,null,{"$f":"ROUND(E2297,0)","v":0}]
[null,"     - stopa amortyzacji",null,{"$f":"am_grunty","v":0}]
[null,"     - amortyzacja [kalkulacja z modelu]",null,null,null,null,null,null,null,null,{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2252=1),IFERROR(ROUND(MIN($D40*$J39,$J39),0),0),0)","v":0},{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2252=1),IFERROR(ROUND(MIN($D40*$J39,$J39-K43),0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2252=1),IFERROR(ROUND(MIN($D40*$J39,$J39-W43),0),0),0)","v":0},{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2252=1),IFERROR(ROUND(MIN($D40*$J39,$J39-X43),0),0),0)","v":0},{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2252=1),IFERROR(ROUND(MIN($D40*$J39,$J39-Y43),0),0),0)","v":0},{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2252=1),IFERROR(ROUND(MIN($D40*$J39,$J39-Z43),0),0),0)","v":0}]
[null,"     - amortyzacja [kalkulacja własna]"]
[null,"     - umorzenie",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K2264,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(X2264,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Y2264,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Z2264,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(AA2264,0),0)","v":0}]
[null,"     - wartość księgowa netto",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K2276,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(X2276,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Y2276,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Z2276,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(AA2276,0),0)","v":0}]
[]
[null,"budynki i budowle ",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"     - wartość netto",null,{"$f":"'Sprawozdania finansowe'!E22","v":0},null,null,null,null,null,{"$f":"ROUND(E2298,0)","v":0}]
[null,"     - stopa amortyzacji",null,{"$f":"am_budynki","v":0}]
[null,"     - amortyzacja [kalkulacja z modelu]",null,null,null,null,null,null,null,null,{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2253=1),IFERROR(ROUND(MIN($D48*$J47,$J47),0),0),0)","v":0},{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2253=1),IFERROR(ROUND(MIN($D48*$J47,$J47-K51),0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2253=1),IFERROR(ROUND(MIN($D48*$J47,$J47-W51),0),0),0)","v":0},{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2253=1),IFERROR(ROUND(MIN($D48*$J47,$J47-X51),0),0),0)","v":0},{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2253=1),IFERROR(ROUND(MIN($D48*$J47,$J47-Y51),0),0),0)","v":0},{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2253=1),IFERROR(ROUND(MIN($D48*$J47,$J47-Z51),0),0),0)","v":0}]
[null,"     - amortyzacja [kalkulacja własna]"]
[null,"     - umorzenie",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K2265,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(X2265,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Y2265,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Z2265,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(AA2265,0),0)","v":0}]
[null,"     - wartość księgowa netto",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K2277,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(X2277,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Y2277,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Z2277,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(AA2277,0),0)","v":0}]
[]
[null,"urządzenia techniczne i maszyny ",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"     - wartość netto",null,{"$f":"'Sprawozdania finansowe'!E23","v":0},null,null,null,null,null,{"$f":"ROUND(E2299,0)","v":0}]
[null,"     - stopa amortyzacji",null,{"$f":"am_maszyny","v":0}]
[null,"     - amortyzacja [kalkulacja z modelu]",null,null,null,null,null,null,null,null,{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2254=1),IFERROR(ROUND(MIN($D56*$J55,$J55),0),0),0)","v":0},{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2254=1),IFERROR(ROUND(MIN($D56*$J55,$J55-K59),0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2254=1),IFERROR(ROUND(MIN($D56*$J55,$J55-W59),0),0),0)","v":0},{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2254=1),IFERROR(ROUND(MIN($D56*$J55,$J55-X59),0),0),0)","v":0},{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2254=1),IFERROR(ROUND(MIN($D56*$J55,$J55-Y59),0),0),0)","v":0},{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2254=1),IFERROR(ROUND(MIN($D56*$J55,$J55-Z59),0),0),0)","v":0}]
[null,"     - amortyzacja [kalkulacja własna]"]
[null,"     - umorzenie",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K2266,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(X2266,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Y2266,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Z2266,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(AA2266,0),0)","v":0}]
[null,"     - wartość księgowa netto",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K2278,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(X2278,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Y2278,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Z2278,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(AA2278,0),0)","v":0}]
[]
[null,"środki transportu ",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"     - wartość netto",null,{"$f":"'Sprawozdania finansowe'!E24","v":0},null,null,null,null,null,{"$f":"ROUND(E2300,0)","v":0}]
[null,"     - stopa amortyzacji",null,{"$f":"am_transport","v":0}]
[null,"     - amortyzacja [kalkulacja z modelu]",null,null,null,null,null,null,null,null,{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2255=1),IFERROR(ROUND(MIN($D64*$J63,$J63),0),0),0)","v":0},{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2255=1),IFERROR(ROUND(MIN($D64*$J63,$J63-K67),0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2255=1),IFERROR(ROUND(MIN($D64*$J63,$J63-W67),0),0),0)","v":0},{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2255=1),IFERROR(ROUND(MIN($D64*$J63,$J63-X67),0),0),0)","v":0},{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2255=1),IFERROR(ROUND(MIN($D64*$J63,$J63-Y67),0),0),0)","v":0},{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2255=1),IFERROR(ROUND(MIN($D64*$J63,$J63-Z67),0),0),0)","v":0}]
[null,"     - amortyzacja [kalkulacja własna]"]
[null,"     - umorzenie",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K2267,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(X2267,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Y2267,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Z2267,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(AA2267,0),0)","v":0}]
[null,"     - wartość księgowa netto",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K2279,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(X2279,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Y2279,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Z2279,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(AA2279,0),0)","v":0}]
[]
[null,"inne środki trwałe ",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"     - wartość netto",null,{"$f":"'Sprawozdania finansowe'!E25","v":0},null,null,null,null,null,{"$f":"ROUND(E2301,0)","v":0}]
[null,"     - stopa amortyzacji",null,{"$f":"am_inneST","v":0}]
[null,"     - amortyzacja [kalkulacja z modelu]",null,null,null,null,null,null,null,null,{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2256=1),IFERROR(ROUND(MIN($D72*$J71,$J71),0),0),0)","v":0},{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2256=1),IFERROR(ROUND(MIN($D72*$J71,$J71-K75),0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2256=1),IFERROR(ROUND(MIN($D72*$J71,$J71-W75),0),0),0)","v":0},{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2256=1),IFERROR(ROUND(MIN($D72*$J71,$J71-X75),0),0),0)","v":0},{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2256=1),IFERROR(ROUND(MIN($D72*$J71,$J71-Y75),0),0),0)","v":0},{"$f":"IF(AND(LataProjekcji<=Koniec,$C$2256=1),IFERROR(ROUND(MIN($D72*$J71,$J71-Z75),0),0),0)","v":0}]
[null,"     - amortyzacja [kalkulacja własna]"]
[null,"     - umorzenie",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K2268,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(X2268,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Y2268,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Z2268,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(AA2268,0),0)","v":0}]
[null,"     - wartość księgowa netto",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K2280,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(X2280,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Y2280,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Z2280,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(AA2280,0),0)","v":0}]
[]
[]
[null,"Wartość księgowa netto",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"Wartości niematerialne i prawne",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K81:K83),0)","v":0},{"$f":"ROUND(SUM(L81:L83),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X81:X83),0)","v":0},{"$f":"ROUND(SUM(Y81:Y83),0)","v":0},{"$f":"ROUND(SUM(Z81:Z83),0)","v":0},0]
[null,"   a) koszty zakończonych prac rozwojowych",null,null,null,null,null,null,null,null,{"$f":"ROUND(K20,0)","v":0},{"$f":"ROUND(L20,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X20,0)","v":0},{"$f":"ROUND(Y20,0)","v":0},{"$f":"ROUND(Z20,0)","v":0},0]
[null,"   b) wartość firmy",null,null,null,null,null,null,null,null,{"$f":"ROUND(K28,0)","v":0},{"$f":"ROUND(L28,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X28,0)","v":0},{"$f":"ROUND(Y28,0)","v":0},{"$f":"ROUND(Z28,0)","v":0},0]
[null,"   c) inne wartości niematerialne i prawne",null,null,null,null,null,null,null,null,{"$f":"ROUND(K36,0)","v":0},{"$f":"ROUND(L36,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X36,0)","v":0},{"$f":"ROUND(Y36,0)","v":0},{"$f":"ROUND(Z36,0)","v":0},0]
[null,"Środki trwałe",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K85:K89),0)","v":0},{"$f":"ROUND(SUM(L85:L89),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X85:X89),0)","v":0},{"$f":"ROUND(SUM(Y85:Y89),0)","v":0},{"$f":"ROUND(SUM(Z85:Z89),0)","v":0},0]
[null,"   a) grunty",null,null,null,null,null,null,null,null,{"$f":"ROUND(K44,0)","v":0},{"$f":"ROUND(L44,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X44,0)","v":0},{"$f":"ROUND(Y44,0)","v":0},{"$f":"ROUND(Z44,0)","v":0},0]
[null,"   b) budynki i budowle ",null,null,null,null,null,null,null,null,{"$f":"ROUND(K52,0)","v":0},{"$f":"ROUND(L52,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X52,0)","v":0},{"$f":"ROUND(Y52,0)","v":0},{"$f":"ROUND(Z52,0)","v":0},0]
[null,"   c) urządzenia techniczne i maszyny ",null,null,null,null,null,null,null,null,{"$f":"ROUND(K60,0)","v":0},{"$f":"ROUND(L60,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X60,0)","v":0},{"$f":"ROUND(Y60,0)","v":0},{"$f":"ROUND(Z60,0)","v":0},0]
[null,"   d) środki transportu ",null,null,null,null,null,null,null,null,{"$f":"ROUND(K68,0)","v":0},{"$f":"ROUND(L68,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X68,0)","v":0},{"$f":"ROUND(Y68,0)","v":0},{"$f":"ROUND(Z68,0)","v":0},0]
[null,"   e) inne środki trwałe ",null,null,null,null,null,null,null,null,{"$f":"ROUND(K76,0)","v":0},{"$f":"ROUND(L76,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X76,0)","v":0},{"$f":"ROUND(Y76,0)","v":0},{"$f":"ROUND(Z76,0)","v":0},0]
[]
[null,"Amortyzacja (Rachunek zysków i strat)",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K2257,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(X2257,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Y2257,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Z2257,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(AA2257,0),0)","v":0}]
[]
[]
[]
[null,"zakup środków trwałych z dotychczasowej działalności / przyjęcie środków trwałych w budowie do bilansu","kategoria","wartość netto","rok i miesiąc przyjęcia","kwalifikacja ŚT",null,null,null,"kontrolka",{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B96:F96)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B96:F96)*1)>0,SUMPRODUCT(ISBLANK(B96:F96)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},{"$f":"ROUND(IF(AND(YEAR($E96)=LataProjekcji,$D96>0,$J96=\"ok\"),$D96,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(YEAR($E96)=LataProjekcji,$D96>0,$J96=\"ok\"),$D96,0),0)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B97:F97)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B97:F97)*1)>0,SUMPRODUCT(ISBLANK(B97:F97)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B98:F98)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B98:F98)*1)>0,SUMPRODUCT(ISBLANK(B98:F98)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B99:F99)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B99:F99)*1)>0,SUMPRODUCT(ISBLANK(B99:F99)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B100:F100)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B100:F100)*1)>0,SUMPRODUCT(ISBLANK(B100:F100)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B101:F101)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B101:F101)*1)>0,SUMPRODUCT(ISBLANK(B101:F101)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B102:F102)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B102:F102)*1)>0,SUMPRODUCT(ISBLANK(B102:F102)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B103:F103)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B103:F103)*1)>0,SUMPRODUCT(ISBLANK(B103:F103)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B104:F104)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B104:F104)*1)>0,SUMPRODUCT(ISBLANK(B104:F104)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B105:F105)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B105:F105)*1)>0,SUMPRODUCT(ISBLANK(B105:F105)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B106:F106)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B106:F106)*1)>0,SUMPRODUCT(ISBLANK(B106:F106)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},{"$f":"ROUND(IF(AND(YEAR($E106)=LataProjekcji,$D106>0,$J106=\"ok\"),$D106,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B107:F107)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B107:F107)*1)>0,SUMPRODUCT(ISBLANK(B107:F107)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B108:F108)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B108:F108)*1)>0,SUMPRODUCT(ISBLANK(B108:F108)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B109:F109)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B109:F109)*1)>0,SUMPRODUCT(ISBLANK(B109:F109)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B110:F110)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B110:F110)*1)>0,SUMPRODUCT(ISBLANK(B110:F110)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B111:F111)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B111:F111)*1)>0,SUMPRODUCT(ISBLANK(B111:F111)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B112:F112)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B112:F112)*1)>0,SUMPRODUCT(ISBLANK(B112:F112)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(YEAR($E112)=LataProjekcji,$D112>0,$J112=\"ok\"),$D112,0),0)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B113:F113)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B113:F113)*1)>0,SUMPRODUCT(ISBLANK(B113:F113)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},{"$f":"ROUND(IF(AND(YEAR($E113)=LataProjekcji,$D113>0,$J113=\"ok\"),$D113,0),0)","v":0},{"$f":"ROUND(IF(AND(YEAR($E113)=LataProjekcji,$D113>0,$J113=\"ok\"),$D113,0),0)","v":0},{"$f":"ROUND(IF(AND(YEAR($E113)=LataProjekcji,$D113>0,$J113=\"ok\"),$D113,0),0)","v":0},{"$f":"ROUND(IF(AND(YEAR($E113)=LataProjekcji,$D113>0,$J113=\"ok\"),$D113,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B114:F114)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B114:F114)*1)>0,SUMPRODUCT(ISBLANK(B114:F114)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B115:F115)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B115:F115)*1)>0,SUMPRODUCT(ISBLANK(B115:F115)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B116:F116)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B116:F116)*1)>0,SUMPRODUCT(ISBLANK(B116:F116)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B117:F117)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B117:F117)*1)>0,SUMPRODUCT(ISBLANK(B117:F117)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B118:F118)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B118:F118)*1)>0,SUMPRODUCT(ISBLANK(B118:F118)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B119:F119)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B119:F119)*1)>0,SUMPRODUCT(ISBLANK(B119:F119)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B120:F120)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B120:F120)*1)>0,SUMPRODUCT(ISBLANK(B120:F120)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B121:F121)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B121:F121)*1)>0,SUMPRODUCT(ISBLANK(B121:F121)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B122:F122)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B122:F122)*1)>0,SUMPRODUCT(ISBLANK(B122:F122)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B123:F123)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B123:F123)*1)>0,SUMPRODUCT(ISBLANK(B123:F123)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B124:F124)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B124:F124)*1)>0,SUMPRODUCT(ISBLANK(B124:F124)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B125:F125)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B125:F125)*1)>0,SUMPRODUCT(ISBLANK(B125:F125)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B126:F126)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B126:F126)*1)>0,SUMPRODUCT(ISBLANK(B126:F126)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B127:F127)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B127:F127)*1)>0,SUMPRODUCT(ISBLANK(B127:F127)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B128:F128)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B128:F128)*1)>0,SUMPRODUCT(ISBLANK(B128:F128)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(YEAR($E128)=LataProjekcji,$D128>0,$J128=\"ok\"),$D128,0),0)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B129:F129)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B129:F129)*1)>0,SUMPRODUCT(ISBLANK(B129:F129)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B130:F130)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B130:F130)*1)>0,SUMPRODUCT(ISBLANK(B130:F130)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B131:F131)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B131:F131)*1)>0,SUMPRODUCT(ISBLANK(B131:F131)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,{"$f":"ROUND(IF(AND(YEAR($E131)=LataProjekcji,$D131>0,$J131=\"ok\"),$D131,0),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B132:F132)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B132:F132)*1)>0,SUMPRODUCT(ISBLANK(B132:F132)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B133:F133)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B133:F133)*1)>0,SUMPRODUCT(ISBLANK(B133:F133)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B134:F134)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B134:F134)*1)>0,SUMPRODUCT(ISBLANK(B134:F134)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMPRODUCT(ISBLANK(B135:F135)*1)=5,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B135:F135)*1)>0,SUMPRODUCT(ISBLANK(B135:F135)*1)<5),\"uzupełnij dane\",\"ok\"))","v":"wstaw dane"},{"$f":"ROUND(IF(AND(YEAR($E135)=LataProjekcji,$D135>0,$J135=\"ok\"),$D135,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Razem",null,{"$f":"SUM(D96:D135)","v":0},null,null,null,null,null,null,{"$f":"ROUND(SUM(K96:K135),0)","v":0},{"$f":"ROUND(SUM(L96:L135),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X96:X135),0)","v":0},{"$f":"ROUND(SUM(Y96:Y135),0)","v":0},{"$f":"ROUND(SUM(Z96:Z135),0)","v":0},0]
[null,"     - amortyzacja",null,null,null,null,null,null,null,null,{"$f":"ROUND(IF(K$12<=Koniec,(K874+K880+K886+K892+K898+K904+K910+K916+K922+K928+K934+K940+K946+K952+K958+K964+K970+K976+K982+K988+K994+K1000+K1006+K1012+K1018+K1024+K1030+K1036+K1042+K1048+K1054+K1060+K1066+K1072+K1078+K1084+K1090+K1096+K1102+K1108),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(X$12<=Koniec,(X874+X880+X886+X892+X898+X904+X910+X916+X922+X928+X934+X940+X946+X952+X958+X964+X970+X976+X982+X988+X994+X1000+X1006+X1012+X1018+X1024+X1030+X1036+X1042+X1048+X1054+X1060+X1066+X1072+X1078+X1084+X1090+X1096+X1102+X1108),0),0)","v":0},0,{"$f":"ROUND(IF(Z$12<=Koniec,(Z874+Z880+Z886+Z892+Z898+Z904+Z910+Z916+Z922+Z928+Z934+Z940+Z946+Z952+Z958+Z964+Z970+Z976+Z982+Z988+Z994+Z1000+Z1006+Z1012+Z1018+Z1024+Z1030+Z1036+Z1042+Z1048+Z1054+Z1060+Z1066+Z1072+Z1078+Z1084+Z1090+Z1096+Z1102+Z1108),0),0)","v":0},0]
[null,"     - umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(IF(K$12<=Koniec,(K875+K881+K887+K893+K899+K905+K911+K917+K923+K929+K935+K941+K947+K953+K959+K965+K971+K977+K983+K989+K995+K1001+K1007+K1013+K1019+K1025+K1031+K1037+K1043+K1049+K1055+K1061+K1067+K1073+K1079+K1085+K1091+K1097+K1103+K1109),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(Z$12<=Koniec,(Z875+Z881+Z887+Z893+Z899+Z905+Z911+Z917+Z923+Z929+Z935+Z941+Z947+Z953+Z959+Z965+Z971+Z977+Z983+Z989+Z995+Z1001+Z1007+Z1013+Z1019+Z1025+Z1031+Z1037+Z1043+Z1049+Z1055+Z1061+Z1067+Z1073+Z1079+Z1085+Z1091+Z1097+Z1103+Z1109),0),0)","v":0},0]
[null,"     - wartość księgowa netto",null,null,null,null,null,null,null,null,{"$f":"ROUND(IF(K$12<=Koniec,(K876+K882+K888+K894+K900+K906+K912+K918+K924+K930+K936+K942+K948+K954+K960+K966+K972+K978+K984+K990+K996+K1002+K1008+K1014+K1020+K1026+K1032+K1038+K1044+K1050+K1056+K1062+K1068+K1074+K1080+K1086+K1092+K1098+K1104+K1110),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(Z$12<=Koniec,(Z876+Z882+Z888+Z894+Z900+Z906+Z912+Z918+Z924+Z930+Z936+Z942+Z948+Z954+Z960+Z966+Z972+Z978+Z984+Z990+Z996+Z1002+Z1008+Z1014+Z1020+Z1026+Z1032+Z1038+Z1044+Z1050+Z1056+Z1062+Z1068+Z1074+Z1080+Z1086+Z1092+Z1098+Z1104+Z1110),0),0)","v":0},0]
[]
[null,"środki trwałe w budowie oraz \nzaliczki na środki trwałe w budowie oraz\nzaliczki na wartości niematerialne i prawne",null,null,null,null,null,null,null,{"$f":"Rok_n","v":""},{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"zaliczki na wartości niematerialne i prawne"]
[null,"   stan z ostatniego sprawozdania",null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(DaneBiezace),ROUND('Sprawozdania finansowe'!E18,0),ROUND('Sprawozdania finansowe'!F18,0))","v":0}]
[null,"   przyjęcie wartości niematerialnych i prawnych",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUMIFS(K$96:K$135,$C$96:$C$135,$C$159,$F$96:$F$135,przeniesiony)+SUMIFS(K$96:K$135,$C$96:$C$135,$C$160,$F$96:$F$135,przeniesiony)+SUMIFS(K$96:K$135,$C$96:$C$135,$C$161,$F$96:$F$135,przeniesiony),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"   nowe zaliczki na wartości niematerialne i prawne"]
[null,"   saldo zaliczek na wartości niematerialne i prawne",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(J143-K144+K145,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(K146-L144+L145,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(W146-X144+X145,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(X146-Y144+Y145,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Y146-Z144+Z145,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Z146-AA144+AA145,0),0)","v":0}]
[]
[null,"zaliczki na… i środki trwałe w budowie inne niż WNiP"]
[null,"   stan z ostatniego sprawozdania",null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(DaneBiezace),ROUND('Sprawozdania finansowe'!E26+'Sprawozdania finansowe'!E27,0),ROUND('Sprawozdania finansowe'!F26+'Sprawozdania finansowe'!F27,0))","v":0}]
[null,"   przyjęcie środków trwałych",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUMIFS(K$96:K$135,$C$96:$C$135,$C$164,$F$96:$F$135,przeniesiony)+SUMIFS(K$96:K$135,$C$96:$C$135,$C$165,$F$96:$F$135,przeniesiony)+SUMIFS(K$96:K$135,$C$96:$C$135,$C$166,$F$96:$F$135,przeniesiony)+SUMIFS(K$96:K$135,$C$96:$C$135,$C$167,$F$96:$F$135,przeniesiony)+SUMIFS(K$96:K$135,$C$96:$C$135,$C$168,$F$96:$F$135,przeniesiony),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"   nowe środki trwałe w budowie"]
[null,"saldo środków trwałych w budowie",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(J149-K150+K151,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(K152-L150+L151,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(W152-X150+X151,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(X152-Y150+Y151,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Y152-Z150+Z151,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Z152-AA150+AA151,0),0)","v":0}]
[]
[]
[]
[]
[null,"Wartość księgowa netto - środki trwałe w budowie",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"Wartości niematerialne i prawne",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K159:K162),0)","v":0},{"$f":"ROUND(SUM(L159:L162),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X159:X162),0)","v":0},{"$f":"ROUND(SUM(Y159:Y162),0)","v":0},{"$f":"ROUND(SUM(Z159:Z162),0)","v":0},0]
[null,"   a) koszty zakończonych prac rozwojowych","koszty zakończonych prac rozwojowych",null,null,null,null,null,null,null,{"$f":"ROUND(SUMIF($J$876:$J$1110,$C159,K$876:K$1110),0)","v":0},{"$f":"ROUND(SUMIF($J$876:$J$1110,$C159,L$876:L$1110),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"   b) wartość firmy","wartość firmy",null,null,null,null,null,null,null,{"$f":"ROUND(SUMIF($J$876:$J$1110,$C160,K$876:K$1110),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"   c) inne wartości niematerialne i prawne","inne wartości niematerialne i prawne",null,null,null,null,null,null,null,{"$f":"ROUND(SUMIF($J$876:$J$1110,$C161,K$876:K$1110),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"   d) zaliczki na wartości niematerialne i prawne",null,null,null,null,null,null,null,{"$f":"ROUND(J143,0)","v":0},{"$f":"ROUND(K146,0)","v":0},{"$f":"ROUND(L146,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X146,0)","v":0},{"$f":"ROUND(Y146,0)","v":0},{"$f":"ROUND(Z146,0)","v":0},0]
[null,"Środki trwałe",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K164:K169),0)","v":0},{"$f":"ROUND(SUM(L164:L169),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X164:X169),0)","v":0},{"$f":"ROUND(SUM(Y164:Y169),0)","v":0},{"$f":"ROUND(SUM(Z164:Z169),0)","v":0},0]
[null,"   a) grunty","grunty",null,null,null,null,null,null,null,{"$f":"ROUND(SUMIF($J$876:$J$1110,$C164,K$876:K$1110),0)","v":0},{"$f":"ROUND(SUMIF($J$876:$J$1110,$C164,L$876:L$1110),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"   b) budynki i budowle ","budynki i budowle",null,null,null,null,null,null,null,{"$f":"ROUND(SUMIF($J$876:$J$1110,$C165,K$876:K$1110),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"   c) urządzenia techniczne i maszyny ","urządzenia techniczne i maszyny",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"   d) środki transportu ","środki transportu",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"   e) inne środki trwałe ","inne środki trwałe",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," Środki trwałe w budowie",null,null,null,null,null,null,null,{"$f":"ROUND(J149,0)","v":0},{"$f":"ROUND(K152,0)","v":0},{"$f":"ROUND(L152,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X152,0)","v":0},{"$f":"ROUND(Y152,0)","v":0},{"$f":"ROUND(Z152,0)","v":0},0]
[]
[null,"Amortyzacja (Rachunek zysków i strat)",null,null,null,null,null,null,null,null,{"$f":"ROUND(K137,0)","v":0},{"$f":"ROUND(L137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X137,0)","v":0},{"$f":"ROUND(Y137,0)","v":0},{"$f":"ROUND(Z137,0)","v":0},0]
[]
[]
[null,"Wartość księgowa netto - przenoszona do Arkusza \"Ocena kondycji finansowej\"",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"Wartości niematerialne i prawne",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K176:K178),0)","v":0},{"$f":"ROUND(SUM(L176:L178),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X176:X178),0)","v":0},{"$f":"ROUND(SUM(Y176:Y178),0)","v":0},{"$f":"ROUND(SUM(Z176:Z178),0)","v":0},0]
[null,"   a) koszty zakończonych prac rozwojowych",null,null,null,null,null,null,null,null,{"$f":"ROUND(K159+K81,0)","v":0},{"$f":"ROUND(L159+L81,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X159+X81,0)","v":0},0,{"$f":"ROUND(Z159+Z81,0)","v":0},0]
[null,"   b) wartość firmy",null,null,null,null,null,null,null,null,{"$f":"ROUND(K160+K82,0)","v":0},{"$f":"ROUND(L160+L82,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z160+Z82,0)","v":0},0]
[null,"   c) inne wartości niematerialne i prawne",null,null,null,null,null,null,null,null,{"$f":"ROUND(K161+K83,0)","v":0},{"$f":"ROUND(L161+L83,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z161+Z83,0)","v":0},0]
[null,"   d) zaliczki na wartości niematerialne i prawne",null,null,null,null,null,null,null,null,{"$f":"ROUND(K162,0)","v":0},{"$f":"ROUND(L162,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X162,0)","v":0},{"$f":"ROUND(Y162,0)","v":0},{"$f":"ROUND(Z162,0)","v":0},0]
[null,"Środki trwałe",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K181:K186),0)","v":0},{"$f":"ROUND(SUM(L181:L186),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X181:X186),0)","v":0},{"$f":"ROUND(SUM(Y181:Y186),0)","v":0},{"$f":"ROUND(SUM(Z181:Z186),0)","v":0},0]
[null,"   a) grunty",null,null,null,null,null,null,null,null,{"$f":"ROUND(K164+K85,0)","v":0},{"$f":"ROUND(L164+L85,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X164+X85,0)","v":0},0,{"$f":"ROUND(Z164+Z85,0)","v":0},0]
[null,"   b) budynki i budowle ",null,null,null,null,null,null,null,null,{"$f":"ROUND(K165+K86,0)","v":0},{"$f":"ROUND(L165+L86,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z165+Z86,0)","v":0},0]
[null,"   c) urządzenia techniczne i maszyny ",null,null,null,null,null,null,null,null,{"$f":"ROUND(K166+K87,0)","v":0},{"$f":"ROUND(L166+L87,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z166+Z87,0)","v":0},0]
[null,"   d) środki transportu ",null,null,null,null,null,null,null,null,{"$f":"ROUND(K167+K88,0)","v":0},{"$f":"ROUND(L167+L88,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z167+Z88,0)","v":0},0]
[null,"   e) inne środki trwałe ",null,null,null,null,null,null,null,null,{"$f":"ROUND(K168+K89,0)","v":0},{"$f":"ROUND(L168+L89,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z168+Z89,0)","v":0},0]
[null," Środki trwałe w budowie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K169,0)","v":0},{"$f":"ROUND(L169,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X169,0)","v":0},{"$f":"ROUND(Y169,0)","v":0},{"$f":"ROUND(Z169,0)","v":0},0]
[]
[null,"Amortyzacja (Rachunek zysków i strat)",null,null,null,null,null,null,null,null,{"$f":"ROUND(K171+K91,0)","v":0},{"$f":"ROUND(L171+L91,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X171+X91,0)","v":0},{"$f":"ROUND(Y171+Y91,0)","v":0},{"$f":"ROUND(Z171+Z91,0)","v":0},0]
[]
[]
[]
[null,"Projekt",null,null,null,null,null,null,null,null,{"$f":"K12","v":"Uzupełnij dane"},"","","","","","","","","","","","",{"$f":"X12","v":""},{"$f":"Y12","v":""},{"$f":"Z12","v":""},""]
[]
[null,"koszty zakończonych prac rozwojowych","Moduł","wartość netto","rok i miesiąc zakończenia","Kwalifikowalne","Dofinansowanie amortyzacji","dofinansowanie %","dofinansowanie PLN","kontrolka"]
[null,null,{"$f":"IF(Modul_badawczo_rozwojowy=tak,\"B+R\",\"\")","v":""},{"$f":"MAX('Koszty operacyjne'!K931:AA931)-MAX('Koszty operacyjne'!K1172:AA1172)","v":0},{"$f":"IFERROR(IF(Modul_badawczo_rozwojowy=tak,Wdrozenie_KoniecPR,IF(Modul_badawczo_rozwojowy=nie,DATE(Koniec_Projekt,Założenia!$D$18,1),\"\")),\"\")","v":""},"tak","nie",{"$f":"'Rozliczenie dotacji'!E62","v":0},{"$f":"IF(AND(F195=\"tak\",G195=\"tak\"),SUM(K1123:AA1123),IF(AND(F195=\"tak\",G195=\"nie\",ISNUMBER(H195)),'Rozliczenie dotacji'!F62,0))","v":0},null,{"$f":"IFERROR(ROUND(IF(AND(YEAR($E195)=LataProjekcji,$D195>0),$D195,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(IF(AND(YEAR($E195)=LataProjekcji,$D195>0),$D195,0),0),0)","v":0},0,0,0]
[null,null,{"$f":"IF(Modul_badawczo_rozwojowy=tak,\"B+R\",\"\")","v":""},{"$f":"MAX('Koszty operacyjne'!K1172:AA1172)","v":0},{"$f":"IFERROR(IF(Modul_badawczo_rozwojowy=tak,Wdrozenie_KoniecPR,IF(Modul_badawczo_rozwojowy=nie,DATE(Koniec_Projekt,Założenia!$D$18,1),\"\")),\"\")","v":""},"nie","nie",0,{"$f":"IF(AND(F196=\"tak\",G196=\"tak\"),SUM(K1130:AA1130),IF(AND(F196=\"tak\",G196=\"nie\",ISNUMBER(H196)),'Rozliczenie dotacji'!F6,0))","v":0},{"$f":"IF(OR(AND(ISNUMBER(D196),ISBLANK(E196)),AND(ISNUMBER(E196),ISBLANK(D196))),\"uzupełnij dane\",\"\")","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F197=\"tak\",G197=\"tak\"),SUM(K1137:AA1137),IF(AND(F197=\"tak\",G197=\"nie\",ISNUMBER(H197)),'Rozliczenie dotacji'!F64,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B197:G197)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B197:G197)*1)>0,SUMPRODUCT(ISBLANK(B197:G197)*1)<6),\"uzupełnij dane\",IF(OR(AND(F197=nie,ISNUMBER(H197)=TRUE),AND(F197=tak,G197=tak,ISNUMBER(H197)=TRUE)),\"usuń % dotacji\",IF(AND(F197=nie,G197=tak),\"popraw dane\",IF(AND(F197=tak,G197=nie,ISBLANK(H197)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F198=\"tak\",G198=\"tak\"),SUM(K1144:AA1144),IF(AND(F198=\"tak\",G198=\"nie\",ISNUMBER(H198)),'Rozliczenie dotacji'!F65,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B198:G198)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B198:G198)*1)>0,SUMPRODUCT(ISBLANK(B198:G198)*1)<6),\"uzupełnij dane\",IF(OR(AND(F198=nie,ISNUMBER(H198)=TRUE),AND(F198=tak,G198=tak,ISNUMBER(H198)=TRUE)),\"usuń % dotacji\",IF(AND(F198=nie,G198=tak),\"popraw dane\",IF(AND(F198=tak,G198=nie,ISBLANK(H198)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F199=\"tak\",G199=\"tak\"),SUM(K1151:AA1151),IF(AND(F199=\"tak\",G199=\"nie\",ISNUMBER(H199)),'Rozliczenie dotacji'!F66,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B199:G199)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B199:G199)*1)>0,SUMPRODUCT(ISBLANK(B199:G199)*1)<6),\"uzupełnij dane\",IF(OR(AND(F199=nie,ISNUMBER(H199)=TRUE),AND(F199=tak,G199=tak,ISNUMBER(H199)=TRUE)),\"usuń % dotacji\",IF(AND(F199=nie,G199=tak),\"popraw dane\",IF(AND(F199=tak,G199=nie,ISBLANK(H199)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F200=\"tak\",G200=\"tak\"),SUM(K1158:AA1158),IF(AND(F200=\"tak\",G200=\"nie\",ISNUMBER(H200)),'Rozliczenie dotacji'!F67,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B200:G200)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B200:G200)*1)>0,SUMPRODUCT(ISBLANK(B200:G200)*1)<6),\"uzupełnij dane\",IF(OR(AND(F200=nie,ISNUMBER(H200)=TRUE),AND(F200=tak,G200=tak,ISNUMBER(H200)=TRUE)),\"usuń % dotacji\",IF(AND(F200=nie,G200=tak),\"popraw dane\",IF(AND(F200=tak,G200=nie,ISBLANK(H200)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F201=\"tak\",G201=\"tak\"),SUM(K1165:AA1165),IF(AND(F201=\"tak\",G201=\"nie\",ISNUMBER(H201)),'Rozliczenie dotacji'!F68,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B201:G201)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B201:G201)*1)>0,SUMPRODUCT(ISBLANK(B201:G201)*1)<6),\"uzupełnij dane\",IF(OR(AND(F201=nie,ISNUMBER(H201)=TRUE),AND(F201=tak,G201=tak,ISNUMBER(H201)=TRUE)),\"usuń % dotacji\",IF(AND(F201=nie,G201=tak),\"popraw dane\",IF(AND(F201=tak,G201=nie,ISBLANK(H201)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F202=\"tak\",G202=\"tak\"),SUM(K1172:AA1172),IF(AND(F202=\"tak\",G202=\"nie\",ISNUMBER(H202)),'Rozliczenie dotacji'!F69,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B202:G202)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B202:G202)*1)>0,SUMPRODUCT(ISBLANK(B202:G202)*1)<6),\"uzupełnij dane\",IF(OR(AND(F202=nie,ISNUMBER(H202)=TRUE),AND(F202=tak,G202=tak,ISNUMBER(H202)=TRUE)),\"usuń % dotacji\",IF(AND(F202=nie,G202=tak),\"popraw dane\",IF(AND(F202=tak,G202=nie,ISBLANK(H202)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F203=\"tak\",G203=\"tak\"),SUM(K1179:AA1179),IF(AND(F203=\"tak\",G203=\"nie\",ISNUMBER(H203)),'Rozliczenie dotacji'!F70,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B203:G203)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B203:G203)*1)>0,SUMPRODUCT(ISBLANK(B203:G203)*1)<6),\"uzupełnij dane\",IF(OR(AND(F203=nie,ISNUMBER(H203)=TRUE),AND(F203=tak,G203=tak,ISNUMBER(H203)=TRUE)),\"usuń % dotacji\",IF(AND(F203=nie,G203=tak),\"popraw dane\",IF(AND(F203=tak,G203=nie,ISBLANK(H203)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F204=\"tak\",G204=\"tak\"),SUM(K1186:AA1186),IF(AND(F204=\"tak\",G204=\"nie\",ISNUMBER(H204)),'Rozliczenie dotacji'!F71,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B204:G204)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B204:G204)*1)>0,SUMPRODUCT(ISBLANK(B204:G204)*1)<6),\"uzupełnij dane\",IF(OR(AND(F204=nie,ISNUMBER(H204)=TRUE),AND(F204=tak,G204=tak,ISNUMBER(H204)=TRUE)),\"usuń % dotacji\",IF(AND(F204=nie,G204=tak),\"popraw dane\",IF(AND(F204=tak,G204=nie,ISBLANK(H204)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F205=\"tak\",G205=\"tak\"),SUM(K1193:AA1193),IF(AND(F205=\"tak\",G205=\"nie\",ISNUMBER(H205)),'Rozliczenie dotacji'!F72,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B205:G205)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B205:G205)*1)>0,SUMPRODUCT(ISBLANK(B205:G205)*1)<6),\"uzupełnij dane\",IF(OR(AND(F205=nie,ISNUMBER(H205)=TRUE),AND(F205=tak,G205=tak,ISNUMBER(H205)=TRUE)),\"usuń % dotacji\",IF(AND(F205=nie,G205=tak),\"popraw dane\",IF(AND(F205=tak,G205=nie,ISBLANK(H205)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F206=\"tak\",G206=\"tak\"),SUM(K1200:AA1200),IF(AND(F206=\"tak\",G206=\"nie\",ISNUMBER(H206)),'Rozliczenie dotacji'!F73,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B206:G206)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B206:G206)*1)>0,SUMPRODUCT(ISBLANK(B206:G206)*1)<6),\"uzupełnij dane\",IF(OR(AND(F206=nie,ISNUMBER(H206)=TRUE),AND(F206=tak,G206=tak,ISNUMBER(H206)=TRUE)),\"usuń % dotacji\",IF(AND(F206=nie,G206=tak),\"popraw dane\",IF(AND(F206=tak,G206=nie,ISBLANK(H206)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F207=\"tak\",G207=\"tak\"),SUM(K1207:AA1207),IF(AND(F207=\"tak\",G207=\"nie\",ISNUMBER(H207)),'Rozliczenie dotacji'!F74,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B207:G207)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B207:G207)*1)>0,SUMPRODUCT(ISBLANK(B207:G207)*1)<6),\"uzupełnij dane\",IF(OR(AND(F207=nie,ISNUMBER(H207)=TRUE),AND(F207=tak,G207=tak,ISNUMBER(H207)=TRUE)),\"usuń % dotacji\",IF(AND(F207=nie,G207=tak),\"popraw dane\",IF(AND(F207=tak,G207=nie,ISBLANK(H207)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F208=\"tak\",G208=\"tak\"),SUM(K1214:AA1214),IF(AND(F208=\"tak\",G208=\"nie\",ISNUMBER(H208)),'Rozliczenie dotacji'!F75,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B208:G208)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B208:G208)*1)>0,SUMPRODUCT(ISBLANK(B208:G208)*1)<6),\"uzupełnij dane\",IF(OR(AND(F208=nie,ISNUMBER(H208)=TRUE),AND(F208=tak,G208=tak,ISNUMBER(H208)=TRUE)),\"usuń % dotacji\",IF(AND(F208=nie,G208=tak),\"popraw dane\",IF(AND(F208=tak,G208=nie,ISBLANK(H208)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F209=\"tak\",G209=\"tak\"),SUM(K1221:AA1221),IF(AND(F209=\"tak\",G209=\"nie\",ISNUMBER(H209)),'Rozliczenie dotacji'!F76,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B209:G209)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B209:G209)*1)>0,SUMPRODUCT(ISBLANK(B209:G209)*1)<6),\"uzupełnij dane\",IF(OR(AND(F209=nie,ISNUMBER(H209)=TRUE),AND(F209=tak,G209=tak,ISNUMBER(H209)=TRUE)),\"usuń % dotacji\",IF(AND(F209=nie,G209=tak),\"popraw dane\",IF(AND(F209=tak,G209=nie,ISBLANK(H209)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F210=\"tak\",G210=\"tak\"),SUM(K1228:AA1228),IF(AND(F210=\"tak\",G210=\"nie\",ISNUMBER(H210)),'Rozliczenie dotacji'!F77,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B210:G210)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B210:G210)*1)>0,SUMPRODUCT(ISBLANK(B210:G210)*1)<6),\"uzupełnij dane\",IF(OR(AND(F210=nie,ISNUMBER(H210)=TRUE),AND(F210=tak,G210=tak,ISNUMBER(H210)=TRUE)),\"usuń % dotacji\",IF(AND(F210=nie,G210=tak),\"popraw dane\",IF(AND(F210=tak,G210=nie,ISBLANK(H210)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F211=\"tak\",G211=\"tak\"),SUM(K1235:AA1235),IF(AND(F211=\"tak\",G211=\"nie\",ISNUMBER(H211)),'Rozliczenie dotacji'!F78,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B211:G211)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B211:G211)*1)>0,SUMPRODUCT(ISBLANK(B211:G211)*1)<6),\"uzupełnij dane\",IF(OR(AND(F211=nie,ISNUMBER(H211)=TRUE),AND(F211=tak,G211=tak,ISNUMBER(H211)=TRUE)),\"usuń % dotacji\",IF(AND(F211=nie,G211=tak),\"popraw dane\",IF(AND(F211=tak,G211=nie,ISBLANK(H211)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(IF(AND(YEAR($E211)=LataProjekcji,$D211>0),$D211,0),0),0)","v":0},{"$f":"IFERROR(ROUND(IF(AND(YEAR($E211)=LataProjekcji,$D211>0),$D211,0),0),0)","v":0},{"$f":"IFERROR(ROUND(IF(AND(YEAR($E211)=LataProjekcji,$D211>0),$D211,0),0),0)","v":0},{"$f":"IFERROR(ROUND(IF(AND(YEAR($E211)=LataProjekcji,$D211>0),$D211,0),0),0)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F212=\"tak\",G212=\"tak\"),SUM(K1242:AA1242),IF(AND(F212=\"tak\",G212=\"nie\",ISNUMBER(H212)),'Rozliczenie dotacji'!F79,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B212:G212)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B212:G212)*1)>0,SUMPRODUCT(ISBLANK(B212:G212)*1)<6),\"uzupełnij dane\",IF(OR(AND(F212=nie,ISNUMBER(H212)=TRUE),AND(F212=tak,G212=tak,ISNUMBER(H212)=TRUE)),\"usuń % dotacji\",IF(AND(F212=nie,G212=tak),\"popraw dane\",IF(AND(F212=tak,G212=nie,ISBLANK(H212)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,{"$f":"IFERROR(ROUND(IF(AND(YEAR($E212)=LataProjekcji,$D212>0),$D212,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F213=\"tak\",G213=\"tak\"),SUM(K1249:AA1249),IF(AND(F213=\"tak\",G213=\"nie\",ISNUMBER(H213)),'Rozliczenie dotacji'!F80,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B213:G213)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B213:G213)*1)>0,SUMPRODUCT(ISBLANK(B213:G213)*1)<6),\"uzupełnij dane\",IF(OR(AND(F213=nie,ISNUMBER(H213)=TRUE),AND(F213=tak,G213=tak,ISNUMBER(H213)=TRUE)),\"usuń % dotacji\",IF(AND(F213=nie,G213=tak),\"popraw dane\",IF(AND(F213=tak,G213=nie,ISBLANK(H213)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F214=\"tak\",G214=\"tak\"),SUM(K1256:AA1256),IF(AND(F214=\"tak\",G214=\"nie\",ISNUMBER(H214)),'Rozliczenie dotacji'!F81,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B214:G214)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B214:G214)*1)>0,SUMPRODUCT(ISBLANK(B214:G214)*1)<6),\"uzupełnij dane\",IF(OR(AND(F214=nie,ISNUMBER(H214)=TRUE),AND(F214=tak,G214=tak,ISNUMBER(H214)=TRUE)),\"usuń % dotacji\",IF(AND(F214=nie,G214=tak),\"popraw dane\",IF(AND(F214=tak,G214=nie,ISBLANK(H214)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F215=\"tak\",G215=\"tak\"),SUM(K1263:AA1263),IF(AND(F215=\"tak\",G215=\"nie\",ISNUMBER(H215)),'Rozliczenie dotacji'!F82,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B215:G215)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B215:G215)*1)>0,SUMPRODUCT(ISBLANK(B215:G215)*1)<6),\"uzupełnij dane\",IF(OR(AND(F215=nie,ISNUMBER(H215)=TRUE),AND(F215=tak,G215=tak,ISNUMBER(H215)=TRUE)),\"usuń % dotacji\",IF(AND(F215=nie,G215=tak),\"popraw dane\",IF(AND(F215=tak,G215=nie,ISBLANK(H215)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F216=\"tak\",G216=\"tak\"),SUM(K1270:AA1270),IF(AND(F216=\"tak\",G216=\"nie\",ISNUMBER(H216)),'Rozliczenie dotacji'!F83,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B216:G216)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B216:G216)*1)>0,SUMPRODUCT(ISBLANK(B216:G216)*1)<6),\"uzupełnij dane\",IF(OR(AND(F216=nie,ISNUMBER(H216)=TRUE),AND(F216=tak,G216=tak,ISNUMBER(H216)=TRUE)),\"usuń % dotacji\",IF(AND(F216=nie,G216=tak),\"popraw dane\",IF(AND(F216=tak,G216=nie,ISBLANK(H216)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(IF(AND(YEAR($E216)=LataProjekcji,$D216>0),$D216,0),0),0)","v":0},{"$f":"IFERROR(ROUND(IF(AND(YEAR($E216)=LataProjekcji,$D216>0),$D216,0),0),0)","v":0},0,0]
[null,"Razem",null,{"$f":"SUM(D195:D216)","v":0},null,null,null,null,{"$f":"SUM(I195:I216)","v":0},null,{"$f":"SUM(K195:K216)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X195:X216)","v":0},{"$f":"SUM(Y195:Y216)","v":0},{"$f":"SUM(Z195:Z216)","v":0},0]
[null,"     - amortyzacja",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K1120+K1127+K1134+K1141+K1267+K1148+K1155+K1162+K1169+K1176+K1183+K1190+K1197+K1204+K1211+K1218+K1225+K1232+K1239+K1246+K1253+K1260,0),0)","v":0},0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(M1120+M1127+M1134+M1141+M1267+M1148+M1155+M1162+M1169+M1176+M1183+M1190+M1197+M1204+M1211+M1218+M1225+M1232+M1239+M1246+M1253+M1260,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(X1120+X1127+X1134+X1141+X1267+X1148+X1155+X1162+X1169+X1176+X1183+X1190+X1197+X1204+X1211+X1218+X1225+X1232+X1239+X1246+X1253+X1260,0),0)","v":0},0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(Z1120+Z1127+Z1134+Z1141+Z1267+Z1148+Z1155+Z1162+Z1169+Z1176+Z1183+Z1190+Z1197+Z1204+Z1211+Z1218+Z1225+Z1232+Z1239+Z1246+Z1253+Z1260,0),0)","v":0},0]
[null,"     - umorzenie",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K1121+K1128+K1135+K1142+K1268+K1149+K1156+K1163+K1170+K1177+K1184+K1191+K1198+K1205+K1212+K1219+K1226+K1233+K1240+K1247+K1254+K1261,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(Z1121+Z1128+Z1135+Z1142+Z1268+Z1149+Z1156+Z1163+Z1170+Z1177+Z1184+Z1191+Z1198+Z1205+Z1212+Z1219+Z1226+Z1233+Z1240+Z1247+Z1254+Z1261,0),0)","v":0},0]
[null,"     - wartość księgowa netto",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K1122+K1129+K1136+K1143+K1269+K1150+K1157+K1164+K1171+K1178+K1185+K1192+K1199+K1206+K1213+K1220+K1227+K1234+K1241+K1248+K1255+K1262,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(Z1122+Z1129+Z1136+Z1143+Z1269+Z1150+Z1157+Z1164+Z1171+Z1178+Z1185+Z1192+Z1199+Z1206+Z1213+Z1220+Z1227+Z1234+Z1241+Z1248+Z1255+Z1262,0),0)","v":0},0]
[]
[null,"Poziom dofinansowania amortyzacji (w %), tabelę należy wypełnić w przypadku wnioskowania o dotację do amortyzacji, tj. w przypadku gdy amortyzacja jest kosztem kwalifikowalnym"]
[null,{"$f":"IF(ISBLANK(B197),\"\",B197)","v":""},"",null,null,null,null,null,null,{"$f":"IF(J197=\"wstaw dane\",\"\",IF(OR(ISBLANK(F197)=TRUE,ISBLANK(G197)=TRUE),\"uzupełnij dane\",IF(OR((AND(F197=\"nie\",SUMPRODUCT(ISNUMBER(K223:AA223)*1)>0)),AND(F197=tak,G197=nie,SUMPRODUCT(ISNUMBER(K223:AA223)*1)>0)),\"usuń % dotacji\",IF(AND(F197=tak,G197=tak,SUMPRODUCT(ISNUMBER(K223:AA223)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J198=\"wstaw dane\",\"\",IF(OR(ISBLANK(F198)=TRUE,ISBLANK(G198)=TRUE),\"uzupełnij dane\",IF(OR((AND(F198=\"nie\",SUMPRODUCT(ISNUMBER(K224:AA224)*1)>0)),AND(F198=tak,G198=nie,SUMPRODUCT(ISNUMBER(K224:AA224)*1)>0)),\"usuń % dotacji\",IF(AND(F198=tak,G198=tak,SUMPRODUCT(ISNUMBER(K224:AA224)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J199=\"wstaw dane\",\"\",IF(OR(ISBLANK(F199)=TRUE,ISBLANK(G199)=TRUE),\"uzupełnij dane\",IF(OR((AND(F199=\"nie\",SUMPRODUCT(ISNUMBER(K225:AA225)*1)>0)),AND(F199=tak,G199=nie,SUMPRODUCT(ISNUMBER(K225:AA225)*1)>0)),\"usuń % dotacji\",IF(AND(F199=tak,G199=tak,SUMPRODUCT(ISNUMBER(K225:AA225)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J200=\"wstaw dane\",\"\",IF(OR(ISBLANK(F200)=TRUE,ISBLANK(G200)=TRUE),\"uzupełnij dane\",IF(OR((AND(F200=\"nie\",SUMPRODUCT(ISNUMBER(K226:AA226)*1)>0)),AND(F200=tak,G200=nie,SUMPRODUCT(ISNUMBER(K226:AA226)*1)>0)),\"usuń % dotacji\",IF(AND(F200=tak,G200=tak,SUMPRODUCT(ISNUMBER(K226:AA226)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J201=\"wstaw dane\",\"\",IF(OR(ISBLANK(F201)=TRUE,ISBLANK(G201)=TRUE),\"uzupełnij dane\",IF(OR((AND(F201=\"nie\",SUMPRODUCT(ISNUMBER(K227:AA227)*1)>0)),AND(F201=tak,G201=nie,SUMPRODUCT(ISNUMBER(K227:AA227)*1)>0)),\"usuń % dotacji\",IF(AND(F201=tak,G201=tak,SUMPRODUCT(ISNUMBER(K227:AA227)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J202=\"wstaw dane\",\"\",IF(OR(ISBLANK(F202)=TRUE,ISBLANK(G202)=TRUE),\"uzupełnij dane\",IF(OR((AND(F202=\"nie\",SUMPRODUCT(ISNUMBER(K228:AA228)*1)>0)),AND(F202=tak,G202=nie,SUMPRODUCT(ISNUMBER(K228:AA228)*1)>0)),\"usuń % dotacji\",IF(AND(F202=tak,G202=tak,SUMPRODUCT(ISNUMBER(K228:AA228)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J203=\"wstaw dane\",\"\",IF(OR(ISBLANK(F203)=TRUE,ISBLANK(G203)=TRUE),\"uzupełnij dane\",IF(OR((AND(F203=\"nie\",SUMPRODUCT(ISNUMBER(K229:AA229)*1)>0)),AND(F203=tak,G203=nie,SUMPRODUCT(ISNUMBER(K229:AA229)*1)>0)),\"usuń % dotacji\",IF(AND(F203=tak,G203=tak,SUMPRODUCT(ISNUMBER(K229:AA229)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J204=\"wstaw dane\",\"\",IF(OR(ISBLANK(F204)=TRUE,ISBLANK(G204)=TRUE),\"uzupełnij dane\",IF(OR((AND(F204=\"nie\",SUMPRODUCT(ISNUMBER(K230:AA230)*1)>0)),AND(F204=tak,G204=nie,SUMPRODUCT(ISNUMBER(K230:AA230)*1)>0)),\"usuń % dotacji\",IF(AND(F204=tak,G204=tak,SUMPRODUCT(ISNUMBER(K230:AA230)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J205=\"wstaw dane\",\"\",IF(OR(ISBLANK(F205)=TRUE,ISBLANK(G205)=TRUE),\"uzupełnij dane\",IF(OR((AND(F205=\"nie\",SUMPRODUCT(ISNUMBER(K231:AA231)*1)>0)),AND(F205=tak,G205=nie,SUMPRODUCT(ISNUMBER(K231:AA231)*1)>0)),\"usuń % dotacji\",IF(AND(F205=tak,G205=tak,SUMPRODUCT(ISNUMBER(K231:AA231)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J206=\"wstaw dane\",\"\",IF(OR(ISBLANK(F206)=TRUE,ISBLANK(G206)=TRUE),\"uzupełnij dane\",IF(OR((AND(F206=\"nie\",SUMPRODUCT(ISNUMBER(K232:AA232)*1)>0)),AND(F206=tak,G206=nie,SUMPRODUCT(ISNUMBER(K232:AA232)*1)>0)),\"usuń % dotacji\",IF(AND(F206=tak,G206=tak,SUMPRODUCT(ISNUMBER(K232:AA232)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J207=\"wstaw dane\",\"\",IF(OR(ISBLANK(F207)=TRUE,ISBLANK(G207)=TRUE),\"uzupełnij dane\",IF(OR((AND(F207=\"nie\",SUMPRODUCT(ISNUMBER(K233:AA233)*1)>0)),AND(F207=tak,G207=nie,SUMPRODUCT(ISNUMBER(K233:AA233)*1)>0)),\"usuń % dotacji\",IF(AND(F207=tak,G207=tak,SUMPRODUCT(ISNUMBER(K233:AA233)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J208=\"wstaw dane\",\"\",IF(OR(ISBLANK(F208)=TRUE,ISBLANK(G208)=TRUE),\"uzupełnij dane\",IF(OR((AND(F208=\"nie\",SUMPRODUCT(ISNUMBER(K234:AA234)*1)>0)),AND(F208=tak,G208=nie,SUMPRODUCT(ISNUMBER(K234:AA234)*1)>0)),\"usuń % dotacji\",IF(AND(F208=tak,G208=tak,SUMPRODUCT(ISNUMBER(K234:AA234)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J209=\"wstaw dane\",\"\",IF(OR(ISBLANK(F209)=TRUE,ISBLANK(G209)=TRUE),\"uzupełnij dane\",IF(OR((AND(F209=\"nie\",SUMPRODUCT(ISNUMBER(K235:AA235)*1)>0)),AND(F209=tak,G209=nie,SUMPRODUCT(ISNUMBER(K235:AA235)*1)>0)),\"usuń % dotacji\",IF(AND(F209=tak,G209=tak,SUMPRODUCT(ISNUMBER(K235:AA235)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J210=\"wstaw dane\",\"\",IF(OR(ISBLANK(F210)=TRUE,ISBLANK(G210)=TRUE),\"uzupełnij dane\",IF(OR((AND(F210=\"nie\",SUMPRODUCT(ISNUMBER(K236:AA236)*1)>0)),AND(F210=tak,G210=nie,SUMPRODUCT(ISNUMBER(K236:AA236)*1)>0)),\"usuń % dotacji\",IF(AND(F210=tak,G210=tak,SUMPRODUCT(ISNUMBER(K236:AA236)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J211=\"wstaw dane\",\"\",IF(OR(ISBLANK(F211)=TRUE,ISBLANK(G211)=TRUE),\"uzupełnij dane\",IF(OR((AND(F211=\"nie\",SUMPRODUCT(ISNUMBER(K237:AA237)*1)>0)),AND(F211=tak,G211=nie,SUMPRODUCT(ISNUMBER(K237:AA237)*1)>0)),\"usuń % dotacji\",IF(AND(F211=tak,G211=tak,SUMPRODUCT(ISNUMBER(K237:AA237)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J212=\"wstaw dane\",\"\",IF(OR(ISBLANK(F212)=TRUE,ISBLANK(G212)=TRUE),\"uzupełnij dane\",IF(OR((AND(F212=\"nie\",SUMPRODUCT(ISNUMBER(K238:AA238)*1)>0)),AND(F212=tak,G212=nie,SUMPRODUCT(ISNUMBER(K238:AA238)*1)>0)),\"usuń % dotacji\",IF(AND(F212=tak,G212=tak,SUMPRODUCT(ISNUMBER(K238:AA238)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J213=\"wstaw dane\",\"\",IF(OR(ISBLANK(F213)=TRUE,ISBLANK(G213)=TRUE),\"uzupełnij dane\",IF(OR((AND(F213=\"nie\",SUMPRODUCT(ISNUMBER(K239:AA239)*1)>0)),AND(F213=tak,G213=nie,SUMPRODUCT(ISNUMBER(K239:AA239)*1)>0)),\"usuń % dotacji\",IF(AND(F213=tak,G213=tak,SUMPRODUCT(ISNUMBER(K239:AA239)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J214=\"wstaw dane\",\"\",IF(OR(ISBLANK(F214)=TRUE,ISBLANK(G214)=TRUE),\"uzupełnij dane\",IF(OR((AND(F214=\"nie\",SUMPRODUCT(ISNUMBER(K240:AA240)*1)>0)),AND(F214=tak,G214=nie,SUMPRODUCT(ISNUMBER(K240:AA240)*1)>0)),\"usuń % dotacji\",IF(AND(F214=tak,G214=tak,SUMPRODUCT(ISNUMBER(K240:AA240)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J215=\"wstaw dane\",\"\",IF(OR(ISBLANK(F215)=TRUE,ISBLANK(G215)=TRUE),\"uzupełnij dane\",IF(OR((AND(F215=\"nie\",SUMPRODUCT(ISNUMBER(K241:AA241)*1)>0)),AND(F215=tak,G215=nie,SUMPRODUCT(ISNUMBER(K241:AA241)*1)>0)),\"usuń % dotacji\",IF(AND(F215=tak,G215=tak,SUMPRODUCT(ISNUMBER(K241:AA241)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J216=\"wstaw dane\",\"\",IF(OR(ISBLANK(F216)=TRUE,ISBLANK(G216)=TRUE),\"uzupełnij dane\",IF(OR((AND(F216=\"nie\",SUMPRODUCT(ISNUMBER(K242:AA242)*1)>0)),AND(F216=tak,G216=nie,SUMPRODUCT(ISNUMBER(K242:AA242)*1)>0)),\"usuń % dotacji\",IF(AND(F216=tak,G216=tak,SUMPRODUCT(ISNUMBER(K242:AA242)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[]
[null,"Wartość dofinansowania amortyzacji (w PLN)"]
[null,{"$f":"B223","v":""},"",null,null,null,null,null,null,{"$f":"J223","v":""},{"$f":"IF(ISBLANK(K223),0,K1137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X223),0,X1137)","v":0},{"$f":"IF(ISBLANK(Y223),0,Y1137)","v":0},{"$f":"IF(ISBLANK(Z223),0,Z1137)","v":0},0]
[null,"","",null,null,null,null,null,null,{"$f":"J224","v":""},{"$f":"IF(ISBLANK(K224),0,K1144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X224),0,X1144)","v":0},{"$f":"IF(ISBLANK(Y224),0,Y1144)","v":0},{"$f":"IF(ISBLANK(Z224),0,Z1144)","v":0},0]
[null,"","",null,null,null,null,null,null,{"$f":"J225","v":""},{"$f":"IF(ISBLANK(K225),0,K1151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X225),0,X1151)","v":0},{"$f":"IF(ISBLANK(Y225),0,Y1151)","v":0},{"$f":"IF(ISBLANK(Z225),0,Z1151)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K226),0,K1158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X226),0,X1158)","v":0},{"$f":"IF(ISBLANK(Y226),0,Y1158)","v":0},{"$f":"IF(ISBLANK(Z226),0,Z1158)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K227),0,K1165)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X227),0,X1165)","v":0},{"$f":"IF(ISBLANK(Y227),0,Y1165)","v":0},{"$f":"IF(ISBLANK(Z227),0,Z1165)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K228),0,K1172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X228),0,X1172)","v":0},{"$f":"IF(ISBLANK(Y228),0,Y1172)","v":0},{"$f":"IF(ISBLANK(Z228),0,Z1172)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K229),0,K1179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X229),0,X1179)","v":0},{"$f":"IF(ISBLANK(Y229),0,Y1179)","v":0},{"$f":"IF(ISBLANK(Z229),0,Z1179)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K230),0,K1186)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X230),0,X1186)","v":0},{"$f":"IF(ISBLANK(Y230),0,Y1186)","v":0},{"$f":"IF(ISBLANK(Z230),0,Z1186)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K231),0,K1193)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X231),0,X1193)","v":0},{"$f":"IF(ISBLANK(Y231),0,Y1193)","v":0},{"$f":"IF(ISBLANK(Z231),0,Z1193)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K232),0,K1200)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X232),0,X1200)","v":0},{"$f":"IF(ISBLANK(Y232),0,Y1200)","v":0},{"$f":"IF(ISBLANK(Z232),0,Z1200)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K233),0,K1207)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X233),0,X1207)","v":0},{"$f":"IF(ISBLANK(Y233),0,Y1207)","v":0},{"$f":"IF(ISBLANK(Z233),0,Z1207)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K234),0,K1214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X234),0,X1214)","v":0},{"$f":"IF(ISBLANK(Y234),0,Y1214)","v":0},{"$f":"IF(ISBLANK(Z234),0,Z1214)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K235),0,K1221)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X235),0,X1221)","v":0},{"$f":"IF(ISBLANK(Y235),0,Y1221)","v":0},{"$f":"IF(ISBLANK(Z235),0,Z1221)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K236),0,K1228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X236),0,X1228)","v":0},{"$f":"IF(ISBLANK(Y236),0,Y1228)","v":0},{"$f":"IF(ISBLANK(Z236),0,Z1228)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K237),0,K1235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X237),0,X1235)","v":0},{"$f":"IF(ISBLANK(Y237),0,Y1235)","v":0},{"$f":"IF(ISBLANK(Z237),0,Z1235)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K238),0,K1242)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X238),0,X1242)","v":0},{"$f":"IF(ISBLANK(Y238),0,Y1242)","v":0},{"$f":"IF(ISBLANK(Z238),0,Z1242)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K239),0,K1249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X239),0,X1249)","v":0},{"$f":"IF(ISBLANK(Y239),0,Y1249)","v":0},{"$f":"IF(ISBLANK(Z239),0,Z1249)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K240),0,K1256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X240),0,X1256)","v":0},{"$f":"IF(ISBLANK(Y240),0,Y1256)","v":0},{"$f":"IF(ISBLANK(Z240),0,Z1256)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K241),0,K1263)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X241),0,X1263)","v":0},{"$f":"IF(ISBLANK(Y241),0,Y1263)","v":0},{"$f":"IF(ISBLANK(Z241),0,Z1263)","v":0},0]
[null,"","",null,null,null,null,null,null,{"$f":"J242","v":""},{"$f":"IF(ISBLANK(K242),0,K1270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X242),0,X1270)","v":0},{"$f":"IF(ISBLANK(Y242),0,Y1270)","v":0},{"$f":"IF(ISBLANK(Z242),0,Z1270)","v":0},0]
[null,"Razem",null,null,null,null,null,null,null,null,{"$f":"SUM(K245:K264)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X245:X264)","v":0},{"$f":"SUM(Y245:Y264)","v":0},{"$f":"SUM(Z245:Z264)","v":0},0]
[]
[]
[null,"inne wartości niematerialne i prawne","Moduł","wartość netto","rok i miesiąc zakupu","Kwalifikowalne","Dofinansowanie amortyzacji","dofinansowanie %","dofinansowanie PLN","kontrolka",{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F269=\"tak\",G269=\"tak\"),SUM(K307:AA307),IF(AND(F269=\"tak\",G269=\"nie\",ISNUMBER(H269)),'Rozliczenie dotacji'!F92,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B269:G269)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B269:G269)*1)>0,SUMPRODUCT(ISBLANK(B269:G269)*1)<6),\"uzupełnij dane\",IF(OR(AND(F269=nie,ISNUMBER(H269)=TRUE),AND(F269=tak,G269=tak,ISNUMBER(H269)=TRUE)),\"usuń % dotacji\",IF(AND(F269=nie,G269=tak),\"popraw dane\",IF(AND(F269=tak,G269=nie,ISBLANK(H269)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},{"$f":"ROUND(IF(AND(YEAR($E269)=LataProjekcji,$D269>0,$J269=\"ok\"),$D269,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F270=\"tak\",G270=\"tak\"),SUM(K308:AA308),IF(AND(F270=\"tak\",G270=\"nie\",ISNUMBER(H270)),'Rozliczenie dotacji'!F93,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B270:G270)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B270:G270)*1)>0,SUMPRODUCT(ISBLANK(B270:G270)*1)<6),\"uzupełnij dane\",IF(OR(AND(F270=nie,ISNUMBER(H270)=TRUE),AND(F270=tak,G270=tak,ISNUMBER(H270)=TRUE)),\"usuń % dotacji\",IF(AND(F270=nie,G270=tak),\"popraw dane\",IF(AND(F270=tak,G270=nie,ISBLANK(H270)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F271=\"tak\",G271=\"tak\"),SUM(K309:AA309),IF(AND(F271=\"tak\",G271=\"nie\",ISNUMBER(H271)),'Rozliczenie dotacji'!F94,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B271:G271)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B271:G271)*1)>0,SUMPRODUCT(ISBLANK(B271:G271)*1)<6),\"uzupełnij dane\",IF(OR(AND(F271=nie,ISNUMBER(H271)=TRUE),AND(F271=tak,G271=tak,ISNUMBER(H271)=TRUE)),\"usuń % dotacji\",IF(AND(F271=nie,G271=tak),\"popraw dane\",IF(AND(F271=tak,G271=nie,ISBLANK(H271)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F272=\"tak\",G272=\"tak\"),SUM(K310:AA310),IF(AND(F272=\"tak\",G272=\"nie\",ISNUMBER(H272)),'Rozliczenie dotacji'!F95,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B272:G272)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B272:G272)*1)>0,SUMPRODUCT(ISBLANK(B272:G272)*1)<6),\"uzupełnij dane\",IF(OR(AND(F272=nie,ISNUMBER(H272)=TRUE),AND(F272=tak,G272=tak,ISNUMBER(H272)=TRUE)),\"usuń % dotacji\",IF(AND(F272=nie,G272=tak),\"popraw dane\",IF(AND(F272=tak,G272=nie,ISBLANK(H272)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F273=\"tak\",G273=\"tak\"),SUM(K311:AA311),IF(AND(F273=\"tak\",G273=\"nie\",ISNUMBER(H273)),'Rozliczenie dotacji'!F96,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B273:G273)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B273:G273)*1)>0,SUMPRODUCT(ISBLANK(B273:G273)*1)<6),\"uzupełnij dane\",IF(OR(AND(F273=nie,ISNUMBER(H273)=TRUE),AND(F273=tak,G273=tak,ISNUMBER(H273)=TRUE)),\"usuń % dotacji\",IF(AND(F273=nie,G273=tak),\"popraw dane\",IF(AND(F273=tak,G273=nie,ISBLANK(H273)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F274=\"tak\",G274=\"tak\"),SUM(K312:AA312),IF(AND(F274=\"tak\",G274=\"nie\",ISNUMBER(H274)),'Rozliczenie dotacji'!F97,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B274:G274)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B274:G274)*1)>0,SUMPRODUCT(ISBLANK(B274:G274)*1)<6),\"uzupełnij dane\",IF(OR(AND(F274=nie,ISNUMBER(H274)=TRUE),AND(F274=tak,G274=tak,ISNUMBER(H274)=TRUE)),\"usuń % dotacji\",IF(AND(F274=nie,G274=tak),\"popraw dane\",IF(AND(F274=tak,G274=nie,ISBLANK(H274)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F275=\"tak\",G275=\"tak\"),SUM(K313:AA313),IF(AND(F275=\"tak\",G275=\"nie\",ISNUMBER(H275)),'Rozliczenie dotacji'!F98,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B275:G275)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B275:G275)*1)>0,SUMPRODUCT(ISBLANK(B275:G275)*1)<6),\"uzupełnij dane\",IF(OR(AND(F275=nie,ISNUMBER(H275)=TRUE),AND(F275=tak,G275=tak,ISNUMBER(H275)=TRUE)),\"usuń % dotacji\",IF(AND(F275=nie,G275=tak),\"popraw dane\",IF(AND(F275=tak,G275=nie,ISBLANK(H275)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F276=\"tak\",G276=\"tak\"),SUM(K314:AA314),IF(AND(F276=\"tak\",G276=\"nie\",ISNUMBER(H276)),'Rozliczenie dotacji'!F99,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B276:G276)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B276:G276)*1)>0,SUMPRODUCT(ISBLANK(B276:G276)*1)<6),\"uzupełnij dane\",IF(OR(AND(F276=nie,ISNUMBER(H276)=TRUE),AND(F276=tak,G276=tak,ISNUMBER(H276)=TRUE)),\"usuń % dotacji\",IF(AND(F276=nie,G276=tak),\"popraw dane\",IF(AND(F276=tak,G276=nie,ISBLANK(H276)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(AND(YEAR($E276)=LataProjekcji,$D276>0,$J276=\"ok\"),$D276,0),0)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F277=\"tak\",G277=\"tak\"),SUM(K315:AA315),IF(AND(F277=\"tak\",G277=\"nie\",ISNUMBER(H277)),'Rozliczenie dotacji'!F100,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B277:G277)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B277:G277)*1)>0,SUMPRODUCT(ISBLANK(B277:G277)*1)<6),\"uzupełnij dane\",IF(OR(AND(F277=nie,ISNUMBER(H277)=TRUE),AND(F277=tak,G277=tak,ISNUMBER(H277)=TRUE)),\"usuń % dotacji\",IF(AND(F277=nie,G277=tak),\"popraw dane\",IF(AND(F277=tak,G277=nie,ISBLANK(H277)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F278=\"tak\",G278=\"tak\"),SUM(K316:AA316),IF(AND(F278=\"tak\",G278=\"nie\",ISNUMBER(H278)),'Rozliczenie dotacji'!F101,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B278:G278)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B278:G278)*1)>0,SUMPRODUCT(ISBLANK(B278:G278)*1)<6),\"uzupełnij dane\",IF(OR(AND(F278=nie,ISNUMBER(H278)=TRUE),AND(F278=tak,G278=tak,ISNUMBER(H278)=TRUE)),\"usuń % dotacji\",IF(AND(F278=nie,G278=tak),\"popraw dane\",IF(AND(F278=tak,G278=nie,ISBLANK(H278)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F279=\"tak\",G279=\"tak\"),SUM(K317:AA317),IF(AND(F279=\"tak\",G279=\"nie\",ISNUMBER(H279)),'Rozliczenie dotacji'!F102,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B279:G279)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B279:G279)*1)>0,SUMPRODUCT(ISBLANK(B279:G279)*1)<6),\"uzupełnij dane\",IF(OR(AND(F279=nie,ISNUMBER(H279)=TRUE),AND(F279=tak,G279=tak,ISNUMBER(H279)=TRUE)),\"usuń % dotacji\",IF(AND(F279=nie,G279=tak),\"popraw dane\",IF(AND(F279=tak,G279=nie,ISBLANK(H279)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F280=\"tak\",G280=\"tak\"),SUM(K318:AA318),IF(AND(F280=\"tak\",G280=\"nie\",ISNUMBER(H280)),'Rozliczenie dotacji'!F103,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B280:G280)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B280:G280)*1)>0,SUMPRODUCT(ISBLANK(B280:G280)*1)<6),\"uzupełnij dane\",IF(OR(AND(F280=nie,ISNUMBER(H280)=TRUE),AND(F280=tak,G280=tak,ISNUMBER(H280)=TRUE)),\"usuń % dotacji\",IF(AND(F280=nie,G280=tak),\"popraw dane\",IF(AND(F280=tak,G280=nie,ISBLANK(H280)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F281=\"tak\",G281=\"tak\"),SUM(K319:AA319),IF(AND(F281=\"tak\",G281=\"nie\",ISNUMBER(H281)),'Rozliczenie dotacji'!F104,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B281:G281)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B281:G281)*1)>0,SUMPRODUCT(ISBLANK(B281:G281)*1)<6),\"uzupełnij dane\",IF(OR(AND(F281=nie,ISNUMBER(H281)=TRUE),AND(F281=tak,G281=tak,ISNUMBER(H281)=TRUE)),\"usuń % dotacji\",IF(AND(F281=nie,G281=tak),\"popraw dane\",IF(AND(F281=tak,G281=nie,ISBLANK(H281)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F282=\"tak\",G282=\"tak\"),SUM(K320:AA320),IF(AND(F282=\"tak\",G282=\"nie\",ISNUMBER(H282)),'Rozliczenie dotacji'!F105,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B282:G282)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B282:G282)*1)>0,SUMPRODUCT(ISBLANK(B282:G282)*1)<6),\"uzupełnij dane\",IF(OR(AND(F282=nie,ISNUMBER(H282)=TRUE),AND(F282=tak,G282=tak,ISNUMBER(H282)=TRUE)),\"usuń % dotacji\",IF(AND(F282=nie,G282=tak),\"popraw dane\",IF(AND(F282=tak,G282=nie,ISBLANK(H282)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F283=\"tak\",G283=\"tak\"),SUM(K321:AA321),IF(AND(F283=\"tak\",G283=\"nie\",ISNUMBER(H283)),'Rozliczenie dotacji'!F106,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B283:G283)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B283:G283)*1)>0,SUMPRODUCT(ISBLANK(B283:G283)*1)<6),\"uzupełnij dane\",IF(OR(AND(F283=nie,ISNUMBER(H283)=TRUE),AND(F283=tak,G283=tak,ISNUMBER(H283)=TRUE)),\"usuń % dotacji\",IF(AND(F283=nie,G283=tak),\"popraw dane\",IF(AND(F283=tak,G283=nie,ISBLANK(H283)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Razem",null,{"$f":"SUM(D269:D283)","v":0},null,null,null,null,{"$f":"SUM(I269:I283)","v":0},null,{"$f":"SUM(K269:K283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X269:X283)","v":0},{"$f":"SUM(Y269:Y283)","v":0},{"$f":"SUM(Z269:Z283)","v":0},0]
[null,"     - amortyzacja",null,null,null,null,null,null,null,null,{"$f":"K1280+K1287+K1294+K1301+K1378+K1308+K1315+K1322+K1329+K1336+K1343+K1350+K1357+K1364+K1371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X1280+X1287+X1294+X1301+X1378+X1308+X1315+X1322+X1329+X1336+X1343+X1350+X1357+X1364+X1371","v":0},0,{"$f":"Z1280+Z1287+Z1294+Z1301+Z1378+Z1308+Z1315+Z1322+Z1329+Z1336+Z1343+Z1350+Z1357+Z1364+Z1371","v":0},0]
[null,"     - umorzenie",null,null,null,null,null,null,null,null,{"$f":"K1281+K1288+K1295+K1302+K1379+K1309+K1316+K1323+K1330+K1337+K1344+K1351+K1358+K1365+K1372","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z1281+Z1288+Z1295+Z1302+Z1379+Z1309+Z1316+Z1323+Z1330+Z1337+Z1344+Z1351+Z1358+Z1365+Z1372","v":0},0]
[null,"     - wartość księgowa netto",null,null,null,null,null,null,null,null,{"$f":"K1282+K1289+K1296+K1303+K1380+K1310+K1317+K1324+K1331+K1338+K1345+K1352+K1359+K1366+K1373","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z1282+Z1289+Z1296+Z1303+Z1380+Z1310+Z1317+Z1324+Z1331+Z1338+Z1345+Z1352+Z1359+Z1366+Z1373","v":0},0]
[]
[null,"Poziom dofinansowania amortyzacji (w %), tabelę należy wypełnić w przypadku wnioskowania o dotację do amortyzacji, tj. w przypadku gdy amortyzacja jest kosztem kwalifikowalnym"]
[null,{"$f":"IF(ISBLANK(B269),\"\",B269)","v":""},"",null,null,null,null,null,null,{"$f":"IF(J269=\"wstaw dane\",\"\",IF(OR(ISBLANK(F269)=TRUE,ISBLANK(G269)=TRUE),\"uzupełnij dane\",IF(OR((AND(F269=\"nie\",SUMPRODUCT(ISNUMBER(K290:AA290)*1)>0)),AND(F269=tak,G269=nie,SUMPRODUCT(ISNUMBER(K290:AA290)*1)>0)),\"usuń % dotacji\",IF(AND(F269=tak,G269=tak,SUMPRODUCT(ISNUMBER(K290:AA290)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J270=\"wstaw dane\",\"\",IF(OR(ISBLANK(F270)=TRUE,ISBLANK(G270)=TRUE),\"uzupełnij dane\",IF(OR((AND(F270=\"nie\",SUMPRODUCT(ISNUMBER(K291:AA291)*1)>0)),AND(F270=tak,G270=nie,SUMPRODUCT(ISNUMBER(K291:AA291)*1)>0)),\"usuń % dotacji\",IF(AND(F270=tak,G270=tak,SUMPRODUCT(ISNUMBER(K291:AA291)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J271=\"wstaw dane\",\"\",IF(OR(ISBLANK(F271)=TRUE,ISBLANK(G271)=TRUE),\"uzupełnij dane\",IF(OR((AND(F271=\"nie\",SUMPRODUCT(ISNUMBER(K292:AA292)*1)>0)),AND(F271=tak,G271=nie,SUMPRODUCT(ISNUMBER(K292:AA292)*1)>0)),\"usuń % dotacji\",IF(AND(F271=tak,G271=tak,SUMPRODUCT(ISNUMBER(K292:AA292)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J272=\"wstaw dane\",\"\",IF(OR(ISBLANK(F272)=TRUE,ISBLANK(G272)=TRUE),\"uzupełnij dane\",IF(OR((AND(F272=\"nie\",SUMPRODUCT(ISNUMBER(K293:AA293)*1)>0)),AND(F272=tak,G272=nie,SUMPRODUCT(ISNUMBER(K293:AA293)*1)>0)),\"usuń % dotacji\",IF(AND(F272=tak,G272=tak,SUMPRODUCT(ISNUMBER(K293:AA293)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J273=\"wstaw dane\",\"\",IF(OR(ISBLANK(F273)=TRUE,ISBLANK(G273)=TRUE),\"uzupełnij dane\",IF(OR((AND(F273=\"nie\",SUMPRODUCT(ISNUMBER(K294:AA294)*1)>0)),AND(F273=tak,G273=nie,SUMPRODUCT(ISNUMBER(K294:AA294)*1)>0)),\"usuń % dotacji\",IF(AND(F273=tak,G273=tak,SUMPRODUCT(ISNUMBER(K294:AA294)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J274=\"wstaw dane\",\"\",IF(OR(ISBLANK(F274)=TRUE,ISBLANK(G274)=TRUE),\"uzupełnij dane\",IF(OR((AND(F274=\"nie\",SUMPRODUCT(ISNUMBER(K295:AA295)*1)>0)),AND(F274=tak,G274=nie,SUMPRODUCT(ISNUMBER(K295:AA295)*1)>0)),\"usuń % dotacji\",IF(AND(F274=tak,G274=tak,SUMPRODUCT(ISNUMBER(K295:AA295)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J275=\"wstaw dane\",\"\",IF(OR(ISBLANK(F275)=TRUE,ISBLANK(G275)=TRUE),\"uzupełnij dane\",IF(OR((AND(F275=\"nie\",SUMPRODUCT(ISNUMBER(K296:AA296)*1)>0)),AND(F275=tak,G275=nie,SUMPRODUCT(ISNUMBER(K296:AA296)*1)>0)),\"usuń % dotacji\",IF(AND(F275=tak,G275=tak,SUMPRODUCT(ISNUMBER(K296:AA296)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J276=\"wstaw dane\",\"\",IF(OR(ISBLANK(F276)=TRUE,ISBLANK(G276)=TRUE),\"uzupełnij dane\",IF(OR((AND(F276=\"nie\",SUMPRODUCT(ISNUMBER(K297:AA297)*1)>0)),AND(F276=tak,G276=nie,SUMPRODUCT(ISNUMBER(K297:AA297)*1)>0)),\"usuń % dotacji\",IF(AND(F276=tak,G276=tak,SUMPRODUCT(ISNUMBER(K297:AA297)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J277=\"wstaw dane\",\"\",IF(OR(ISBLANK(F277)=TRUE,ISBLANK(G277)=TRUE),\"uzupełnij dane\",IF(OR((AND(F277=\"nie\",SUMPRODUCT(ISNUMBER(K298:AA298)*1)>0)),AND(F277=tak,G277=nie,SUMPRODUCT(ISNUMBER(K298:AA298)*1)>0)),\"usuń % dotacji\",IF(AND(F277=tak,G277=tak,SUMPRODUCT(ISNUMBER(K298:AA298)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J278=\"wstaw dane\",\"\",IF(OR(ISBLANK(F278)=TRUE,ISBLANK(G278)=TRUE),\"uzupełnij dane\",IF(OR((AND(F278=\"nie\",SUMPRODUCT(ISNUMBER(K299:AA299)*1)>0)),AND(F278=tak,G278=nie,SUMPRODUCT(ISNUMBER(K299:AA299)*1)>0)),\"usuń % dotacji\",IF(AND(F278=tak,G278=tak,SUMPRODUCT(ISNUMBER(K299:AA299)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J279=\"wstaw dane\",\"\",IF(OR(ISBLANK(F279)=TRUE,ISBLANK(G279)=TRUE),\"uzupełnij dane\",IF(OR((AND(F279=\"nie\",SUMPRODUCT(ISNUMBER(K300:AA300)*1)>0)),AND(F279=tak,G279=nie,SUMPRODUCT(ISNUMBER(K300:AA300)*1)>0)),\"usuń % dotacji\",IF(AND(F279=tak,G279=tak,SUMPRODUCT(ISNUMBER(K300:AA300)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J280=\"wstaw dane\",\"\",IF(OR(ISBLANK(F280)=TRUE,ISBLANK(G280)=TRUE),\"uzupełnij dane\",IF(OR((AND(F280=\"nie\",SUMPRODUCT(ISNUMBER(K301:AA301)*1)>0)),AND(F280=tak,G280=nie,SUMPRODUCT(ISNUMBER(K301:AA301)*1)>0)),\"usuń % dotacji\",IF(AND(F280=tak,G280=tak,SUMPRODUCT(ISNUMBER(K301:AA301)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J281=\"wstaw dane\",\"\",IF(OR(ISBLANK(F281)=TRUE,ISBLANK(G281)=TRUE),\"uzupełnij dane\",IF(OR((AND(F281=\"nie\",SUMPRODUCT(ISNUMBER(K302:AA302)*1)>0)),AND(F281=tak,G281=nie,SUMPRODUCT(ISNUMBER(K302:AA302)*1)>0)),\"usuń % dotacji\",IF(AND(F281=tak,G281=tak,SUMPRODUCT(ISNUMBER(K302:AA302)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J282=\"wstaw dane\",\"\",IF(OR(ISBLANK(F282)=TRUE,ISBLANK(G282)=TRUE),\"uzupełnij dane\",IF(OR((AND(F282=\"nie\",SUMPRODUCT(ISNUMBER(K303:AA303)*1)>0)),AND(F282=tak,G282=nie,SUMPRODUCT(ISNUMBER(K303:AA303)*1)>0)),\"usuń % dotacji\",IF(AND(F282=tak,G282=tak,SUMPRODUCT(ISNUMBER(K303:AA303)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J283=\"wstaw dane\",\"\",IF(OR(ISBLANK(F283)=TRUE,ISBLANK(G283)=TRUE),\"uzupełnij dane\",IF(OR((AND(F283=\"nie\",SUMPRODUCT(ISNUMBER(K304:AA304)*1)>0)),AND(F283=tak,G283=nie,SUMPRODUCT(ISNUMBER(K304:AA304)*1)>0)),\"usuń % dotacji\",IF(AND(F283=tak,G283=tak,SUMPRODUCT(ISNUMBER(K304:AA304)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[]
[null,"Wartość dofinansowania amortyzacji (w PLN)"]
[null,{"$f":"B290","v":""},"",null,null,null,null,null,null,{"$f":"J290","v":""},{"$f":"IF(ISBLANK(K290),0,K1283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X290),0,X1283)","v":0},{"$f":"IF(ISBLANK(Y290),0,Y1283)","v":0},{"$f":"IF(ISBLANK(Z290),0,Z1283)","v":0},0]
[null,"","",null,null,null,null,null,null,{"$f":"J291","v":""},{"$f":"IF(ISBLANK(K291),0,K1290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X291),0,X1290)","v":0},{"$f":"IF(ISBLANK(Y291),0,Y1290)","v":0},{"$f":"IF(ISBLANK(Z291),0,Z1290)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K292),0,K1297)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X292),0,X1297)","v":0},{"$f":"IF(ISBLANK(Y292),0,Y1297)","v":0},{"$f":"IF(ISBLANK(Z292),0,Z1297)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K293),0,K1304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X293),0,X1304)","v":0},{"$f":"IF(ISBLANK(Y293),0,Y1304)","v":0},{"$f":"IF(ISBLANK(Z293),0,Z1304)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K294),0,K1311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X294),0,X1311)","v":0},{"$f":"IF(ISBLANK(Y294),0,Y1311)","v":0},{"$f":"IF(ISBLANK(Z294),0,Z1311)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K295),0,K1318)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X295),0,X1318)","v":0},{"$f":"IF(ISBLANK(Y295),0,Y1318)","v":0},{"$f":"IF(ISBLANK(Z295),0,Z1318)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K296),0,K1325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X296),0,X1325)","v":0},{"$f":"IF(ISBLANK(Y296),0,Y1325)","v":0},{"$f":"IF(ISBLANK(Z296),0,Z1325)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K297),0,K1332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X297),0,X1332)","v":0},{"$f":"IF(ISBLANK(Y297),0,Y1332)","v":0},{"$f":"IF(ISBLANK(Z297),0,Z1332)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K298),0,K1339)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X298),0,X1339)","v":0},{"$f":"IF(ISBLANK(Y298),0,Y1339)","v":0},{"$f":"IF(ISBLANK(Z298),0,Z1339)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K299),0,K1346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X299),0,X1346)","v":0},{"$f":"IF(ISBLANK(Y299),0,Y1346)","v":0},{"$f":"IF(ISBLANK(Z299),0,Z1346)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K300),0,K1353)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X300),0,X1353)","v":0},{"$f":"IF(ISBLANK(Y300),0,Y1353)","v":0},{"$f":"IF(ISBLANK(Z300),0,Z1353)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K301),0,K1360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X301),0,X1360)","v":0},{"$f":"IF(ISBLANK(Y301),0,Y1360)","v":0},{"$f":"IF(ISBLANK(Z301),0,Z1360)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K302),0,K1367)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X302),0,X1367)","v":0},{"$f":"IF(ISBLANK(Y302),0,Y1367)","v":0},{"$f":"IF(ISBLANK(Z302),0,Z1367)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K303),0,K1374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X303),0,X1374)","v":0},{"$f":"IF(ISBLANK(Y303),0,Y1374)","v":0},{"$f":"IF(ISBLANK(Z303),0,Z1374)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K304),0,K1381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X304),0,X1381)","v":0},{"$f":"IF(ISBLANK(Y304),0,Y1381)","v":0},{"$f":"IF(ISBLANK(Z304),0,Z1381)","v":0},0]
[null,"Razem",null,null,null,null,null,null,null,null,{"$f":"SUM(K307:K321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X307:X321)","v":0},{"$f":"SUM(Y307:Y321)","v":0},{"$f":"SUM(Z307:Z321)","v":0},0]
[]
[]
[null,"grunty","Moduł","wartość netto","rok i miesiąc zakupu","Kwalifikowalne","Dofinansowanie amortyzacji","dofinansowanie %","dofinansowanie PLN","kontrolka",{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F326=\"tak\",G326=\"tak\"),SUM(K344:AA344),IF(AND(F326=\"tak\",G326=\"nie\",ISNUMBER(H326)),'Rozliczenie dotacji'!F115,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B326:G326)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B326:G326)*1)>0,SUMPRODUCT(ISBLANK(B326:G326)*1)<6),\"uzupełnij dane\",IF(OR(AND(F326=nie,ISNUMBER(H326)=TRUE),AND(F326=tak,G326=tak,ISNUMBER(H326)=TRUE)),\"usuń % dotacji\",IF(AND(F326=nie,G326=tak),\"popraw dane\",IF(AND(F326=tak,G326=nie,ISBLANK(H326)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},{"$f":"ROUND(IF(AND(YEAR($E326)=LataProjekcji,$D326>0,$J326=\"ok\"),$D326,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F327=\"tak\",G327=\"tak\"),SUM(K345:AA345),IF(AND(F327=\"tak\",G327=\"nie\",ISNUMBER(H327)),'Rozliczenie dotacji'!F116,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B327:G327)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B327:G327)*1)>0,SUMPRODUCT(ISBLANK(B327:G327)*1)<6),\"uzupełnij dane\",IF(OR(AND(F327=nie,ISNUMBER(H327)=TRUE),AND(F327=tak,G327=tak,ISNUMBER(H327)=TRUE)),\"usuń % dotacji\",IF(AND(F327=nie,G327=tak),\"popraw dane\",IF(AND(F327=tak,G327=nie,ISBLANK(H327)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F328=\"tak\",G328=\"tak\"),SUM(K346:AA346),IF(AND(F328=\"tak\",G328=\"nie\",ISNUMBER(H328)),'Rozliczenie dotacji'!F117,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B328:G328)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B328:G328)*1)>0,SUMPRODUCT(ISBLANK(B328:G328)*1)<6),\"uzupełnij dane\",IF(OR(AND(F328=nie,ISNUMBER(H328)=TRUE),AND(F328=tak,G328=tak,ISNUMBER(H328)=TRUE)),\"usuń % dotacji\",IF(AND(F328=nie,G328=tak),\"popraw dane\",IF(AND(F328=tak,G328=nie,ISBLANK(H328)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F329=\"tak\",G329=\"tak\"),SUM(K347:AA347),IF(AND(F329=\"tak\",G329=\"nie\",ISNUMBER(H329)),'Rozliczenie dotacji'!F118,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B329:G329)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B329:G329)*1)>0,SUMPRODUCT(ISBLANK(B329:G329)*1)<6),\"uzupełnij dane\",IF(OR(AND(F329=nie,ISNUMBER(H329)=TRUE),AND(F329=tak,G329=tak,ISNUMBER(H329)=TRUE)),\"usuń % dotacji\",IF(AND(F329=nie,G329=tak),\"popraw dane\",IF(AND(F329=tak,G329=nie,ISBLANK(H329)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F330=\"tak\",G330=\"tak\"),SUM(K348:AA348),IF(AND(F330=\"tak\",G330=\"nie\",ISNUMBER(H330)),'Rozliczenie dotacji'!F119,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B330:G330)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B330:G330)*1)>0,SUMPRODUCT(ISBLANK(B330:G330)*1)<6),\"uzupełnij dane\",IF(OR(AND(F330=nie,ISNUMBER(H330)=TRUE),AND(F330=tak,G330=tak,ISNUMBER(H330)=TRUE)),\"usuń % dotacji\",IF(AND(F330=nie,G330=tak),\"popraw dane\",IF(AND(F330=tak,G330=nie,ISBLANK(H330)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Razem",null,{"$f":"SUM(D326:D330)","v":0},null,null,null,null,{"$f":"SUM(I326:I330)","v":0},null,{"$f":"SUM(K326:K330)","v":0},{"$f":"SUM(L326:L330)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X326:X330)","v":0},{"$f":"SUM(Y326:Y330)","v":0},{"$f":"SUM(Z326:Z330)","v":0},0]
[null,"     - amortyzacja",null,null,null,null,null,null,null,null,{"$f":"K1391+K1398+K1405+K1412+K1419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X1391+X1398+X1405+X1412+X1419","v":0},0,{"$f":"Z1391+Z1398+Z1405+Z1412+Z1419","v":0},0]
[null,"     - umorzenie",null,null,null,null,null,null,null,null,{"$f":"K1392+K1399+K1406+K1413+K1420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z1392+Z1399+Z1406+Z1413+Z1420","v":0},0]
[null,"     - wartość księgowa netto",null,null,null,null,null,null,null,null,{"$f":"K1393+K1400+K1407+K1414+K1421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z1393+Z1400+Z1407+Z1414+Z1421","v":0},0]
[]
[null,"Poziom dofinansowania amortyzacji (w %), tabelę należy wypełnić w przypadku wnioskowania o dotację do amortyzacji, tj. w przypadku gdy amortyzacja jest kosztem kwalifikowalnym"]
[null,{"$f":"IF(ISBLANK(B326),\"\",B326)","v":""},"",null,null,null,null,null,null,{"$f":"IF(J326=\"wstaw dane\",\"\",IF(OR(ISBLANK(F326)=TRUE,ISBLANK(G326)=TRUE),\"uzupełnij dane\",IF(OR((AND(F326=\"nie\",SUMPRODUCT(ISNUMBER(K337:AA337)*1)>0)),AND(F326=tak,G326=nie,SUMPRODUCT(ISNUMBER(K337:AA337)*1)>0)),\"usuń % dotacji\",IF(AND(F326=tak,G326=tak,SUMPRODUCT(ISNUMBER(K337:AA337)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J327=\"wstaw dane\",\"\",IF(OR(ISBLANK(F327)=TRUE,ISBLANK(G327)=TRUE),\"uzupełnij dane\",IF(OR((AND(F327=\"nie\",SUMPRODUCT(ISNUMBER(K338:AA338)*1)>0)),AND(F327=tak,G327=nie,SUMPRODUCT(ISNUMBER(K338:AA338)*1)>0)),\"usuń % dotacji\",IF(AND(F327=tak,G327=tak,SUMPRODUCT(ISNUMBER(K338:AA338)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J328=\"wstaw dane\",\"\",IF(OR(ISBLANK(F328)=TRUE,ISBLANK(G328)=TRUE),\"uzupełnij dane\",IF(OR((AND(F328=\"nie\",SUMPRODUCT(ISNUMBER(K339:AA339)*1)>0)),AND(F328=tak,G328=nie,SUMPRODUCT(ISNUMBER(K339:AA339)*1)>0)),\"usuń % dotacji\",IF(AND(F328=tak,G328=tak,SUMPRODUCT(ISNUMBER(K339:AA339)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J329=\"wstaw dane\",\"\",IF(OR(ISBLANK(F329)=TRUE,ISBLANK(G329)=TRUE),\"uzupełnij dane\",IF(OR((AND(F329=\"nie\",SUMPRODUCT(ISNUMBER(K340:AA340)*1)>0)),AND(F329=tak,G329=nie,SUMPRODUCT(ISNUMBER(K340:AA340)*1)>0)),\"usuń % dotacji\",IF(AND(F329=tak,G329=tak,SUMPRODUCT(ISNUMBER(K340:AA340)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J330=\"wstaw dane\",\"\",IF(OR(ISBLANK(F330)=TRUE,ISBLANK(G330)=TRUE),\"uzupełnij dane\",IF(OR((AND(F330=\"nie\",SUMPRODUCT(ISNUMBER(K341:AA341)*1)>0)),AND(F330=tak,G330=nie,SUMPRODUCT(ISNUMBER(K341:AA341)*1)>0)),\"usuń % dotacji\",IF(AND(F330=tak,G330=tak,SUMPRODUCT(ISNUMBER(K341:AA341)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[]
[null,"Wartość dofinansowania amortyzacji (w PLN)"]
[null,{"$f":"IF(ISBLANK(B337),\"\",B337)","v":""},"",null,null,null,null,null,null,{"$f":"J337","v":""},{"$f":"IF(ISBLANK(K337),0,K1394)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X337),0,X1394)","v":0},{"$f":"IF(ISBLANK(Y337),0,Y1394)","v":0},{"$f":"IF(ISBLANK(Z337),0,Z1394)","v":0},0]
[null,"","",null,null,null,null,null,null,{"$f":"J338","v":""},{"$f":"IF(ISBLANK(K338),0,K1401)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X338),0,X1401)","v":0},{"$f":"IF(ISBLANK(Y338),0,Y1401)","v":0},{"$f":"IF(ISBLANK(Z338),0,Z1401)","v":0},0]
[null,"","",null,null,null,null,null,null,{"$f":"J339","v":""},{"$f":"IF(ISBLANK(K339),0,K1408)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X339),0,X1408)","v":0},{"$f":"IF(ISBLANK(Y339),0,Y1408)","v":0},{"$f":"IF(ISBLANK(Z339),0,Z1408)","v":0},0]
[null,"","",null,null,null,null,null,null,{"$f":"J340","v":""},{"$f":"IF(ISBLANK(K340),0,K1415)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X340),0,X1415)","v":0},{"$f":"IF(ISBLANK(Y340),0,Y1415)","v":0},{"$f":"IF(ISBLANK(Z340),0,Z1415)","v":0},0]
[null,"","",null,null,null,null,null,null,{"$f":"J341","v":""},{"$f":"IF(ISBLANK(K341),0,K1422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X341),0,X1422)","v":0},{"$f":"IF(ISBLANK(Y341),0,Y1422)","v":0},{"$f":"IF(ISBLANK(Z341),0,Z1422)","v":0},0]
[null,"Razem",null,null,null,null,null,null,null,null,{"$f":"SUM(K344:K348)","v":0},{"$f":"SUM(L344:L348)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X344:X348)","v":0},{"$f":"SUM(Y344:Y348)","v":0},{"$f":"SUM(Z344:Z348)","v":0},0]
[]
[]
[null,"budynki i budowle ","Moduł","wartość netto","rok i miesiąc zakupu","Kwalifikowalne","Dofinansowanie amortyzacji","dofinansowanie %","dofinansowanie PLN","kontrolka",{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F353=\"tak\",G353=\"tak\"),SUM(K391:AA391),IF(AND(F353=\"tak\",G353=\"nie\",ISNUMBER(H353)),'Rozliczenie dotacji'!F128,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B353:G353)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B353:G353)*1)>0,SUMPRODUCT(ISBLANK(B353:G353)*1)<6),\"uzupełnij dane\",IF(OR(AND(F353=nie,ISNUMBER(H353)=TRUE),AND(F353=tak,G353=tak,ISNUMBER(H353)=TRUE)),\"usuń % dotacji\",IF(AND(F353=nie,G353=tak),\"popraw dane\",IF(AND(F353=tak,G353=nie,ISBLANK(H353)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},{"$f":"ROUND(IF(AND(YEAR($E353)=LataProjekcji,$D353>0,$J353=\"ok\"),$D353,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F354=\"tak\",G354=\"tak\"),SUM(K392:AA392),IF(AND(F354=\"tak\",G354=\"nie\",ISNUMBER(H354)),'Rozliczenie dotacji'!F129,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B354:G354)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B354:G354)*1)>0,SUMPRODUCT(ISBLANK(B354:G354)*1)<6),\"uzupełnij dane\",IF(OR(AND(F354=nie,ISNUMBER(H354)=TRUE),AND(F354=tak,G354=tak,ISNUMBER(H354)=TRUE)),\"usuń % dotacji\",IF(AND(F354=nie,G354=tak),\"popraw dane\",IF(AND(F354=tak,G354=nie,ISBLANK(H354)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F355=\"tak\",G355=\"tak\"),SUM(K393:AA393),IF(AND(F355=\"tak\",G355=\"nie\",ISNUMBER(H355)),'Rozliczenie dotacji'!F130,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B355:G355)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B355:G355)*1)>0,SUMPRODUCT(ISBLANK(B355:G355)*1)<6),\"uzupełnij dane\",IF(OR(AND(F355=nie,ISNUMBER(H355)=TRUE),AND(F355=tak,G355=tak,ISNUMBER(H355)=TRUE)),\"usuń % dotacji\",IF(AND(F355=nie,G355=tak),\"popraw dane\",IF(AND(F355=tak,G355=nie,ISBLANK(H355)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F356=\"tak\",G356=\"tak\"),SUM(K394:AA394),IF(AND(F356=\"tak\",G356=\"nie\",ISNUMBER(H356)),'Rozliczenie dotacji'!F131,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B356:G356)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B356:G356)*1)>0,SUMPRODUCT(ISBLANK(B356:G356)*1)<6),\"uzupełnij dane\",IF(OR(AND(F356=nie,ISNUMBER(H356)=TRUE),AND(F356=tak,G356=tak,ISNUMBER(H356)=TRUE)),\"usuń % dotacji\",IF(AND(F356=nie,G356=tak),\"popraw dane\",IF(AND(F356=tak,G356=nie,ISBLANK(H356)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F357=\"tak\",G357=\"tak\"),SUM(K395:AA395),IF(AND(F357=\"tak\",G357=\"nie\",ISNUMBER(H357)),'Rozliczenie dotacji'!F132,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B357:G357)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B357:G357)*1)>0,SUMPRODUCT(ISBLANK(B357:G357)*1)<6),\"uzupełnij dane\",IF(OR(AND(F357=nie,ISNUMBER(H357)=TRUE),AND(F357=tak,G357=tak,ISNUMBER(H357)=TRUE)),\"usuń % dotacji\",IF(AND(F357=nie,G357=tak),\"popraw dane\",IF(AND(F357=tak,G357=nie,ISBLANK(H357)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F358=\"tak\",G358=\"tak\"),SUM(K396:AA396),IF(AND(F358=\"tak\",G358=\"nie\",ISNUMBER(H358)),'Rozliczenie dotacji'!F133,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B358:G358)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B358:G358)*1)>0,SUMPRODUCT(ISBLANK(B358:G358)*1)<6),\"uzupełnij dane\",IF(OR(AND(F358=nie,ISNUMBER(H358)=TRUE),AND(F358=tak,G358=tak,ISNUMBER(H358)=TRUE)),\"usuń % dotacji\",IF(AND(F358=nie,G358=tak),\"popraw dane\",IF(AND(F358=tak,G358=nie,ISBLANK(H358)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F359=\"tak\",G359=\"tak\"),SUM(K397:AA397),IF(AND(F359=\"tak\",G359=\"nie\",ISNUMBER(H359)),'Rozliczenie dotacji'!F134,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B359:G359)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B359:G359)*1)>0,SUMPRODUCT(ISBLANK(B359:G359)*1)<6),\"uzupełnij dane\",IF(OR(AND(F359=nie,ISNUMBER(H359)=TRUE),AND(F359=tak,G359=tak,ISNUMBER(H359)=TRUE)),\"usuń % dotacji\",IF(AND(F359=nie,G359=tak),\"popraw dane\",IF(AND(F359=tak,G359=nie,ISBLANK(H359)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F360=\"tak\",G360=\"tak\"),SUM(K398:AA398),IF(AND(F360=\"tak\",G360=\"nie\",ISNUMBER(H360)),'Rozliczenie dotacji'!F135,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B360:G360)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B360:G360)*1)>0,SUMPRODUCT(ISBLANK(B360:G360)*1)<6),\"uzupełnij dane\",IF(OR(AND(F360=nie,ISNUMBER(H360)=TRUE),AND(F360=tak,G360=tak,ISNUMBER(H360)=TRUE)),\"usuń % dotacji\",IF(AND(F360=nie,G360=tak),\"popraw dane\",IF(AND(F360=tak,G360=nie,ISBLANK(H360)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F361=\"tak\",G361=\"tak\"),SUM(K399:AA399),IF(AND(F361=\"tak\",G361=\"nie\",ISNUMBER(H361)),'Rozliczenie dotacji'!F136,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B361:G361)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B361:G361)*1)>0,SUMPRODUCT(ISBLANK(B361:G361)*1)<6),\"uzupełnij dane\",IF(OR(AND(F361=nie,ISNUMBER(H361)=TRUE),AND(F361=tak,G361=tak,ISNUMBER(H361)=TRUE)),\"usuń % dotacji\",IF(AND(F361=nie,G361=tak),\"popraw dane\",IF(AND(F361=tak,G361=nie,ISBLANK(H361)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F362=\"tak\",G362=\"tak\"),SUM(K400:AA400),IF(AND(F362=\"tak\",G362=\"nie\",ISNUMBER(H362)),'Rozliczenie dotacji'!F137,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B362:G362)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B362:G362)*1)>0,SUMPRODUCT(ISBLANK(B362:G362)*1)<6),\"uzupełnij dane\",IF(OR(AND(F362=nie,ISNUMBER(H362)=TRUE),AND(F362=tak,G362=tak,ISNUMBER(H362)=TRUE)),\"usuń % dotacji\",IF(AND(F362=nie,G362=tak),\"popraw dane\",IF(AND(F362=tak,G362=nie,ISBLANK(H362)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1500","v":""},{"$f":"IF(ISBLANK(C409),\"\",C409)","v":""},{"$f":"D1500","v":0},"",{"$f":"IF(ISBLANK(F409),\"\",F409)","v":""},{"$f":"IF(ISBLANK(G409),\"\",G409)","v":""},{"$f":"IF(ISBLANK(H409),\"\",H409)","v":""},{"$f":"IF(AND(F363=\"tak\",G363=\"tak\"),SUM(K401:AA401),IF(AND(F363=\"tak\",G363=\"nie\",ISNUMBER(H363)),'Rozliczenie dotacji'!F138,0))","v":0},{"$f":"J409","v":"wstaw dane"},{"$f":"IF($J409=\"ok\",K1500,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J409=\"ok\",X1500,0)","v":0},0,{"$f":"IF($J409=\"ok\",Z1500,0)","v":0},0]
[null,{"$f":"B1501","v":""},{"$f":"IF(ISBLANK(C410),\"\",C410)","v":""},0,"",{"$f":"IF(ISBLANK(F410),\"\",F410)","v":""},"",{"$f":"IF(ISBLANK(H410),\"\",H410)","v":""},{"$f":"IF(AND(F364=\"tak\",G364=\"tak\"),SUM(K402:AA402),IF(AND(F364=\"tak\",G364=\"nie\",ISNUMBER(H364)),'Rozliczenie dotacji'!F139,0))","v":0},{"$f":"J410","v":"wstaw dane"},{"$f":"IF($J410=\"ok\",K1501,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J410=\"ok\",Z1501,0)","v":0},0]
[null,{"$f":"B1502","v":""},{"$f":"IF(ISBLANK(C411),\"\",C411)","v":""},0,"","","",{"$f":"IF(ISBLANK(H411),\"\",H411)","v":""},{"$f":"IF(AND(F365=\"tak\",G365=\"tak\"),SUM(K403:AA403),IF(AND(F365=\"tak\",G365=\"nie\",ISNUMBER(H365)),'Rozliczenie dotacji'!F140,0))","v":0},{"$f":"J411","v":"wstaw dane"},{"$f":"IF($J411=\"ok\",K1502,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J411=\"ok\",Z1502,0)","v":0},0]
[null,{"$f":"B1503","v":""},{"$f":"IF(ISBLANK(C412),\"\",C412)","v":""},0,"","","",{"$f":"IF(ISBLANK(H412),\"\",H412)","v":""},{"$f":"IF(AND(F366=\"tak\",G366=\"tak\"),SUM(K404:AA404),IF(AND(F366=\"tak\",G366=\"nie\",ISNUMBER(H366)),'Rozliczenie dotacji'!F141,0))","v":0},{"$f":"J412","v":"wstaw dane"},{"$f":"IF($J412=\"ok\",K1503,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J412=\"ok\",Z1503,0)","v":0},0]
[null,{"$f":"B1504","v":""},{"$f":"IF(ISBLANK(C413),\"\",C413)","v":""},0,"","","",{"$f":"IF(ISBLANK(H413),\"\",H413)","v":""},{"$f":"IF(AND(F367=\"tak\",G367=\"tak\"),SUM(K405:AA405),IF(AND(F367=\"tak\",G367=\"nie\",ISNUMBER(H367)),'Rozliczenie dotacji'!F142,0))","v":0},{"$f":"J413","v":"wstaw dane"},{"$f":"IF($J413=\"ok\",K1504,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J413=\"ok\",Z1504,0)","v":0},0]
[null,"Razem",null,{"$f":"SUM(D353:D367)","v":0},null,null,null,null,{"$f":"SUM(I353:I367)","v":0},null,{"$f":"SUM(K353:K367)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X353:X367)","v":0},{"$f":"SUM(Y353:Y367)","v":0},{"$f":"SUM(Z353:Z367)","v":0},0]
[null,"     - amortyzacja",null,null,null,null,null,null,null,null,{"$f":"K1431+K1438+K1445+K1452+K1494+K1506+K1459+K1466+K1473+K1480+K1487","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X1431+X1438+X1445+X1452+X1494+X1506+X1459+X1466+X1473+X1480+X1487","v":0},0,{"$f":"Z1431+Z1438+Z1445+Z1452+Z1494+Z1506+Z1459+Z1466+Z1473+Z1480+Z1487","v":0},0]
[null,"     - umorzenie",null,null,null,null,null,null,null,null,{"$f":"K1432+K1439+K1446+K1453+K1495+K1507+K1460+K1467+K1474+K1481+K1488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z1432+Z1439+Z1446+Z1453+Z1495+Z1507+Z1460+Z1467+Z1474+Z1481+Z1488","v":0},0]
[null,"     - wartość księgowa netto",null,null,null,null,null,null,null,null,{"$f":"K1433+K1440+K1447+K1454+K1496+K1508+K1461+K1468+K1475+K1482+K1489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z1433+Z1440+Z1447+Z1454+Z1496+Z1508+Z1461+Z1468+Z1475+Z1482+Z1489","v":0},0]
[]
[null,"Poziom dofinansowania amortyzacji (w %), tabelę należy wypełnić w przypadku wnioskowania o dotację do amortyzacji, tj. w przypadku gdy amortyzacja jest kosztem kwalifikowalnym"]
[null,{"$f":"IF(ISBLANK(B353),\"\",B353)","v":""},"",null,null,null,null,null,null,{"$f":"IF(J353=\"wstaw dane\",\"\",IF(OR(ISBLANK(F353)=TRUE,ISBLANK(G353)=TRUE),\"uzupełnij dane\",IF(OR((AND(F353=\"nie\",SUMPRODUCT(ISNUMBER(K374:AA374)*1)>0)),AND(F353=tak,G353=nie,SUMPRODUCT(ISNUMBER(K374:AA374)*1)>0)),\"usuń % dotacji\",IF(AND(F353=tak,G353=tak,SUMPRODUCT(ISNUMBER(K374:AA374)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J354=\"wstaw dane\",\"\",IF(OR(ISBLANK(F354)=TRUE,ISBLANK(G354)=TRUE),\"uzupełnij dane\",IF(OR((AND(F354=\"nie\",SUMPRODUCT(ISNUMBER(K375:AA375)*1)>0)),AND(F354=tak,G354=nie,SUMPRODUCT(ISNUMBER(K375:AA375)*1)>0)),\"usuń % dotacji\",IF(AND(F354=tak,G354=tak,SUMPRODUCT(ISNUMBER(K375:AA375)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J355=\"wstaw dane\",\"\",IF(OR(ISBLANK(F355)=TRUE,ISBLANK(G355)=TRUE),\"uzupełnij dane\",IF(OR((AND(F355=\"nie\",SUMPRODUCT(ISNUMBER(K376:AA376)*1)>0)),AND(F355=tak,G355=nie,SUMPRODUCT(ISNUMBER(K376:AA376)*1)>0)),\"usuń % dotacji\",IF(AND(F355=tak,G355=tak,SUMPRODUCT(ISNUMBER(K376:AA376)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J356=\"wstaw dane\",\"\",IF(OR(ISBLANK(F356)=TRUE,ISBLANK(G356)=TRUE),\"uzupełnij dane\",IF(OR((AND(F356=\"nie\",SUMPRODUCT(ISNUMBER(K377:AA377)*1)>0)),AND(F356=tak,G356=nie,SUMPRODUCT(ISNUMBER(K377:AA377)*1)>0)),\"usuń % dotacji\",IF(AND(F356=tak,G356=tak,SUMPRODUCT(ISNUMBER(K377:AA377)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J357=\"wstaw dane\",\"\",IF(OR(ISBLANK(F357)=TRUE,ISBLANK(G357)=TRUE),\"uzupełnij dane\",IF(OR((AND(F357=\"nie\",SUMPRODUCT(ISNUMBER(K378:AA378)*1)>0)),AND(F357=tak,G357=nie,SUMPRODUCT(ISNUMBER(K378:AA378)*1)>0)),\"usuń % dotacji\",IF(AND(F357=tak,G357=tak,SUMPRODUCT(ISNUMBER(K378:AA378)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J358=\"wstaw dane\",\"\",IF(OR(ISBLANK(F358)=TRUE,ISBLANK(G358)=TRUE),\"uzupełnij dane\",IF(OR((AND(F358=\"nie\",SUMPRODUCT(ISNUMBER(K379:AA379)*1)>0)),AND(F358=tak,G358=nie,SUMPRODUCT(ISNUMBER(K379:AA379)*1)>0)),\"usuń % dotacji\",IF(AND(F358=tak,G358=tak,SUMPRODUCT(ISNUMBER(K379:AA379)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J359=\"wstaw dane\",\"\",IF(OR(ISBLANK(F359)=TRUE,ISBLANK(G359)=TRUE),\"uzupełnij dane\",IF(OR((AND(F359=\"nie\",SUMPRODUCT(ISNUMBER(K380:AA380)*1)>0)),AND(F359=tak,G359=nie,SUMPRODUCT(ISNUMBER(K380:AA380)*1)>0)),\"usuń % dotacji\",IF(AND(F359=tak,G359=tak,SUMPRODUCT(ISNUMBER(K380:AA380)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J360=\"wstaw dane\",\"\",IF(OR(ISBLANK(F360)=TRUE,ISBLANK(G360)=TRUE),\"uzupełnij dane\",IF(OR((AND(F360=\"nie\",SUMPRODUCT(ISNUMBER(K381:AA381)*1)>0)),AND(F360=tak,G360=nie,SUMPRODUCT(ISNUMBER(K381:AA381)*1)>0)),\"usuń % dotacji\",IF(AND(F360=tak,G360=tak,SUMPRODUCT(ISNUMBER(K381:AA381)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J361=\"wstaw dane\",\"\",IF(OR(ISBLANK(F361)=TRUE,ISBLANK(G361)=TRUE),\"uzupełnij dane\",IF(OR((AND(F361=\"nie\",SUMPRODUCT(ISNUMBER(K382:AA382)*1)>0)),AND(F361=tak,G361=nie,SUMPRODUCT(ISNUMBER(K382:AA382)*1)>0)),\"usuń % dotacji\",IF(AND(F361=tak,G361=tak,SUMPRODUCT(ISNUMBER(K382:AA382)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J362=\"wstaw dane\",\"\",IF(OR(ISBLANK(F362)=TRUE,ISBLANK(G362)=TRUE),\"uzupełnij dane\",IF(OR((AND(F362=\"nie\",SUMPRODUCT(ISNUMBER(K383:AA383)*1)>0)),AND(F362=tak,G362=nie,SUMPRODUCT(ISNUMBER(K383:AA383)*1)>0)),\"usuń % dotacji\",IF(AND(F362=tak,G362=tak,SUMPRODUCT(ISNUMBER(K383:AA383)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J363=\"wstaw dane\",\"\",IF(OR(ISBLANK(F363)=TRUE,ISBLANK(G363)=TRUE),\"uzupełnij dane\",IF(OR((AND(F363=\"nie\",SUMPRODUCT(ISNUMBER(K384:AA384)*1)>0)),AND(F363=tak,G363=nie,SUMPRODUCT(ISNUMBER(K384:AA384)*1)>0)),\"usuń % dotacji\",IF(AND(F363=tak,G363=tak,SUMPRODUCT(ISNUMBER(K384:AA384)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J364=\"wstaw dane\",\"\",IF(OR(ISBLANK(F364)=TRUE,ISBLANK(G364)=TRUE),\"uzupełnij dane\",IF(OR((AND(F364=\"nie\",SUMPRODUCT(ISNUMBER(K385:AA385)*1)>0)),AND(F364=tak,G364=nie,SUMPRODUCT(ISNUMBER(K385:AA385)*1)>0)),\"usuń % dotacji\",IF(AND(F364=tak,G364=tak,SUMPRODUCT(ISNUMBER(K385:AA385)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J365=\"wstaw dane\",\"\",IF(OR(ISBLANK(F365)=TRUE,ISBLANK(G365)=TRUE),\"uzupełnij dane\",IF(OR((AND(F365=\"nie\",SUMPRODUCT(ISNUMBER(K386:AA386)*1)>0)),AND(F365=tak,G365=nie,SUMPRODUCT(ISNUMBER(K386:AA386)*1)>0)),\"usuń % dotacji\",IF(AND(F365=tak,G365=tak,SUMPRODUCT(ISNUMBER(K386:AA386)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J366=\"wstaw dane\",\"\",IF(OR(ISBLANK(F366)=TRUE,ISBLANK(G366)=TRUE),\"uzupełnij dane\",IF(OR((AND(F366=\"nie\",SUMPRODUCT(ISNUMBER(K387:AA387)*1)>0)),AND(F366=tak,G366=nie,SUMPRODUCT(ISNUMBER(K387:AA387)*1)>0)),\"usuń % dotacji\",IF(AND(F366=tak,G366=tak,SUMPRODUCT(ISNUMBER(K387:AA387)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J367=\"wstaw dane\",\"\",IF(OR(ISBLANK(F367)=TRUE,ISBLANK(G367)=TRUE),\"uzupełnij dane\",IF(OR((AND(F367=\"nie\",SUMPRODUCT(ISNUMBER(K388:AA388)*1)>0)),AND(F367=tak,G367=nie,SUMPRODUCT(ISNUMBER(K388:AA388)*1)>0)),\"usuń % dotacji\",IF(AND(F367=tak,G367=tak,SUMPRODUCT(ISNUMBER(K388:AA388)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[]
[null,"Wartość dofinansowania amortyzacji (w PLN)"]
[null,{"$f":"B374","v":""},"",null,null,null,null,null,null,{"$f":"J374","v":""},{"$f":"IF(ISBLANK(K374),0,K1434)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X374),0,X1434)","v":0},{"$f":"IF(ISBLANK(Y374),0,Y1434)","v":0},{"$f":"IF(ISBLANK(Z374),0,Z1434)","v":0},0]
[null,"","",null,null,null,null,null,null,{"$f":"J375","v":""},{"$f":"IF(ISBLANK(K375),0,K1441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X375),0,X1441)","v":0},{"$f":"IF(ISBLANK(Y375),0,Y1441)","v":0},{"$f":"IF(ISBLANK(Z375),0,Z1441)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K376),0,K1448)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X376),0,X1448)","v":0},{"$f":"IF(ISBLANK(Y376),0,Y1448)","v":0},{"$f":"IF(ISBLANK(Z376),0,Z1448)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K377),0,K1455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X377),0,X1455)","v":0},{"$f":"IF(ISBLANK(Y377),0,Y1455)","v":0},{"$f":"IF(ISBLANK(Z377),0,Z1455)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K378),0,K1462)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X378),0,X1462)","v":0},{"$f":"IF(ISBLANK(Y378),0,Y1462)","v":0},{"$f":"IF(ISBLANK(Z378),0,Z1462)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K379),0,K1469)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X379),0,X1469)","v":0},{"$f":"IF(ISBLANK(Y379),0,Y1469)","v":0},{"$f":"IF(ISBLANK(Z379),0,Z1469)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K380),0,K1476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X380),0,X1476)","v":0},{"$f":"IF(ISBLANK(Y380),0,Y1476)","v":0},{"$f":"IF(ISBLANK(Z380),0,Z1476)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K381),0,K1483)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X381),0,X1483)","v":0},{"$f":"IF(ISBLANK(Y381),0,Y1483)","v":0},{"$f":"IF(ISBLANK(Z381),0,Z1483)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K382),0,K1490)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X382),0,X1490)","v":0},{"$f":"IF(ISBLANK(Y382),0,Y1490)","v":0},{"$f":"IF(ISBLANK(Z382),0,Z1490)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K383),0,K1497)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X383),0,X1497)","v":0},{"$f":"IF(ISBLANK(Y383),0,Y1497)","v":0},{"$f":"IF(ISBLANK(Z383),0,Z1497)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K384),0,K1516)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X384),0,X1516)","v":0},{"$f":"IF(ISBLANK(Y384),0,Y1516)","v":0},{"$f":"IF(ISBLANK(Z384),0,Z1516)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K385),0,K1523)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X385),0,X1523)","v":0},{"$f":"IF(ISBLANK(Y385),0,Y1523)","v":0},{"$f":"IF(ISBLANK(Z385),0,Z1523)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K386),0,K1530)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X386),0,X1530)","v":0},{"$f":"IF(ISBLANK(Y386),0,Y1530)","v":0},{"$f":"IF(ISBLANK(Z386),0,Z1530)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K387),0,K1537)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X387),0,X1537)","v":0},{"$f":"IF(ISBLANK(Y387),0,Y1537)","v":0},{"$f":"IF(ISBLANK(Z387),0,Z1537)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K388),0,K1544)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X388),0,X1544)","v":0},{"$f":"IF(ISBLANK(Y388),0,Y1544)","v":0},{"$f":"IF(ISBLANK(Z388),0,Z1544)","v":0},0]
[null,"Razem",null,null,null,null,null,null,null,null,{"$f":"SUM(K391:K405)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X391:X405)","v":0},{"$f":"SUM(Y391:Y405)","v":0},{"$f":"SUM(Z391:Z405)","v":0},0]
[]
[null,"środki trwałe w budowie \n(prace budowlane > 1 rok)","Moduł","rok rozpoczęcia prac budowlanych","rok i miesiąc zakończenia prac budowlanych","Kwalifikowalne","Dofinansowanie amortyzacji","dofinansowanie %","razem środki trwałe w budowie","kontrolka",{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(D409),ISBLANK(E409)),\"\",IF(OR(ISBLANK(D409),ISBLANK(E409)),\"Uzupełnij dane\",D1500))","v":""},{"$f":"IF(SUMPRODUCT(ISBLANK(B409:G409)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B409:G409)*1)>0,SUMPRODUCT(ISBLANK(B409:G409)*1)<6),\"uzupełnij dane\",IF(OR(AND(F409=nie,ISNUMBER(H409)=TRUE),AND(F409=tak,G409=tak,ISNUMBER(H409)=TRUE)),\"usuń % dotacji\",IF(AND(F409=nie,G409=tak),\"popraw dane\",IF(AND(F409=tak,G409=nie,ISBLANK(H409)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"}]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(D410),ISBLANK(E410)),\"\",IF(OR(ISBLANK(D410),ISBLANK(E410)),\"Uzupełnij dane\",D1501))","v":""},{"$f":"IF(SUMPRODUCT(ISBLANK(B410:G410)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B410:G410)*1)>0,SUMPRODUCT(ISBLANK(B410:G410)*1)<6),\"uzupełnij dane\",IF(OR(AND(F410=nie,ISNUMBER(H410)=TRUE),AND(F410=tak,G410=tak,ISNUMBER(H410)=TRUE)),\"usuń % dotacji\",IF(AND(F410=nie,G410=tak),\"popraw dane\",IF(AND(F410=tak,G410=nie,ISBLANK(H410)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"}]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(D411),ISBLANK(E411)),\"\",IF(OR(ISBLANK(D411),ISBLANK(E411)),\"Uzupełnij dane\",D1502))","v":""},{"$f":"IF(SUMPRODUCT(ISBLANK(B411:G411)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B411:G411)*1)>0,SUMPRODUCT(ISBLANK(B411:G411)*1)<6),\"uzupełnij dane\",IF(OR(AND(F411=nie,ISNUMBER(H411)=TRUE),AND(F411=tak,G411=tak,ISNUMBER(H411)=TRUE)),\"usuń % dotacji\",IF(AND(F411=nie,G411=tak),\"popraw dane\",IF(AND(F411=tak,G411=nie,ISBLANK(H411)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"}]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(D412),ISBLANK(E412)),\"\",IF(OR(ISBLANK(D412),ISBLANK(E412)),\"Uzupełnij dane\",D1503))","v":""},{"$f":"IF(SUMPRODUCT(ISBLANK(B412:G412)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B412:G412)*1)>0,SUMPRODUCT(ISBLANK(B412:G412)*1)<6),\"uzupełnij dane\",IF(OR(AND(F412=nie,ISNUMBER(H412)=TRUE),AND(F412=tak,G412=tak,ISNUMBER(H412)=TRUE)),\"usuń % dotacji\",IF(AND(F412=nie,G412=tak),\"popraw dane\",IF(AND(F412=tak,G412=nie,ISBLANK(H412)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"}]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(D413),ISBLANK(E413)),\"\",IF(OR(ISBLANK(D413),ISBLANK(E413)),\"Uzupełnij dane\",D1504))","v":""},{"$f":"IF(SUMPRODUCT(ISBLANK(B413:G413)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B413:G413)*1)>0,SUMPRODUCT(ISBLANK(B413:G413)*1)<6),\"uzupełnij dane\",IF(OR(AND(F413=nie,ISNUMBER(H413)=TRUE),AND(F413=tak,G413=tak,ISNUMBER(H413)=TRUE)),\"usuń % dotacji\",IF(AND(F413=nie,G413=tak),\"popraw dane\",IF(AND(F413=tak,G413=nie,ISBLANK(H413)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"}]
[null,"Razem",null,null,null,null,null,null,null,{"$f":"SUM(J409:J413)","v":0},{"$f":"SUM(K409:K413)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X409:X413)","v":0},{"$f":"SUM(Y409:Y413)","v":0},{"$f":"SUM(Z409:Z413)","v":0},0]
[]
[]
[null,"urządzenia techniczne i maszyny ","Moduł","wartość netto","rok i miesiąc zakupu","Kwalifikowalne","Dofinansowanie amortyzacji","dofinansowanie %","dofinansowanie PLN","kontrolka",{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F418=\"tak\",G418=\"tak\"),SUM(K516:AA516),IF(AND(F418=\"tak\",G418=\"nie\",ISNUMBER(H418)),'Rozliczenie dotacji'!F151,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B418:G418)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B418:G418)*1)>0,SUMPRODUCT(ISBLANK(B418:G418)*1)<6),\"uzupełnij dane\",IF(OR(AND(F418=nie,ISNUMBER(H418)=TRUE),AND(F418=tak,G418=tak,ISNUMBER(H418)=TRUE)),\"usuń % dotacji\",IF(AND(F418=nie,G418=tak),\"popraw dane\",IF(AND(F418=tak,G418=nie,ISBLANK(H418)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},{"$f":"ROUND(IF(AND(YEAR($E418)=LataProjekcji,$D418>0,$J418=\"ok\"),$D418,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F419=\"tak\",G419=\"tak\"),SUM(K517:AA517),IF(AND(F419=\"tak\",G419=\"nie\",ISNUMBER(H419)),'Rozliczenie dotacji'!F152,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B419:G419)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B419:G419)*1)>0,SUMPRODUCT(ISBLANK(B419:G419)*1)<6),\"uzupełnij dane\",IF(OR(AND(F419=nie,ISNUMBER(H419)=TRUE),AND(F419=tak,G419=tak,ISNUMBER(H419)=TRUE)),\"usuń % dotacji\",IF(AND(F419=nie,G419=tak),\"popraw dane\",IF(AND(F419=tak,G419=nie,ISBLANK(H419)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F420=\"tak\",G420=\"tak\"),SUM(K518:AA518),IF(AND(F420=\"tak\",G420=\"nie\",ISNUMBER(H420)),'Rozliczenie dotacji'!F153,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B420:G420)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B420:G420)*1)>0,SUMPRODUCT(ISBLANK(B420:G420)*1)<6),\"uzupełnij dane\",IF(OR(AND(F420=nie,ISNUMBER(H420)=TRUE),AND(F420=tak,G420=tak,ISNUMBER(H420)=TRUE)),\"usuń % dotacji\",IF(AND(F420=nie,G420=tak),\"popraw dane\",IF(AND(F420=tak,G420=nie,ISBLANK(H420)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F421=\"tak\",G421=\"tak\"),SUM(K519:AA519),IF(AND(F421=\"tak\",G421=\"nie\",ISNUMBER(H421)),'Rozliczenie dotacji'!F154,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B421:G421)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B421:G421)*1)>0,SUMPRODUCT(ISBLANK(B421:G421)*1)<6),\"uzupełnij dane\",IF(OR(AND(F421=nie,ISNUMBER(H421)=TRUE),AND(F421=tak,G421=tak,ISNUMBER(H421)=TRUE)),\"usuń % dotacji\",IF(AND(F421=nie,G421=tak),\"popraw dane\",IF(AND(F421=tak,G421=nie,ISBLANK(H421)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F422=\"tak\",G422=\"tak\"),SUM(K520:AA520),IF(AND(F422=\"tak\",G422=\"nie\",ISNUMBER(H422)),'Rozliczenie dotacji'!F155,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B422:G422)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B422:G422)*1)>0,SUMPRODUCT(ISBLANK(B422:G422)*1)<6),\"uzupełnij dane\",IF(OR(AND(F422=nie,ISNUMBER(H422)=TRUE),AND(F422=tak,G422=tak,ISNUMBER(H422)=TRUE)),\"usuń % dotacji\",IF(AND(F422=nie,G422=tak),\"popraw dane\",IF(AND(F422=tak,G422=nie,ISBLANK(H422)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F423=\"tak\",G423=\"tak\"),SUM(K521:AA521),IF(AND(F423=\"tak\",G423=\"nie\",ISNUMBER(H423)),'Rozliczenie dotacji'!F156,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B423:G423)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B423:G423)*1)>0,SUMPRODUCT(ISBLANK(B423:G423)*1)<6),\"uzupełnij dane\",IF(OR(AND(F423=nie,ISNUMBER(H423)=TRUE),AND(F423=tak,G423=tak,ISNUMBER(H423)=TRUE)),\"usuń % dotacji\",IF(AND(F423=nie,G423=tak),\"popraw dane\",IF(AND(F423=tak,G423=nie,ISBLANK(H423)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F424=\"tak\",G424=\"tak\"),SUM(K522:AA522),IF(AND(F424=\"tak\",G424=\"nie\",ISNUMBER(H424)),'Rozliczenie dotacji'!F157,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B424:G424)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B424:G424)*1)>0,SUMPRODUCT(ISBLANK(B424:G424)*1)<6),\"uzupełnij dane\",IF(OR(AND(F424=nie,ISNUMBER(H424)=TRUE),AND(F424=tak,G424=tak,ISNUMBER(H424)=TRUE)),\"usuń % dotacji\",IF(AND(F424=nie,G424=tak),\"popraw dane\",IF(AND(F424=tak,G424=nie,ISBLANK(H424)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F425=\"tak\",G425=\"tak\"),SUM(K523:AA523),IF(AND(F425=\"tak\",G425=\"nie\",ISNUMBER(H425)),'Rozliczenie dotacji'!F158,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B425:G425)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B425:G425)*1)>0,SUMPRODUCT(ISBLANK(B425:G425)*1)<6),\"uzupełnij dane\",IF(OR(AND(F425=nie,ISNUMBER(H425)=TRUE),AND(F425=tak,G425=tak,ISNUMBER(H425)=TRUE)),\"usuń % dotacji\",IF(AND(F425=nie,G425=tak),\"popraw dane\",IF(AND(F425=tak,G425=nie,ISBLANK(H425)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F426=\"tak\",G426=\"tak\"),SUM(K524:AA524),IF(AND(F426=\"tak\",G426=\"nie\",ISNUMBER(H426)),'Rozliczenie dotacji'!F159,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B426:G426)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B426:G426)*1)>0,SUMPRODUCT(ISBLANK(B426:G426)*1)<6),\"uzupełnij dane\",IF(OR(AND(F426=nie,ISNUMBER(H426)=TRUE),AND(F426=tak,G426=tak,ISNUMBER(H426)=TRUE)),\"usuń % dotacji\",IF(AND(F426=nie,G426=tak),\"popraw dane\",IF(AND(F426=tak,G426=nie,ISBLANK(H426)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F427=\"tak\",G427=\"tak\"),SUM(K525:AA525),IF(AND(F427=\"tak\",G427=\"nie\",ISNUMBER(H427)),'Rozliczenie dotacji'!F160,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B427:G427)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B427:G427)*1)>0,SUMPRODUCT(ISBLANK(B427:G427)*1)<6),\"uzupełnij dane\",IF(OR(AND(F427=nie,ISNUMBER(H427)=TRUE),AND(F427=tak,G427=tak,ISNUMBER(H427)=TRUE)),\"usuń % dotacji\",IF(AND(F427=nie,G427=tak),\"popraw dane\",IF(AND(F427=tak,G427=nie,ISBLANK(H427)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F428=\"tak\",G428=\"tak\"),SUM(K526:AA526),IF(AND(F428=\"tak\",G428=\"nie\",ISNUMBER(H428)),'Rozliczenie dotacji'!F161,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B428:G428)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B428:G428)*1)>0,SUMPRODUCT(ISBLANK(B428:G428)*1)<6),\"uzupełnij dane\",IF(OR(AND(F428=nie,ISNUMBER(H428)=TRUE),AND(F428=tak,G428=tak,ISNUMBER(H428)=TRUE)),\"usuń % dotacji\",IF(AND(F428=nie,G428=tak),\"popraw dane\",IF(AND(F428=tak,G428=nie,ISBLANK(H428)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},{"$f":"ROUND(IF(AND(YEAR($E428)=LataProjekcji,$D428>0,$J428=\"ok\"),$D428,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F429=\"tak\",G429=\"tak\"),SUM(K527:AA527),IF(AND(F429=\"tak\",G429=\"nie\",ISNUMBER(H429)),'Rozliczenie dotacji'!F162,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B429:G429)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B429:G429)*1)>0,SUMPRODUCT(ISBLANK(B429:G429)*1)<6),\"uzupełnij dane\",IF(OR(AND(F429=nie,ISNUMBER(H429)=TRUE),AND(F429=tak,G429=tak,ISNUMBER(H429)=TRUE)),\"usuń % dotacji\",IF(AND(F429=nie,G429=tak),\"popraw dane\",IF(AND(F429=tak,G429=nie,ISBLANK(H429)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F430=\"tak\",G430=\"tak\"),SUM(K528:AA528),IF(AND(F430=\"tak\",G430=\"nie\",ISNUMBER(H430)),'Rozliczenie dotacji'!F163,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B430:G430)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B430:G430)*1)>0,SUMPRODUCT(ISBLANK(B430:G430)*1)<6),\"uzupełnij dane\",IF(OR(AND(F430=nie,ISNUMBER(H430)=TRUE),AND(F430=tak,G430=tak,ISNUMBER(H430)=TRUE)),\"usuń % dotacji\",IF(AND(F430=nie,G430=tak),\"popraw dane\",IF(AND(F430=tak,G430=nie,ISBLANK(H430)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F431=\"tak\",G431=\"tak\"),SUM(K529:AA529),IF(AND(F431=\"tak\",G431=\"nie\",ISNUMBER(H431)),'Rozliczenie dotacji'!F164,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B431:G431)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B431:G431)*1)>0,SUMPRODUCT(ISBLANK(B431:G431)*1)<6),\"uzupełnij dane\",IF(OR(AND(F431=nie,ISNUMBER(H431)=TRUE),AND(F431=tak,G431=tak,ISNUMBER(H431)=TRUE)),\"usuń % dotacji\",IF(AND(F431=nie,G431=tak),\"popraw dane\",IF(AND(F431=tak,G431=nie,ISBLANK(H431)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F432=\"tak\",G432=\"tak\"),SUM(K530:AA530),IF(AND(F432=\"tak\",G432=\"nie\",ISNUMBER(H432)),'Rozliczenie dotacji'!F165,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B432:G432)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B432:G432)*1)>0,SUMPRODUCT(ISBLANK(B432:G432)*1)<6),\"uzupełnij dane\",IF(OR(AND(F432=nie,ISNUMBER(H432)=TRUE),AND(F432=tak,G432=tak,ISNUMBER(H432)=TRUE)),\"usuń % dotacji\",IF(AND(F432=nie,G432=tak),\"popraw dane\",IF(AND(F432=tak,G432=nie,ISBLANK(H432)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F433=\"tak\",G433=\"tak\"),SUM(K531:AA531),IF(AND(F433=\"tak\",G433=\"nie\",ISNUMBER(H433)),'Rozliczenie dotacji'!F166,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B433:G433)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B433:G433)*1)>0,SUMPRODUCT(ISBLANK(B433:G433)*1)<6),\"uzupełnij dane\",IF(OR(AND(F433=nie,ISNUMBER(H433)=TRUE),AND(F433=tak,G433=tak,ISNUMBER(H433)=TRUE)),\"usuń % dotacji\",IF(AND(F433=nie,G433=tak),\"popraw dane\",IF(AND(F433=tak,G433=nie,ISBLANK(H433)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F434=\"tak\",G434=\"tak\"),SUM(K532:AA532),IF(AND(F434=\"tak\",G434=\"nie\",ISNUMBER(H434)),'Rozliczenie dotacji'!F167,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B434:G434)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B434:G434)*1)>0,SUMPRODUCT(ISBLANK(B434:G434)*1)<6),\"uzupełnij dane\",IF(OR(AND(F434=nie,ISNUMBER(H434)=TRUE),AND(F434=tak,G434=tak,ISNUMBER(H434)=TRUE)),\"usuń % dotacji\",IF(AND(F434=nie,G434=tak),\"popraw dane\",IF(AND(F434=tak,G434=nie,ISBLANK(H434)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F435=\"tak\",G435=\"tak\"),SUM(K533:AA533),IF(AND(F435=\"tak\",G435=\"nie\",ISNUMBER(H435)),'Rozliczenie dotacji'!F168,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B435:G435)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B435:G435)*1)>0,SUMPRODUCT(ISBLANK(B435:G435)*1)<6),\"uzupełnij dane\",IF(OR(AND(F435=nie,ISNUMBER(H435)=TRUE),AND(F435=tak,G435=tak,ISNUMBER(H435)=TRUE)),\"usuń % dotacji\",IF(AND(F435=nie,G435=tak),\"popraw dane\",IF(AND(F435=tak,G435=nie,ISBLANK(H435)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F436=\"tak\",G436=\"tak\"),SUM(K534:AA534),IF(AND(F436=\"tak\",G436=\"nie\",ISNUMBER(H436)),'Rozliczenie dotacji'!F169,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B436:G436)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B436:G436)*1)>0,SUMPRODUCT(ISBLANK(B436:G436)*1)<6),\"uzupełnij dane\",IF(OR(AND(F436=nie,ISNUMBER(H436)=TRUE),AND(F436=tak,G436=tak,ISNUMBER(H436)=TRUE)),\"usuń % dotacji\",IF(AND(F436=nie,G436=tak),\"popraw dane\",IF(AND(F436=tak,G436=nie,ISBLANK(H436)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F437=\"tak\",G437=\"tak\"),SUM(K535:AA535),IF(AND(F437=\"tak\",G437=\"nie\",ISNUMBER(H437)),'Rozliczenie dotacji'!F170,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B437:G437)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B437:G437)*1)>0,SUMPRODUCT(ISBLANK(B437:G437)*1)<6),\"uzupełnij dane\",IF(OR(AND(F437=nie,ISNUMBER(H437)=TRUE),AND(F437=tak,G437=tak,ISNUMBER(H437)=TRUE)),\"usuń % dotacji\",IF(AND(F437=nie,G437=tak),\"popraw dane\",IF(AND(F437=tak,G437=nie,ISBLANK(H437)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F438=\"tak\",G438=\"tak\"),SUM(K536:AA536),IF(AND(F438=\"tak\",G438=\"nie\",ISNUMBER(H438)),'Rozliczenie dotacji'!F171,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B438:G438)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B438:G438)*1)>0,SUMPRODUCT(ISBLANK(B438:G438)*1)<6),\"uzupełnij dane\",IF(OR(AND(F438=nie,ISNUMBER(H438)=TRUE),AND(F438=tak,G438=tak,ISNUMBER(H438)=TRUE)),\"usuń % dotacji\",IF(AND(F438=nie,G438=tak),\"popraw dane\",IF(AND(F438=tak,G438=nie,ISBLANK(H438)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},{"$f":"ROUND(IF(AND(YEAR($E438)=LataProjekcji,$D438>0,$J438=\"ok\"),$D438,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F439=\"tak\",G439=\"tak\"),SUM(K537:AA537),IF(AND(F439=\"tak\",G439=\"nie\",ISNUMBER(H439)),'Rozliczenie dotacji'!F172,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B439:G439)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B439:G439)*1)>0,SUMPRODUCT(ISBLANK(B439:G439)*1)<6),\"uzupełnij dane\",IF(OR(AND(F439=nie,ISNUMBER(H439)=TRUE),AND(F439=tak,G439=tak,ISNUMBER(H439)=TRUE)),\"usuń % dotacji\",IF(AND(F439=nie,G439=tak),\"popraw dane\",IF(AND(F439=tak,G439=nie,ISBLANK(H439)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F440=\"tak\",G440=\"tak\"),SUM(K538:AA538),IF(AND(F440=\"tak\",G440=\"nie\",ISNUMBER(H440)),'Rozliczenie dotacji'!F173,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B440:G440)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B440:G440)*1)>0,SUMPRODUCT(ISBLANK(B440:G440)*1)<6),\"uzupełnij dane\",IF(OR(AND(F440=nie,ISNUMBER(H440)=TRUE),AND(F440=tak,G440=tak,ISNUMBER(H440)=TRUE)),\"usuń % dotacji\",IF(AND(F440=nie,G440=tak),\"popraw dane\",IF(AND(F440=tak,G440=nie,ISBLANK(H440)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F441=\"tak\",G441=\"tak\"),SUM(K539:AA539),IF(AND(F441=\"tak\",G441=\"nie\",ISNUMBER(H441)),'Rozliczenie dotacji'!F174,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B441:G441)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B441:G441)*1)>0,SUMPRODUCT(ISBLANK(B441:G441)*1)<6),\"uzupełnij dane\",IF(OR(AND(F441=nie,ISNUMBER(H441)=TRUE),AND(F441=tak,G441=tak,ISNUMBER(H441)=TRUE)),\"usuń % dotacji\",IF(AND(F441=nie,G441=tak),\"popraw dane\",IF(AND(F441=tak,G441=nie,ISBLANK(H441)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F442=\"tak\",G442=\"tak\"),SUM(K540:AA540),IF(AND(F442=\"tak\",G442=\"nie\",ISNUMBER(H442)),'Rozliczenie dotacji'!F175,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B442:G442)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B442:G442)*1)>0,SUMPRODUCT(ISBLANK(B442:G442)*1)<6),\"uzupełnij dane\",IF(OR(AND(F442=nie,ISNUMBER(H442)=TRUE),AND(F442=tak,G442=tak,ISNUMBER(H442)=TRUE)),\"usuń % dotacji\",IF(AND(F442=nie,G442=tak),\"popraw dane\",IF(AND(F442=tak,G442=nie,ISBLANK(H442)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F443=\"tak\",G443=\"tak\"),SUM(K541:AA541),IF(AND(F443=\"tak\",G443=\"nie\",ISNUMBER(H443)),'Rozliczenie dotacji'!F176,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B443:G443)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B443:G443)*1)>0,SUMPRODUCT(ISBLANK(B443:G443)*1)<6),\"uzupełnij dane\",IF(OR(AND(F443=nie,ISNUMBER(H443)=TRUE),AND(F443=tak,G443=tak,ISNUMBER(H443)=TRUE)),\"usuń % dotacji\",IF(AND(F443=nie,G443=tak),\"popraw dane\",IF(AND(F443=tak,G443=nie,ISBLANK(H443)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F444=\"tak\",G444=\"tak\"),SUM(K542:AA542),IF(AND(F444=\"tak\",G444=\"nie\",ISNUMBER(H444)),'Rozliczenie dotacji'!F177,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B444:G444)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B444:G444)*1)>0,SUMPRODUCT(ISBLANK(B444:G444)*1)<6),\"uzupełnij dane\",IF(OR(AND(F444=nie,ISNUMBER(H444)=TRUE),AND(F444=tak,G444=tak,ISNUMBER(H444)=TRUE)),\"usuń % dotacji\",IF(AND(F444=nie,G444=tak),\"popraw dane\",IF(AND(F444=tak,G444=nie,ISBLANK(H444)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F445=\"tak\",G445=\"tak\"),SUM(K543:AA543),IF(AND(F445=\"tak\",G445=\"nie\",ISNUMBER(H445)),'Rozliczenie dotacji'!F178,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B445:G445)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B445:G445)*1)>0,SUMPRODUCT(ISBLANK(B445:G445)*1)<6),\"uzupełnij dane\",IF(OR(AND(F445=nie,ISNUMBER(H445)=TRUE),AND(F445=tak,G445=tak,ISNUMBER(H445)=TRUE)),\"usuń % dotacji\",IF(AND(F445=nie,G445=tak),\"popraw dane\",IF(AND(F445=tak,G445=nie,ISBLANK(H445)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F446=\"tak\",G446=\"tak\"),SUM(K544:AA544),IF(AND(F446=\"tak\",G446=\"nie\",ISNUMBER(H446)),'Rozliczenie dotacji'!F179,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B446:G446)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B446:G446)*1)>0,SUMPRODUCT(ISBLANK(B446:G446)*1)<6),\"uzupełnij dane\",IF(OR(AND(F446=nie,ISNUMBER(H446)=TRUE),AND(F446=tak,G446=tak,ISNUMBER(H446)=TRUE)),\"usuń % dotacji\",IF(AND(F446=nie,G446=tak),\"popraw dane\",IF(AND(F446=tak,G446=nie,ISBLANK(H446)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F447=\"tak\",G447=\"tak\"),SUM(K545:AA545),IF(AND(F447=\"tak\",G447=\"nie\",ISNUMBER(H447)),'Rozliczenie dotacji'!F180,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B447:G447)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B447:G447)*1)>0,SUMPRODUCT(ISBLANK(B447:G447)*1)<6),\"uzupełnij dane\",IF(OR(AND(F447=nie,ISNUMBER(H447)=TRUE),AND(F447=tak,G447=tak,ISNUMBER(H447)=TRUE)),\"usuń % dotacji\",IF(AND(F447=nie,G447=tak),\"popraw dane\",IF(AND(F447=tak,G447=nie,ISBLANK(H447)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F448=\"tak\",G448=\"tak\"),SUM(K546:AA546),IF(AND(F448=\"tak\",G448=\"nie\",ISNUMBER(H448)),'Rozliczenie dotacji'!F181,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B448:G448)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B448:G448)*1)>0,SUMPRODUCT(ISBLANK(B448:G448)*1)<6),\"uzupełnij dane\",IF(OR(AND(F448=nie,ISNUMBER(H448)=TRUE),AND(F448=tak,G448=tak,ISNUMBER(H448)=TRUE)),\"usuń % dotacji\",IF(AND(F448=nie,G448=tak),\"popraw dane\",IF(AND(F448=tak,G448=nie,ISBLANK(H448)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},{"$f":"ROUND(IF(AND(YEAR($E448)=LataProjekcji,$D448>0,$J448=\"ok\"),$D448,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F449=\"tak\",G449=\"tak\"),SUM(K547:AA547),IF(AND(F449=\"tak\",G449=\"nie\",ISNUMBER(H449)),'Rozliczenie dotacji'!F182,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B449:G449)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B449:G449)*1)>0,SUMPRODUCT(ISBLANK(B449:G449)*1)<6),\"uzupełnij dane\",IF(OR(AND(F449=nie,ISNUMBER(H449)=TRUE),AND(F449=tak,G449=tak,ISNUMBER(H449)=TRUE)),\"usuń % dotacji\",IF(AND(F449=nie,G449=tak),\"popraw dane\",IF(AND(F449=tak,G449=nie,ISBLANK(H449)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F450=\"tak\",G450=\"tak\"),SUM(K548:AA548),IF(AND(F450=\"tak\",G450=\"nie\",ISNUMBER(H450)),'Rozliczenie dotacji'!F183,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B450:G450)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B450:G450)*1)>0,SUMPRODUCT(ISBLANK(B450:G450)*1)<6),\"uzupełnij dane\",IF(OR(AND(F450=nie,ISNUMBER(H450)=TRUE),AND(F450=tak,G450=tak,ISNUMBER(H450)=TRUE)),\"usuń % dotacji\",IF(AND(F450=nie,G450=tak),\"popraw dane\",IF(AND(F450=tak,G450=nie,ISBLANK(H450)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F451=\"tak\",G451=\"tak\"),SUM(K549:AA549),IF(AND(F451=\"tak\",G451=\"nie\",ISNUMBER(H451)),'Rozliczenie dotacji'!F184,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B451:G451)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B451:G451)*1)>0,SUMPRODUCT(ISBLANK(B451:G451)*1)<6),\"uzupełnij dane\",IF(OR(AND(F451=nie,ISNUMBER(H451)=TRUE),AND(F451=tak,G451=tak,ISNUMBER(H451)=TRUE)),\"usuń % dotacji\",IF(AND(F451=nie,G451=tak),\"popraw dane\",IF(AND(F451=tak,G451=nie,ISBLANK(H451)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F452=\"tak\",G452=\"tak\"),SUM(K550:AA550),IF(AND(F452=\"tak\",G452=\"nie\",ISNUMBER(H452)),'Rozliczenie dotacji'!F185,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B452:G452)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B452:G452)*1)>0,SUMPRODUCT(ISBLANK(B452:G452)*1)<6),\"uzupełnij dane\",IF(OR(AND(F452=nie,ISNUMBER(H452)=TRUE),AND(F452=tak,G452=tak,ISNUMBER(H452)=TRUE)),\"usuń % dotacji\",IF(AND(F452=nie,G452=tak),\"popraw dane\",IF(AND(F452=tak,G452=nie,ISBLANK(H452)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F453=\"tak\",G453=\"tak\"),SUM(K551:AA551),IF(AND(F453=\"tak\",G453=\"nie\",ISNUMBER(H453)),'Rozliczenie dotacji'!F186,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B453:G453)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B453:G453)*1)>0,SUMPRODUCT(ISBLANK(B453:G453)*1)<6),\"uzupełnij dane\",IF(OR(AND(F453=nie,ISNUMBER(H453)=TRUE),AND(F453=tak,G453=tak,ISNUMBER(H453)=TRUE)),\"usuń % dotacji\",IF(AND(F453=nie,G453=tak),\"popraw dane\",IF(AND(F453=tak,G453=nie,ISBLANK(H453)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F454=\"tak\",G454=\"tak\"),SUM(K552:AA552),IF(AND(F454=\"tak\",G454=\"nie\",ISNUMBER(H454)),'Rozliczenie dotacji'!F187,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B454:G454)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B454:G454)*1)>0,SUMPRODUCT(ISBLANK(B454:G454)*1)<6),\"uzupełnij dane\",IF(OR(AND(F454=nie,ISNUMBER(H454)=TRUE),AND(F454=tak,G454=tak,ISNUMBER(H454)=TRUE)),\"usuń % dotacji\",IF(AND(F454=nie,G454=tak),\"popraw dane\",IF(AND(F454=tak,G454=nie,ISBLANK(H454)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F455=\"tak\",G455=\"tak\"),SUM(K553:AA553),IF(AND(F455=\"tak\",G455=\"nie\",ISNUMBER(H455)),'Rozliczenie dotacji'!F188,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B455:G455)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B455:G455)*1)>0,SUMPRODUCT(ISBLANK(B455:G455)*1)<6),\"uzupełnij dane\",IF(OR(AND(F455=nie,ISNUMBER(H455)=TRUE),AND(F455=tak,G455=tak,ISNUMBER(H455)=TRUE)),\"usuń % dotacji\",IF(AND(F455=nie,G455=tak),\"popraw dane\",IF(AND(F455=tak,G455=nie,ISBLANK(H455)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F456=\"tak\",G456=\"tak\"),SUM(K554:AA554),IF(AND(F456=\"tak\",G456=\"nie\",ISNUMBER(H456)),'Rozliczenie dotacji'!F189,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B456:G456)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B456:G456)*1)>0,SUMPRODUCT(ISBLANK(B456:G456)*1)<6),\"uzupełnij dane\",IF(OR(AND(F456=nie,ISNUMBER(H456)=TRUE),AND(F456=tak,G456=tak,ISNUMBER(H456)=TRUE)),\"usuń % dotacji\",IF(AND(F456=nie,G456=tak),\"popraw dane\",IF(AND(F456=tak,G456=nie,ISBLANK(H456)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F457=\"tak\",G457=\"tak\"),SUM(K555:AA555),IF(AND(F457=\"tak\",G457=\"nie\",ISNUMBER(H457)),'Rozliczenie dotacji'!F190,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B457:G457)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B457:G457)*1)>0,SUMPRODUCT(ISBLANK(B457:G457)*1)<6),\"uzupełnij dane\",IF(OR(AND(F457=nie,ISNUMBER(H457)=TRUE),AND(F457=tak,G457=tak,ISNUMBER(H457)=TRUE)),\"usuń % dotacji\",IF(AND(F457=nie,G457=tak),\"popraw dane\",IF(AND(F457=tak,G457=nie,ISBLANK(H457)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1833","v":""},{"$f":"IF(ISBLANK(C565),\"\",C565)","v":""},{"$f":"IF(ISBLANK(D565),\"\",D1833)","v":""},{"$f":"IF(ISBLANK(E565),\"\",E565)","v":""},"","","",{"$f":"IF(AND(F458=\"tak\",G458=\"tak\"),SUM(K556:AA556),IF(AND(F458=\"tak\",G458=\"nie\",ISNUMBER(H458)),'Rozliczenie dotacji'!F191,0))","v":0},{"$f":"J565","v":"wstaw dane"},{"$f":"IF($J458=\"ok\",K1833,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J458=\"ok\",X1833,0)","v":0},0,{"$f":"IF($J458=\"ok\",Z1833,0)","v":0},0]
[null,{"$f":"B1834","v":""},{"$f":"IF(ISBLANK(C566),\"\",C566)","v":""},{"$f":"IF(ISBLANK(D566),\"\",D1834)","v":""},"","","","",{"$f":"IF(AND(F459=\"tak\",G459=\"tak\"),SUM(K557:AA557),IF(AND(F459=\"tak\",G459=\"nie\",ISNUMBER(H459)),'Rozliczenie dotacji'!F192,0))","v":0},{"$f":"J566","v":"wstaw dane"},{"$f":"IF($J459=\"ok\",K1834,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J459=\"ok\",Z1834,0)","v":0},0]
[null,{"$f":"B1835","v":""},{"$f":"IF(ISBLANK(C567),\"\",C567)","v":""},{"$f":"IF(ISBLANK(D567),\"\",D1835)","v":""},"","","","",{"$f":"IF(AND(F460=\"tak\",G460=\"tak\"),SUM(K558:AA558),IF(AND(F460=\"tak\",G460=\"nie\",ISNUMBER(H460)),'Rozliczenie dotacji'!F193,0))","v":0},{"$f":"J567","v":"wstaw dane"},{"$f":"IF($J460=\"ok\",K1835,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J460=\"ok\",Z1835,0)","v":0},0]
[null,{"$f":"B1836","v":""},{"$f":"IF(ISBLANK(C568),\"\",C568)","v":""},{"$f":"IF(ISBLANK(D568),\"\",D1836)","v":""},"","","","",{"$f":"IF(AND(F461=\"tak\",G461=\"tak\"),SUM(K559:AA559),IF(AND(F461=\"tak\",G461=\"nie\",ISNUMBER(H461)),'Rozliczenie dotacji'!F194,0))","v":0},{"$f":"J568","v":"wstaw dane"},{"$f":"IF($J461=\"ok\",K1836,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J461=\"ok\",Z1836,0)","v":0},0]
[null,{"$f":"B1837","v":""},{"$f":"IF(ISBLANK(C569),\"\",C569)","v":""},{"$f":"IF(ISBLANK(D569),\"\",D1837)","v":""},"","","","",{"$f":"IF(AND(F462=\"tak\",G462=\"tak\"),SUM(K560:AA560),IF(AND(F462=\"tak\",G462=\"nie\",ISNUMBER(H462)),'Rozliczenie dotacji'!F195,0))","v":0},{"$f":"J569","v":"wstaw dane"},{"$f":"IF($J462=\"ok\",K1837,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($J462=\"ok\",Z1837,0)","v":0},0]
[null,"Razem",null,{"$f":"SUM(D418:D462)","v":0},null,null,null,null,{"$f":"SUM(I418:I462)","v":0},null,{"$f":"SUM(K418:K462)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X418:X462)","v":0},{"$f":"SUM(Y418:Y462)","v":0},{"$f":"SUM(Z418:Z462)","v":0},0]
[null,"     - amortyzacja",null,null,null,null,null,null,null,null,{"$f":"K1554+K1561+K1568+K1575+K1582+K1827+K1589+K1596+K1603+K1610+K1617+K1624+K1631+K1638+K1645+K1652+K1659+K1666+K1673+K1680+K1687+K1694+K1701+K1708+K1715+K1722+K1729+K1736+K1743+K1750+K1757+K1764+K1771+K1778+K1785+K1792+K1799+K1806+K1813+K1820+K1839","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X1554+X1561+X1568+X1575+X1582+X1827+X1589+X1596+X1603+X1610+X1617+X1624+X1631+X1638+X1645+X1652+X1659+X1666+X1673+X1680+X1687+X1694+X1701+X1708+X1715+X1722+X1729+X1736+X1743+X1750+X1757+X1764+X1771+X1778+X1785+X1792+X1799+X1806+X1813+X1820+X1839","v":0},0,{"$f":"Z1554+Z1561+Z1568+Z1575+Z1582+Z1827+Z1589+Z1596+Z1603+Z1610+Z1617+Z1624+Z1631+Z1638+Z1645+Z1652+Z1659+Z1666+Z1673+Z1680+Z1687+Z1694+Z1701+Z1708+Z1715+Z1722+Z1729+Z1736+Z1743+Z1750+Z1757+Z1764+Z1771+Z1778+Z1785+Z1792+Z1799+Z1806+Z1813+Z1820+Z1839","v":0},0]
[null,"     - umorzenie",null,null,null,null,null,null,null,null,{"$f":"K1555+K1562+K1569+K1576+K1583+K1828+K1590+K1597+K1604+K1611+K1618+K1625+K1632+K1639+K1646+K1653+K1660+K1667+K1674+K1681+K1688+K1695+K1702+K1709+K1716+K1723+K1730+K1737+K1744+K1751+K1758+K1765+K1772+K1779+K1786+K1793+K1800+K1807+K1814+K1821+K1840","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z1555+Z1562+Z1569+Z1576+Z1583+Z1828+Z1590+Z1597+Z1604+Z1611+Z1618+Z1625+Z1632+Z1639+Z1646+Z1653+Z1660+Z1667+Z1674+Z1681+Z1688+Z1695+Z1702+Z1709+Z1716+Z1723+Z1730+Z1737+Z1744+Z1751+Z1758+Z1765+Z1772+Z1779+Z1786+Z1793+Z1800+Z1807+Z1814+Z1821+Z1840","v":0},0]
[null,"     - wartość księgowa netto",null,null,null,null,null,null,null,null,{"$f":"K1556+K1563+K1570+K1577+K1584+K1829+K1591+K1598+K1605+K1612+K1619+K1626+K1633+K1640+K1647+K1654+K1661+K1668+K1675+K1682+K1689+K1696+K1703+K1710+K1717+K1724+K1731+K1738+K1745+K1752+K1759+K1766+K1773+K1780+K1787+K1794+K1801+K1808+K1815+K1822+K1841","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z1556+Z1563+Z1570+Z1577+Z1584+Z1829+Z1591+Z1598+Z1605+Z1612+Z1619+Z1626+Z1633+Z1640+Z1647+Z1654+Z1661+Z1668+Z1675+Z1682+Z1689+Z1696+Z1703+Z1710+Z1717+Z1724+Z1731+Z1738+Z1745+Z1752+Z1759+Z1766+Z1773+Z1780+Z1787+Z1794+Z1801+Z1808+Z1815+Z1822+Z1841","v":0},0]
[]
[null,"Poziom dofinansowania amortyzacji (w %), tabelę należy wypełnić w przypadku wnioskowania o dotację do amortyzacji, tj. w przypadku gdy amortyzacja jest kosztem kwalifikowalnym"]
[null,{"$f":"IF(ISBLANK(B418),\"\",B418)","v":""},"",null,null,null,null,null,null,{"$f":"IF(J418=\"wstaw dane\",\"\",IF(OR(ISBLANK(F418)=TRUE,ISBLANK(G418)=TRUE),\"uzupełnij dane\",IF(OR((AND(F418=\"nie\",SUMPRODUCT(ISNUMBER(K469:AA469)*1)>0)),AND(F418=tak,G418=nie,SUMPRODUCT(ISNUMBER(K469:AA469)*1)>0)),\"usuń % dotacji\",IF(AND(F418=tak,G418=tak,SUMPRODUCT(ISNUMBER(K469:AA469)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J419=\"wstaw dane\",\"\",IF(OR(ISBLANK(F419)=TRUE,ISBLANK(G419)=TRUE),\"uzupełnij dane\",IF(OR((AND(F419=\"nie\",SUMPRODUCT(ISNUMBER(K470:AA470)*1)>0)),AND(F419=tak,G419=nie,SUMPRODUCT(ISNUMBER(K470:AA470)*1)>0)),\"usuń % dotacji\",IF(AND(F419=tak,G419=tak,SUMPRODUCT(ISNUMBER(K470:AA470)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J420=\"wstaw dane\",\"\",IF(OR(ISBLANK(F420)=TRUE,ISBLANK(G420)=TRUE),\"uzupełnij dane\",IF(OR((AND(F420=\"nie\",SUMPRODUCT(ISNUMBER(K471:AA471)*1)>0)),AND(F420=tak,G420=nie,SUMPRODUCT(ISNUMBER(K471:AA471)*1)>0)),\"usuń % dotacji\",IF(AND(F420=tak,G420=tak,SUMPRODUCT(ISNUMBER(K471:AA471)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J421=\"wstaw dane\",\"\",IF(OR(ISBLANK(F421)=TRUE,ISBLANK(G421)=TRUE),\"uzupełnij dane\",IF(OR((AND(F421=\"nie\",SUMPRODUCT(ISNUMBER(K472:AA472)*1)>0)),AND(F421=tak,G421=nie,SUMPRODUCT(ISNUMBER(K472:AA472)*1)>0)),\"usuń % dotacji\",IF(AND(F421=tak,G421=tak,SUMPRODUCT(ISNUMBER(K472:AA472)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J422=\"wstaw dane\",\"\",IF(OR(ISBLANK(F422)=TRUE,ISBLANK(G422)=TRUE),\"uzupełnij dane\",IF(OR((AND(F422=\"nie\",SUMPRODUCT(ISNUMBER(K473:AA473)*1)>0)),AND(F422=tak,G422=nie,SUMPRODUCT(ISNUMBER(K473:AA473)*1)>0)),\"usuń % dotacji\",IF(AND(F422=tak,G422=tak,SUMPRODUCT(ISNUMBER(K473:AA473)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J423=\"wstaw dane\",\"\",IF(OR(ISBLANK(F423)=TRUE,ISBLANK(G423)=TRUE),\"uzupełnij dane\",IF(OR((AND(F423=\"nie\",SUMPRODUCT(ISNUMBER(K474:AA474)*1)>0)),AND(F423=tak,G423=nie,SUMPRODUCT(ISNUMBER(K474:AA474)*1)>0)),\"usuń % dotacji\",IF(AND(F423=tak,G423=tak,SUMPRODUCT(ISNUMBER(K474:AA474)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J424=\"wstaw dane\",\"\",IF(OR(ISBLANK(F424)=TRUE,ISBLANK(G424)=TRUE),\"uzupełnij dane\",IF(OR((AND(F424=\"nie\",SUMPRODUCT(ISNUMBER(K475:AA475)*1)>0)),AND(F424=tak,G424=nie,SUMPRODUCT(ISNUMBER(K475:AA475)*1)>0)),\"usuń % dotacji\",IF(AND(F424=tak,G424=tak,SUMPRODUCT(ISNUMBER(K475:AA475)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J425=\"wstaw dane\",\"\",IF(OR(ISBLANK(F425)=TRUE,ISBLANK(G425)=TRUE),\"uzupełnij dane\",IF(OR((AND(F425=\"nie\",SUMPRODUCT(ISNUMBER(K476:AA476)*1)>0)),AND(F425=tak,G425=nie,SUMPRODUCT(ISNUMBER(K476:AA476)*1)>0)),\"usuń % dotacji\",IF(AND(F425=tak,G425=tak,SUMPRODUCT(ISNUMBER(K476:AA476)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J426=\"wstaw dane\",\"\",IF(OR(ISBLANK(F426)=TRUE,ISBLANK(G426)=TRUE),\"uzupełnij dane\",IF(OR((AND(F426=\"nie\",SUMPRODUCT(ISNUMBER(K477:AA477)*1)>0)),AND(F426=tak,G426=nie,SUMPRODUCT(ISNUMBER(K477:AA477)*1)>0)),\"usuń % dotacji\",IF(AND(F426=tak,G426=tak,SUMPRODUCT(ISNUMBER(K477:AA477)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J427=\"wstaw dane\",\"\",IF(OR(ISBLANK(F427)=TRUE,ISBLANK(G427)=TRUE),\"uzupełnij dane\",IF(OR((AND(F427=\"nie\",SUMPRODUCT(ISNUMBER(K478:AA478)*1)>0)),AND(F427=tak,G427=nie,SUMPRODUCT(ISNUMBER(K478:AA478)*1)>0)),\"usuń % dotacji\",IF(AND(F427=tak,G427=tak,SUMPRODUCT(ISNUMBER(K478:AA478)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J428=\"wstaw dane\",\"\",IF(OR(ISBLANK(F428)=TRUE,ISBLANK(G428)=TRUE),\"uzupełnij dane\",IF(OR((AND(F428=\"nie\",SUMPRODUCT(ISNUMBER(K479:AA479)*1)>0)),AND(F428=tak,G428=nie,SUMPRODUCT(ISNUMBER(K479:AA479)*1)>0)),\"usuń % dotacji\",IF(AND(F428=tak,G428=tak,SUMPRODUCT(ISNUMBER(K479:AA479)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J429=\"wstaw dane\",\"\",IF(OR(ISBLANK(F429)=TRUE,ISBLANK(G429)=TRUE),\"uzupełnij dane\",IF(OR((AND(F429=\"nie\",SUMPRODUCT(ISNUMBER(K480:AA480)*1)>0)),AND(F429=tak,G429=nie,SUMPRODUCT(ISNUMBER(K480:AA480)*1)>0)),\"usuń % dotacji\",IF(AND(F429=tak,G429=tak,SUMPRODUCT(ISNUMBER(K480:AA480)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J430=\"wstaw dane\",\"\",IF(OR(ISBLANK(F430)=TRUE,ISBLANK(G430)=TRUE),\"uzupełnij dane\",IF(OR((AND(F430=\"nie\",SUMPRODUCT(ISNUMBER(K481:AA481)*1)>0)),AND(F430=tak,G430=nie,SUMPRODUCT(ISNUMBER(K481:AA481)*1)>0)),\"usuń % dotacji\",IF(AND(F430=tak,G430=tak,SUMPRODUCT(ISNUMBER(K481:AA481)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J431=\"wstaw dane\",\"\",IF(OR(ISBLANK(F431)=TRUE,ISBLANK(G431)=TRUE),\"uzupełnij dane\",IF(OR((AND(F431=\"nie\",SUMPRODUCT(ISNUMBER(K482:AA482)*1)>0)),AND(F431=tak,G431=nie,SUMPRODUCT(ISNUMBER(K482:AA482)*1)>0)),\"usuń % dotacji\",IF(AND(F431=tak,G431=tak,SUMPRODUCT(ISNUMBER(K482:AA482)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,{"$f":"IF(ISBLANK(B432),\"\",B432)","v":""},"",null,null,null,null,null,null,{"$f":"IF(J432=\"wstaw dane\",\"\",IF(OR(ISBLANK(F432)=TRUE,ISBLANK(G432)=TRUE),\"uzupełnij dane\",IF(OR((AND(F432=\"nie\",SUMPRODUCT(ISNUMBER(K483:AA483)*1)>0)),AND(F432=tak,G432=nie,SUMPRODUCT(ISNUMBER(K483:AA483)*1)>0)),\"usuń % dotacji\",IF(AND(F432=tak,G432=tak,SUMPRODUCT(ISNUMBER(K483:AA483)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J433=\"wstaw dane\",\"\",IF(OR(ISBLANK(F433)=TRUE,ISBLANK(G433)=TRUE),\"uzupełnij dane\",IF(OR((AND(F433=\"nie\",SUMPRODUCT(ISNUMBER(K484:AA484)*1)>0)),AND(F433=tak,G433=nie,SUMPRODUCT(ISNUMBER(K484:AA484)*1)>0)),\"usuń % dotacji\",IF(AND(F433=tak,G433=tak,SUMPRODUCT(ISNUMBER(K484:AA484)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J434=\"wstaw dane\",\"\",IF(OR(ISBLANK(F434)=TRUE,ISBLANK(G434)=TRUE),\"uzupełnij dane\",IF(OR((AND(F434=\"nie\",SUMPRODUCT(ISNUMBER(K485:AA485)*1)>0)),AND(F434=tak,G434=nie,SUMPRODUCT(ISNUMBER(K485:AA485)*1)>0)),\"usuń % dotacji\",IF(AND(F434=tak,G434=tak,SUMPRODUCT(ISNUMBER(K485:AA485)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J435=\"wstaw dane\",\"\",IF(OR(ISBLANK(F435)=TRUE,ISBLANK(G435)=TRUE),\"uzupełnij dane\",IF(OR((AND(F435=\"nie\",SUMPRODUCT(ISNUMBER(K486:AA486)*1)>0)),AND(F435=tak,G435=nie,SUMPRODUCT(ISNUMBER(K486:AA486)*1)>0)),\"usuń % dotacji\",IF(AND(F435=tak,G435=tak,SUMPRODUCT(ISNUMBER(K486:AA486)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J436=\"wstaw dane\",\"\",IF(OR(ISBLANK(F436)=TRUE,ISBLANK(G436)=TRUE),\"uzupełnij dane\",IF(OR((AND(F436=\"nie\",SUMPRODUCT(ISNUMBER(K487:AA487)*1)>0)),AND(F436=tak,G436=nie,SUMPRODUCT(ISNUMBER(K487:AA487)*1)>0)),\"usuń % dotacji\",IF(AND(F436=tak,G436=tak,SUMPRODUCT(ISNUMBER(K487:AA487)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J437=\"wstaw dane\",\"\",IF(OR(ISBLANK(F437)=TRUE,ISBLANK(G437)=TRUE),\"uzupełnij dane\",IF(OR((AND(F437=\"nie\",SUMPRODUCT(ISNUMBER(K488:AA488)*1)>0)),AND(F437=tak,G437=nie,SUMPRODUCT(ISNUMBER(K488:AA488)*1)>0)),\"usuń % dotacji\",IF(AND(F437=tak,G437=tak,SUMPRODUCT(ISNUMBER(K488:AA488)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,{"$f":"IF(ISBLANK(B438),\"\",B438)","v":""},"",null,null,null,null,null,null,{"$f":"IF(J438=\"wstaw dane\",\"\",IF(OR(ISBLANK(F438)=TRUE,ISBLANK(G438)=TRUE),\"uzupełnij dane\",IF(OR((AND(F438=\"nie\",SUMPRODUCT(ISNUMBER(K489:AA489)*1)>0)),AND(F438=tak,G438=nie,SUMPRODUCT(ISNUMBER(K489:AA489)*1)>0)),\"usuń % dotacji\",IF(AND(F438=tak,G438=tak,SUMPRODUCT(ISNUMBER(K489:AA489)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J439=\"wstaw dane\",\"\",IF(OR(ISBLANK(F439)=TRUE,ISBLANK(G439)=TRUE),\"uzupełnij dane\",IF(OR((AND(F439=\"nie\",SUMPRODUCT(ISNUMBER(K490:AA490)*1)>0)),AND(F439=tak,G439=nie,SUMPRODUCT(ISNUMBER(K490:AA490)*1)>0)),\"usuń % dotacji\",IF(AND(F439=tak,G439=tak,SUMPRODUCT(ISNUMBER(K490:AA490)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J440=\"wstaw dane\",\"\",IF(OR(ISBLANK(F440)=TRUE,ISBLANK(G440)=TRUE),\"uzupełnij dane\",IF(OR((AND(F440=\"nie\",SUMPRODUCT(ISNUMBER(K491:AA491)*1)>0)),AND(F440=tak,G440=nie,SUMPRODUCT(ISNUMBER(K491:AA491)*1)>0)),\"usuń % dotacji\",IF(AND(F440=tak,G440=tak,SUMPRODUCT(ISNUMBER(K491:AA491)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J441=\"wstaw dane\",\"\",IF(OR(ISBLANK(F441)=TRUE,ISBLANK(G441)=TRUE),\"uzupełnij dane\",IF(OR((AND(F441=\"nie\",SUMPRODUCT(ISNUMBER(K492:AA492)*1)>0)),AND(F441=tak,G441=nie,SUMPRODUCT(ISNUMBER(K492:AA492)*1)>0)),\"usuń % dotacji\",IF(AND(F441=tak,G441=tak,SUMPRODUCT(ISNUMBER(K492:AA492)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J442=\"wstaw dane\",\"\",IF(OR(ISBLANK(F442)=TRUE,ISBLANK(G442)=TRUE),\"uzupełnij dane\",IF(OR((AND(F442=\"nie\",SUMPRODUCT(ISNUMBER(K493:AA493)*1)>0)),AND(F442=tak,G442=nie,SUMPRODUCT(ISNUMBER(K493:AA493)*1)>0)),\"usuń % dotacji\",IF(AND(F442=tak,G442=tak,SUMPRODUCT(ISNUMBER(K493:AA493)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J443=\"wstaw dane\",\"\",IF(OR(ISBLANK(F443)=TRUE,ISBLANK(G443)=TRUE),\"uzupełnij dane\",IF(OR((AND(F443=\"nie\",SUMPRODUCT(ISNUMBER(K494:AA494)*1)>0)),AND(F443=tak,G443=nie,SUMPRODUCT(ISNUMBER(K494:AA494)*1)>0)),\"usuń % dotacji\",IF(AND(F443=tak,G443=tak,SUMPRODUCT(ISNUMBER(K494:AA494)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J444=\"wstaw dane\",\"\",IF(OR(ISBLANK(F444)=TRUE,ISBLANK(G444)=TRUE),\"uzupełnij dane\",IF(OR((AND(F444=\"nie\",SUMPRODUCT(ISNUMBER(K495:AA495)*1)>0)),AND(F444=tak,G444=nie,SUMPRODUCT(ISNUMBER(K495:AA495)*1)>0)),\"usuń % dotacji\",IF(AND(F444=tak,G444=tak,SUMPRODUCT(ISNUMBER(K495:AA495)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J445=\"wstaw dane\",\"\",IF(OR(ISBLANK(F445)=TRUE,ISBLANK(G445)=TRUE),\"uzupełnij dane\",IF(OR((AND(F445=\"nie\",SUMPRODUCT(ISNUMBER(K496:AA496)*1)>0)),AND(F445=tak,G445=nie,SUMPRODUCT(ISNUMBER(K496:AA496)*1)>0)),\"usuń % dotacji\",IF(AND(F445=tak,G445=tak,SUMPRODUCT(ISNUMBER(K496:AA496)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J446=\"wstaw dane\",\"\",IF(OR(ISBLANK(F446)=TRUE,ISBLANK(G446)=TRUE),\"uzupełnij dane\",IF(OR((AND(F446=\"nie\",SUMPRODUCT(ISNUMBER(K497:AA497)*1)>0)),AND(F446=tak,G446=nie,SUMPRODUCT(ISNUMBER(K497:AA497)*1)>0)),\"usuń % dotacji\",IF(AND(F446=tak,G446=tak,SUMPRODUCT(ISNUMBER(K497:AA497)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J447=\"wstaw dane\",\"\",IF(OR(ISBLANK(F447)=TRUE,ISBLANK(G447)=TRUE),\"uzupełnij dane\",IF(OR((AND(F447=\"nie\",SUMPRODUCT(ISNUMBER(K498:AA498)*1)>0)),AND(F447=tak,G447=nie,SUMPRODUCT(ISNUMBER(K498:AA498)*1)>0)),\"usuń % dotacji\",IF(AND(F447=tak,G447=tak,SUMPRODUCT(ISNUMBER(K498:AA498)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J448=\"wstaw dane\",\"\",IF(OR(ISBLANK(F448)=TRUE,ISBLANK(G448)=TRUE),\"uzupełnij dane\",IF(OR((AND(F448=\"nie\",SUMPRODUCT(ISNUMBER(K499:AA499)*1)>0)),AND(F448=tak,G448=nie,SUMPRODUCT(ISNUMBER(K499:AA499)*1)>0)),\"usuń % dotacji\",IF(AND(F448=tak,G448=tak,SUMPRODUCT(ISNUMBER(K499:AA499)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J449=\"wstaw dane\",\"\",IF(OR(ISBLANK(F449)=TRUE,ISBLANK(G449)=TRUE),\"uzupełnij dane\",IF(OR((AND(F449=\"nie\",SUMPRODUCT(ISNUMBER(K500:AA500)*1)>0)),AND(F449=tak,G449=nie,SUMPRODUCT(ISNUMBER(K500:AA500)*1)>0)),\"usuń % dotacji\",IF(AND(F449=tak,G449=tak,SUMPRODUCT(ISNUMBER(K500:AA500)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J450=\"wstaw dane\",\"\",IF(OR(ISBLANK(F450)=TRUE,ISBLANK(G450)=TRUE),\"uzupełnij dane\",IF(OR((AND(F450=\"nie\",SUMPRODUCT(ISNUMBER(K501:AA501)*1)>0)),AND(F450=tak,G450=nie,SUMPRODUCT(ISNUMBER(K501:AA501)*1)>0)),\"usuń % dotacji\",IF(AND(F450=tak,G450=tak,SUMPRODUCT(ISNUMBER(K501:AA501)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J451=\"wstaw dane\",\"\",IF(OR(ISBLANK(F451)=TRUE,ISBLANK(G451)=TRUE),\"uzupełnij dane\",IF(OR((AND(F451=\"nie\",SUMPRODUCT(ISNUMBER(K502:AA502)*1)>0)),AND(F451=tak,G451=nie,SUMPRODUCT(ISNUMBER(K502:AA502)*1)>0)),\"usuń % dotacji\",IF(AND(F451=tak,G451=tak,SUMPRODUCT(ISNUMBER(K502:AA502)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J452=\"wstaw dane\",\"\",IF(OR(ISBLANK(F452)=TRUE,ISBLANK(G452)=TRUE),\"uzupełnij dane\",IF(OR((AND(F452=\"nie\",SUMPRODUCT(ISNUMBER(K503:AA503)*1)>0)),AND(F452=tak,G452=nie,SUMPRODUCT(ISNUMBER(K503:AA503)*1)>0)),\"usuń % dotacji\",IF(AND(F452=tak,G452=tak,SUMPRODUCT(ISNUMBER(K503:AA503)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J453=\"wstaw dane\",\"\",IF(OR(ISBLANK(F453)=TRUE,ISBLANK(G453)=TRUE),\"uzupełnij dane\",IF(OR((AND(F453=\"nie\",SUMPRODUCT(ISNUMBER(K504:AA504)*1)>0)),AND(F453=tak,G453=nie,SUMPRODUCT(ISNUMBER(K504:AA504)*1)>0)),\"usuń % dotacji\",IF(AND(F453=tak,G453=tak,SUMPRODUCT(ISNUMBER(K504:AA504)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J454=\"wstaw dane\",\"\",IF(OR(ISBLANK(F454)=TRUE,ISBLANK(G454)=TRUE),\"uzupełnij dane\",IF(OR((AND(F454=\"nie\",SUMPRODUCT(ISNUMBER(K505:AA505)*1)>0)),AND(F454=tak,G454=nie,SUMPRODUCT(ISNUMBER(K505:AA505)*1)>0)),\"usuń % dotacji\",IF(AND(F454=tak,G454=tak,SUMPRODUCT(ISNUMBER(K505:AA505)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J455=\"wstaw dane\",\"\",IF(OR(ISBLANK(F455)=TRUE,ISBLANK(G455)=TRUE),\"uzupełnij dane\",IF(OR((AND(F455=\"nie\",SUMPRODUCT(ISNUMBER(K506:AA506)*1)>0)),AND(F455=tak,G455=nie,SUMPRODUCT(ISNUMBER(K506:AA506)*1)>0)),\"usuń % dotacji\",IF(AND(F455=tak,G455=tak,SUMPRODUCT(ISNUMBER(K506:AA506)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J456=\"wstaw dane\",\"\",IF(OR(ISBLANK(F456)=TRUE,ISBLANK(G456)=TRUE),\"uzupełnij dane\",IF(OR((AND(F456=\"nie\",SUMPRODUCT(ISNUMBER(K507:AA507)*1)>0)),AND(F456=tak,G456=nie,SUMPRODUCT(ISNUMBER(K507:AA507)*1)>0)),\"usuń % dotacji\",IF(AND(F456=tak,G456=tak,SUMPRODUCT(ISNUMBER(K507:AA507)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J457=\"wstaw dane\",\"\",IF(OR(ISBLANK(F457)=TRUE,ISBLANK(G457)=TRUE),\"uzupełnij dane\",IF(OR((AND(F457=\"nie\",SUMPRODUCT(ISNUMBER(K508:AA508)*1)>0)),AND(F457=tak,G457=nie,SUMPRODUCT(ISNUMBER(K508:AA508)*1)>0)),\"usuń % dotacji\",IF(AND(F457=tak,G457=tak,SUMPRODUCT(ISNUMBER(K508:AA508)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,{"$f":"IF(ISBLANK(B458),\"\",B458)","v":""},"",null,null,null,null,null,null,{"$f":"IF(J458=\"wstaw dane\",\"\",IF(OR(ISBLANK(F458)=TRUE,ISBLANK(G458)=TRUE),\"uzupełnij dane\",IF(OR((AND(F458=\"nie\",SUMPRODUCT(ISNUMBER(K509:AA509)*1)>0)),AND(F458=tak,G458=nie,SUMPRODUCT(ISNUMBER(K509:AA509)*1)>0)),\"usuń % dotacji\",IF(AND(F458=tak,G458=tak,SUMPRODUCT(ISNUMBER(K509:AA509)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J459=\"wstaw dane\",\"\",IF(OR(ISBLANK(F459)=TRUE,ISBLANK(G459)=TRUE),\"uzupełnij dane\",IF(OR((AND(F459=\"nie\",SUMPRODUCT(ISNUMBER(K510:AA510)*1)>0)),AND(F459=tak,G459=nie,SUMPRODUCT(ISNUMBER(K510:AA510)*1)>0)),\"usuń % dotacji\",IF(AND(F459=tak,G459=tak,SUMPRODUCT(ISNUMBER(K510:AA510)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J460=\"wstaw dane\",\"\",IF(OR(ISBLANK(F460)=TRUE,ISBLANK(G460)=TRUE),\"uzupełnij dane\",IF(OR((AND(F460=\"nie\",SUMPRODUCT(ISNUMBER(K511:AA511)*1)>0)),AND(F460=tak,G460=nie,SUMPRODUCT(ISNUMBER(K511:AA511)*1)>0)),\"usuń % dotacji\",IF(AND(F460=tak,G460=tak,SUMPRODUCT(ISNUMBER(K511:AA511)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J461=\"wstaw dane\",\"\",IF(OR(ISBLANK(F461)=TRUE,ISBLANK(G461)=TRUE),\"uzupełnij dane\",IF(OR((AND(F461=\"nie\",SUMPRODUCT(ISNUMBER(K512:AA512)*1)>0)),AND(F461=tak,G461=nie,SUMPRODUCT(ISNUMBER(K512:AA512)*1)>0)),\"usuń % dotacji\",IF(AND(F461=tak,G461=tak,SUMPRODUCT(ISNUMBER(K512:AA512)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J462=\"wstaw dane\",\"\",IF(OR(ISBLANK(F462)=TRUE,ISBLANK(G462)=TRUE),\"uzupełnij dane\",IF(OR((AND(F462=\"nie\",SUMPRODUCT(ISNUMBER(K513:AA513)*1)>0)),AND(F462=tak,G462=nie,SUMPRODUCT(ISNUMBER(K513:AA513)*1)>0)),\"usuń % dotacji\",IF(AND(F462=tak,G462=tak,SUMPRODUCT(ISNUMBER(K513:AA513)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[]
[null,"Wartość dofinansowania amortyzacji (w PLN)"]
[null,{"$f":"B469","v":""},"",null,null,null,null,null,null,{"$f":"J469","v":""},{"$f":"IF(ISBLANK(K469),0,K1557)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X469),0,X1557)","v":0},{"$f":"IF(ISBLANK(Y469),0,Y1557)","v":0},{"$f":"IF(ISBLANK(Z469),0,Z1557)","v":0},0]
[null,"","",null,null,null,null,null,null,{"$f":"J470","v":""},{"$f":"IF(ISBLANK(K470),0,K1564)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X470),0,X1564)","v":0},{"$f":"IF(ISBLANK(Y470),0,Y1564)","v":0},{"$f":"IF(ISBLANK(Z470),0,Z1564)","v":0},0]
[null,"","",null,null,null,null,null,null,{"$f":"J471","v":""},{"$f":"IF(ISBLANK(K471),0,K1571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X471),0,X1571)","v":0},{"$f":"IF(ISBLANK(Y471),0,Y1571)","v":0},{"$f":"IF(ISBLANK(Z471),0,Z1571)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K472),0,K1578)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X472),0,X1578)","v":0},{"$f":"IF(ISBLANK(Y472),0,Y1578)","v":0},{"$f":"IF(ISBLANK(Z472),0,Z1578)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K473),0,K1585)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X473),0,X1585)","v":0},{"$f":"IF(ISBLANK(Y473),0,Y1585)","v":0},{"$f":"IF(ISBLANK(Z473),0,Z1585)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K474),0,K1592)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X474),0,X1592)","v":0},{"$f":"IF(ISBLANK(Y474),0,Y1592)","v":0},{"$f":"IF(ISBLANK(Z474),0,Z1592)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K475),0,K1599)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X475),0,X1599)","v":0},{"$f":"IF(ISBLANK(Y475),0,Y1599)","v":0},{"$f":"IF(ISBLANK(Z475),0,Z1599)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K476),0,K1606)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X476),0,X1606)","v":0},{"$f":"IF(ISBLANK(Y476),0,Y1606)","v":0},{"$f":"IF(ISBLANK(Z476),0,Z1606)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K477),0,K1613)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X477),0,X1613)","v":0},{"$f":"IF(ISBLANK(Y477),0,Y1613)","v":0},{"$f":"IF(ISBLANK(Z477),0,Z1613)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K478),0,K1620)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X478),0,X1620)","v":0},{"$f":"IF(ISBLANK(Y478),0,Y1620)","v":0},{"$f":"IF(ISBLANK(Z478),0,Z1620)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K479),0,K1627)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X479),0,X1627)","v":0},{"$f":"IF(ISBLANK(Y479),0,Y1627)","v":0},{"$f":"IF(ISBLANK(Z479),0,Z1627)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K480),0,K1634)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X480),0,X1634)","v":0},{"$f":"IF(ISBLANK(Y480),0,Y1634)","v":0},{"$f":"IF(ISBLANK(Z480),0,Z1634)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K481),0,K1641)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X481),0,X1641)","v":0},{"$f":"IF(ISBLANK(Y481),0,Y1641)","v":0},{"$f":"IF(ISBLANK(Z481),0,Z1641)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K482),0,K1648)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X482),0,X1648)","v":0},{"$f":"IF(ISBLANK(Y482),0,Y1648)","v":0},{"$f":"IF(ISBLANK(Z482),0,Z1648)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K483),0,K1655)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X483),0,X1655)","v":0},{"$f":"IF(ISBLANK(Y483),0,Y1655)","v":0},{"$f":"IF(ISBLANK(Z483),0,Z1655)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K484),0,K1662)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X484),0,X1662)","v":0},{"$f":"IF(ISBLANK(Y484),0,Y1662)","v":0},{"$f":"IF(ISBLANK(Z484),0,Z1662)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K485),0,K1669)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X485),0,X1669)","v":0},{"$f":"IF(ISBLANK(Y485),0,Y1669)","v":0},{"$f":"IF(ISBLANK(Z485),0,Z1669)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K486),0,K1676)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X486),0,X1676)","v":0},{"$f":"IF(ISBLANK(Y486),0,Y1676)","v":0},{"$f":"IF(ISBLANK(Z486),0,Z1676)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K487),0,K1683)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X487),0,X1683)","v":0},{"$f":"IF(ISBLANK(Y487),0,Y1683)","v":0},{"$f":"IF(ISBLANK(Z487),0,Z1683)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K488),0,K1690)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X488),0,X1690)","v":0},{"$f":"IF(ISBLANK(Y488),0,Y1690)","v":0},{"$f":"IF(ISBLANK(Z488),0,Z1690)","v":0},0]
[null,{"$f":"B489","v":""},"",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K489),0,K1697)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X489),0,X1697)","v":0},{"$f":"IF(ISBLANK(Y489),0,Y1697)","v":0},{"$f":"IF(ISBLANK(Z489),0,Z1697)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K490),0,K1704)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X490),0,X1704)","v":0},{"$f":"IF(ISBLANK(Y490),0,Y1704)","v":0},{"$f":"IF(ISBLANK(Z490),0,Z1704)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K491),0,K1711)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X491),0,X1711)","v":0},{"$f":"IF(ISBLANK(Y491),0,Y1711)","v":0},{"$f":"IF(ISBLANK(Z491),0,Z1711)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K492),0,K1718)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X492),0,X1718)","v":0},{"$f":"IF(ISBLANK(Y492),0,Y1718)","v":0},{"$f":"IF(ISBLANK(Z492),0,Z1718)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K493),0,K1725)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X493),0,X1725)","v":0},{"$f":"IF(ISBLANK(Y493),0,Y1725)","v":0},{"$f":"IF(ISBLANK(Z493),0,Z1725)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K494),0,K1732)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X494),0,X1732)","v":0},{"$f":"IF(ISBLANK(Y494),0,Y1732)","v":0},{"$f":"IF(ISBLANK(Z494),0,Z1732)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K495),0,K1739)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X495),0,X1739)","v":0},{"$f":"IF(ISBLANK(Y495),0,Y1739)","v":0},{"$f":"IF(ISBLANK(Z495),0,Z1739)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K496),0,K1746)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X496),0,X1746)","v":0},{"$f":"IF(ISBLANK(Y496),0,Y1746)","v":0},{"$f":"IF(ISBLANK(Z496),0,Z1746)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K497),0,K1753)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X497),0,X1753)","v":0},{"$f":"IF(ISBLANK(Y497),0,Y1753)","v":0},{"$f":"IF(ISBLANK(Z497),0,Z1753)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K498),0,K1767)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X498),0,X1767)","v":0},{"$f":"IF(ISBLANK(Y498),0,Y1767)","v":0},{"$f":"IF(ISBLANK(Z498),0,Z1767)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K499),0,K1767)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X499),0,X1767)","v":0},{"$f":"IF(ISBLANK(Y499),0,Y1767)","v":0},{"$f":"IF(ISBLANK(Z499),0,Z1767)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K500),0,K1774)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X500),0,X1774)","v":0},{"$f":"IF(ISBLANK(Y500),0,Y1774)","v":0},{"$f":"IF(ISBLANK(Z500),0,Z1774)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K501),0,K1781)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X501),0,X1781)","v":0},{"$f":"IF(ISBLANK(Y501),0,Y1781)","v":0},{"$f":"IF(ISBLANK(Z501),0,Z1781)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K502),0,K1788)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X502),0,X1788)","v":0},{"$f":"IF(ISBLANK(Y502),0,Y1788)","v":0},{"$f":"IF(ISBLANK(Z502),0,Z1788)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K503),0,K1795)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X503),0,X1795)","v":0},{"$f":"IF(ISBLANK(Y503),0,Y1795)","v":0},{"$f":"IF(ISBLANK(Z503),0,Z1795)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K504),0,K1802)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X504),0,X1802)","v":0},{"$f":"IF(ISBLANK(Y504),0,Y1802)","v":0},{"$f":"IF(ISBLANK(Z504),0,Z1802)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K505),0,K1809)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X505),0,X1809)","v":0},{"$f":"IF(ISBLANK(Y505),0,Y1809)","v":0},{"$f":"IF(ISBLANK(Z505),0,Z1809)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K506),0,K1816)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X506),0,X1816)","v":0},{"$f":"IF(ISBLANK(Y506),0,Y1816)","v":0},{"$f":"IF(ISBLANK(Z506),0,Z1816)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K507),0,K1823)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X507),0,X1823)","v":0},{"$f":"IF(ISBLANK(Y507),0,Y1823)","v":0},{"$f":"IF(ISBLANK(Z507),0,Z1823)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K508),0,K1830)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X508),0,X1830)","v":0},{"$f":"IF(ISBLANK(Y508),0,Y1830)","v":0},{"$f":"IF(ISBLANK(Z508),0,Z1830)","v":0},0]
[null,{"$f":"B509","v":""},"",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K509),0,K1849)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X509),0,X1849)","v":0},{"$f":"IF(ISBLANK(Y509),0,Y1849)","v":0},{"$f":"IF(ISBLANK(Z509),0,Z1849)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K510),0,K1856)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X510),0,X1856)","v":0},{"$f":"IF(ISBLANK(Y510),0,Y1856)","v":0},{"$f":"IF(ISBLANK(Z510),0,Z1856)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K511),0,K1863)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X511),0,X1863)","v":0},{"$f":"IF(ISBLANK(Y511),0,Y1863)","v":0},{"$f":"IF(ISBLANK(Z511),0,Z1863)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K512),0,K1870)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X512),0,X1870)","v":0},{"$f":"IF(ISBLANK(Y512),0,Y1870)","v":0},{"$f":"IF(ISBLANK(Z512),0,Z1870)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K513),0,K1877)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X513),0,X1877)","v":0},{"$f":"IF(ISBLANK(Y513),0,Y1877)","v":0},{"$f":"IF(ISBLANK(Z513),0,Z1877)","v":0},0]
[null,"Razem",null,null,null,null,null,null,null,null,{"$f":"SUM(K516:K560)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X516:X560)","v":0},{"$f":"SUM(Y516:Y560)","v":0},{"$f":"SUM(Z516:Z560)","v":0},0]
[]
[]
[null,"środki trwałe w budowie \n(urządzenia i maszyny > 1 rok)","Moduł","rok rozpoczęcia produkcji","rok i miesiąc zakończenia produkcji","Kwalifikowalne","Dofinansowanie amortyzacji","dofinansowanie %","razem środki trwałe w budowie","kontrolka",{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(D565),ISBLANK(E565)),\"\",IF(OR(ISBLANK(D565),ISBLANK(E565)),\"Uzupełnij dane\",D458))","v":""},{"$f":"IF(SUMPRODUCT(ISBLANK(B565:G565)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B565:G565)*1)>0,SUMPRODUCT(ISBLANK(B565:G565)*1)<6),\"uzupełnij dane\",IF(OR(AND(F565=nie,ISNUMBER(H565)=TRUE),AND(F565=tak,G565=tak,ISNUMBER(H565)=TRUE)),\"usuń % dotacji\",IF(AND(F565=nie,G565=tak),\"popraw dane\",IF(AND(F565=tak,G565=nie,ISBLANK(H565)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"}]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(D566),ISBLANK(E566)),\"\",IF(OR(ISBLANK(D566),ISBLANK(E566)),\"Uzupełnij dane\",D459))","v":""},{"$f":"IF(SUMPRODUCT(ISBLANK(B566:G566)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B566:G566)*1)>0,SUMPRODUCT(ISBLANK(B566:G566)*1)<6),\"uzupełnij dane\",IF(OR(AND(F566=nie,ISNUMBER(H566)=TRUE),AND(F566=tak,G566=tak,ISNUMBER(H566)=TRUE)),\"usuń % dotacji\",IF(AND(F566=nie,G566=tak),\"popraw dane\",IF(AND(F566=tak,G566=nie,ISBLANK(H566)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"}]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(D567),ISBLANK(E567)),\"\",IF(OR(ISBLANK(D567),ISBLANK(E567)),\"Uzupełnij dane\",D460))","v":""},{"$f":"IF(SUMPRODUCT(ISBLANK(B567:G567)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B567:G567)*1)>0,SUMPRODUCT(ISBLANK(B567:G567)*1)<6),\"uzupełnij dane\",IF(OR(AND(F567=nie,ISNUMBER(H567)=TRUE),AND(F567=tak,G567=tak,ISNUMBER(H567)=TRUE)),\"usuń % dotacji\",IF(AND(F567=nie,G567=tak),\"popraw dane\",IF(AND(F567=tak,G567=nie,ISBLANK(H567)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"}]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(D568),ISBLANK(E568)),\"\",IF(OR(ISBLANK(D568),ISBLANK(E568)),\"Uzupełnij dane\",D461))","v":""},{"$f":"IF(SUMPRODUCT(ISBLANK(B568:G568)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B568:G568)*1)>0,SUMPRODUCT(ISBLANK(B568:G568)*1)<6),\"uzupełnij dane\",IF(OR(AND(F568=nie,ISNUMBER(H568)=TRUE),AND(F568=tak,G568=tak,ISNUMBER(H568)=TRUE)),\"usuń % dotacji\",IF(AND(F568=nie,G568=tak),\"popraw dane\",IF(AND(F568=tak,G568=nie,ISBLANK(H568)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"}]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(D569),ISBLANK(E569)),\"\",IF(OR(ISBLANK(D569),ISBLANK(E569)),\"Uzupełnij dane\",D462))","v":""},{"$f":"IF(SUMPRODUCT(ISBLANK(B569:G569)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B569:G569)*1)>0,SUMPRODUCT(ISBLANK(B569:G569)*1)<6),\"uzupełnij dane\",IF(OR(AND(F569=nie,ISNUMBER(H569)=TRUE),AND(F569=tak,G569=tak,ISNUMBER(H569)=TRUE)),\"usuń % dotacji\",IF(AND(F569=nie,G569=tak),\"popraw dane\",IF(AND(F569=tak,G569=nie,ISBLANK(H569)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"}]
[null,"Razem",null,null,null,null,null,null,{"$f":"SUM(I565:I569)","v":0},null,{"$f":"SUM(K565:K569)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X565:X569)","v":0},{"$f":"SUM(Y565:Y569)","v":0},{"$f":"SUM(Z565:Z569)","v":0},0]
[]
[]
[null,"środki transportu ","Moduł","wartość netto","rok i miesiąc zakupu","Kwalifikowalne","Dofinansowanie amortyzacji","dofinansowanie %","dofinansowanie PLN","kontrolka",{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F574=\"tak\",G574=\"tak\"),SUM(K602:AA602),IF(AND(F574=\"tak\",G574=\"nie\",ISNUMBER(H574)),'Rozliczenie dotacji'!F204,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B574:G574)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B574:G574)*1)>0,SUMPRODUCT(ISBLANK(B574:G574)*1)<6),\"uzupełnij dane\",IF(OR(AND(F574=nie,ISNUMBER(H574)=TRUE),AND(F574=tak,G574=tak,ISNUMBER(H574)=TRUE)),\"usuń % dotacji\",IF(AND(F574=nie,G574=tak),\"popraw dane\",IF(AND(F574=tak,G574=nie,ISBLANK(H574)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},{"$f":"ROUND(IF(AND(YEAR($E574)=LataProjekcji,$D574>0,$J574=\"ok\"),$D574,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F575=\"tak\",G575=\"tak\"),SUM(K603:AA603),IF(AND(F575=\"tak\",G575=\"nie\",ISNUMBER(H575)),'Rozliczenie dotacji'!F205,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B575:G575)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B575:G575)*1)>0,SUMPRODUCT(ISBLANK(B575:G575)*1)<6),\"uzupełnij dane\",IF(OR(AND(F575=nie,ISNUMBER(H575)=TRUE),AND(F575=tak,G575=tak,ISNUMBER(H575)=TRUE)),\"usuń % dotacji\",IF(AND(F575=nie,G575=tak),\"popraw dane\",IF(AND(F575=tak,G575=nie,ISBLANK(H575)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F576=\"tak\",G576=\"tak\"),SUM(K604:AA604),IF(AND(F576=\"tak\",G576=\"nie\",ISNUMBER(H576)),'Rozliczenie dotacji'!F206,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B576:G576)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B576:G576)*1)>0,SUMPRODUCT(ISBLANK(B576:G576)*1)<6),\"uzupełnij dane\",IF(OR(AND(F576=nie,ISNUMBER(H576)=TRUE),AND(F576=tak,G576=tak,ISNUMBER(H576)=TRUE)),\"usuń % dotacji\",IF(AND(F576=nie,G576=tak),\"popraw dane\",IF(AND(F576=tak,G576=nie,ISBLANK(H576)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F577=\"tak\",G577=\"tak\"),SUM(K605:AA605),IF(AND(F577=\"tak\",G577=\"nie\",ISNUMBER(H577)),'Rozliczenie dotacji'!F207,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B577:G577)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B577:G577)*1)>0,SUMPRODUCT(ISBLANK(B577:G577)*1)<6),\"uzupełnij dane\",IF(OR(AND(F577=nie,ISNUMBER(H577)=TRUE),AND(F577=tak,G577=tak,ISNUMBER(H577)=TRUE)),\"usuń % dotacji\",IF(AND(F577=nie,G577=tak),\"popraw dane\",IF(AND(F577=tak,G577=nie,ISBLANK(H577)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F578=\"tak\",G578=\"tak\"),SUM(K606:AA606),IF(AND(F578=\"tak\",G578=\"nie\",ISNUMBER(H578)),'Rozliczenie dotacji'!F208,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B578:G578)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B578:G578)*1)>0,SUMPRODUCT(ISBLANK(B578:G578)*1)<6),\"uzupełnij dane\",IF(OR(AND(F578=nie,ISNUMBER(H578)=TRUE),AND(F578=tak,G578=tak,ISNUMBER(H578)=TRUE)),\"usuń % dotacji\",IF(AND(F578=nie,G578=tak),\"popraw dane\",IF(AND(F578=tak,G578=nie,ISBLANK(H578)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F579=\"tak\",G579=\"tak\"),SUM(K607:AA607),IF(AND(F579=\"tak\",G579=\"nie\",ISNUMBER(H579)),'Rozliczenie dotacji'!F209,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B579:G579)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B579:G579)*1)>0,SUMPRODUCT(ISBLANK(B579:G579)*1)<6),\"uzupełnij dane\",IF(OR(AND(F579=nie,ISNUMBER(H579)=TRUE),AND(F579=tak,G579=tak,ISNUMBER(H579)=TRUE)),\"usuń % dotacji\",IF(AND(F579=nie,G579=tak),\"popraw dane\",IF(AND(F579=tak,G579=nie,ISBLANK(H579)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F580=\"tak\",G580=\"tak\"),SUM(K608:AA608),IF(AND(F580=\"tak\",G580=\"nie\",ISNUMBER(H580)),'Rozliczenie dotacji'!F210,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B580:G580)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B580:G580)*1)>0,SUMPRODUCT(ISBLANK(B580:G580)*1)<6),\"uzupełnij dane\",IF(OR(AND(F580=nie,ISNUMBER(H580)=TRUE),AND(F580=tak,G580=tak,ISNUMBER(H580)=TRUE)),\"usuń % dotacji\",IF(AND(F580=nie,G580=tak),\"popraw dane\",IF(AND(F580=tak,G580=nie,ISBLANK(H580)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F581=\"tak\",G581=\"tak\"),SUM(K609:AA609),IF(AND(F581=\"tak\",G581=\"nie\",ISNUMBER(H581)),'Rozliczenie dotacji'!F211,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B581:G581)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B581:G581)*1)>0,SUMPRODUCT(ISBLANK(B581:G581)*1)<6),\"uzupełnij dane\",IF(OR(AND(F581=nie,ISNUMBER(H581)=TRUE),AND(F581=tak,G581=tak,ISNUMBER(H581)=TRUE)),\"usuń % dotacji\",IF(AND(F581=nie,G581=tak),\"popraw dane\",IF(AND(F581=tak,G581=nie,ISBLANK(H581)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F582=\"tak\",G582=\"tak\"),SUM(K610:AA610),IF(AND(F582=\"tak\",G582=\"nie\",ISNUMBER(H582)),'Rozliczenie dotacji'!F212,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B582:G582)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B582:G582)*1)>0,SUMPRODUCT(ISBLANK(B582:G582)*1)<6),\"uzupełnij dane\",IF(OR(AND(F582=nie,ISNUMBER(H582)=TRUE),AND(F582=tak,G582=tak,ISNUMBER(H582)=TRUE)),\"usuń % dotacji\",IF(AND(F582=nie,G582=tak),\"popraw dane\",IF(AND(F582=tak,G582=nie,ISBLANK(H582)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F583=\"tak\",G583=\"tak\"),SUM(K611:AA611),IF(AND(F583=\"tak\",G583=\"nie\",ISNUMBER(H583)),'Rozliczenie dotacji'!F213,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B583:G583)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B583:G583)*1)>0,SUMPRODUCT(ISBLANK(B583:G583)*1)<6),\"uzupełnij dane\",IF(OR(AND(F583=nie,ISNUMBER(H583)=TRUE),AND(F583=tak,G583=tak,ISNUMBER(H583)=TRUE)),\"usuń % dotacji\",IF(AND(F583=nie,G583=tak),\"popraw dane\",IF(AND(F583=tak,G583=nie,ISBLANK(H583)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Razem",null,{"$f":"SUM(D574:D583)","v":0},null,null,null,null,{"$f":"SUM(I574:I583)","v":0},null,{"$f":"SUM(K574:K583)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X574:X583)","v":0},{"$f":"SUM(Y574:Y583)","v":0},{"$f":"SUM(Z574:Z583)","v":0},0]
[null,"     - amortyzacja",null,null,null,null,null,null,null,null,{"$f":"K1886+K1893+K1900+K1907+K1914+K1921+K1928+K1935+K1942+K1949","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X1886+X1893+X1900+X1907+X1914+X1921+X1928+X1935+X1942+X1949","v":0},0,{"$f":"Z1886+Z1893+Z1900+Z1907+Z1914+Z1921+Z1928+Z1935+Z1942+Z1949","v":0},0]
[null,"     - umorzenie",null,null,null,null,null,null,null,null,{"$f":"K1887+K1894+K1901+K1908+K1915+K1922+K1929+K1936+K1943+K1950","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z1887+Z1894+Z1901+Z1908+Z1915+Z1922+Z1929+Z1936+Z1943+Z1950","v":0},0]
[null,"     - wartość księgowa netto",null,null,null,null,null,null,null,null,{"$f":"K1888+K1895+K1902+K1909+K1916+K1923+K1930+K1937+K1944+K1951","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z1888+Z1895+Z1902+Z1909+Z1916+Z1923+Z1930+Z1937+Z1944+Z1951","v":0},0]
[]
[null,"Poziom dofinansowania amortyzacji (w %), tabelę należy wypełnić w przypadku wnioskowania o dotację do amortyzacji, tj. w przypadku gdy amortyzacja jest kosztem kwalifikowalnym"]
[null,{"$f":"IF(ISBLANK(B574),\"\",B574)","v":""},{"$f":"IF(ISBLANK(C574),\"\",C574)","v":""},null,null,null,null,null,null,{"$f":"IF(J574=\"wstaw dane\",\"\",IF(OR(ISBLANK(F574)=TRUE,ISBLANK(G574)=TRUE),\"uzupełnij dane\",IF(OR((AND(F574=\"nie\",SUMPRODUCT(ISNUMBER(K590:AA590)*1)>0)),AND(F574=tak,G574=nie,SUMPRODUCT(ISNUMBER(K590:AA590)*1)>0)),\"usuń % dotacji\",IF(AND(F574=tak,G574=tak,SUMPRODUCT(ISNUMBER(K590:AA590)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,{"$f":"IF(ISBLANK(B575),\"\",B575)","v":""},"",null,null,null,null,null,null,{"$f":"IF(J575=\"wstaw dane\",\"\",IF(OR(ISBLANK(F575)=TRUE,ISBLANK(G575)=TRUE),\"uzupełnij dane\",IF(OR((AND(F575=\"nie\",SUMPRODUCT(ISNUMBER(K591:AA591)*1)>0)),AND(F575=tak,G575=nie,SUMPRODUCT(ISNUMBER(K591:AA591)*1)>0)),\"usuń % dotacji\",IF(AND(F575=tak,G575=tak,SUMPRODUCT(ISNUMBER(K591:AA591)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J576=\"wstaw dane\",\"\",IF(OR(ISBLANK(F576)=TRUE,ISBLANK(G576)=TRUE),\"uzupełnij dane\",IF(OR((AND(F576=\"nie\",SUMPRODUCT(ISNUMBER(K592:AA592)*1)>0)),AND(F576=tak,G576=nie,SUMPRODUCT(ISNUMBER(K592:AA592)*1)>0)),\"usuń % dotacji\",IF(AND(F576=tak,G576=tak,SUMPRODUCT(ISNUMBER(K592:AA592)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J577=\"wstaw dane\",\"\",IF(OR(ISBLANK(F577)=TRUE,ISBLANK(G577)=TRUE),\"uzupełnij dane\",IF(OR((AND(F577=\"nie\",SUMPRODUCT(ISNUMBER(K593:AA593)*1)>0)),AND(F577=tak,G577=nie,SUMPRODUCT(ISNUMBER(K593:AA593)*1)>0)),\"usuń % dotacji\",IF(AND(F577=tak,G577=tak,SUMPRODUCT(ISNUMBER(K593:AA593)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J578=\"wstaw dane\",\"\",IF(OR(ISBLANK(F578)=TRUE,ISBLANK(G578)=TRUE),\"uzupełnij dane\",IF(OR((AND(F578=\"nie\",SUMPRODUCT(ISNUMBER(K594:AA594)*1)>0)),AND(F578=tak,G578=nie,SUMPRODUCT(ISNUMBER(K594:AA594)*1)>0)),\"usuń % dotacji\",IF(AND(F578=tak,G578=tak,SUMPRODUCT(ISNUMBER(K594:AA594)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J579=\"wstaw dane\",\"\",IF(OR(ISBLANK(F579)=TRUE,ISBLANK(G579)=TRUE),\"uzupełnij dane\",IF(OR((AND(F579=\"nie\",SUMPRODUCT(ISNUMBER(K595:AA595)*1)>0)),AND(F579=tak,G579=nie,SUMPRODUCT(ISNUMBER(K595:AA595)*1)>0)),\"usuń % dotacji\",IF(AND(F579=tak,G579=tak,SUMPRODUCT(ISNUMBER(K595:AA595)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J580=\"wstaw dane\",\"\",IF(OR(ISBLANK(F580)=TRUE,ISBLANK(G580)=TRUE),\"uzupełnij dane\",IF(OR((AND(F580=\"nie\",SUMPRODUCT(ISNUMBER(K596:AA596)*1)>0)),AND(F580=tak,G580=nie,SUMPRODUCT(ISNUMBER(K596:AA596)*1)>0)),\"usuń % dotacji\",IF(AND(F580=tak,G580=tak,SUMPRODUCT(ISNUMBER(K596:AA596)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J581=\"wstaw dane\",\"\",IF(OR(ISBLANK(F581)=TRUE,ISBLANK(G581)=TRUE),\"uzupełnij dane\",IF(OR((AND(F581=\"nie\",SUMPRODUCT(ISNUMBER(K597:AA597)*1)>0)),AND(F581=tak,G581=nie,SUMPRODUCT(ISNUMBER(K597:AA597)*1)>0)),\"usuń % dotacji\",IF(AND(F581=tak,G581=tak,SUMPRODUCT(ISNUMBER(K597:AA597)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J582=\"wstaw dane\",\"\",IF(OR(ISBLANK(F582)=TRUE,ISBLANK(G582)=TRUE),\"uzupełnij dane\",IF(OR((AND(F582=\"nie\",SUMPRODUCT(ISNUMBER(K598:AA598)*1)>0)),AND(F582=tak,G582=nie,SUMPRODUCT(ISNUMBER(K598:AA598)*1)>0)),\"usuń % dotacji\",IF(AND(F582=tak,G582=tak,SUMPRODUCT(ISNUMBER(K598:AA598)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J583=\"wstaw dane\",\"\",IF(OR(ISBLANK(F583)=TRUE,ISBLANK(G583)=TRUE),\"uzupełnij dane\",IF(OR((AND(F583=\"nie\",SUMPRODUCT(ISNUMBER(K599:AA599)*1)>0)),AND(F583=tak,G583=nie,SUMPRODUCT(ISNUMBER(K599:AA599)*1)>0)),\"usuń % dotacji\",IF(AND(F583=tak,G583=tak,SUMPRODUCT(ISNUMBER(K599:AA599)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[]
[null,"Wartość dofinansowania amortyzacji (w PLN)"]
[null,{"$f":"IF(ISBLANK(B574),\"\",B574)","v":""},"",null,null,null,null,null,null,{"$f":"J590","v":""},{"$f":"IF(ISBLANK(K590),0,K1889)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X590),0,X1889)","v":0},{"$f":"IF(ISBLANK(Y590),0,Y1889)","v":0},{"$f":"IF(ISBLANK(Z590),0,Z1889)","v":0},0]
[null,"","",null,null,null,null,null,null,{"$f":"J591","v":""},{"$f":"IF(ISBLANK(K591),0,K1896)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X591),0,X1896)","v":0},{"$f":"IF(ISBLANK(Y591),0,Y1896)","v":0},{"$f":"IF(ISBLANK(Z591),0,Z1896)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K592),0,K1903)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X592),0,X1903)","v":0},{"$f":"IF(ISBLANK(Y592),0,Y1903)","v":0},{"$f":"IF(ISBLANK(Z592),0,Z1903)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K593),0,K1910)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X593),0,X1910)","v":0},{"$f":"IF(ISBLANK(Y593),0,Y1910)","v":0},{"$f":"IF(ISBLANK(Z593),0,Z1910)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K594),0,K1917)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X594),0,X1917)","v":0},{"$f":"IF(ISBLANK(Y594),0,Y1917)","v":0},{"$f":"IF(ISBLANK(Z594),0,Z1917)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K595),0,K1924)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X595),0,X1924)","v":0},{"$f":"IF(ISBLANK(Y595),0,Y1924)","v":0},{"$f":"IF(ISBLANK(Z595),0,Z1924)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K596),0,K1931)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X596),0,X1931)","v":0},{"$f":"IF(ISBLANK(Y596),0,Y1931)","v":0},{"$f":"IF(ISBLANK(Z596),0,Z1931)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K597),0,K1938)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X597),0,X1938)","v":0},{"$f":"IF(ISBLANK(Y597),0,Y1938)","v":0},{"$f":"IF(ISBLANK(Z597),0,Z1938)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K598),0,K1945)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X598),0,X1945)","v":0},{"$f":"IF(ISBLANK(Y598),0,Y1945)","v":0},{"$f":"IF(ISBLANK(Z598),0,Z1945)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K599),0,K1952)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X599),0,X1952)","v":0},{"$f":"IF(ISBLANK(Y599),0,Y1952)","v":0},{"$f":"IF(ISBLANK(Z599),0,Z1952)","v":0},0]
[null,"Razem",null,null,null,null,null,null,null,null,{"$f":"SUM(K602:K611)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X602:X611)","v":0},{"$f":"SUM(Y602:Y611)","v":0},{"$f":"SUM(Z602:Z611)","v":0},0]
[]
[]
[null,"inne środki trwałe ","Moduł","wartość netto","rok i miesiąc zakupu","Kwalifikowalne","Dofinansowanie amortyzacji","dofinansowanie %","dofinansowanie PLN","kontrolka",{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F616=\"tak\",G616=\"tak\"),SUM(K644:AA644),IF(AND(F616=\"tak\",G616=\"nie\",ISNUMBER(H616)),'Rozliczenie dotacji'!F222,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B616:G616)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B616:G616)*1)>0,SUMPRODUCT(ISBLANK(B616:G616)*1)<6),\"uzupełnij dane\",IF(OR(AND(F616=nie,ISNUMBER(H616)=TRUE),AND(F616=tak,G616=tak,ISNUMBER(H616)=TRUE)),\"usuń % dotacji\",IF(AND(F616=nie,G616=tak),\"popraw dane\",IF(AND(F616=tak,G616=nie,ISBLANK(H616)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},{"$f":"ROUND(IF(AND(YEAR($E616)=LataProjekcji,$D616>0,$J616=\"ok\"),$D616,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F617=\"tak\",G617=\"tak\"),SUM(K645:AA645),IF(AND(F617=\"tak\",G617=\"nie\",ISNUMBER(H617)),'Rozliczenie dotacji'!F223,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B617:G617)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B617:G617)*1)>0,SUMPRODUCT(ISBLANK(B617:G617)*1)<6),\"uzupełnij dane\",IF(OR(AND(F617=nie,ISNUMBER(H617)=TRUE),AND(F617=tak,G617=tak,ISNUMBER(H617)=TRUE)),\"usuń % dotacji\",IF(AND(F617=nie,G617=tak),\"popraw dane\",IF(AND(F617=tak,G617=nie,ISBLANK(H617)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F618=\"tak\",G618=\"tak\"),SUM(K646:AA646),IF(AND(F618=\"tak\",G618=\"nie\",ISNUMBER(H618)),'Rozliczenie dotacji'!F224,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B618:G618)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B618:G618)*1)>0,SUMPRODUCT(ISBLANK(B618:G618)*1)<6),\"uzupełnij dane\",IF(OR(AND(F618=nie,ISNUMBER(H618)=TRUE),AND(F618=tak,G618=tak,ISNUMBER(H618)=TRUE)),\"usuń % dotacji\",IF(AND(F618=nie,G618=tak),\"popraw dane\",IF(AND(F618=tak,G618=nie,ISBLANK(H618)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F619=\"tak\",G619=\"tak\"),SUM(K647:AA647),IF(AND(F619=\"tak\",G619=\"nie\",ISNUMBER(H619)),'Rozliczenie dotacji'!F225,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B619:G619)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B619:G619)*1)>0,SUMPRODUCT(ISBLANK(B619:G619)*1)<6),\"uzupełnij dane\",IF(OR(AND(F619=nie,ISNUMBER(H619)=TRUE),AND(F619=tak,G619=tak,ISNUMBER(H619)=TRUE)),\"usuń % dotacji\",IF(AND(F619=nie,G619=tak),\"popraw dane\",IF(AND(F619=tak,G619=nie,ISBLANK(H619)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F620=\"tak\",G620=\"tak\"),SUM(K648:AA648),IF(AND(F620=\"tak\",G620=\"nie\",ISNUMBER(H620)),'Rozliczenie dotacji'!F226,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B620:G620)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B620:G620)*1)>0,SUMPRODUCT(ISBLANK(B620:G620)*1)<6),\"uzupełnij dane\",IF(OR(AND(F620=nie,ISNUMBER(H620)=TRUE),AND(F620=tak,G620=tak,ISNUMBER(H620)=TRUE)),\"usuń % dotacji\",IF(AND(F620=nie,G620=tak),\"popraw dane\",IF(AND(F620=tak,G620=nie,ISBLANK(H620)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F621=\"tak\",G621=\"tak\"),SUM(K649:AA649),IF(AND(F621=\"tak\",G621=\"nie\",ISNUMBER(H621)),'Rozliczenie dotacji'!F227,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B621:G621)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B621:G621)*1)>0,SUMPRODUCT(ISBLANK(B621:G621)*1)<6),\"uzupełnij dane\",IF(OR(AND(F621=nie,ISNUMBER(H621)=TRUE),AND(F621=tak,G621=tak,ISNUMBER(H621)=TRUE)),\"usuń % dotacji\",IF(AND(F621=nie,G621=tak),\"popraw dane\",IF(AND(F621=tak,G621=nie,ISBLANK(H621)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F622=\"tak\",G622=\"tak\"),SUM(K650:AA650),IF(AND(F622=\"tak\",G622=\"nie\",ISNUMBER(H622)),'Rozliczenie dotacji'!F228,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B622:G622)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B622:G622)*1)>0,SUMPRODUCT(ISBLANK(B622:G622)*1)<6),\"uzupełnij dane\",IF(OR(AND(F622=nie,ISNUMBER(H622)=TRUE),AND(F622=tak,G622=tak,ISNUMBER(H622)=TRUE)),\"usuń % dotacji\",IF(AND(F622=nie,G622=tak),\"popraw dane\",IF(AND(F622=tak,G622=nie,ISBLANK(H622)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F623=\"tak\",G623=\"tak\"),SUM(K651:AA651),IF(AND(F623=\"tak\",G623=\"nie\",ISNUMBER(H623)),'Rozliczenie dotacji'!F229,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B623:G623)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B623:G623)*1)>0,SUMPRODUCT(ISBLANK(B623:G623)*1)<6),\"uzupełnij dane\",IF(OR(AND(F623=nie,ISNUMBER(H623)=TRUE),AND(F623=tak,G623=tak,ISNUMBER(H623)=TRUE)),\"usuń % dotacji\",IF(AND(F623=nie,G623=tak),\"popraw dane\",IF(AND(F623=tak,G623=nie,ISBLANK(H623)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F624=\"tak\",G624=\"tak\"),SUM(K652:AA652),IF(AND(F624=\"tak\",G624=\"nie\",ISNUMBER(H624)),'Rozliczenie dotacji'!F230,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B624:G624)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B624:G624)*1)>0,SUMPRODUCT(ISBLANK(B624:G624)*1)<6),\"uzupełnij dane\",IF(OR(AND(F624=nie,ISNUMBER(H624)=TRUE),AND(F624=tak,G624=tak,ISNUMBER(H624)=TRUE)),\"usuń % dotacji\",IF(AND(F624=nie,G624=tak),\"popraw dane\",IF(AND(F624=tak,G624=nie,ISBLANK(H624)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(F625=\"tak\",G625=\"tak\"),SUM(K653:AA653),IF(AND(F625=\"tak\",G625=\"nie\",ISNUMBER(H625)),'Rozliczenie dotacji'!F231,0))","v":0},{"$f":"IF(SUMPRODUCT(ISBLANK(B625:G625)*1)=6,\"wstaw dane\",IF(AND(SUMPRODUCT(ISBLANK(B625:G625)*1)>0,SUMPRODUCT(ISBLANK(B625:G625)*1)<6),\"uzupełnij dane\",IF(OR(AND(F625=nie,ISNUMBER(H625)=TRUE),AND(F625=tak,G625=tak,ISNUMBER(H625)=TRUE)),\"usuń % dotacji\",IF(AND(F625=nie,G625=tak),\"popraw dane\",IF(AND(F625=tak,G625=nie,ISBLANK(H625)=TRUE),\"wstaw % dotacji\",\"ok\")))))","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Razem",null,{"$f":"SUM(D616:D625)","v":0},null,null,null,null,{"$f":"SUM(I616:I625)","v":0},null,{"$f":"SUM(K616:K625)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X616:X625)","v":0},{"$f":"SUM(Y616:Y625)","v":0},{"$f":"SUM(Z616:Z625)","v":0},0]
[null,"     - amortyzacja",null,null,null,null,null,null,null,null,{"$f":"K1961+K1968+K1975+K1982+K1989+K1996+K2003+K2010+K2017+K2024","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X1961+X1968+X1975+X1982+X1989+X1996+X2003+X2010+X2017+X2024","v":0},0,{"$f":"Z1961+Z1968+Z1975+Z1982+Z1989+Z1996+Z2003+Z2010+Z2017+Z2024","v":0},0]
[null,"     - umorzenie",null,null,null,null,null,null,null,null,{"$f":"K1962+K1969+K1976+K1983+K1990+K1997+K2004+K2011+K2018+K2025","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z1962+Z1969+Z1976+Z1983+Z1990+Z1997+Z2004+Z2011+Z2018+Z2025","v":0},0]
[null,"     - wartość księgowa netto",null,null,null,null,null,null,null,null,{"$f":"K1963+K1970+K1977+K1984+K1991+K1998+K2005+K2012+K2019+K2026","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z1963+Z1970+Z1977+Z1984+Z1991+Z1998+Z2005+Z2012+Z2019+Z2026","v":0},0]
[]
[null,"Poziom dofinansowania amortyzacji (w %), tabelę należy wypełnić w przypadku wnioskowania o dotację do amortyzacji, tj. w przypadku gdy amortyzacja jest kosztem kwalifikowalnym"]
[null,{"$f":"IF(ISBLANK(B616),\"\",B616)","v":""},"",null,null,null,null,null,null,{"$f":"IF(J616=\"wstaw dane\",\"\",IF(OR(ISBLANK(F616)=TRUE,ISBLANK(G616)=TRUE),\"uzupełnij dane\",IF(OR((AND(F616=\"nie\",SUMPRODUCT(ISNUMBER(K632:AA632)*1)>0)),AND(F616=tak,G616=nie,SUMPRODUCT(ISNUMBER(K632:AA632)*1)>0)),\"usuń % dotacji\",IF(AND(F616=tak,G616=tak,SUMPRODUCT(ISNUMBER(K632:AA632)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J617=\"wstaw dane\",\"\",IF(OR(ISBLANK(F617)=TRUE,ISBLANK(G617)=TRUE),\"uzupełnij dane\",IF(OR((AND(F617=\"nie\",SUMPRODUCT(ISNUMBER(K633:AA633)*1)>0)),AND(F617=tak,G617=nie,SUMPRODUCT(ISNUMBER(K633:AA633)*1)>0)),\"usuń % dotacji\",IF(AND(F617=tak,G617=tak,SUMPRODUCT(ISNUMBER(K633:AA633)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J618=\"wstaw dane\",\"\",IF(OR(ISBLANK(F618)=TRUE,ISBLANK(G618)=TRUE),\"uzupełnij dane\",IF(OR((AND(F618=\"nie\",SUMPRODUCT(ISNUMBER(K634:AA634)*1)>0)),AND(F618=tak,G618=nie,SUMPRODUCT(ISNUMBER(K634:AA634)*1)>0)),\"usuń % dotacji\",IF(AND(F618=tak,G618=tak,SUMPRODUCT(ISNUMBER(K634:AA634)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J619=\"wstaw dane\",\"\",IF(OR(ISBLANK(F619)=TRUE,ISBLANK(G619)=TRUE),\"uzupełnij dane\",IF(OR((AND(F619=\"nie\",SUMPRODUCT(ISNUMBER(K635:AA635)*1)>0)),AND(F619=tak,G619=nie,SUMPRODUCT(ISNUMBER(K635:AA635)*1)>0)),\"usuń % dotacji\",IF(AND(F619=tak,G619=tak,SUMPRODUCT(ISNUMBER(K635:AA635)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J620=\"wstaw dane\",\"\",IF(OR(ISBLANK(F620)=TRUE,ISBLANK(G620)=TRUE),\"uzupełnij dane\",IF(OR((AND(F620=\"nie\",SUMPRODUCT(ISNUMBER(K636:AA636)*1)>0)),AND(F620=tak,G620=nie,SUMPRODUCT(ISNUMBER(K636:AA636)*1)>0)),\"usuń % dotacji\",IF(AND(F620=tak,G620=tak,SUMPRODUCT(ISNUMBER(K636:AA636)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J621=\"wstaw dane\",\"\",IF(OR(ISBLANK(F621)=TRUE,ISBLANK(G621)=TRUE),\"uzupełnij dane\",IF(OR((AND(F621=\"nie\",SUMPRODUCT(ISNUMBER(K637:AA637)*1)>0)),AND(F621=tak,G621=nie,SUMPRODUCT(ISNUMBER(K637:AA637)*1)>0)),\"usuń % dotacji\",IF(AND(F621=tak,G621=tak,SUMPRODUCT(ISNUMBER(K637:AA637)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J622=\"wstaw dane\",\"\",IF(OR(ISBLANK(F622)=TRUE,ISBLANK(G622)=TRUE),\"uzupełnij dane\",IF(OR((AND(F622=\"nie\",SUMPRODUCT(ISNUMBER(K638:AA638)*1)>0)),AND(F622=tak,G622=nie,SUMPRODUCT(ISNUMBER(K638:AA638)*1)>0)),\"usuń % dotacji\",IF(AND(F622=tak,G622=tak,SUMPRODUCT(ISNUMBER(K638:AA638)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J623=\"wstaw dane\",\"\",IF(OR(ISBLANK(F623)=TRUE,ISBLANK(G623)=TRUE),\"uzupełnij dane\",IF(OR((AND(F623=\"nie\",SUMPRODUCT(ISNUMBER(K639:AA639)*1)>0)),AND(F623=tak,G623=nie,SUMPRODUCT(ISNUMBER(K639:AA639)*1)>0)),\"usuń % dotacji\",IF(AND(F623=tak,G623=tak,SUMPRODUCT(ISNUMBER(K639:AA639)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J624=\"wstaw dane\",\"\",IF(OR(ISBLANK(F624)=TRUE,ISBLANK(G624)=TRUE),\"uzupełnij dane\",IF(OR((AND(F624=\"nie\",SUMPRODUCT(ISNUMBER(K640:AA640)*1)>0)),AND(F624=tak,G624=nie,SUMPRODUCT(ISNUMBER(K640:AA640)*1)>0)),\"usuń % dotacji\",IF(AND(F624=tak,G624=tak,SUMPRODUCT(ISNUMBER(K640:AA640)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J625=\"wstaw dane\",\"\",IF(OR(ISBLANK(F625)=TRUE,ISBLANK(G625)=TRUE),\"uzupełnij dane\",IF(OR((AND(F625=\"nie\",SUMPRODUCT(ISNUMBER(K641:AA641)*1)>0)),AND(F625=tak,G625=nie,SUMPRODUCT(ISNUMBER(K641:AA641)*1)>0)),\"usuń % dotacji\",IF(AND(F625=tak,G625=tak,SUMPRODUCT(ISNUMBER(K641:AA641)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[]
[null,"Wartość dofinansowania amortyzacji (w PLN)"]
[null,{"$f":"IF(ISBLANK(B616),\"\",B616)","v":""},"",null,null,null,null,null,null,{"$f":"J632","v":""},{"$f":"IF(ISBLANK(K632),0,K1964)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X632),0,X1964)","v":0},{"$f":"IF(ISBLANK(Y632),0,Y1964)","v":0},{"$f":"IF(ISBLANK(Z632),0,Z1964)","v":0},0]
[null,"","",null,null,null,null,null,null,{"$f":"J633","v":""},{"$f":"IF(ISBLANK(K633),0,K1971)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X633),0,X1971)","v":0},{"$f":"IF(ISBLANK(Y633),0,Y1971)","v":0},{"$f":"IF(ISBLANK(Z633),0,Z1971)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K634),0,K1978)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X634),0,X1978)","v":0},{"$f":"IF(ISBLANK(Y634),0,Y1978)","v":0},{"$f":"IF(ISBLANK(Z634),0,Z1978)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K635),0,K1985)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X635),0,X1985)","v":0},{"$f":"IF(ISBLANK(Y635),0,Y1985)","v":0},{"$f":"IF(ISBLANK(Z635),0,Z1985)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K636),0,K1992)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X636),0,X1992)","v":0},{"$f":"IF(ISBLANK(Y636),0,Y1992)","v":0},{"$f":"IF(ISBLANK(Z636),0,Z1992)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K637),0,K1999)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X637),0,X1999)","v":0},{"$f":"IF(ISBLANK(Y637),0,Y1999)","v":0},{"$f":"IF(ISBLANK(Z637),0,Z1999)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K638),0,K2006)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X638),0,X2006)","v":0},{"$f":"IF(ISBLANK(Y638),0,Y2006)","v":0},{"$f":"IF(ISBLANK(Z638),0,Z2006)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K639),0,K2013)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X639),0,X2013)","v":0},{"$f":"IF(ISBLANK(Y639),0,Y2013)","v":0},{"$f":"IF(ISBLANK(Z639),0,Z2013)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K640),0,K2020)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X640),0,X2020)","v":0},{"$f":"IF(ISBLANK(Y640),0,Y2020)","v":0},{"$f":"IF(ISBLANK(Z640),0,Z2020)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(ISBLANK(K641),0,K2027)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISBLANK(X641),0,X2027)","v":0},{"$f":"IF(ISBLANK(Y641),0,Y2027)","v":0},{"$f":"IF(ISBLANK(Z641),0,Z2027)","v":0},0]
[null,"Razem",null,null,null,null,null,null,null,null,{"$f":"SUM(K644:K653)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X644:X653)","v":0},{"$f":"SUM(Y644:Y653)","v":0},{"$f":"SUM(Z644:Z653)","v":0},0]
[]
[]
[null,"posiadane środki trwałe wykorzystane do realizacji projektu","Moduł","wartość amortyzacji w okresie realizacji projektu",null,"Kwalifikowalne","Dofinansowanie amortyzacji","wartość dofinansowania amortyzacji w okresie realizacji projektu",null,"kontrolka",{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,null,null,null,{"$f":"IF(J658=\"ok\",SUMIFS(K658:AA658,$K$657:$AA$657,\">=\"&Poczatek,$K$657:$AA$657,\"<=\"&Koniec_Projekt),0)","v":0},null,null,null,{"$f":"IF(J658=\"ok\",SUM(K744:AA744),0)","v":0},{"$f":"IF((SUMPRODUCT(ISBLANK(B658:C658)*1)+SUMPRODUCT(ISBLANK(F658:G658)*1))=4, \"wstaw dane\", IF( AND( (SUMPRODUCT(ISBLANK(B658:C658)*1)+SUMPRODUCT(ISBLANK(F658:G658)*1))>0, (SUMPRODUCT(ISBLANK(B658:C658)*1)+SUMPRODUCT(ISBLANK(F658:G658)*1))<4), \"uzupełnij dane\", IF( AND(F658=nie,G658=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B659:C659)*1)+SUMPRODUCT(ISBLANK(F659:G659)*1))=4, \"wstaw dane\", IF( AND( (SUMPRODUCT(ISBLANK(B659:C659)*1)+SUMPRODUCT(ISBLANK(F659:G659)*1))>0, (SUMPRODUCT(ISBLANK(B659:C659)*1)+SUMPRODUCT(ISBLANK(F659:G659)*1))<4), \"uzupełnij dane\", IF( AND(F659=nie,G659=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B660:C660)*1)+SUMPRODUCT(ISBLANK(F660:G660)*1))=4, \"wstaw dane\", IF( AND( (SUMPRODUCT(ISBLANK(B660:C660)*1)+SUMPRODUCT(ISBLANK(F660:G660)*1))>0, (SUMPRODUCT(ISBLANK(B660:C660)*1)+SUMPRODUCT(ISBLANK(F660:G660)*1))<4), \"uzupełnij dane\", IF( AND(F660=nie,G660=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B661:C661)*1)+SUMPRODUCT(ISBLANK(F661:G661)*1))=4, \"wstaw dane\", IF( AND( (SUMPRODUCT(ISBLANK(B661:C661)*1)+SUMPRODUCT(ISBLANK(F661:G661)*1))>0, (SUMPRODUCT(ISBLANK(B661:C661)*1)+SUMPRODUCT(ISBLANK(F661:G661)*1))<4), \"uzupełnij dane\", IF( AND(F661=nie,G661=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B662:C662)*1)+SUMPRODUCT(ISBLANK(F662:G662)*1))=4, \"wstaw dane\", IF( AND( (SUMPRODUCT(ISBLANK(B662:C662)*1)+SUMPRODUCT(ISBLANK(F662:G662)*1))>0, (SUMPRODUCT(ISBLANK(B662:C662)*1)+SUMPRODUCT(ISBLANK(F662:G662)*1))<4), \"uzupełnij dane\", IF( AND(F662=nie,G662=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B663:C663)*1)+SUMPRODUCT(ISBLANK(F663:G663)*1))=4, \"wstaw dane\", IF( AND( (SUMPRODUCT(ISBLANK(B663:C663)*1)+SUMPRODUCT(ISBLANK(F663:G663)*1))>0, (SUMPRODUCT(ISBLANK(B663:C663)*1)+SUMPRODUCT(ISBLANK(F663:G663)*1))<4), \"uzupełnij dane\", IF( AND(F663=nie,G663=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B664:C664)*1)+SUMPRODUCT(ISBLANK(F664:G664)*1))=4, \"wstaw dane\", IF( AND( (SUMPRODUCT(ISBLANK(B664:C664)*1)+SUMPRODUCT(ISBLANK(F664:G664)*1))>0, (SUMPRODUCT(ISBLANK(B664:C664)*1)+SUMPRODUCT(ISBLANK(F664:G664)*1))<4), \"uzupełnij dane\", IF( AND(F664=nie,G664=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B665:C665)*1)+SUMPRODUCT(ISBLANK(F665:G665)*1))=4, \"wstaw dane\", IF( AND( (SUMPRODUCT(ISBLANK(B665:C665)*1)+SUMPRODUCT(ISBLANK(F665:G665)*1))>0, (SUMPRODUCT(ISBLANK(B665:C665)*1)+SUMPRODUCT(ISBLANK(F665:G665)*1))<4), \"uzupełnij dane\", IF( AND(F665=nie,G665=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B666:C666)*1)+SUMPRODUCT(ISBLANK(F666:G666)*1))=4, \"wstaw dane\", IF( AND( (SUMPRODUCT(ISBLANK(B666:C666)*1)+SUMPRODUCT(ISBLANK(F666:G666)*1))>0, (SUMPRODUCT(ISBLANK(B666:C666)*1)+SUMPRODUCT(ISBLANK(F666:G666)*1))<4), \"uzupełnij dane\", IF( AND(F666=nie,G666=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B667:C667)*1)+SUMPRODUCT(ISBLANK(F667:G667)*1))=4, \"wstaw dane\", IF( AND( (SUMPRODUCT(ISBLANK(B667:C667)*1)+SUMPRODUCT(ISBLANK(F667:G667)*1))>0, (SUMPRODUCT(ISBLANK(B667:C667)*1)+SUMPRODUCT(ISBLANK(F667:G667)*1))<4), \"uzupełnij dane\", IF( AND(F667=nie,G667=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B668:C668)*1)+SUMPRODUCT(ISBLANK(F668:G668)*1))=4, \"wstaw dane\", IF( AND( (SUMPRODUCT(ISBLANK(B668:C668)*1)+SUMPRODUCT(ISBLANK(F668:G668)*1))>0, (SUMPRODUCT(ISBLANK(B668:C668)*1)+SUMPRODUCT(ISBLANK(F668:G668)*1))<4), \"uzupełnij dane\", IF( AND(F668=nie,G668=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B669:C669)*1)+SUMPRODUCT(ISBLANK(F669:G669)*1))=4, \"wstaw dane\", IF( AND( (SUMPRODUCT(ISBLANK(B669:C669)*1)+SUMPRODUCT(ISBLANK(F669:G669)*1))>0, (SUMPRODUCT(ISBLANK(B669:C669)*1)+SUMPRODUCT(ISBLANK(F669:G669)*1))<4), \"uzupełnij dane\", IF( AND(F669=nie,G669=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B670:C670)*1)+SUMPRODUCT(ISBLANK(F670:G670)*1))=4, \"wstaw dane\", IF( AND( (SUMPRODUCT(ISBLANK(B670:C670)*1)+SUMPRODUCT(ISBLANK(F670:G670)*1))>0, (SUMPRODUCT(ISBLANK(B670:C670)*1)+SUMPRODUCT(ISBLANK(F670:G670)*1))<4), \"uzupełnij dane\", IF( AND(F670=nie,G670=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B671:C671)*1)+SUMPRODUCT(ISBLANK(F671:G671)*1))=4, \"wstaw dane\", IF( AND( (SUMPRODUCT(ISBLANK(B671:C671)*1)+SUMPRODUCT(ISBLANK(F671:G671)*1))>0, (SUMPRODUCT(ISBLANK(B671:C671)*1)+SUMPRODUCT(ISBLANK(F671:G671)*1))<4), \"uzupełnij dane\", IF( AND(F671=nie,G671=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B672:C672)*1)+SUMPRODUCT(ISBLANK(F672:G672)*1))=4, \"wstaw dane\", IF( AND( (SUMPRODUCT(ISBLANK(B672:C672)*1)+SUMPRODUCT(ISBLANK(F672:G672)*1))>0, (SUMPRODUCT(ISBLANK(B672:C672)*1)+SUMPRODUCT(ISBLANK(F672:G672)*1))<4), \"uzupełnij dane\", IF( AND(F672=nie,G672=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B673:C673)*1)+SUMPRODUCT(ISBLANK(F673:G673)*1))=4, \"wstaw dane\", IF( AND( (SUMPRODUCT(ISBLANK(B673:C673)*1)+SUMPRODUCT(ISBLANK(F673:G673)*1))>0, (SUMPRODUCT(ISBLANK(B673:C673)*1)+SUMPRODUCT(ISBLANK(F673:G673)*1))<4), \"uzupełnij dane\", IF( AND(F673=nie,G673=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B674:C674)*1)+SUMPRODUCT(ISBLANK(F674:G674)*1))=4, \"wstaw dane\", IF( AND( (SUMPRODUCT(ISBLANK(B674:C674)*1)+SUMPRODUCT(ISBLANK(F674:G674)*1))>0, (SUMPRODUCT(ISBLANK(B674:C674)*1)+SUMPRODUCT(ISBLANK(F674:G674)*1))<4), \"uzupełnij dane\", IF( AND(F674=nie,G674=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B675:C675)*1)+SUMPRODUCT(ISBLANK(F675:G675)*1))=4, \"wstaw dane\", IF( AND( (SUMPRODUCT(ISBLANK(B675:C675)*1)+SUMPRODUCT(ISBLANK(F675:G675)*1))>0, (SUMPRODUCT(ISBLANK(B675:C675)*1)+SUMPRODUCT(ISBLANK(F675:G675)*1))<4), \"uzupełnij dane\", IF( AND(F675=nie,G675=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B676:C676)*1)+SUMPRODUCT(ISBLANK(F676:G676)*1))=4, \"wstaw dane\", IF( AND( (SUMPRODUCT(ISBLANK(B676:C676)*1)+SUMPRODUCT(ISBLANK(F676:G676)*1))>0, (SUMPRODUCT(ISBLANK(B676:C676)*1)+SUMPRODUCT(ISBLANK(F676:G676)*1))<4), \"uzupełnij dane\", IF( AND(F676=nie,G676=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B677:C677)*1)+SUMPRODUCT(ISBLANK(F677:G677)*1))=4, \"wstaw dane\", IF( AND( (SUMPRODUCT(ISBLANK(B677:C677)*1)+SUMPRODUCT(ISBLANK(F677:G677)*1))>0, (SUMPRODUCT(ISBLANK(B677:C677)*1)+SUMPRODUCT(ISBLANK(F677:G677)*1))<4), \"uzupełnij dane\", IF( AND(F677=nie,G677=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B678:C678)*1)+SUMPRODUCT(ISBLANK(F678:G678)*1))=4, \"wstaw dane\", IF( AND( (SUMPRODUCT(ISBLANK(B678:C678)*1)+SUMPRODUCT(ISBLANK(F678:G678)*1))>0, (SUMPRODUCT(ISBLANK(B678:C678)*1)+SUMPRODUCT(ISBLANK(F678:G678)*1))<4), \"uzupełnij dane\", IF( AND(F678=nie,G678=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B679:C679)*1)+SUMPRODUCT(ISBLANK(F679:G679)*1))=4, \"wstaw dane\", IF( AND( (SUMPRODUCT(ISBLANK(B679:C679)*1)+SUMPRODUCT(ISBLANK(F679:G679)*1))>0, (SUMPRODUCT(ISBLANK(B679:C679)*1)+SUMPRODUCT(ISBLANK(F679:G679)*1))<4), \"uzupełnij dane\", IF( AND(F679=nie,G679=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B680:C680)*1)+SUMPRODUCT(ISBLANK(F680:G680)*1))=4, \"wstaw dane\", IF( AND( (SUMPRODUCT(ISBLANK(B680:C680)*1)+SUMPRODUCT(ISBLANK(F680:G680)*1))>0, (SUMPRODUCT(ISBLANK(B680:C680)*1)+SUMPRODUCT(ISBLANK(F680:G680)*1))<4), \"uzupełnij dane\", IF( AND(F680=nie,G680=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B681:C681)*1)+SUMPRODUCT(ISBLANK(F681:G681)*1))=4, \"wstaw dane\", IF( AND( (SUMPRODUCT(ISBLANK(B681:C681)*1)+SUMPRODUCT(ISBLANK(F681:G681)*1))>0, (SUMPRODUCT(ISBLANK(B681:C681)*1)+SUMPRODUCT(ISBLANK(F681:G681)*1))<4), \"uzupełnij dane\", IF( AND(F681=nie,G681=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B682:C682)*1)+SUMPRODUCT(ISBLANK(F682:G682)*1))=4, \"wstaw dane\", IF( AND( (SUMPRODUCT(ISBLANK(B682:C682)*1)+SUMPRODUCT(ISBLANK(F682:G682)*1))>0, (SUMPRODUCT(ISBLANK(B682:C682)*1)+SUMPRODUCT(ISBLANK(F682:G682)*1))<4), \"uzupełnij dane\", IF( AND(F682=nie,G682=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B683:C683)*1)+SUMPRODUCT(ISBLANK(F683:G683)*1))=4, \"wstaw dane\", IF( AND( (SUMPRODUCT(ISBLANK(B683:C683)*1)+SUMPRODUCT(ISBLANK(F683:G683)*1))>0, (SUMPRODUCT(ISBLANK(B683:C683)*1)+SUMPRODUCT(ISBLANK(F683:G683)*1))<4), \"uzupełnij dane\", IF( AND(F683=nie,G683=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B684:C684)*1)+SUMPRODUCT(ISBLANK(F684:G684)*1))=4, \"wstaw dane\", IF( AND( (SUMPRODUCT(ISBLANK(B684:C684)*1)+SUMPRODUCT(ISBLANK(F684:G684)*1))>0, (SUMPRODUCT(ISBLANK(B684:C684)*1)+SUMPRODUCT(ISBLANK(F684:G684)*1))<4), \"uzupełnij dane\", IF( AND(F684=nie,G684=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B685:C685)*1)+SUMPRODUCT(ISBLANK(F685:G685)*1))=4, \"wstaw dane\", IF( AND( (SUMPRODUCT(ISBLANK(B685:C685)*1)+SUMPRODUCT(ISBLANK(F685:G685)*1))>0, (SUMPRODUCT(ISBLANK(B685:C685)*1)+SUMPRODUCT(ISBLANK(F685:G685)*1))<4), \"uzupełnij dane\", IF( AND(F685=nie,G685=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B686:C686)*1)+SUMPRODUCT(ISBLANK(F686:G686)*1))=4, \"wstaw dane\", IF( AND( (SUMPRODUCT(ISBLANK(B686:C686)*1)+SUMPRODUCT(ISBLANK(F686:G686)*1))>0, (SUMPRODUCT(ISBLANK(B686:C686)*1)+SUMPRODUCT(ISBLANK(F686:G686)*1))<4), \"uzupełnij dane\", IF( AND(F686=nie,G686=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B687:C687)*1)+SUMPRODUCT(ISBLANK(F687:G687)*1))=4, \"wstaw dane\", IF( AND( (SUMPRODUCT(ISBLANK(B687:C687)*1)+SUMPRODUCT(ISBLANK(F687:G687)*1))>0, (SUMPRODUCT(ISBLANK(B687:C687)*1)+SUMPRODUCT(ISBLANK(F687:G687)*1))<4), \"uzupełnij dane\", IF( AND(F687=nie,G687=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B688:C688)*1)+SUMPRODUCT(ISBLANK(F688:G688)*1))=4, \"wstaw dane\", IF( AND( (SUMPRODUCT(ISBLANK(B688:C688)*1)+SUMPRODUCT(ISBLANK(F688:G688)*1))>0, (SUMPRODUCT(ISBLANK(B688:C688)*1)+SUMPRODUCT(ISBLANK(F688:G688)*1))<4), \"uzupełnij dane\", IF( AND(F688=nie,G688=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B689:C689)*1)+SUMPRODUCT(ISBLANK(F689:G689)*1))=4, \"wstaw dane\", IF( AND( (SUMPRODUCT(ISBLANK(B689:C689)*1)+SUMPRODUCT(ISBLANK(F689:G689)*1))>0, (SUMPRODUCT(ISBLANK(B689:C689)*1)+SUMPRODUCT(ISBLANK(F689:G689)*1))<4), \"uzupełnij dane\", IF( AND(F689=nie,G689=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B690:C690)*1)+SUMPRODUCT(ISBLANK(F690:G690)*1))=4, \"wstaw dane\", IF( AND( (SUMPRODUCT(ISBLANK(B690:C690)*1)+SUMPRODUCT(ISBLANK(F690:G690)*1))>0, (SUMPRODUCT(ISBLANK(B690:C690)*1)+SUMPRODUCT(ISBLANK(F690:G690)*1))<4), \"uzupełnij dane\", IF( AND(F690=nie,G690=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,{"$f":"IF(J691=\"ok\",SUM(K777:AA777),0)","v":0},{"$f":"IF((SUMPRODUCT(ISBLANK(B691:C691)*1)+SUMPRODUCT(ISBLANK(F691:G691)*1))=4, \"wstaw dane\", IF( AND( (SUMPRODUCT(ISBLANK(B691:C691)*1)+SUMPRODUCT(ISBLANK(F691:G691)*1))>0, (SUMPRODUCT(ISBLANK(B691:C691)*1)+SUMPRODUCT(ISBLANK(F691:G691)*1))<4), \"uzupełnij dane\", IF( AND(F691=nie,G691=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B692:C692)*1)+SUMPRODUCT(ISBLANK(F692:G692)*1))=4, \"wstaw dane\", IF( AND( (SUMPRODUCT(ISBLANK(B692:C692)*1)+SUMPRODUCT(ISBLANK(F692:G692)*1))>0, (SUMPRODUCT(ISBLANK(B692:C692)*1)+SUMPRODUCT(ISBLANK(F692:G692)*1))<4), \"uzupełnij dane\", IF( AND(F692=nie,G692=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B693:C693)*1)+SUMPRODUCT(ISBLANK(F693:G693)*1))=4, \"wstaw dane\", IF( AND( (SUMPRODUCT(ISBLANK(B693:C693)*1)+SUMPRODUCT(ISBLANK(F693:G693)*1))>0, (SUMPRODUCT(ISBLANK(B693:C693)*1)+SUMPRODUCT(ISBLANK(F693:G693)*1))<4), \"uzupełnij dane\", IF( AND(F693=nie,G693=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B694:C694)*1)+SUMPRODUCT(ISBLANK(F694:G694)*1))=4, \"wstaw dane\", IF( AND( (SUMPRODUCT(ISBLANK(B694:C694)*1)+SUMPRODUCT(ISBLANK(F694:G694)*1))>0, (SUMPRODUCT(ISBLANK(B694:C694)*1)+SUMPRODUCT(ISBLANK(F694:G694)*1))<4), \"uzupełnij dane\", IF( AND(F694=nie,G694=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B695:C695)*1)+SUMPRODUCT(ISBLANK(F695:G695)*1))=4, \"wstaw dane\", IF( AND( (SUMPRODUCT(ISBLANK(B695:C695)*1)+SUMPRODUCT(ISBLANK(F695:G695)*1))>0, (SUMPRODUCT(ISBLANK(B695:C695)*1)+SUMPRODUCT(ISBLANK(F695:G695)*1))<4), \"uzupełnij dane\", IF( AND(F695=nie,G695=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B696:C696)*1)+SUMPRODUCT(ISBLANK(F696:G696)*1))=4, \"wstaw dane\", IF( AND( (SUMPRODUCT(ISBLANK(B696:C696)*1)+SUMPRODUCT(ISBLANK(F696:G696)*1))>0, (SUMPRODUCT(ISBLANK(B696:C696)*1)+SUMPRODUCT(ISBLANK(F696:G696)*1))<4), \"uzupełnij dane\", IF( AND(F696=nie,G696=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,null,null,null,0,null,null,null,0,{"$f":"IF((SUMPRODUCT(ISBLANK(B697:C697)*1)+SUMPRODUCT(ISBLANK(F697:G697)*1))=4, \"wstaw dane\", IF( AND( (SUMPRODUCT(ISBLANK(B697:C697)*1)+SUMPRODUCT(ISBLANK(F697:G697)*1))>0, (SUMPRODUCT(ISBLANK(B697:C697)*1)+SUMPRODUCT(ISBLANK(F697:G697)*1))<4), \"uzupełnij dane\", IF( AND(F697=nie,G697=tak), \"popraw dane\",\"ok\")))","v":"wstaw dane"}]
[null,"Razem amortyzacja",null,null,{"$f":"SUM(E658:E697)","v":0},null,null,null,{"$f":"SUM(I658:I697)","v":0},null,{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec_Projekt),ROUND(SUM(K658:K697),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec_Projekt),ROUND(SUM(X658:X697),0),0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec_Projekt),ROUND(SUM(Y658:Y697),0),0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec_Projekt),ROUND(SUM(Z658:Z697),0),0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec_Projekt),ROUND(SUM(AA658:AA697),0),0)","v":0}]
[null,"Razem wartość dofinansowania do amortyzacji",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K744:K783),0)","v":0},{"$f":"ROUND(SUM(L744:L783),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X744:X783),0)","v":0},{"$f":"ROUND(SUM(Y744:Y783),0)","v":0},{"$f":"ROUND(SUM(Z744:Z783),0)","v":0},0]
[]
[null,"Poziom dofinansowania amortyzacji (w %), tabelę należy wypełnić w przypadku wnioskowania o dotację do amortyzacji, tj. w przypadku gdy amortyzacja jest kosztem kwalifikowalnym"]
[null,{"$f":"IF(ISBLANK(B658),\"\",B658)","v":""},{"$f":"IF(ISBLANK(C658),\"\",C658)","v":""},null,null,null,null,null,null,{"$f":"IF(J658=\"wstaw dane\",\"\",IF(OR(ISBLANK(F658)=TRUE,ISBLANK(G658)=TRUE),\"uzupełnij dane\",IF(OR((AND(F658=\"nie\",SUMPRODUCT(ISNUMBER(K702:AA702)*1)>0)),AND(F658=tak,G658=nie,SUMPRODUCT(ISNUMBER(K702:AA702)*1)>0)),\"usuń % dotacji\",IF(AND(F658=tak,G658=tak,SUMPRODUCT(ISNUMBER(K702:AA702)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J659=\"wstaw dane\",\"\",IF(OR(ISBLANK(F659)=TRUE,ISBLANK(G659)=TRUE),\"uzupełnij dane\",IF(OR((AND(F659=\"nie\",SUMPRODUCT(ISNUMBER(K703:AA703)*1)>0)),AND(F659=tak,G659=nie,SUMPRODUCT(ISNUMBER(K703:AA703)*1)>0)),\"usuń % dotacji\",IF(AND(F659=tak,G659=tak,SUMPRODUCT(ISNUMBER(K703:AA703)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J660=\"wstaw dane\",\"\",IF(OR(ISBLANK(F660)=TRUE,ISBLANK(G660)=TRUE),\"uzupełnij dane\",IF(OR((AND(F660=\"nie\",SUMPRODUCT(ISNUMBER(K704:AA704)*1)>0)),AND(F660=tak,G660=nie,SUMPRODUCT(ISNUMBER(K704:AA704)*1)>0)),\"usuń % dotacji\",IF(AND(F660=tak,G660=tak,SUMPRODUCT(ISNUMBER(K704:AA704)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J661=\"wstaw dane\",\"\",IF(OR(ISBLANK(F661)=TRUE,ISBLANK(G661)=TRUE),\"uzupełnij dane\",IF(OR((AND(F661=\"nie\",SUMPRODUCT(ISNUMBER(K705:AA705)*1)>0)),AND(F661=tak,G661=nie,SUMPRODUCT(ISNUMBER(K705:AA705)*1)>0)),\"usuń % dotacji\",IF(AND(F661=tak,G661=tak,SUMPRODUCT(ISNUMBER(K705:AA705)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J662=\"wstaw dane\",\"\",IF(OR(ISBLANK(F662)=TRUE,ISBLANK(G662)=TRUE),\"uzupełnij dane\",IF(OR((AND(F662=\"nie\",SUMPRODUCT(ISNUMBER(K706:AA706)*1)>0)),AND(F662=tak,G662=nie,SUMPRODUCT(ISNUMBER(K706:AA706)*1)>0)),\"usuń % dotacji\",IF(AND(F662=tak,G662=tak,SUMPRODUCT(ISNUMBER(K706:AA706)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J663=\"wstaw dane\",\"\",IF(OR(ISBLANK(F663)=TRUE,ISBLANK(G663)=TRUE),\"uzupełnij dane\",IF(OR((AND(F663=\"nie\",SUMPRODUCT(ISNUMBER(K707:AA707)*1)>0)),AND(F663=tak,G663=nie,SUMPRODUCT(ISNUMBER(K707:AA707)*1)>0)),\"usuń % dotacji\",IF(AND(F663=tak,G663=tak,SUMPRODUCT(ISNUMBER(K707:AA707)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J664=\"wstaw dane\",\"\",IF(OR(ISBLANK(F664)=TRUE,ISBLANK(G664)=TRUE),\"uzupełnij dane\",IF(OR((AND(F664=\"nie\",SUMPRODUCT(ISNUMBER(K708:AA708)*1)>0)),AND(F664=tak,G664=nie,SUMPRODUCT(ISNUMBER(K708:AA708)*1)>0)),\"usuń % dotacji\",IF(AND(F664=tak,G664=tak,SUMPRODUCT(ISNUMBER(K708:AA708)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J665=\"wstaw dane\",\"\",IF(OR(ISBLANK(F665)=TRUE,ISBLANK(G665)=TRUE),\"uzupełnij dane\",IF(OR((AND(F665=\"nie\",SUMPRODUCT(ISNUMBER(K709:AA709)*1)>0)),AND(F665=tak,G665=nie,SUMPRODUCT(ISNUMBER(K709:AA709)*1)>0)),\"usuń % dotacji\",IF(AND(F665=tak,G665=tak,SUMPRODUCT(ISNUMBER(K709:AA709)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J666=\"wstaw dane\",\"\",IF(OR(ISBLANK(F666)=TRUE,ISBLANK(G666)=TRUE),\"uzupełnij dane\",IF(OR((AND(F666=\"nie\",SUMPRODUCT(ISNUMBER(K710:AA710)*1)>0)),AND(F666=tak,G666=nie,SUMPRODUCT(ISNUMBER(K710:AA710)*1)>0)),\"usuń % dotacji\",IF(AND(F666=tak,G666=tak,SUMPRODUCT(ISNUMBER(K710:AA710)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J667=\"wstaw dane\",\"\",IF(OR(ISBLANK(F667)=TRUE,ISBLANK(G667)=TRUE),\"uzupełnij dane\",IF(OR((AND(F667=\"nie\",SUMPRODUCT(ISNUMBER(K711:AA711)*1)>0)),AND(F667=tak,G667=nie,SUMPRODUCT(ISNUMBER(K711:AA711)*1)>0)),\"usuń % dotacji\",IF(AND(F667=tak,G667=tak,SUMPRODUCT(ISNUMBER(K711:AA711)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J668=\"wstaw dane\",\"\",IF(OR(ISBLANK(F668)=TRUE,ISBLANK(G668)=TRUE),\"uzupełnij dane\",IF(OR((AND(F668=\"nie\",SUMPRODUCT(ISNUMBER(K712:AA712)*1)>0)),AND(F668=tak,G668=nie,SUMPRODUCT(ISNUMBER(K712:AA712)*1)>0)),\"usuń % dotacji\",IF(AND(F668=tak,G668=tak,SUMPRODUCT(ISNUMBER(K712:AA712)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J669=\"wstaw dane\",\"\",IF(OR(ISBLANK(F669)=TRUE,ISBLANK(G669)=TRUE),\"uzupełnij dane\",IF(OR((AND(F669=\"nie\",SUMPRODUCT(ISNUMBER(K713:AA713)*1)>0)),AND(F669=tak,G669=nie,SUMPRODUCT(ISNUMBER(K713:AA713)*1)>0)),\"usuń % dotacji\",IF(AND(F669=tak,G669=tak,SUMPRODUCT(ISNUMBER(K713:AA713)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J670=\"wstaw dane\",\"\",IF(OR(ISBLANK(F670)=TRUE,ISBLANK(G670)=TRUE),\"uzupełnij dane\",IF(OR((AND(F670=\"nie\",SUMPRODUCT(ISNUMBER(K714:AA714)*1)>0)),AND(F670=tak,G670=nie,SUMPRODUCT(ISNUMBER(K714:AA714)*1)>0)),\"usuń % dotacji\",IF(AND(F670=tak,G670=tak,SUMPRODUCT(ISNUMBER(K714:AA714)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J671=\"wstaw dane\",\"\",IF(OR(ISBLANK(F671)=TRUE,ISBLANK(G671)=TRUE),\"uzupełnij dane\",IF(OR((AND(F671=\"nie\",SUMPRODUCT(ISNUMBER(K715:AA715)*1)>0)),AND(F671=tak,G671=nie,SUMPRODUCT(ISNUMBER(K715:AA715)*1)>0)),\"usuń % dotacji\",IF(AND(F671=tak,G671=tak,SUMPRODUCT(ISNUMBER(K715:AA715)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J672=\"wstaw dane\",\"\",IF(OR(ISBLANK(F672)=TRUE,ISBLANK(G672)=TRUE),\"uzupełnij dane\",IF(OR((AND(F672=\"nie\",SUMPRODUCT(ISNUMBER(K716:AA716)*1)>0)),AND(F672=tak,G672=nie,SUMPRODUCT(ISNUMBER(K716:AA716)*1)>0)),\"usuń % dotacji\",IF(AND(F672=tak,G672=tak,SUMPRODUCT(ISNUMBER(K716:AA716)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J673=\"wstaw dane\",\"\",IF(OR(ISBLANK(F673)=TRUE,ISBLANK(G673)=TRUE),\"uzupełnij dane\",IF(OR((AND(F673=\"nie\",SUMPRODUCT(ISNUMBER(K717:AA717)*1)>0)),AND(F673=tak,G673=nie,SUMPRODUCT(ISNUMBER(K717:AA717)*1)>0)),\"usuń % dotacji\",IF(AND(F673=tak,G673=tak,SUMPRODUCT(ISNUMBER(K717:AA717)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J674=\"wstaw dane\",\"\",IF(OR(ISBLANK(F674)=TRUE,ISBLANK(G674)=TRUE),\"uzupełnij dane\",IF(OR((AND(F674=\"nie\",SUMPRODUCT(ISNUMBER(K718:AA718)*1)>0)),AND(F674=tak,G674=nie,SUMPRODUCT(ISNUMBER(K718:AA718)*1)>0)),\"usuń % dotacji\",IF(AND(F674=tak,G674=tak,SUMPRODUCT(ISNUMBER(K718:AA718)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J675=\"wstaw dane\",\"\",IF(OR(ISBLANK(F675)=TRUE,ISBLANK(G675)=TRUE),\"uzupełnij dane\",IF(OR((AND(F675=\"nie\",SUMPRODUCT(ISNUMBER(K719:AA719)*1)>0)),AND(F675=tak,G675=nie,SUMPRODUCT(ISNUMBER(K719:AA719)*1)>0)),\"usuń % dotacji\",IF(AND(F675=tak,G675=tak,SUMPRODUCT(ISNUMBER(K719:AA719)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J676=\"wstaw dane\",\"\",IF(OR(ISBLANK(F676)=TRUE,ISBLANK(G676)=TRUE),\"uzupełnij dane\",IF(OR((AND(F676=\"nie\",SUMPRODUCT(ISNUMBER(K720:AA720)*1)>0)),AND(F676=tak,G676=nie,SUMPRODUCT(ISNUMBER(K720:AA720)*1)>0)),\"usuń % dotacji\",IF(AND(F676=tak,G676=tak,SUMPRODUCT(ISNUMBER(K720:AA720)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J677=\"wstaw dane\",\"\",IF(OR(ISBLANK(F677)=TRUE,ISBLANK(G677)=TRUE),\"uzupełnij dane\",IF(OR((AND(F677=\"nie\",SUMPRODUCT(ISNUMBER(K721:AA721)*1)>0)),AND(F677=tak,G677=nie,SUMPRODUCT(ISNUMBER(K721:AA721)*1)>0)),\"usuń % dotacji\",IF(AND(F677=tak,G677=tak,SUMPRODUCT(ISNUMBER(K721:AA721)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,{"$f":"IF(ISBLANK(B678),\"\",B678)","v":""},"",null,null,null,null,null,null,{"$f":"IF(J678=\"wstaw dane\",\"\",IF(OR(ISBLANK(F678)=TRUE,ISBLANK(G678)=TRUE),\"uzupełnij dane\",IF(OR((AND(F678=\"nie\",SUMPRODUCT(ISNUMBER(K722:AA722)*1)>0)),AND(F678=tak,G678=nie,SUMPRODUCT(ISNUMBER(K722:AA722)*1)>0)),\"usuń % dotacji\",IF(AND(F678=tak,G678=tak,SUMPRODUCT(ISNUMBER(K722:AA722)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J679=\"wstaw dane\",\"\",IF(OR(ISBLANK(F679)=TRUE,ISBLANK(G679)=TRUE),\"uzupełnij dane\",IF(OR((AND(F679=\"nie\",SUMPRODUCT(ISNUMBER(K723:AA723)*1)>0)),AND(F679=tak,G679=nie,SUMPRODUCT(ISNUMBER(K723:AA723)*1)>0)),\"usuń % dotacji\",IF(AND(F679=tak,G679=tak,SUMPRODUCT(ISNUMBER(K723:AA723)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J680=\"wstaw dane\",\"\",IF(OR(ISBLANK(F680)=TRUE,ISBLANK(G680)=TRUE),\"uzupełnij dane\",IF(OR((AND(F680=\"nie\",SUMPRODUCT(ISNUMBER(K724:AA724)*1)>0)),AND(F680=tak,G680=nie,SUMPRODUCT(ISNUMBER(K724:AA724)*1)>0)),\"usuń % dotacji\",IF(AND(F680=tak,G680=tak,SUMPRODUCT(ISNUMBER(K724:AA724)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J681=\"wstaw dane\",\"\",IF(OR(ISBLANK(F681)=TRUE,ISBLANK(G681)=TRUE),\"uzupełnij dane\",IF(OR((AND(F681=\"nie\",SUMPRODUCT(ISNUMBER(K725:AA725)*1)>0)),AND(F681=tak,G681=nie,SUMPRODUCT(ISNUMBER(K725:AA725)*1)>0)),\"usuń % dotacji\",IF(AND(F681=tak,G681=tak,SUMPRODUCT(ISNUMBER(K725:AA725)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J682=\"wstaw dane\",\"\",IF(OR(ISBLANK(F682)=TRUE,ISBLANK(G682)=TRUE),\"uzupełnij dane\",IF(OR((AND(F682=\"nie\",SUMPRODUCT(ISNUMBER(K726:AA726)*1)>0)),AND(F682=tak,G682=nie,SUMPRODUCT(ISNUMBER(K726:AA726)*1)>0)),\"usuń % dotacji\",IF(AND(F682=tak,G682=tak,SUMPRODUCT(ISNUMBER(K726:AA726)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J683=\"wstaw dane\",\"\",IF(OR(ISBLANK(F683)=TRUE,ISBLANK(G683)=TRUE),\"uzupełnij dane\",IF(OR((AND(F683=\"nie\",SUMPRODUCT(ISNUMBER(K727:AA727)*1)>0)),AND(F683=tak,G683=nie,SUMPRODUCT(ISNUMBER(K727:AA727)*1)>0)),\"usuń % dotacji\",IF(AND(F683=tak,G683=tak,SUMPRODUCT(ISNUMBER(K727:AA727)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J684=\"wstaw dane\",\"\",IF(OR(ISBLANK(F684)=TRUE,ISBLANK(G684)=TRUE),\"uzupełnij dane\",IF(OR((AND(F684=\"nie\",SUMPRODUCT(ISNUMBER(K728:AA728)*1)>0)),AND(F684=tak,G684=nie,SUMPRODUCT(ISNUMBER(K728:AA728)*1)>0)),\"usuń % dotacji\",IF(AND(F684=tak,G684=tak,SUMPRODUCT(ISNUMBER(K728:AA728)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J685=\"wstaw dane\",\"\",IF(OR(ISBLANK(F685)=TRUE,ISBLANK(G685)=TRUE),\"uzupełnij dane\",IF(OR((AND(F685=\"nie\",SUMPRODUCT(ISNUMBER(K729:AA729)*1)>0)),AND(F685=tak,G685=nie,SUMPRODUCT(ISNUMBER(K729:AA729)*1)>0)),\"usuń % dotacji\",IF(AND(F685=tak,G685=tak,SUMPRODUCT(ISNUMBER(K729:AA729)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J686=\"wstaw dane\",\"\",IF(OR(ISBLANK(F686)=TRUE,ISBLANK(G686)=TRUE),\"uzupełnij dane\",IF(OR((AND(F686=\"nie\",SUMPRODUCT(ISNUMBER(K730:AA730)*1)>0)),AND(F686=tak,G686=nie,SUMPRODUCT(ISNUMBER(K730:AA730)*1)>0)),\"usuń % dotacji\",IF(AND(F686=tak,G686=tak,SUMPRODUCT(ISNUMBER(K730:AA730)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J687=\"wstaw dane\",\"\",IF(OR(ISBLANK(F687)=TRUE,ISBLANK(G687)=TRUE),\"uzupełnij dane\",IF(OR((AND(F687=\"nie\",SUMPRODUCT(ISNUMBER(K731:AA731)*1)>0)),AND(F687=tak,G687=nie,SUMPRODUCT(ISNUMBER(K731:AA731)*1)>0)),\"usuń % dotacji\",IF(AND(F687=tak,G687=tak,SUMPRODUCT(ISNUMBER(K731:AA731)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J688=\"wstaw dane\",\"\",IF(OR(ISBLANK(F688)=TRUE,ISBLANK(G688)=TRUE),\"uzupełnij dane\",IF(OR((AND(F688=\"nie\",SUMPRODUCT(ISNUMBER(K732:AA732)*1)>0)),AND(F688=tak,G688=nie,SUMPRODUCT(ISNUMBER(K732:AA732)*1)>0)),\"usuń % dotacji\",IF(AND(F688=tak,G688=tak,SUMPRODUCT(ISNUMBER(K732:AA732)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J689=\"wstaw dane\",\"\",IF(OR(ISBLANK(F689)=TRUE,ISBLANK(G689)=TRUE),\"uzupełnij dane\",IF(OR((AND(F689=\"nie\",SUMPRODUCT(ISNUMBER(K733:AA733)*1)>0)),AND(F689=tak,G689=nie,SUMPRODUCT(ISNUMBER(K733:AA733)*1)>0)),\"usuń % dotacji\",IF(AND(F689=tak,G689=tak,SUMPRODUCT(ISNUMBER(K733:AA733)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J690=\"wstaw dane\",\"\",IF(OR(ISBLANK(F690)=TRUE,ISBLANK(G690)=TRUE),\"uzupełnij dane\",IF(OR((AND(F690=\"nie\",SUMPRODUCT(ISNUMBER(K734:AA734)*1)>0)),AND(F690=tak,G690=nie,SUMPRODUCT(ISNUMBER(K734:AA734)*1)>0)),\"usuń % dotacji\",IF(AND(F690=tak,G690=tak,SUMPRODUCT(ISNUMBER(K734:AA734)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J691=\"wstaw dane\",\"\",IF(OR(ISBLANK(F691)=TRUE,ISBLANK(G691)=TRUE),\"uzupełnij dane\",IF(OR((AND(F691=\"nie\",SUMPRODUCT(ISNUMBER(K735:AA735)*1)>0)),AND(F691=tak,G691=nie,SUMPRODUCT(ISNUMBER(K735:AA735)*1)>0)),\"usuń % dotacji\",IF(AND(F691=tak,G691=tak,SUMPRODUCT(ISNUMBER(K735:AA735)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J692=\"wstaw dane\",\"\",IF(OR(ISBLANK(F692)=TRUE,ISBLANK(G692)=TRUE),\"uzupełnij dane\",IF(OR((AND(F692=\"nie\",SUMPRODUCT(ISNUMBER(K736:AA736)*1)>0)),AND(F692=tak,G692=nie,SUMPRODUCT(ISNUMBER(K736:AA736)*1)>0)),\"usuń % dotacji\",IF(AND(F692=tak,G692=tak,SUMPRODUCT(ISNUMBER(K736:AA736)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J693=\"wstaw dane\",\"\",IF(OR(ISBLANK(F693)=TRUE,ISBLANK(G693)=TRUE),\"uzupełnij dane\",IF(OR((AND(F693=\"nie\",SUMPRODUCT(ISNUMBER(K737:AA737)*1)>0)),AND(F693=tak,G693=nie,SUMPRODUCT(ISNUMBER(K737:AA737)*1)>0)),\"usuń % dotacji\",IF(AND(F693=tak,G693=tak,SUMPRODUCT(ISNUMBER(K737:AA737)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J694=\"wstaw dane\",\"\",IF(OR(ISBLANK(F694)=TRUE,ISBLANK(G694)=TRUE),\"uzupełnij dane\",IF(OR((AND(F694=\"nie\",SUMPRODUCT(ISNUMBER(K738:AA738)*1)>0)),AND(F694=tak,G694=nie,SUMPRODUCT(ISNUMBER(K738:AA738)*1)>0)),\"usuń % dotacji\",IF(AND(F694=tak,G694=tak,SUMPRODUCT(ISNUMBER(K738:AA738)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J695=\"wstaw dane\",\"\",IF(OR(ISBLANK(F695)=TRUE,ISBLANK(G695)=TRUE),\"uzupełnij dane\",IF(OR((AND(F695=\"nie\",SUMPRODUCT(ISNUMBER(K739:AA739)*1)>0)),AND(F695=tak,G695=nie,SUMPRODUCT(ISNUMBER(K739:AA739)*1)>0)),\"usuń % dotacji\",IF(AND(F695=tak,G695=tak,SUMPRODUCT(ISNUMBER(K739:AA739)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J696=\"wstaw dane\",\"\",IF(OR(ISBLANK(F696)=TRUE,ISBLANK(G696)=TRUE),\"uzupełnij dane\",IF(OR((AND(F696=\"nie\",SUMPRODUCT(ISNUMBER(K740:AA740)*1)>0)),AND(F696=tak,G696=nie,SUMPRODUCT(ISNUMBER(K740:AA740)*1)>0)),\"usuń % dotacji\",IF(AND(F696=tak,G696=tak,SUMPRODUCT(ISNUMBER(K740:AA740)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[null,"","",null,null,null,null,null,null,{"$f":"IF(J697=\"wstaw dane\",\"\",IF(OR(ISBLANK(F697)=TRUE,ISBLANK(G697)=TRUE),\"uzupełnij dane\",IF(OR((AND(F697=\"nie\",SUMPRODUCT(ISNUMBER(K741:AA741)*1)>0)),AND(F697=tak,G697=nie,SUMPRODUCT(ISNUMBER(K741:AA741)*1)>0)),\"usuń % dotacji\",IF(AND(F697=tak,G697=tak,SUMPRODUCT(ISNUMBER(K741:AA741)*1)=0),\"wstaw % dotacji\",\"ok\"))))","v":""}]
[]
[null,"Wartość dofinansowania amortyzacji (w PLN)"]
[null,{"$f":"B702","v":""},"",null,null,null,null,null,null,{"$f":"J702","v":""},{"$f":"IF(AND(ISBLANK(K702)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F658=\"tak\",$G658=\"tak\"),ROUND(K702*K658,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(X702)=FALSE,X$657>=Poczatek,X$657<=Koniec_Projekt,$F658=\"tak\",$G658=\"tak\"),ROUND(X702*X658,0),0)","v":0},0,{"$f":"IF(AND(ISBLANK(Z702)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F658=\"tak\",$G658=\"tak\"),ROUND(Z702*Z658,0),0)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K703)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F659=\"tak\",$G659=\"tak\"),ROUND(K703*K659,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z703)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F659=\"tak\",$G659=\"tak\"),ROUND(Z703*Z659,0),0)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K704)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F660=\"tak\",$G660=\"tak\"),ROUND(K704*K660,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z704)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F660=\"tak\",$G660=\"tak\"),ROUND(Z704*Z660,0),0)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K705)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F661=\"tak\",$G661=\"tak\"),ROUND(K705*K661,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z705)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F661=\"tak\",$G661=\"tak\"),ROUND(Z705*Z661,0),0)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K706)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F662=\"tak\",$G662=\"tak\"),ROUND(K706*K662,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z706)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F662=\"tak\",$G662=\"tak\"),ROUND(Z706*Z662,0),0)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K707)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F663=\"tak\",$G663=\"tak\"),ROUND(K707*K663,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z707)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F663=\"tak\",$G663=\"tak\"),ROUND(Z707*Z663,0),0)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K708)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F664=\"tak\",$G664=\"tak\"),ROUND(K708*K664,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z708)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F664=\"tak\",$G664=\"tak\"),ROUND(Z708*Z664,0),0)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K709)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F665=\"tak\",$G665=\"tak\"),ROUND(K709*K665,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z709)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F665=\"tak\",$G665=\"tak\"),ROUND(Z709*Z665,0),0)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K710)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F666=\"tak\",$G666=\"tak\"),ROUND(K710*K666,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z710)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F666=\"tak\",$G666=\"tak\"),ROUND(Z710*Z666,0),0)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K711)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F667=\"tak\",$G667=\"tak\"),ROUND(K711*K667,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z711)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F667=\"tak\",$G667=\"tak\"),ROUND(Z711*Z667,0),0)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K712)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F668=\"tak\",$G668=\"tak\"),ROUND(K712*K668,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z712)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F668=\"tak\",$G668=\"tak\"),ROUND(Z712*Z668,0),0)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K713)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F669=\"tak\",$G669=\"tak\"),ROUND(K713*K669,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z713)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F669=\"tak\",$G669=\"tak\"),ROUND(Z713*Z669,0),0)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K714)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F670=\"tak\",$G670=\"tak\"),ROUND(K714*K670,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z714)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F670=\"tak\",$G670=\"tak\"),ROUND(Z714*Z670,0),0)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K715)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F671=\"tak\",$G671=\"tak\"),ROUND(K715*K671,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z715)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F671=\"tak\",$G671=\"tak\"),ROUND(Z715*Z671,0),0)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K716)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F672=\"tak\",$G672=\"tak\"),ROUND(K716*K672,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z716)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F672=\"tak\",$G672=\"tak\"),ROUND(Z716*Z672,0),0)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K717)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F673=\"tak\",$G673=\"tak\"),ROUND(K717*K673,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z717)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F673=\"tak\",$G673=\"tak\"),ROUND(Z717*Z673,0),0)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K718)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F674=\"tak\",$G674=\"tak\"),ROUND(K718*K674,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z718)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F674=\"tak\",$G674=\"tak\"),ROUND(Z718*Z674,0),0)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K719)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F675=\"tak\",$G675=\"tak\"),ROUND(K719*K675,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z719)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F675=\"tak\",$G675=\"tak\"),ROUND(Z719*Z675,0),0)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K720)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F676=\"tak\",$G676=\"tak\"),ROUND(K720*K676,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z720)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F676=\"tak\",$G676=\"tak\"),ROUND(Z720*Z676,0),0)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K721)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F677=\"tak\",$G677=\"tak\"),ROUND(K721*K677,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z721)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F677=\"tak\",$G677=\"tak\"),ROUND(Z721*Z677,0),0)","v":0},0]
[null,{"$f":"B722","v":""},"",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K722)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F678=\"tak\",$G678=\"tak\"),ROUND(K722*K678,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(X722)=FALSE,X$657>=Poczatek,X$657<=Koniec_Projekt,$F678=\"tak\",$G678=\"tak\"),ROUND(X722*X678,0),0)","v":0},0,{"$f":"IF(AND(ISBLANK(Z722)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F678=\"tak\",$G678=\"tak\"),ROUND(Z722*Z678,0),0)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K723)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F679=\"tak\",$G679=\"tak\"),ROUND(K723*K679,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z723)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F679=\"tak\",$G679=\"tak\"),ROUND(Z723*Z679,0),0)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K724)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F680=\"tak\",$G680=\"tak\"),ROUND(K724*K680,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z724)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F680=\"tak\",$G680=\"tak\"),ROUND(Z724*Z680,0),0)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K725)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F681=\"tak\",$G681=\"tak\"),ROUND(K725*K681,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z725)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F681=\"tak\",$G681=\"tak\"),ROUND(Z725*Z681,0),0)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K726)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F682=\"tak\",$G682=\"tak\"),ROUND(K726*K682,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z726)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F682=\"tak\",$G682=\"tak\"),ROUND(Z726*Z682,0),0)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K727)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F683=\"tak\",$G683=\"tak\"),ROUND(K727*K683,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z727)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F683=\"tak\",$G683=\"tak\"),ROUND(Z727*Z683,0),0)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K728)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F684=\"tak\",$G684=\"tak\"),ROUND(K728*K684,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z728)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F684=\"tak\",$G684=\"tak\"),ROUND(Z728*Z684,0),0)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K729)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F685=\"tak\",$G685=\"tak\"),ROUND(K729*K685,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z729)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F685=\"tak\",$G685=\"tak\"),ROUND(Z729*Z685,0),0)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K730)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F686=\"tak\",$G686=\"tak\"),ROUND(K730*K686,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z730)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F686=\"tak\",$G686=\"tak\"),ROUND(Z730*Z686,0),0)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K731)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F687=\"tak\",$G687=\"tak\"),ROUND(K731*K687,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z731)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F687=\"tak\",$G687=\"tak\"),ROUND(Z731*Z687,0),0)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K732)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F688=\"tak\",$G688=\"tak\"),ROUND(K732*K688,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z732)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F688=\"tak\",$G688=\"tak\"),ROUND(Z732*Z688,0),0)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K733)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F689=\"tak\",$G689=\"tak\"),ROUND(K733*K689,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z733)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F689=\"tak\",$G689=\"tak\"),ROUND(Z733*Z689,0),0)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K734)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F690=\"tak\",$G690=\"tak\"),ROUND(K734*K690,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z734)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F690=\"tak\",$G690=\"tak\"),ROUND(Z734*Z690,0),0)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K735)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F691=\"tak\",$G691=\"tak\"),ROUND(K735*K691,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z735)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F691=\"tak\",$G691=\"tak\"),ROUND(Z735*Z691,0),0)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K736)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F692=\"tak\",$G692=\"tak\"),ROUND(K736*K692,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z736)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F692=\"tak\",$G692=\"tak\"),ROUND(Z736*Z692,0),0)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K737)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F693=\"tak\",$G693=\"tak\"),ROUND(K737*K693,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z737)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F693=\"tak\",$G693=\"tak\"),ROUND(Z737*Z693,0),0)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K738)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F694=\"tak\",$G694=\"tak\"),ROUND(K738*K694,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z738)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F694=\"tak\",$G694=\"tak\"),ROUND(Z738*Z694,0),0)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K739)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F695=\"tak\",$G695=\"tak\"),ROUND(K739*K695,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z739)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F695=\"tak\",$G695=\"tak\"),ROUND(Z739*Z695,0),0)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K740)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F696=\"tak\",$G696=\"tak\"),ROUND(K740*K696,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z740)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F696=\"tak\",$G696=\"tak\"),ROUND(Z740*Z696,0),0)","v":0},0]
[null,"","",null,null,null,null,null,null,"",{"$f":"IF(AND(ISBLANK(K741)=FALSE,K$657>=Poczatek,K$657<=Koniec_Projekt,$F697=\"tak\",$G697=\"tak\"),ROUND(K741*K697,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(ISBLANK(Z741)=FALSE,Z$657>=Poczatek,Z$657<=Koniec_Projekt,$F697=\"tak\",$G697=\"tak\"),ROUND(Z741*Z697,0),0)","v":0},0]
[]
[]
[null,"Wartość księgowa netto",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"Wartości niematerialne i prawne",null,null,null,null,null,null,null,null,{"$f":"SUM(K788:K789)","v":0},{"$f":"SUM(L788:L789)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X788:X789)","v":0},{"$f":"SUM(Y788:Y789)","v":0},{"$f":"SUM(Z788:Z789)","v":0},0]
[null,"   a) koszty zakończonych prac rozwojowych",null,null,null,null,null,null,null,null,{"$f":"ROUND(K220,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X220,0)","v":0},{"$f":"ROUND(Y220,0)","v":0},{"$f":"ROUND(Z220,0)","v":0},0]
[null,"   c) inne wartości niematerialne i prawne",null,null,null,null,null,null,null,null,{"$f":"ROUND(K287,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X287,0)","v":0},{"$f":"ROUND(Y287,0)","v":0},{"$f":"ROUND(Z287,0)","v":0},0]
[null,"Środki trwałe",null,null,null,null,null,null,null,null,{"$f":"SUM(K791:K795)","v":0},{"$f":"SUM(L791:L795)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X791:X795)","v":0},{"$f":"SUM(Y791:Y795)","v":0},{"$f":"SUM(Z791:Z795)","v":0},0]
[null,"   a) grunty",null,null,null,null,null,null,null,null,{"$f":"ROUND(K334,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X334,0)","v":0},{"$f":"ROUND(Y334,0)","v":0},{"$f":"ROUND(Z334,0)","v":0},0]
[null,"   b) budynki i budowle ",null,null,null,null,null,null,null,null,{"$f":"ROUND(K371,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X371,0)","v":0},{"$f":"ROUND(Y371,0)","v":0},{"$f":"ROUND(Z371,0)","v":0},0]
[null,"   c) urządzenia techniczne i maszyny ",null,null,null,null,null,null,null,null,{"$f":"ROUND(K466,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X466,0)","v":0},{"$f":"ROUND(Y466,0)","v":0},{"$f":"ROUND(Z466,0)","v":0},0]
[null,"   d) środki transportu ",null,null,null,null,null,null,null,null,{"$f":"ROUND(K587,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X587,0)","v":0},{"$f":"ROUND(Y587,0)","v":0},{"$f":"ROUND(Z587,0)","v":0},0]
[null,"   e) inne środki trwałe ",null,null,null,null,null,null,null,null,{"$f":"ROUND(K629,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X629,0)","v":0},{"$f":"ROUND(Y629,0)","v":0},{"$f":"ROUND(Z629,0)","v":0},0]
[null," 2) Środki trwałe w budowie",null,null,null,null,null,null,null,null,{"$f":"K2055","v":0},{"$f":"L2055","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X2055","v":0},{"$f":"Y2055","v":0},{"$f":"Z2055","v":0},0]
[]
[null,"Amortyzacja razem (Rachunek zysków i strat)",null,null,null,null,null,null,null,null,{"$f":"ROUND(IF(LataProjekcji<=Koniec,ROUND(K627+K585+K464+K369+K332+K285+K218,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF(LataProjekcji<=Koniec,ROUND(X627+X585+X464+X369+X332+X285+X218,0),0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<=Koniec,ROUND(Y627+Y585+Y464+Y369+Y332+Y285+Y218,0),0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<=Koniec,ROUND(Z627+Z585+Z464+Z369+Z332+Z285+Z218,0),0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<=Koniec,ROUND(AA627+AA585+AA464+AA369+AA332+AA285+AA218,0),0),0)","v":0}]
[]
[]
[null,"Nakłady inwestycyjne",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"Wartości niematerialne i prawne",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K803:K804),0)","v":0},{"$f":"ROUND(SUM(L803:L804),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X803:X804),0)","v":0},{"$f":"ROUND(SUM(Y803:Y804),0)","v":0},{"$f":"ROUND(SUM(Z803:Z804),0)","v":0},0]
[null,"   a) koszty zakończonych prac rozwojowych",null,null,null,null,null,null,null,null,{"$f":"ROUND('Koszty operacyjne'!K918,0)+ROUND((K217-SUM(K195:K196)),0)","v":0},{"$f":"ROUND('Koszty operacyjne'!L918,0)+ROUND((L217-SUM(L195:L196)),0)","v":0},{"$f":"ROUND('Koszty operacyjne'!M918,0)+ROUND((M217-SUM(M195:M196)),0)","v":0},{"$f":"ROUND('Koszty operacyjne'!N918,0)+ROUND((N217-SUM(N195:N196)),0)","v":0},{"$f":"ROUND('Koszty operacyjne'!O918,0)+ROUND((O217-SUM(O195:O196)),0)","v":0},{"$f":"ROUND('Koszty operacyjne'!P918,0)+ROUND((P217-SUM(P195:P196)),0)","v":0},{"$f":"ROUND('Koszty operacyjne'!Q918,0)+ROUND((Q217-SUM(Q195:Q196)),0)","v":0},{"$f":"ROUND('Koszty operacyjne'!R918,0)+ROUND((R217-SUM(R195:R196)),0)","v":0},{"$f":"ROUND('Koszty operacyjne'!S918,0)+ROUND((S217-SUM(S195:S196)),0)","v":0},{"$f":"ROUND('Koszty operacyjne'!T918,0)+ROUND((T217-SUM(T195:T196)),0)","v":0},{"$f":"ROUND('Koszty operacyjne'!U918,0)+ROUND((U217-SUM(U195:U196)),0)","v":0},{"$f":"ROUND('Koszty operacyjne'!V918,0)+ROUND((V217-SUM(V195:V196)),0)","v":0},{"$f":"ROUND('Koszty operacyjne'!W918,0)+ROUND((W217-SUM(W195:W196)),0)","v":0},{"$f":"ROUND('Koszty operacyjne'!X918,0)+ROUND((X217-SUM(X195:X196)),0)","v":0},{"$f":"ROUND('Koszty operacyjne'!Y918,0)+ROUND((Y217-SUM(Y195:Y196)),0)","v":0},{"$f":"ROUND('Koszty operacyjne'!Z918,0)+ROUND((Z217-SUM(Z195:Z196)),0)","v":0},{"$f":"ROUND('Koszty operacyjne'!AA918,0)+ROUND((AA217-SUM(AA195:AA196)),0)","v":0}]
[null,"   c) inne wartości niematerialne i prawne",null,null,null,null,null,null,null,null,{"$f":"ROUND(K284,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X284,0)","v":0},{"$f":"ROUND(Y284,0)","v":0},{"$f":"ROUND(Z284,0)","v":0},0]
[null,"Środki trwałe",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K806:K811),0)","v":0},{"$f":"ROUND(SUM(L806:L811),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X806:X811),0)","v":0},{"$f":"ROUND(SUM(Y806:Y811),0)","v":0},{"$f":"ROUND(SUM(Z806:Z811),0)","v":0},0]
[null,"   a) grunty",null,null,null,null,null,null,null,null,{"$f":"ROUND(K331,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X331,0)","v":0},{"$f":"ROUND(Y331,0)","v":0},{"$f":"ROUND(Z331,0)","v":0},0]
[null,"   b) budynki i budowle ",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K353:K362),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X353:X362),0)","v":0},{"$f":"ROUND(SUM(Y353:Y362),0)","v":0},{"$f":"ROUND(SUM(Z353:Z362),0)","v":0},0]
[null,"   c) urządzenia techniczne i maszyny ",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K418:K457),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X418:X457),0)","v":0},{"$f":"ROUND(SUM(Y418:Y457),0)","v":0},{"$f":"ROUND(SUM(Z418:Z457),0)","v":0},0]
[null,"   d) środki transportu ",null,null,null,null,null,null,null,null,{"$f":"ROUND(K584,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X584,0)","v":0},{"$f":"ROUND(Y584,0)","v":0},{"$f":"ROUND(Z584,0)","v":0},0]
[null,"   e) inne środki trwałe ",null,null,null,null,null,null,null,null,{"$f":"ROUND(K626,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X626,0)","v":0},{"$f":"ROUND(Y626,0)","v":0},{"$f":"ROUND(Z626,0)","v":0},0]
[null," 2) Środki trwałe w budowie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K2042,0)","v":0},{"$f":"ROUND(L2042,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X2042,0)","v":0},{"$f":"ROUND(Y2042,0)","v":0},{"$f":"ROUND(Z2042,0)","v":0},0]
[null,"Razem Nakłady inwestycyjne",null,null,null,null,null,null,null,null,{"$f":"ROUND(K805+K802,0)","v":0},{"$f":"ROUND(L805+L802,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X805+X802,0)","v":0},{"$f":"ROUND(Y805+Y802,0)","v":0},{"$f":"ROUND(Z805+Z802,0)","v":0},0]
[]
[null,"Nakłady inwestycyjne - narastająco",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K812,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(K814+L812,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(W814+X812,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(X814+Y812,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Y814+Z812,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Z814+AA812,0),0)","v":0}]
[null,"Umorzenie",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K798,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(K815+L798,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(W815+X798,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(X815+Y798,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Y815+Z798,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Z815+AA798,0),0)","v":0}]
[]
[]
[null,"Komentarz"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"DOTYCHCZASOWE ŚRODKI TRWAŁE - ŚRODKI TRWAŁE W BUDOWIE"]
[null,{"$f":"OFFSET($B$96,D871,0)","v":0},null,0,null,"ile miesiący do końca roku",null,"niekwalifikowalne","spr"]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D871,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D871,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11},null,{"$f":"D53-G872","v":0},{"$f":"D53-G872-H872","v":0}]
[null,"wartość netto",null,{"$f":"IF(E873<0,0,ROUND(E873,0))","v":0},{"$f":"OFFSET($D$96,D871,0)","v":0},{"$f":"IF(E873>10,ROUND(($D874/12)*$F872,0),$D873)","v":0},"<- am. Do końca roku"]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D871,0),Założenia!$J$48:$K$55,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D871,0)),0,IF(E873>10,ROUND(D873*C874,0),IF(D873<0,0,D873)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D872=LataProjekcji,$F873,IF($D872=LataProjekcji,$D874,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D872=LataProjekcji,$F872>0),AND($D872=LataProjekcji,$F872=0,$E873<=10)),$F873,IF($D872<LataProjekcji,IF((SUM($K874:K874)+$D874)<$D873,$D874,$D873-SUM($K874:K874)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D872=LataProjekcji,$F872>0),AND($D872=LataProjekcji,$F872=0,$E873<=10)),$F873,IF($D872<LataProjekcji,IF((SUM($K874:L874)+$D874)<$D873,$D874,$D873-SUM($K874:L874)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D872=LataProjekcji,$F872>0),AND($D872=LataProjekcji,$F872=0,$E873<=10)),$F873,IF($D872<LataProjekcji,IF((SUM($K874:M874)+$D874)<$D873,$D874,$D873-SUM($K874:M874)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D872=LataProjekcji,$F872>0),AND($D872=LataProjekcji,$F872=0,$E873<=10)),$F873,IF($D872<LataProjekcji,IF((SUM($K874:N874)+$D874)<$D873,$D874,$D873-SUM($K874:N874)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D872=LataProjekcji,$F872>0),AND($D872=LataProjekcji,$F872=0,$E873<=10)),$F873,IF($D872<LataProjekcji,IF((SUM($K874:O874)+$D874)<$D873,$D874,$D873-SUM($K874:O874)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D872=LataProjekcji,$F872>0),AND($D872=LataProjekcji,$F872=0,$E873<=10)),$F873,IF($D872<LataProjekcji,IF((SUM($K874:P874)+$D874)<$D873,$D874,$D873-SUM($K874:P874)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D872=LataProjekcji,$F872>0),AND($D872=LataProjekcji,$F872=0,$E873<=10)),$F873,IF($D872<LataProjekcji,IF((SUM($K874:Q874)+$D874)<$D873,$D874,$D873-SUM($K874:Q874)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D872=LataProjekcji,$F872>0),AND($D872=LataProjekcji,$F872=0,$E873<=10)),$F873,IF($D872<LataProjekcji,IF((SUM($K874:R874)+$D874)<$D873,$D874,$D873-SUM($K874:R874)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D872=LataProjekcji,$F872>0),AND($D872=LataProjekcji,$F872=0,$E873<=10)),$F873,IF($D872<LataProjekcji,IF((SUM($K874:S874)+$D874)<$D873,$D874,$D873-SUM($K874:S874)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D872=LataProjekcji,$F872>0),AND($D872=LataProjekcji,$F872=0,$E873<=10)),$F873,IF($D872<LataProjekcji,IF((SUM($K874:T874)+$D874)<$D873,$D874,$D873-SUM($K874:T874)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D872=LataProjekcji,$F872>0),AND($D872=LataProjekcji,$F872=0,$E873<=10)),$F873,IF($D872<LataProjekcji,IF((SUM($K874:U874)+$D874)<$D873,$D874,$D873-SUM($K874:U874)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D872=LataProjekcji,$F872>0),AND($D872=LataProjekcji,$F872=0,$E873<=10)),$F873,IF($D872<LataProjekcji,IF((SUM($K874:V874)+$D874)<$D873,$D874,$D873-SUM($K874:V874)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D872=LataProjekcji,$F872>0),AND($D872=LataProjekcji,$F872=0,$E873<=10)),$F873,IF($D872<LataProjekcji,IF((SUM($K874:W874)+$D874)<$D873,$D874,$D873-SUM($K874:W874)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D872=LataProjekcji,$F872>0),AND($D872=LataProjekcji,$F872=0,$E873<=10)),$F873,IF($D872<LataProjekcji,IF((SUM($K874:X874)+$D874)<$D873,$D874,$D873-SUM($K874:X874)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D872=LataProjekcji,$F872>0),AND($D872=LataProjekcji,$F872=0,$E873<=10)),$F873,IF($D872<LataProjekcji,IF((SUM($K874:Y874)+$D874)<$D873,$D874,$D873-SUM($K874:Y874)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D872=LataProjekcji,$F872>0),AND($D872=LataProjekcji,$F872=0,$E873<=10)),$F873,IF($D872<LataProjekcji,IF((SUM($K874:Z874)+$D874)<$D873,$D874,$D873-SUM($K874:Z874)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K874,0)","v":0},{"$f":"ROUND(K875+L874,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W875+X874,0)","v":0},{"$f":"ROUND(X875+Y874,0)","v":0},{"$f":"ROUND(Y875+Z874,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D871,0)","v":0},{"$f":"IF($D872=LataProjekcji,ROUND($D873-K875,0),ROUND(IF(K874=0,0,$D873-K875),0))","v":0},{"$f":"IF($D872=LataProjekcji,ROUND($D873-L875,0),ROUND(IF(AND(L874=0,K876>0),$D873-L875,IF(L874=0,0,$D873-L875)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D872=LataProjekcji,ROUND($D873-X875,0),ROUND(IF(AND(X874=0,W876>0),$D873-X875,IF(X874=0,0,$D873-X875)),0))","v":0},{"$f":"IF($D872=LataProjekcji,ROUND($D873-Y875,0),ROUND(IF(AND(Y874=0,X876>0),$D873-Y875,IF(Y874=0,0,$D873-Y875)),0))","v":0},{"$f":"IF($D872=LataProjekcji,ROUND($D873-Z875,0),ROUND(IF(AND(Z874=0,Y876>0),$D873-Z875,IF(Z874=0,0,$D873-Z875)),0))","v":0},{"$f":"IF($D872=LataProjekcji,ROUND($D873-AA875,0),ROUND(IF(AND(AA874=0,Z876>0),$D873-AA875,IF(AA874=0,0,$D873-AA875)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D877,0)","v":0},null,{"$f":"D871+1","v":1}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D877,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D877,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E879<0,0,ROUND(E879,0))","v":0},{"$f":"OFFSET($D$96,D877,0)","v":0},{"$f":"IF(E879>10,ROUND(($D880/12)*$F878,0),$D879)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D877,0),Założenia!$J$48:$K$55,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D877,0)),0,IF(E879>10,ROUND(D879*C880,0),IF(D879<0,0,D879)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D878=LataProjekcji,$F879,IF($D878=LataProjekcji,$D880,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D878=LataProjekcji,$F878>0),AND($D878=LataProjekcji,$F878=0,$E879<=10)),$F879,IF($D878<LataProjekcji,IF((SUM($K880:K880)+$D880)<$D879,$D880,$D879-SUM($K880:K880)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D878=LataProjekcji,$F878>0),AND($D878=LataProjekcji,$F878=0,$E879<=10)),$F879,IF($D878<LataProjekcji,IF((SUM($K880:L880)+$D880)<$D879,$D880,$D879-SUM($K880:L880)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D878=LataProjekcji,$F878>0),AND($D878=LataProjekcji,$F878=0,$E879<=10)),$F879,IF($D878<LataProjekcji,IF((SUM($K880:M880)+$D880)<$D879,$D880,$D879-SUM($K880:M880)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D878=LataProjekcji,$F878>0),AND($D878=LataProjekcji,$F878=0,$E879<=10)),$F879,IF($D878<LataProjekcji,IF((SUM($K880:N880)+$D880)<$D879,$D880,$D879-SUM($K880:N880)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D878=LataProjekcji,$F878>0),AND($D878=LataProjekcji,$F878=0,$E879<=10)),$F879,IF($D878<LataProjekcji,IF((SUM($K880:O880)+$D880)<$D879,$D880,$D879-SUM($K880:O880)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D878=LataProjekcji,$F878>0),AND($D878=LataProjekcji,$F878=0,$E879<=10)),$F879,IF($D878<LataProjekcji,IF((SUM($K880:P880)+$D880)<$D879,$D880,$D879-SUM($K880:P880)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D878=LataProjekcji,$F878>0),AND($D878=LataProjekcji,$F878=0,$E879<=10)),$F879,IF($D878<LataProjekcji,IF((SUM($K880:Q880)+$D880)<$D879,$D880,$D879-SUM($K880:Q880)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D878=LataProjekcji,$F878>0),AND($D878=LataProjekcji,$F878=0,$E879<=10)),$F879,IF($D878<LataProjekcji,IF((SUM($K880:R880)+$D880)<$D879,$D880,$D879-SUM($K880:R880)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D878=LataProjekcji,$F878>0),AND($D878=LataProjekcji,$F878=0,$E879<=10)),$F879,IF($D878<LataProjekcji,IF((SUM($K880:S880)+$D880)<$D879,$D880,$D879-SUM($K880:S880)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D878=LataProjekcji,$F878>0),AND($D878=LataProjekcji,$F878=0,$E879<=10)),$F879,IF($D878<LataProjekcji,IF((SUM($K880:T880)+$D880)<$D879,$D880,$D879-SUM($K880:T880)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D878=LataProjekcji,$F878>0),AND($D878=LataProjekcji,$F878=0,$E879<=10)),$F879,IF($D878<LataProjekcji,IF((SUM($K880:U880)+$D880)<$D879,$D880,$D879-SUM($K880:U880)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D878=LataProjekcji,$F878>0),AND($D878=LataProjekcji,$F878=0,$E879<=10)),$F879,IF($D878<LataProjekcji,IF((SUM($K880:V880)+$D880)<$D879,$D880,$D879-SUM($K880:V880)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D878=LataProjekcji,$F878>0),AND($D878=LataProjekcji,$F878=0,$E879<=10)),$F879,IF($D878<LataProjekcji,IF((SUM($K880:W880)+$D880)<$D879,$D880,$D879-SUM($K880:W880)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D878=LataProjekcji,$F878>0),AND($D878=LataProjekcji,$F878=0,$E879<=10)),$F879,IF($D878<LataProjekcji,IF((SUM($K880:X880)+$D880)<$D879,$D880,$D879-SUM($K880:X880)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D878=LataProjekcji,$F878>0),AND($D878=LataProjekcji,$F878=0,$E879<=10)),$F879,IF($D878<LataProjekcji,IF((SUM($K880:Y880)+$D880)<$D879,$D880,$D879-SUM($K880:Y880)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D878=LataProjekcji,$F878>0),AND($D878=LataProjekcji,$F878=0,$E879<=10)),$F879,IF($D878<LataProjekcji,IF((SUM($K880:Z880)+$D880)<$D879,$D880,$D879-SUM($K880:Z880)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K880,0)","v":0},{"$f":"ROUND(K881+L880,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W881+X880,0)","v":0},{"$f":"ROUND(X881+Y880,0)","v":0},{"$f":"ROUND(Y881+Z880,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D877,0)","v":0},{"$f":"IF($D878=LataProjekcji,ROUND($D879-K881,0),ROUND(IF(K880=0,0,$D879-K881),0))","v":0},{"$f":"IF($D878=LataProjekcji,ROUND($D879-L881,0),ROUND(IF(AND(L880=0,K882>0),$D879-L881,IF(L880=0,0,$D879-L881)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D878=LataProjekcji,ROUND($D879-X881,0),ROUND(IF(AND(X880=0,W882>0),$D879-X881,IF(X880=0,0,$D879-X881)),0))","v":0},{"$f":"IF($D878=LataProjekcji,ROUND($D879-Y881,0),ROUND(IF(AND(Y880=0,X882>0),$D879-Y881,IF(Y880=0,0,$D879-Y881)),0))","v":0},{"$f":"IF($D878=LataProjekcji,ROUND($D879-Z881,0),ROUND(IF(AND(Z880=0,Y882>0),$D879-Z881,IF(Z880=0,0,$D879-Z881)),0))","v":0},{"$f":"IF($D878=LataProjekcji,ROUND($D879-AA881,0),ROUND(IF(AND(AA880=0,Z882>0),$D879-AA881,IF(AA880=0,0,$D879-AA881)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D883,0)","v":0},null,{"$f":"D877+1","v":2}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D883,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D883,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E885<0,0,ROUND(E885,0))","v":0},{"$f":"OFFSET($D$96,D883,0)","v":0},{"$f":"IF(E885>10,ROUND(($D886/12)*$F884,0),$D885)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D883,0),Założenia!$J$48:$K$55,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D883,0)),0,IF(E885>10,ROUND(D885*C886,0),IF(D885<0,0,D885)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D884=LataProjekcji,$F885,IF($D884=LataProjekcji,$D886,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D884=LataProjekcji,$F884>0),AND($D884=LataProjekcji,$F884=0,$E885<=10)),$F885,IF($D884<LataProjekcji,IF((SUM($K886:K886)+$D886)<$D885,$D886,$D885-SUM($K886:K886)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D884=LataProjekcji,$F884>0),AND($D884=LataProjekcji,$F884=0,$E885<=10)),$F885,IF($D884<LataProjekcji,IF((SUM($K886:L886)+$D886)<$D885,$D886,$D885-SUM($K886:L886)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D884=LataProjekcji,$F884>0),AND($D884=LataProjekcji,$F884=0,$E885<=10)),$F885,IF($D884<LataProjekcji,IF((SUM($K886:M886)+$D886)<$D885,$D886,$D885-SUM($K886:M886)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D884=LataProjekcji,$F884>0),AND($D884=LataProjekcji,$F884=0,$E885<=10)),$F885,IF($D884<LataProjekcji,IF((SUM($K886:N886)+$D886)<$D885,$D886,$D885-SUM($K886:N886)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D884=LataProjekcji,$F884>0),AND($D884=LataProjekcji,$F884=0,$E885<=10)),$F885,IF($D884<LataProjekcji,IF((SUM($K886:O886)+$D886)<$D885,$D886,$D885-SUM($K886:O886)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D884=LataProjekcji,$F884>0),AND($D884=LataProjekcji,$F884=0,$E885<=10)),$F885,IF($D884<LataProjekcji,IF((SUM($K886:P886)+$D886)<$D885,$D886,$D885-SUM($K886:P886)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D884=LataProjekcji,$F884>0),AND($D884=LataProjekcji,$F884=0,$E885<=10)),$F885,IF($D884<LataProjekcji,IF((SUM($K886:Q886)+$D886)<$D885,$D886,$D885-SUM($K886:Q886)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D884=LataProjekcji,$F884>0),AND($D884=LataProjekcji,$F884=0,$E885<=10)),$F885,IF($D884<LataProjekcji,IF((SUM($K886:R886)+$D886)<$D885,$D886,$D885-SUM($K886:R886)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D884=LataProjekcji,$F884>0),AND($D884=LataProjekcji,$F884=0,$E885<=10)),$F885,IF($D884<LataProjekcji,IF((SUM($K886:S886)+$D886)<$D885,$D886,$D885-SUM($K886:S886)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D884=LataProjekcji,$F884>0),AND($D884=LataProjekcji,$F884=0,$E885<=10)),$F885,IF($D884<LataProjekcji,IF((SUM($K886:T886)+$D886)<$D885,$D886,$D885-SUM($K886:T886)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D884=LataProjekcji,$F884>0),AND($D884=LataProjekcji,$F884=0,$E885<=10)),$F885,IF($D884<LataProjekcji,IF((SUM($K886:U886)+$D886)<$D885,$D886,$D885-SUM($K886:U886)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D884=LataProjekcji,$F884>0),AND($D884=LataProjekcji,$F884=0,$E885<=10)),$F885,IF($D884<LataProjekcji,IF((SUM($K886:V886)+$D886)<$D885,$D886,$D885-SUM($K886:V886)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D884=LataProjekcji,$F884>0),AND($D884=LataProjekcji,$F884=0,$E885<=10)),$F885,IF($D884<LataProjekcji,IF((SUM($K886:W886)+$D886)<$D885,$D886,$D885-SUM($K886:W886)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D884=LataProjekcji,$F884>0),AND($D884=LataProjekcji,$F884=0,$E885<=10)),$F885,IF($D884<LataProjekcji,IF((SUM($K886:X886)+$D886)<$D885,$D886,$D885-SUM($K886:X886)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D884=LataProjekcji,$F884>0),AND($D884=LataProjekcji,$F884=0,$E885<=10)),$F885,IF($D884<LataProjekcji,IF((SUM($K886:Y886)+$D886)<$D885,$D886,$D885-SUM($K886:Y886)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D884=LataProjekcji,$F884>0),AND($D884=LataProjekcji,$F884=0,$E885<=10)),$F885,IF($D884<LataProjekcji,IF((SUM($K886:Z886)+$D886)<$D885,$D886,$D885-SUM($K886:Z886)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K886,0)","v":0},{"$f":"ROUND(K887+L886,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y887+Z886,0)","v":0},{"$f":"ROUND(Z887+AA886,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D883,0)","v":0},{"$f":"IF($D884=LataProjekcji,ROUND($D885-K887,0),ROUND(IF(K886=0,0,$D885-K887),0))","v":0},{"$f":"IF($D884=LataProjekcji,ROUND($D885-L887,0),ROUND(IF(AND(L886=0,K888>0),$D885-L887,IF(L886=0,0,$D885-L887)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D884=LataProjekcji,ROUND($D885-X887,0),ROUND(IF(AND(X886=0,W888>0),$D885-X887,IF(X886=0,0,$D885-X887)),0))","v":0},{"$f":"IF($D884=LataProjekcji,ROUND($D885-Y887,0),ROUND(IF(AND(Y886=0,X888>0),$D885-Y887,IF(Y886=0,0,$D885-Y887)),0))","v":0},{"$f":"IF($D884=LataProjekcji,ROUND($D885-Z887,0),ROUND(IF(AND(Z886=0,Y888>0),$D885-Z887,IF(Z886=0,0,$D885-Z887)),0))","v":0},{"$f":"IF($D884=LataProjekcji,ROUND($D885-AA887,0),ROUND(IF(AND(AA886=0,Z888>0),$D885-AA887,IF(AA886=0,0,$D885-AA887)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D889,0)","v":0},null,{"$f":"D883+1","v":3}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D889,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D889,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E891<0,0,ROUND(E891,0))","v":0},{"$f":"OFFSET($D$96,D889,0)","v":0},{"$f":"IF(E891>10,ROUND(($D892/12)*$F890,0),$D891)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D889,0),Założenia!$J$48:$K$55,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D889,0)),0,IF(E891>10,ROUND(D891*C892,0),IF(D891<0,0,D891)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D890=LataProjekcji,$F891,IF($D890=LataProjekcji,$D892,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D890=LataProjekcji,$F890>0),AND($D890=LataProjekcji,$F890=0,$E891<=10)),$F891,IF($D890<LataProjekcji,IF((SUM($K892:K892)+$D892)<$D891,$D892,$D891-SUM($K892:K892)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D890=LataProjekcji,$F890>0),AND($D890=LataProjekcji,$F890=0,$E891<=10)),$F891,IF($D890<LataProjekcji,IF((SUM($K892:L892)+$D892)<$D891,$D892,$D891-SUM($K892:L892)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D890=LataProjekcji,$F890>0),AND($D890=LataProjekcji,$F890=0,$E891<=10)),$F891,IF($D890<LataProjekcji,IF((SUM($K892:M892)+$D892)<$D891,$D892,$D891-SUM($K892:M892)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D890=LataProjekcji,$F890>0),AND($D890=LataProjekcji,$F890=0,$E891<=10)),$F891,IF($D890<LataProjekcji,IF((SUM($K892:N892)+$D892)<$D891,$D892,$D891-SUM($K892:N892)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D890=LataProjekcji,$F890>0),AND($D890=LataProjekcji,$F890=0,$E891<=10)),$F891,IF($D890<LataProjekcji,IF((SUM($K892:O892)+$D892)<$D891,$D892,$D891-SUM($K892:O892)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D890=LataProjekcji,$F890>0),AND($D890=LataProjekcji,$F890=0,$E891<=10)),$F891,IF($D890<LataProjekcji,IF((SUM($K892:P892)+$D892)<$D891,$D892,$D891-SUM($K892:P892)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D890=LataProjekcji,$F890>0),AND($D890=LataProjekcji,$F890=0,$E891<=10)),$F891,IF($D890<LataProjekcji,IF((SUM($K892:Q892)+$D892)<$D891,$D892,$D891-SUM($K892:Q892)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D890=LataProjekcji,$F890>0),AND($D890=LataProjekcji,$F890=0,$E891<=10)),$F891,IF($D890<LataProjekcji,IF((SUM($K892:R892)+$D892)<$D891,$D892,$D891-SUM($K892:R892)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D890=LataProjekcji,$F890>0),AND($D890=LataProjekcji,$F890=0,$E891<=10)),$F891,IF($D890<LataProjekcji,IF((SUM($K892:S892)+$D892)<$D891,$D892,$D891-SUM($K892:S892)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D890=LataProjekcji,$F890>0),AND($D890=LataProjekcji,$F890=0,$E891<=10)),$F891,IF($D890<LataProjekcji,IF((SUM($K892:T892)+$D892)<$D891,$D892,$D891-SUM($K892:T892)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D890=LataProjekcji,$F890>0),AND($D890=LataProjekcji,$F890=0,$E891<=10)),$F891,IF($D890<LataProjekcji,IF((SUM($K892:U892)+$D892)<$D891,$D892,$D891-SUM($K892:U892)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D890=LataProjekcji,$F890>0),AND($D890=LataProjekcji,$F890=0,$E891<=10)),$F891,IF($D890<LataProjekcji,IF((SUM($K892:V892)+$D892)<$D891,$D892,$D891-SUM($K892:V892)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D890=LataProjekcji,$F890>0),AND($D890=LataProjekcji,$F890=0,$E891<=10)),$F891,IF($D890<LataProjekcji,IF((SUM($K892:W892)+$D892)<$D891,$D892,$D891-SUM($K892:W892)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D890=LataProjekcji,$F890>0),AND($D890=LataProjekcji,$F890=0,$E891<=10)),$F891,IF($D890<LataProjekcji,IF((SUM($K892:X892)+$D892)<$D891,$D892,$D891-SUM($K892:X892)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D890=LataProjekcji,$F890>0),AND($D890=LataProjekcji,$F890=0,$E891<=10)),$F891,IF($D890<LataProjekcji,IF((SUM($K892:Y892)+$D892)<$D891,$D892,$D891-SUM($K892:Y892)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D890=LataProjekcji,$F890>0),AND($D890=LataProjekcji,$F890=0,$E891<=10)),$F891,IF($D890<LataProjekcji,IF((SUM($K892:Z892)+$D892)<$D891,$D892,$D891-SUM($K892:Z892)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K892,0)","v":0},{"$f":"ROUND(K893+L892,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y893+Z892,0)","v":0},{"$f":"ROUND(Z893+AA892,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D889,0)","v":0},{"$f":"IF($D890=LataProjekcji,ROUND($D891-K893,0),ROUND(IF(K892=0,0,$D891-K893),0))","v":0},{"$f":"IF($D890=LataProjekcji,ROUND($D891-L893,0),ROUND(IF(AND(L892=0,K894>0),$D891-L893,IF(L892=0,0,$D891-L893)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D890=LataProjekcji,ROUND($D891-X893,0),ROUND(IF(AND(X892=0,W894>0),$D891-X893,IF(X892=0,0,$D891-X893)),0))","v":0},{"$f":"IF($D890=LataProjekcji,ROUND($D891-Y893,0),ROUND(IF(AND(Y892=0,X894>0),$D891-Y893,IF(Y892=0,0,$D891-Y893)),0))","v":0},{"$f":"IF($D890=LataProjekcji,ROUND($D891-Z893,0),ROUND(IF(AND(Z892=0,Y894>0),$D891-Z893,IF(Z892=0,0,$D891-Z893)),0))","v":0},{"$f":"IF($D890=LataProjekcji,ROUND($D891-AA893,0),ROUND(IF(AND(AA892=0,Z894>0),$D891-AA893,IF(AA892=0,0,$D891-AA893)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D895,0)","v":0},null,{"$f":"D889+1","v":4}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D895,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D895,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E897<0,0,ROUND(E897,0))","v":0},{"$f":"OFFSET($D$96,D895,0)","v":0},{"$f":"IF(E897>10,ROUND(($D898/12)*$F896,0),$D897)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D895,0),Założenia!$J$48:$K$55,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D895,0)),0,IF(E897>10,ROUND(D897*C898,0),IF(D897<0,0,D897)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D896=LataProjekcji,$F897,IF($D896=LataProjekcji,$D898,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D896=LataProjekcji,$F896>0),AND($D896=LataProjekcji,$F896=0,$E897<=10)),$F897,IF($D896<LataProjekcji,IF((SUM($K898:K898)+$D898)<$D897,$D898,$D897-SUM($K898:K898)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D896=LataProjekcji,$F896>0),AND($D896=LataProjekcji,$F896=0,$E897<=10)),$F897,IF($D896<LataProjekcji,IF((SUM($K898:L898)+$D898)<$D897,$D898,$D897-SUM($K898:L898)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D896=LataProjekcji,$F896>0),AND($D896=LataProjekcji,$F896=0,$E897<=10)),$F897,IF($D896<LataProjekcji,IF((SUM($K898:M898)+$D898)<$D897,$D898,$D897-SUM($K898:M898)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D896=LataProjekcji,$F896>0),AND($D896=LataProjekcji,$F896=0,$E897<=10)),$F897,IF($D896<LataProjekcji,IF((SUM($K898:N898)+$D898)<$D897,$D898,$D897-SUM($K898:N898)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D896=LataProjekcji,$F896>0),AND($D896=LataProjekcji,$F896=0,$E897<=10)),$F897,IF($D896<LataProjekcji,IF((SUM($K898:O898)+$D898)<$D897,$D898,$D897-SUM($K898:O898)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D896=LataProjekcji,$F896>0),AND($D896=LataProjekcji,$F896=0,$E897<=10)),$F897,IF($D896<LataProjekcji,IF((SUM($K898:P898)+$D898)<$D897,$D898,$D897-SUM($K898:P898)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D896=LataProjekcji,$F896>0),AND($D896=LataProjekcji,$F896=0,$E897<=10)),$F897,IF($D896<LataProjekcji,IF((SUM($K898:Q898)+$D898)<$D897,$D898,$D897-SUM($K898:Q898)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D896=LataProjekcji,$F896>0),AND($D896=LataProjekcji,$F896=0,$E897<=10)),$F897,IF($D896<LataProjekcji,IF((SUM($K898:R898)+$D898)<$D897,$D898,$D897-SUM($K898:R898)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D896=LataProjekcji,$F896>0),AND($D896=LataProjekcji,$F896=0,$E897<=10)),$F897,IF($D896<LataProjekcji,IF((SUM($K898:S898)+$D898)<$D897,$D898,$D897-SUM($K898:S898)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D896=LataProjekcji,$F896>0),AND($D896=LataProjekcji,$F896=0,$E897<=10)),$F897,IF($D896<LataProjekcji,IF((SUM($K898:T898)+$D898)<$D897,$D898,$D897-SUM($K898:T898)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D896=LataProjekcji,$F896>0),AND($D896=LataProjekcji,$F896=0,$E897<=10)),$F897,IF($D896<LataProjekcji,IF((SUM($K898:U898)+$D898)<$D897,$D898,$D897-SUM($K898:U898)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D896=LataProjekcji,$F896>0),AND($D896=LataProjekcji,$F896=0,$E897<=10)),$F897,IF($D896<LataProjekcji,IF((SUM($K898:V898)+$D898)<$D897,$D898,$D897-SUM($K898:V898)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D896=LataProjekcji,$F896>0),AND($D896=LataProjekcji,$F896=0,$E897<=10)),$F897,IF($D896<LataProjekcji,IF((SUM($K898:W898)+$D898)<$D897,$D898,$D897-SUM($K898:W898)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D896=LataProjekcji,$F896>0),AND($D896=LataProjekcji,$F896=0,$E897<=10)),$F897,IF($D896<LataProjekcji,IF((SUM($K898:X898)+$D898)<$D897,$D898,$D897-SUM($K898:X898)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D896=LataProjekcji,$F896>0),AND($D896=LataProjekcji,$F896=0,$E897<=10)),$F897,IF($D896<LataProjekcji,IF((SUM($K898:Y898)+$D898)<$D897,$D898,$D897-SUM($K898:Y898)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D896=LataProjekcji,$F896>0),AND($D896=LataProjekcji,$F896=0,$E897<=10)),$F897,IF($D896<LataProjekcji,IF((SUM($K898:Z898)+$D898)<$D897,$D898,$D897-SUM($K898:Z898)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K898,0)","v":0},{"$f":"ROUND(K899+L898,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y899+Z898,0)","v":0},{"$f":"ROUND(Z899+AA898,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D895,0)","v":0},{"$f":"IF($D896=LataProjekcji,ROUND($D897-K899,0),ROUND(IF(K898=0,0,$D897-K899),0))","v":0},{"$f":"IF($D896=LataProjekcji,ROUND($D897-L899,0),ROUND(IF(AND(L898=0,K900>0),$D897-L899,IF(L898=0,0,$D897-L899)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D896=LataProjekcji,ROUND($D897-X899,0),ROUND(IF(AND(X898=0,W900>0),$D897-X899,IF(X898=0,0,$D897-X899)),0))","v":0},{"$f":"IF($D896=LataProjekcji,ROUND($D897-Y899,0),ROUND(IF(AND(Y898=0,X900>0),$D897-Y899,IF(Y898=0,0,$D897-Y899)),0))","v":0},{"$f":"IF($D896=LataProjekcji,ROUND($D897-Z899,0),ROUND(IF(AND(Z898=0,Y900>0),$D897-Z899,IF(Z898=0,0,$D897-Z899)),0))","v":0},{"$f":"IF($D896=LataProjekcji,ROUND($D897-AA899,0),ROUND(IF(AND(AA898=0,Z900>0),$D897-AA899,IF(AA898=0,0,$D897-AA899)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D901,0)","v":0},null,{"$f":"D895+1","v":5}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D901,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D901,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E903<0,0,ROUND(E903,0))","v":0},{"$f":"OFFSET($D$96,D901,0)","v":0},{"$f":"IF(E903>10,ROUND(($D904/12)*$F902,0),$D903)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D901,0),Założenia!$J$48:$K$55,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D901,0)),0,IF(E903>10,ROUND(D903*C904,0),IF(D903<0,0,D903)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D902=LataProjekcji,$F903,IF($D902=LataProjekcji,$D904,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D902=LataProjekcji,$F902>0),AND($D902=LataProjekcji,$F902=0,$E903<=10)),$F903,IF($D902<LataProjekcji,IF((SUM($K904:K904)+$D904)<$D903,$D904,$D903-SUM($K904:K904)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D902=LataProjekcji,$F902>0),AND($D902=LataProjekcji,$F902=0,$E903<=10)),$F903,IF($D902<LataProjekcji,IF((SUM($K904:L904)+$D904)<$D903,$D904,$D903-SUM($K904:L904)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D902=LataProjekcji,$F902>0),AND($D902=LataProjekcji,$F902=0,$E903<=10)),$F903,IF($D902<LataProjekcji,IF((SUM($K904:M904)+$D904)<$D903,$D904,$D903-SUM($K904:M904)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D902=LataProjekcji,$F902>0),AND($D902=LataProjekcji,$F902=0,$E903<=10)),$F903,IF($D902<LataProjekcji,IF((SUM($K904:N904)+$D904)<$D903,$D904,$D903-SUM($K904:N904)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D902=LataProjekcji,$F902>0),AND($D902=LataProjekcji,$F902=0,$E903<=10)),$F903,IF($D902<LataProjekcji,IF((SUM($K904:O904)+$D904)<$D903,$D904,$D903-SUM($K904:O904)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D902=LataProjekcji,$F902>0),AND($D902=LataProjekcji,$F902=0,$E903<=10)),$F903,IF($D902<LataProjekcji,IF((SUM($K904:P904)+$D904)<$D903,$D904,$D903-SUM($K904:P904)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D902=LataProjekcji,$F902>0),AND($D902=LataProjekcji,$F902=0,$E903<=10)),$F903,IF($D902<LataProjekcji,IF((SUM($K904:Q904)+$D904)<$D903,$D904,$D903-SUM($K904:Q904)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D902=LataProjekcji,$F902>0),AND($D902=LataProjekcji,$F902=0,$E903<=10)),$F903,IF($D902<LataProjekcji,IF((SUM($K904:R904)+$D904)<$D903,$D904,$D903-SUM($K904:R904)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D902=LataProjekcji,$F902>0),AND($D902=LataProjekcji,$F902=0,$E903<=10)),$F903,IF($D902<LataProjekcji,IF((SUM($K904:S904)+$D904)<$D903,$D904,$D903-SUM($K904:S904)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D902=LataProjekcji,$F902>0),AND($D902=LataProjekcji,$F902=0,$E903<=10)),$F903,IF($D902<LataProjekcji,IF((SUM($K904:T904)+$D904)<$D903,$D904,$D903-SUM($K904:T904)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D902=LataProjekcji,$F902>0),AND($D902=LataProjekcji,$F902=0,$E903<=10)),$F903,IF($D902<LataProjekcji,IF((SUM($K904:U904)+$D904)<$D903,$D904,$D903-SUM($K904:U904)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D902=LataProjekcji,$F902>0),AND($D902=LataProjekcji,$F902=0,$E903<=10)),$F903,IF($D902<LataProjekcji,IF((SUM($K904:V904)+$D904)<$D903,$D904,$D903-SUM($K904:V904)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D902=LataProjekcji,$F902>0),AND($D902=LataProjekcji,$F902=0,$E903<=10)),$F903,IF($D902<LataProjekcji,IF((SUM($K904:W904)+$D904)<$D903,$D904,$D903-SUM($K904:W904)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D902=LataProjekcji,$F902>0),AND($D902=LataProjekcji,$F902=0,$E903<=10)),$F903,IF($D902<LataProjekcji,IF((SUM($K904:X904)+$D904)<$D903,$D904,$D903-SUM($K904:X904)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D902=LataProjekcji,$F902>0),AND($D902=LataProjekcji,$F902=0,$E903<=10)),$F903,IF($D902<LataProjekcji,IF((SUM($K904:Y904)+$D904)<$D903,$D904,$D903-SUM($K904:Y904)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D902=LataProjekcji,$F902>0),AND($D902=LataProjekcji,$F902=0,$E903<=10)),$F903,IF($D902<LataProjekcji,IF((SUM($K904:Z904)+$D904)<$D903,$D904,$D903-SUM($K904:Z904)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K904,0)","v":0},{"$f":"ROUND(K905+L904,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y905+Z904,0)","v":0},{"$f":"ROUND(Z905+AA904,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D901,0)","v":0},{"$f":"IF($D902=LataProjekcji,ROUND($D903-K905,0),ROUND(IF(K904=0,0,$D903-K905),0))","v":0},{"$f":"IF($D902=LataProjekcji,ROUND($D903-L905,0),ROUND(IF(AND(L904=0,K906>0),$D903-L905,IF(L904=0,0,$D903-L905)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D902=LataProjekcji,ROUND($D903-X905,0),ROUND(IF(AND(X904=0,W906>0),$D903-X905,IF(X904=0,0,$D903-X905)),0))","v":0},{"$f":"IF($D902=LataProjekcji,ROUND($D903-Y905,0),ROUND(IF(AND(Y904=0,X906>0),$D903-Y905,IF(Y904=0,0,$D903-Y905)),0))","v":0},{"$f":"IF($D902=LataProjekcji,ROUND($D903-Z905,0),ROUND(IF(AND(Z904=0,Y906>0),$D903-Z905,IF(Z904=0,0,$D903-Z905)),0))","v":0},{"$f":"IF($D902=LataProjekcji,ROUND($D903-AA905,0),ROUND(IF(AND(AA904=0,Z906>0),$D903-AA905,IF(AA904=0,0,$D903-AA905)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D907,0)","v":0},null,{"$f":"D901+1","v":6}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D907,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D907,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E909<0,0,ROUND(E909,0))","v":0},{"$f":"OFFSET($D$96,D907,0)","v":0},{"$f":"IF(E909>10,ROUND(($D910/12)*$F908,0),$D909)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D907,0),Założenia!$J$48:$K$55,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D907,0)),0,IF(E909>10,ROUND(D909*C910,0),IF(D909<0,0,D909)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D908=LataProjekcji,$F909,IF($D908=LataProjekcji,$D910,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D908=LataProjekcji,$F908>0),AND($D908=LataProjekcji,$F908=0,$E909<=10)),$F909,IF($D908<LataProjekcji,IF((SUM($K910:K910)+$D910)<$D909,$D910,$D909-SUM($K910:K910)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D908=LataProjekcji,$F908>0),AND($D908=LataProjekcji,$F908=0,$E909<=10)),$F909,IF($D908<LataProjekcji,IF((SUM($K910:L910)+$D910)<$D909,$D910,$D909-SUM($K910:L910)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D908=LataProjekcji,$F908>0),AND($D908=LataProjekcji,$F908=0,$E909<=10)),$F909,IF($D908<LataProjekcji,IF((SUM($K910:M910)+$D910)<$D909,$D910,$D909-SUM($K910:M910)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D908=LataProjekcji,$F908>0),AND($D908=LataProjekcji,$F908=0,$E909<=10)),$F909,IF($D908<LataProjekcji,IF((SUM($K910:N910)+$D910)<$D909,$D910,$D909-SUM($K910:N910)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D908=LataProjekcji,$F908>0),AND($D908=LataProjekcji,$F908=0,$E909<=10)),$F909,IF($D908<LataProjekcji,IF((SUM($K910:O910)+$D910)<$D909,$D910,$D909-SUM($K910:O910)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D908=LataProjekcji,$F908>0),AND($D908=LataProjekcji,$F908=0,$E909<=10)),$F909,IF($D908<LataProjekcji,IF((SUM($K910:P910)+$D910)<$D909,$D910,$D909-SUM($K910:P910)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D908=LataProjekcji,$F908>0),AND($D908=LataProjekcji,$F908=0,$E909<=10)),$F909,IF($D908<LataProjekcji,IF((SUM($K910:Q910)+$D910)<$D909,$D910,$D909-SUM($K910:Q910)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D908=LataProjekcji,$F908>0),AND($D908=LataProjekcji,$F908=0,$E909<=10)),$F909,IF($D908<LataProjekcji,IF((SUM($K910:R910)+$D910)<$D909,$D910,$D909-SUM($K910:R910)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D908=LataProjekcji,$F908>0),AND($D908=LataProjekcji,$F908=0,$E909<=10)),$F909,IF($D908<LataProjekcji,IF((SUM($K910:S910)+$D910)<$D909,$D910,$D909-SUM($K910:S910)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D908=LataProjekcji,$F908>0),AND($D908=LataProjekcji,$F908=0,$E909<=10)),$F909,IF($D908<LataProjekcji,IF((SUM($K910:T910)+$D910)<$D909,$D910,$D909-SUM($K910:T910)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D908=LataProjekcji,$F908>0),AND($D908=LataProjekcji,$F908=0,$E909<=10)),$F909,IF($D908<LataProjekcji,IF((SUM($K910:U910)+$D910)<$D909,$D910,$D909-SUM($K910:U910)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D908=LataProjekcji,$F908>0),AND($D908=LataProjekcji,$F908=0,$E909<=10)),$F909,IF($D908<LataProjekcji,IF((SUM($K910:V910)+$D910)<$D909,$D910,$D909-SUM($K910:V910)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D908=LataProjekcji,$F908>0),AND($D908=LataProjekcji,$F908=0,$E909<=10)),$F909,IF($D908<LataProjekcji,IF((SUM($K910:W910)+$D910)<$D909,$D910,$D909-SUM($K910:W910)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D908=LataProjekcji,$F908>0),AND($D908=LataProjekcji,$F908=0,$E909<=10)),$F909,IF($D908<LataProjekcji,IF((SUM($K910:X910)+$D910)<$D909,$D910,$D909-SUM($K910:X910)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D908=LataProjekcji,$F908>0),AND($D908=LataProjekcji,$F908=0,$E909<=10)),$F909,IF($D908<LataProjekcji,IF((SUM($K910:Y910)+$D910)<$D909,$D910,$D909-SUM($K910:Y910)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D908=LataProjekcji,$F908>0),AND($D908=LataProjekcji,$F908=0,$E909<=10)),$F909,IF($D908<LataProjekcji,IF((SUM($K910:Z910)+$D910)<$D909,$D910,$D909-SUM($K910:Z910)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K910,0)","v":0},{"$f":"ROUND(K911+L910,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y911+Z910,0)","v":0},{"$f":"ROUND(Z911+AA910,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D907,0)","v":0},{"$f":"IF($D908=LataProjekcji,ROUND($D909-K911,0),ROUND(IF(K910=0,0,$D909-K911),0))","v":0},{"$f":"IF($D908=LataProjekcji,ROUND($D909-L911,0),ROUND(IF(AND(L910=0,K912>0),$D909-L911,IF(L910=0,0,$D909-L911)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D908=LataProjekcji,ROUND($D909-X911,0),ROUND(IF(AND(X910=0,W912>0),$D909-X911,IF(X910=0,0,$D909-X911)),0))","v":0},{"$f":"IF($D908=LataProjekcji,ROUND($D909-Y911,0),ROUND(IF(AND(Y910=0,X912>0),$D909-Y911,IF(Y910=0,0,$D909-Y911)),0))","v":0},{"$f":"IF($D908=LataProjekcji,ROUND($D909-Z911,0),ROUND(IF(AND(Z910=0,Y912>0),$D909-Z911,IF(Z910=0,0,$D909-Z911)),0))","v":0},{"$f":"IF($D908=LataProjekcji,ROUND($D909-AA911,0),ROUND(IF(AND(AA910=0,Z912>0),$D909-AA911,IF(AA910=0,0,$D909-AA911)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D913,0)","v":0},null,{"$f":"D907+1","v":7}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D913,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D913,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E915<0,0,ROUND(E915,0))","v":0},{"$f":"OFFSET($D$96,D913,0)","v":0},{"$f":"IF(E915>10,ROUND(($D916/12)*$F914,0),$D915)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D913,0),Założenia!$J$48:$K$55,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D913,0)),0,IF(E915>10,ROUND(D915*C916,0),IF(D915<0,0,D915)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D914=LataProjekcji,$F915,IF($D914=LataProjekcji,$D916,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D914=LataProjekcji,$F914>0),AND($D914=LataProjekcji,$F914=0,$E915<=10)),$F915,IF($D914<LataProjekcji,IF((SUM($K916:K916)+$D916)<$D915,$D916,$D915-SUM($K916:K916)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D914=LataProjekcji,$F914>0),AND($D914=LataProjekcji,$F914=0,$E915<=10)),$F915,IF($D914<LataProjekcji,IF((SUM($K916:L916)+$D916)<$D915,$D916,$D915-SUM($K916:L916)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D914=LataProjekcji,$F914>0),AND($D914=LataProjekcji,$F914=0,$E915<=10)),$F915,IF($D914<LataProjekcji,IF((SUM($K916:M916)+$D916)<$D915,$D916,$D915-SUM($K916:M916)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D914=LataProjekcji,$F914>0),AND($D914=LataProjekcji,$F914=0,$E915<=10)),$F915,IF($D914<LataProjekcji,IF((SUM($K916:N916)+$D916)<$D915,$D916,$D915-SUM($K916:N916)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D914=LataProjekcji,$F914>0),AND($D914=LataProjekcji,$F914=0,$E915<=10)),$F915,IF($D914<LataProjekcji,IF((SUM($K916:O916)+$D916)<$D915,$D916,$D915-SUM($K916:O916)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D914=LataProjekcji,$F914>0),AND($D914=LataProjekcji,$F914=0,$E915<=10)),$F915,IF($D914<LataProjekcji,IF((SUM($K916:P916)+$D916)<$D915,$D916,$D915-SUM($K916:P916)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D914=LataProjekcji,$F914>0),AND($D914=LataProjekcji,$F914=0,$E915<=10)),$F915,IF($D914<LataProjekcji,IF((SUM($K916:Q916)+$D916)<$D915,$D916,$D915-SUM($K916:Q916)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D914=LataProjekcji,$F914>0),AND($D914=LataProjekcji,$F914=0,$E915<=10)),$F915,IF($D914<LataProjekcji,IF((SUM($K916:R916)+$D916)<$D915,$D916,$D915-SUM($K916:R916)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D914=LataProjekcji,$F914>0),AND($D914=LataProjekcji,$F914=0,$E915<=10)),$F915,IF($D914<LataProjekcji,IF((SUM($K916:S916)+$D916)<$D915,$D916,$D915-SUM($K916:S916)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D914=LataProjekcji,$F914>0),AND($D914=LataProjekcji,$F914=0,$E915<=10)),$F915,IF($D914<LataProjekcji,IF((SUM($K916:T916)+$D916)<$D915,$D916,$D915-SUM($K916:T916)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D914=LataProjekcji,$F914>0),AND($D914=LataProjekcji,$F914=0,$E915<=10)),$F915,IF($D914<LataProjekcji,IF((SUM($K916:U916)+$D916)<$D915,$D916,$D915-SUM($K916:U916)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D914=LataProjekcji,$F914>0),AND($D914=LataProjekcji,$F914=0,$E915<=10)),$F915,IF($D914<LataProjekcji,IF((SUM($K916:V916)+$D916)<$D915,$D916,$D915-SUM($K916:V916)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D914=LataProjekcji,$F914>0),AND($D914=LataProjekcji,$F914=0,$E915<=10)),$F915,IF($D914<LataProjekcji,IF((SUM($K916:W916)+$D916)<$D915,$D916,$D915-SUM($K916:W916)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D914=LataProjekcji,$F914>0),AND($D914=LataProjekcji,$F914=0,$E915<=10)),$F915,IF($D914<LataProjekcji,IF((SUM($K916:X916)+$D916)<$D915,$D916,$D915-SUM($K916:X916)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D914=LataProjekcji,$F914>0),AND($D914=LataProjekcji,$F914=0,$E915<=10)),$F915,IF($D914<LataProjekcji,IF((SUM($K916:Y916)+$D916)<$D915,$D916,$D915-SUM($K916:Y916)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D914=LataProjekcji,$F914>0),AND($D914=LataProjekcji,$F914=0,$E915<=10)),$F915,IF($D914<LataProjekcji,IF((SUM($K916:Z916)+$D916)<$D915,$D916,$D915-SUM($K916:Z916)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K916,0)","v":0},{"$f":"ROUND(K917+L916,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y917+Z916,0)","v":0},{"$f":"ROUND(Z917+AA916,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D913,0)","v":0},{"$f":"IF($D914=LataProjekcji,ROUND($D915-K917,0),ROUND(IF(K916=0,0,$D915-K917),0))","v":0},{"$f":"IF($D914=LataProjekcji,ROUND($D915-L917,0),ROUND(IF(AND(L916=0,K918>0),$D915-L917,IF(L916=0,0,$D915-L917)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D914=LataProjekcji,ROUND($D915-X917,0),ROUND(IF(AND(X916=0,W918>0),$D915-X917,IF(X916=0,0,$D915-X917)),0))","v":0},{"$f":"IF($D914=LataProjekcji,ROUND($D915-Y917,0),ROUND(IF(AND(Y916=0,X918>0),$D915-Y917,IF(Y916=0,0,$D915-Y917)),0))","v":0},{"$f":"IF($D914=LataProjekcji,ROUND($D915-Z917,0),ROUND(IF(AND(Z916=0,Y918>0),$D915-Z917,IF(Z916=0,0,$D915-Z917)),0))","v":0},{"$f":"IF($D914=LataProjekcji,ROUND($D915-AA917,0),ROUND(IF(AND(AA916=0,Z918>0),$D915-AA917,IF(AA916=0,0,$D915-AA917)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D919,0)","v":0},null,{"$f":"D913+1","v":8}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D919,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D919,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E921<0,0,ROUND(E921,0))","v":0},{"$f":"OFFSET($D$96,D919,0)","v":0},{"$f":"IF(E921>10,ROUND(($D922/12)*$F920,0),$D921)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D919,0),Założenia!$J$48:$K$55,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D919,0)),0,IF(E921>10,ROUND(D921*C922,0),IF(D921<0,0,D921)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D920=LataProjekcji,$F921,IF($D920=LataProjekcji,$D922,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D920=LataProjekcji,$F920>0),AND($D920=LataProjekcji,$F920=0,$E921<=10)),$F921,IF($D920<LataProjekcji,IF((SUM($K922:K922)+$D922)<$D921,$D922,$D921-SUM($K922:K922)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D920=LataProjekcji,$F920>0),AND($D920=LataProjekcji,$F920=0,$E921<=10)),$F921,IF($D920<LataProjekcji,IF((SUM($K922:L922)+$D922)<$D921,$D922,$D921-SUM($K922:L922)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D920=LataProjekcji,$F920>0),AND($D920=LataProjekcji,$F920=0,$E921<=10)),$F921,IF($D920<LataProjekcji,IF((SUM($K922:M922)+$D922)<$D921,$D922,$D921-SUM($K922:M922)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D920=LataProjekcji,$F920>0),AND($D920=LataProjekcji,$F920=0,$E921<=10)),$F921,IF($D920<LataProjekcji,IF((SUM($K922:N922)+$D922)<$D921,$D922,$D921-SUM($K922:N922)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D920=LataProjekcji,$F920>0),AND($D920=LataProjekcji,$F920=0,$E921<=10)),$F921,IF($D920<LataProjekcji,IF((SUM($K922:O922)+$D922)<$D921,$D922,$D921-SUM($K922:O922)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D920=LataProjekcji,$F920>0),AND($D920=LataProjekcji,$F920=0,$E921<=10)),$F921,IF($D920<LataProjekcji,IF((SUM($K922:P922)+$D922)<$D921,$D922,$D921-SUM($K922:P922)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D920=LataProjekcji,$F920>0),AND($D920=LataProjekcji,$F920=0,$E921<=10)),$F921,IF($D920<LataProjekcji,IF((SUM($K922:Q922)+$D922)<$D921,$D922,$D921-SUM($K922:Q922)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D920=LataProjekcji,$F920>0),AND($D920=LataProjekcji,$F920=0,$E921<=10)),$F921,IF($D920<LataProjekcji,IF((SUM($K922:R922)+$D922)<$D921,$D922,$D921-SUM($K922:R922)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D920=LataProjekcji,$F920>0),AND($D920=LataProjekcji,$F920=0,$E921<=10)),$F921,IF($D920<LataProjekcji,IF((SUM($K922:S922)+$D922)<$D921,$D922,$D921-SUM($K922:S922)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D920=LataProjekcji,$F920>0),AND($D920=LataProjekcji,$F920=0,$E921<=10)),$F921,IF($D920<LataProjekcji,IF((SUM($K922:T922)+$D922)<$D921,$D922,$D921-SUM($K922:T922)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D920=LataProjekcji,$F920>0),AND($D920=LataProjekcji,$F920=0,$E921<=10)),$F921,IF($D920<LataProjekcji,IF((SUM($K922:U922)+$D922)<$D921,$D922,$D921-SUM($K922:U922)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D920=LataProjekcji,$F920>0),AND($D920=LataProjekcji,$F920=0,$E921<=10)),$F921,IF($D920<LataProjekcji,IF((SUM($K922:V922)+$D922)<$D921,$D922,$D921-SUM($K922:V922)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D920=LataProjekcji,$F920>0),AND($D920=LataProjekcji,$F920=0,$E921<=10)),$F921,IF($D920<LataProjekcji,IF((SUM($K922:W922)+$D922)<$D921,$D922,$D921-SUM($K922:W922)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D920=LataProjekcji,$F920>0),AND($D920=LataProjekcji,$F920=0,$E921<=10)),$F921,IF($D920<LataProjekcji,IF((SUM($K922:X922)+$D922)<$D921,$D922,$D921-SUM($K922:X922)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D920=LataProjekcji,$F920>0),AND($D920=LataProjekcji,$F920=0,$E921<=10)),$F921,IF($D920<LataProjekcji,IF((SUM($K922:Y922)+$D922)<$D921,$D922,$D921-SUM($K922:Y922)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D920=LataProjekcji,$F920>0),AND($D920=LataProjekcji,$F920=0,$E921<=10)),$F921,IF($D920<LataProjekcji,IF((SUM($K922:Z922)+$D922)<$D921,$D922,$D921-SUM($K922:Z922)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K922,0)","v":0},{"$f":"ROUND(K923+L922,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y923+Z922,0)","v":0},{"$f":"ROUND(Z923+AA922,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D919,0)","v":0},{"$f":"IF($D920=LataProjekcji,ROUND($D921-K923,0),ROUND(IF(K922=0,0,$D921-K923),0))","v":0},{"$f":"IF($D920=LataProjekcji,ROUND($D921-L923,0),ROUND(IF(AND(L922=0,K924>0),$D921-L923,IF(L922=0,0,$D921-L923)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D920=LataProjekcji,ROUND($D921-X923,0),ROUND(IF(AND(X922=0,W924>0),$D921-X923,IF(X922=0,0,$D921-X923)),0))","v":0},{"$f":"IF($D920=LataProjekcji,ROUND($D921-Y923,0),ROUND(IF(AND(Y922=0,X924>0),$D921-Y923,IF(Y922=0,0,$D921-Y923)),0))","v":0},{"$f":"IF($D920=LataProjekcji,ROUND($D921-Z923,0),ROUND(IF(AND(Z922=0,Y924>0),$D921-Z923,IF(Z922=0,0,$D921-Z923)),0))","v":0},{"$f":"IF($D920=LataProjekcji,ROUND($D921-AA923,0),ROUND(IF(AND(AA922=0,Z924>0),$D921-AA923,IF(AA922=0,0,$D921-AA923)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D925,0)","v":0},null,{"$f":"D919+1","v":9}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D925,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D925,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E927<0,0,ROUND(E927,0))","v":0},{"$f":"OFFSET($D$96,D925,0)","v":0},{"$f":"IF(E927>10,ROUND(($D928/12)*$F926,0),$D927)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D925,0),Założenia!$J$48:$K$55,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D925,0)),0,IF(E927>10,ROUND(D927*C928,0),IF(D927<0,0,D927)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D926=LataProjekcji,$F927,IF($D926=LataProjekcji,$D928,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D926=LataProjekcji,$F926>0),AND($D926=LataProjekcji,$F926=0,$E927<=10)),$F927,IF($D926<LataProjekcji,IF((SUM($K928:K928)+$D928)<$D927,$D928,$D927-SUM($K928:K928)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D926=LataProjekcji,$F926>0),AND($D926=LataProjekcji,$F926=0,$E927<=10)),$F927,IF($D926<LataProjekcji,IF((SUM($K928:L928)+$D928)<$D927,$D928,$D927-SUM($K928:L928)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D926=LataProjekcji,$F926>0),AND($D926=LataProjekcji,$F926=0,$E927<=10)),$F927,IF($D926<LataProjekcji,IF((SUM($K928:M928)+$D928)<$D927,$D928,$D927-SUM($K928:M928)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D926=LataProjekcji,$F926>0),AND($D926=LataProjekcji,$F926=0,$E927<=10)),$F927,IF($D926<LataProjekcji,IF((SUM($K928:N928)+$D928)<$D927,$D928,$D927-SUM($K928:N928)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D926=LataProjekcji,$F926>0),AND($D926=LataProjekcji,$F926=0,$E927<=10)),$F927,IF($D926<LataProjekcji,IF((SUM($K928:O928)+$D928)<$D927,$D928,$D927-SUM($K928:O928)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D926=LataProjekcji,$F926>0),AND($D926=LataProjekcji,$F926=0,$E927<=10)),$F927,IF($D926<LataProjekcji,IF((SUM($K928:P928)+$D928)<$D927,$D928,$D927-SUM($K928:P928)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D926=LataProjekcji,$F926>0),AND($D926=LataProjekcji,$F926=0,$E927<=10)),$F927,IF($D926<LataProjekcji,IF((SUM($K928:Q928)+$D928)<$D927,$D928,$D927-SUM($K928:Q928)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D926=LataProjekcji,$F926>0),AND($D926=LataProjekcji,$F926=0,$E927<=10)),$F927,IF($D926<LataProjekcji,IF((SUM($K928:R928)+$D928)<$D927,$D928,$D927-SUM($K928:R928)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D926=LataProjekcji,$F926>0),AND($D926=LataProjekcji,$F926=0,$E927<=10)),$F927,IF($D926<LataProjekcji,IF((SUM($K928:S928)+$D928)<$D927,$D928,$D927-SUM($K928:S928)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D926=LataProjekcji,$F926>0),AND($D926=LataProjekcji,$F926=0,$E927<=10)),$F927,IF($D926<LataProjekcji,IF((SUM($K928:T928)+$D928)<$D927,$D928,$D927-SUM($K928:T928)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D926=LataProjekcji,$F926>0),AND($D926=LataProjekcji,$F926=0,$E927<=10)),$F927,IF($D926<LataProjekcji,IF((SUM($K928:U928)+$D928)<$D927,$D928,$D927-SUM($K928:U928)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D926=LataProjekcji,$F926>0),AND($D926=LataProjekcji,$F926=0,$E927<=10)),$F927,IF($D926<LataProjekcji,IF((SUM($K928:V928)+$D928)<$D927,$D928,$D927-SUM($K928:V928)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D926=LataProjekcji,$F926>0),AND($D926=LataProjekcji,$F926=0,$E927<=10)),$F927,IF($D926<LataProjekcji,IF((SUM($K928:W928)+$D928)<$D927,$D928,$D927-SUM($K928:W928)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D926=LataProjekcji,$F926>0),AND($D926=LataProjekcji,$F926=0,$E927<=10)),$F927,IF($D926<LataProjekcji,IF((SUM($K928:X928)+$D928)<$D927,$D928,$D927-SUM($K928:X928)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D926=LataProjekcji,$F926>0),AND($D926=LataProjekcji,$F926=0,$E927<=10)),$F927,IF($D926<LataProjekcji,IF((SUM($K928:Y928)+$D928)<$D927,$D928,$D927-SUM($K928:Y928)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D926=LataProjekcji,$F926>0),AND($D926=LataProjekcji,$F926=0,$E927<=10)),$F927,IF($D926<LataProjekcji,IF((SUM($K928:Z928)+$D928)<$D927,$D928,$D927-SUM($K928:Z928)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K928,0)","v":0},{"$f":"ROUND(K929+L928,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y929+Z928,0)","v":0},{"$f":"ROUND(Z929+AA928,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D925,0)","v":0},{"$f":"IF($D926=LataProjekcji,ROUND($D927-K929,0),ROUND(IF(K928=0,0,$D927-K929),0))","v":0},{"$f":"IF($D926=LataProjekcji,ROUND($D927-L929,0),ROUND(IF(AND(L928=0,K930>0),$D927-L929,IF(L928=0,0,$D927-L929)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D926=LataProjekcji,ROUND($D927-X929,0),ROUND(IF(AND(X928=0,W930>0),$D927-X929,IF(X928=0,0,$D927-X929)),0))","v":0},{"$f":"IF($D926=LataProjekcji,ROUND($D927-Y929,0),ROUND(IF(AND(Y928=0,X930>0),$D927-Y929,IF(Y928=0,0,$D927-Y929)),0))","v":0},{"$f":"IF($D926=LataProjekcji,ROUND($D927-Z929,0),ROUND(IF(AND(Z928=0,Y930>0),$D927-Z929,IF(Z928=0,0,$D927-Z929)),0))","v":0},{"$f":"IF($D926=LataProjekcji,ROUND($D927-AA929,0),ROUND(IF(AND(AA928=0,Z930>0),$D927-AA929,IF(AA928=0,0,$D927-AA929)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D931,0)","v":0},null,{"$f":"D925+1","v":10}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D931,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D931,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E933<0,0,ROUND(E933,0))","v":0},{"$f":"OFFSET($D$96,D931,0)","v":0},{"$f":"IF(E933>10,ROUND(($D934/12)*$F932,0),$D933)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D931,0),Założenia!$J$48:$K$55,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D931,0)),0,IF(E933>10,ROUND(D933*C934,0),IF(D933<0,0,D933)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D932=LataProjekcji,$F933,IF($D932=LataProjekcji,$D934,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D932=LataProjekcji,$F932>0),AND($D932=LataProjekcji,$F932=0,$E933<=10)),$F933,IF($D932<LataProjekcji,IF((SUM($K934:K934)+$D934)<$D933,$D934,$D933-SUM($K934:K934)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D932=LataProjekcji,$F932>0),AND($D932=LataProjekcji,$F932=0,$E933<=10)),$F933,IF($D932<LataProjekcji,IF((SUM($K934:L934)+$D934)<$D933,$D934,$D933-SUM($K934:L934)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D932=LataProjekcji,$F932>0),AND($D932=LataProjekcji,$F932=0,$E933<=10)),$F933,IF($D932<LataProjekcji,IF((SUM($K934:M934)+$D934)<$D933,$D934,$D933-SUM($K934:M934)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D932=LataProjekcji,$F932>0),AND($D932=LataProjekcji,$F932=0,$E933<=10)),$F933,IF($D932<LataProjekcji,IF((SUM($K934:N934)+$D934)<$D933,$D934,$D933-SUM($K934:N934)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D932=LataProjekcji,$F932>0),AND($D932=LataProjekcji,$F932=0,$E933<=10)),$F933,IF($D932<LataProjekcji,IF((SUM($K934:O934)+$D934)<$D933,$D934,$D933-SUM($K934:O934)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D932=LataProjekcji,$F932>0),AND($D932=LataProjekcji,$F932=0,$E933<=10)),$F933,IF($D932<LataProjekcji,IF((SUM($K934:P934)+$D934)<$D933,$D934,$D933-SUM($K934:P934)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D932=LataProjekcji,$F932>0),AND($D932=LataProjekcji,$F932=0,$E933<=10)),$F933,IF($D932<LataProjekcji,IF((SUM($K934:Q934)+$D934)<$D933,$D934,$D933-SUM($K934:Q934)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D932=LataProjekcji,$F932>0),AND($D932=LataProjekcji,$F932=0,$E933<=10)),$F933,IF($D932<LataProjekcji,IF((SUM($K934:R934)+$D934)<$D933,$D934,$D933-SUM($K934:R934)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D932=LataProjekcji,$F932>0),AND($D932=LataProjekcji,$F932=0,$E933<=10)),$F933,IF($D932<LataProjekcji,IF((SUM($K934:S934)+$D934)<$D933,$D934,$D933-SUM($K934:S934)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D932=LataProjekcji,$F932>0),AND($D932=LataProjekcji,$F932=0,$E933<=10)),$F933,IF($D932<LataProjekcji,IF((SUM($K934:T934)+$D934)<$D933,$D934,$D933-SUM($K934:T934)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D932=LataProjekcji,$F932>0),AND($D932=LataProjekcji,$F932=0,$E933<=10)),$F933,IF($D932<LataProjekcji,IF((SUM($K934:U934)+$D934)<$D933,$D934,$D933-SUM($K934:U934)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D932=LataProjekcji,$F932>0),AND($D932=LataProjekcji,$F932=0,$E933<=10)),$F933,IF($D932<LataProjekcji,IF((SUM($K934:V934)+$D934)<$D933,$D934,$D933-SUM($K934:V934)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D932=LataProjekcji,$F932>0),AND($D932=LataProjekcji,$F932=0,$E933<=10)),$F933,IF($D932<LataProjekcji,IF((SUM($K934:W934)+$D934)<$D933,$D934,$D933-SUM($K934:W934)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D932=LataProjekcji,$F932>0),AND($D932=LataProjekcji,$F932=0,$E933<=10)),$F933,IF($D932<LataProjekcji,IF((SUM($K934:X934)+$D934)<$D933,$D934,$D933-SUM($K934:X934)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D932=LataProjekcji,$F932>0),AND($D932=LataProjekcji,$F932=0,$E933<=10)),$F933,IF($D932<LataProjekcji,IF((SUM($K934:Y934)+$D934)<$D933,$D934,$D933-SUM($K934:Y934)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D932=LataProjekcji,$F932>0),AND($D932=LataProjekcji,$F932=0,$E933<=10)),$F933,IF($D932<LataProjekcji,IF((SUM($K934:Z934)+$D934)<$D933,$D934,$D933-SUM($K934:Z934)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K934,0)","v":0},{"$f":"ROUND(K935+L934,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y935+Z934,0)","v":0},{"$f":"ROUND(Z935+AA934,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D931,0)","v":0},{"$f":"IF($D932=LataProjekcji,ROUND($D933-K935,0),ROUND(IF(K934=0,0,$D933-K935),0))","v":0},{"$f":"IF($D932=LataProjekcji,ROUND($D933-L935,0),ROUND(IF(AND(L934=0,K936>0),$D933-L935,IF(L934=0,0,$D933-L935)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D932=LataProjekcji,ROUND($D933-X935,0),ROUND(IF(AND(X934=0,W936>0),$D933-X935,IF(X934=0,0,$D933-X935)),0))","v":0},{"$f":"IF($D932=LataProjekcji,ROUND($D933-Y935,0),ROUND(IF(AND(Y934=0,X936>0),$D933-Y935,IF(Y934=0,0,$D933-Y935)),0))","v":0},{"$f":"IF($D932=LataProjekcji,ROUND($D933-Z935,0),ROUND(IF(AND(Z934=0,Y936>0),$D933-Z935,IF(Z934=0,0,$D933-Z935)),0))","v":0},{"$f":"IF($D932=LataProjekcji,ROUND($D933-AA935,0),ROUND(IF(AND(AA934=0,Z936>0),$D933-AA935,IF(AA934=0,0,$D933-AA935)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D937,0)","v":0},null,{"$f":"D931+1","v":11}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D937,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D937,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E939<0,0,ROUND(E939,0))","v":0},{"$f":"OFFSET($D$96,D937,0)","v":0},{"$f":"IF(E939>10,ROUND(($D940/12)*$F938,0),$D939)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D937,0),Założenia!$J$48:$K$55,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D937,0)),0,IF(E939>10,ROUND(D939*C940,0),IF(D939<0,0,D939)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D938=LataProjekcji,$F939,IF($D938=LataProjekcji,$D940,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D938=LataProjekcji,$F938>0),AND($D938=LataProjekcji,$F938=0,$E939<=10)),$F939,IF($D938<LataProjekcji,IF((SUM($K940:K940)+$D940)<$D939,$D940,$D939-SUM($K940:K940)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D938=LataProjekcji,$F938>0),AND($D938=LataProjekcji,$F938=0,$E939<=10)),$F939,IF($D938<LataProjekcji,IF((SUM($K940:L940)+$D940)<$D939,$D940,$D939-SUM($K940:L940)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D938=LataProjekcji,$F938>0),AND($D938=LataProjekcji,$F938=0,$E939<=10)),$F939,IF($D938<LataProjekcji,IF((SUM($K940:M940)+$D940)<$D939,$D940,$D939-SUM($K940:M940)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D938=LataProjekcji,$F938>0),AND($D938=LataProjekcji,$F938=0,$E939<=10)),$F939,IF($D938<LataProjekcji,IF((SUM($K940:N940)+$D940)<$D939,$D940,$D939-SUM($K940:N940)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D938=LataProjekcji,$F938>0),AND($D938=LataProjekcji,$F938=0,$E939<=10)),$F939,IF($D938<LataProjekcji,IF((SUM($K940:O940)+$D940)<$D939,$D940,$D939-SUM($K940:O940)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D938=LataProjekcji,$F938>0),AND($D938=LataProjekcji,$F938=0,$E939<=10)),$F939,IF($D938<LataProjekcji,IF((SUM($K940:P940)+$D940)<$D939,$D940,$D939-SUM($K940:P940)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D938=LataProjekcji,$F938>0),AND($D938=LataProjekcji,$F938=0,$E939<=10)),$F939,IF($D938<LataProjekcji,IF((SUM($K940:Q940)+$D940)<$D939,$D940,$D939-SUM($K940:Q940)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D938=LataProjekcji,$F938>0),AND($D938=LataProjekcji,$F938=0,$E939<=10)),$F939,IF($D938<LataProjekcji,IF((SUM($K940:R940)+$D940)<$D939,$D940,$D939-SUM($K940:R940)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D938=LataProjekcji,$F938>0),AND($D938=LataProjekcji,$F938=0,$E939<=10)),$F939,IF($D938<LataProjekcji,IF((SUM($K940:S940)+$D940)<$D939,$D940,$D939-SUM($K940:S940)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D938=LataProjekcji,$F938>0),AND($D938=LataProjekcji,$F938=0,$E939<=10)),$F939,IF($D938<LataProjekcji,IF((SUM($K940:T940)+$D940)<$D939,$D940,$D939-SUM($K940:T940)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D938=LataProjekcji,$F938>0),AND($D938=LataProjekcji,$F938=0,$E939<=10)),$F939,IF($D938<LataProjekcji,IF((SUM($K940:U940)+$D940)<$D939,$D940,$D939-SUM($K940:U940)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D938=LataProjekcji,$F938>0),AND($D938=LataProjekcji,$F938=0,$E939<=10)),$F939,IF($D938<LataProjekcji,IF((SUM($K940:V940)+$D940)<$D939,$D940,$D939-SUM($K940:V940)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D938=LataProjekcji,$F938>0),AND($D938=LataProjekcji,$F938=0,$E939<=10)),$F939,IF($D938<LataProjekcji,IF((SUM($K940:W940)+$D940)<$D939,$D940,$D939-SUM($K940:W940)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D938=LataProjekcji,$F938>0),AND($D938=LataProjekcji,$F938=0,$E939<=10)),$F939,IF($D938<LataProjekcji,IF((SUM($K940:X940)+$D940)<$D939,$D940,$D939-SUM($K940:X940)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D938=LataProjekcji,$F938>0),AND($D938=LataProjekcji,$F938=0,$E939<=10)),$F939,IF($D938<LataProjekcji,IF((SUM($K940:Y940)+$D940)<$D939,$D940,$D939-SUM($K940:Y940)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D938=LataProjekcji,$F938>0),AND($D938=LataProjekcji,$F938=0,$E939<=10)),$F939,IF($D938<LataProjekcji,IF((SUM($K940:Z940)+$D940)<$D939,$D940,$D939-SUM($K940:Z940)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K940,0)","v":0},{"$f":"ROUND(K941+L940,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y941+Z940,0)","v":0},{"$f":"ROUND(Z941+AA940,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D937,0)","v":0},{"$f":"IF($D938=LataProjekcji,ROUND($D939-K941,0),ROUND(IF(K940=0,0,$D939-K941),0))","v":0},{"$f":"IF($D938=LataProjekcji,ROUND($D939-L941,0),ROUND(IF(AND(L940=0,K942>0),$D939-L941,IF(L940=0,0,$D939-L941)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D938=LataProjekcji,ROUND($D939-X941,0),ROUND(IF(AND(X940=0,W942>0),$D939-X941,IF(X940=0,0,$D939-X941)),0))","v":0},{"$f":"IF($D938=LataProjekcji,ROUND($D939-Y941,0),ROUND(IF(AND(Y940=0,X942>0),$D939-Y941,IF(Y940=0,0,$D939-Y941)),0))","v":0},{"$f":"IF($D938=LataProjekcji,ROUND($D939-Z941,0),ROUND(IF(AND(Z940=0,Y942>0),$D939-Z941,IF(Z940=0,0,$D939-Z941)),0))","v":0},{"$f":"IF($D938=LataProjekcji,ROUND($D939-AA941,0),ROUND(IF(AND(AA940=0,Z942>0),$D939-AA941,IF(AA940=0,0,$D939-AA941)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D943,0)","v":0},null,{"$f":"D937+1","v":12}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D943,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D943,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E945<0,0,ROUND(E945,0))","v":0},{"$f":"OFFSET($D$96,D943,0)","v":0},{"$f":"IF(E945>10,ROUND(($D946/12)*$F944,0),$D945)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D943,0),Założenia!$J$48:$K$55,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D943,0)),0,IF(E945>10,ROUND(D945*C946,0),IF(D945<0,0,D945)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D944=LataProjekcji,$F945,IF($D944=LataProjekcji,$D946,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D944=LataProjekcji,$F944>0),AND($D944=LataProjekcji,$F944=0,$E945<=10)),$F945,IF($D944<LataProjekcji,IF((SUM($K946:K946)+$D946)<$D945,$D946,$D945-SUM($K946:K946)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D944=LataProjekcji,$F944>0),AND($D944=LataProjekcji,$F944=0,$E945<=10)),$F945,IF($D944<LataProjekcji,IF((SUM($K946:L946)+$D946)<$D945,$D946,$D945-SUM($K946:L946)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D944=LataProjekcji,$F944>0),AND($D944=LataProjekcji,$F944=0,$E945<=10)),$F945,IF($D944<LataProjekcji,IF((SUM($K946:M946)+$D946)<$D945,$D946,$D945-SUM($K946:M946)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D944=LataProjekcji,$F944>0),AND($D944=LataProjekcji,$F944=0,$E945<=10)),$F945,IF($D944<LataProjekcji,IF((SUM($K946:N946)+$D946)<$D945,$D946,$D945-SUM($K946:N946)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D944=LataProjekcji,$F944>0),AND($D944=LataProjekcji,$F944=0,$E945<=10)),$F945,IF($D944<LataProjekcji,IF((SUM($K946:O946)+$D946)<$D945,$D946,$D945-SUM($K946:O946)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D944=LataProjekcji,$F944>0),AND($D944=LataProjekcji,$F944=0,$E945<=10)),$F945,IF($D944<LataProjekcji,IF((SUM($K946:P946)+$D946)<$D945,$D946,$D945-SUM($K946:P946)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D944=LataProjekcji,$F944>0),AND($D944=LataProjekcji,$F944=0,$E945<=10)),$F945,IF($D944<LataProjekcji,IF((SUM($K946:Q946)+$D946)<$D945,$D946,$D945-SUM($K946:Q946)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D944=LataProjekcji,$F944>0),AND($D944=LataProjekcji,$F944=0,$E945<=10)),$F945,IF($D944<LataProjekcji,IF((SUM($K946:R946)+$D946)<$D945,$D946,$D945-SUM($K946:R946)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D944=LataProjekcji,$F944>0),AND($D944=LataProjekcji,$F944=0,$E945<=10)),$F945,IF($D944<LataProjekcji,IF((SUM($K946:S946)+$D946)<$D945,$D946,$D945-SUM($K946:S946)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D944=LataProjekcji,$F944>0),AND($D944=LataProjekcji,$F944=0,$E945<=10)),$F945,IF($D944<LataProjekcji,IF((SUM($K946:T946)+$D946)<$D945,$D946,$D945-SUM($K946:T946)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D944=LataProjekcji,$F944>0),AND($D944=LataProjekcji,$F944=0,$E945<=10)),$F945,IF($D944<LataProjekcji,IF((SUM($K946:U946)+$D946)<$D945,$D946,$D945-SUM($K946:U946)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D944=LataProjekcji,$F944>0),AND($D944=LataProjekcji,$F944=0,$E945<=10)),$F945,IF($D944<LataProjekcji,IF((SUM($K946:V946)+$D946)<$D945,$D946,$D945-SUM($K946:V946)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D944=LataProjekcji,$F944>0),AND($D944=LataProjekcji,$F944=0,$E945<=10)),$F945,IF($D944<LataProjekcji,IF((SUM($K946:W946)+$D946)<$D945,$D946,$D945-SUM($K946:W946)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D944=LataProjekcji,$F944>0),AND($D944=LataProjekcji,$F944=0,$E945<=10)),$F945,IF($D944<LataProjekcji,IF((SUM($K946:X946)+$D946)<$D945,$D946,$D945-SUM($K946:X946)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D944=LataProjekcji,$F944>0),AND($D944=LataProjekcji,$F944=0,$E945<=10)),$F945,IF($D944<LataProjekcji,IF((SUM($K946:Y946)+$D946)<$D945,$D946,$D945-SUM($K946:Y946)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D944=LataProjekcji,$F944>0),AND($D944=LataProjekcji,$F944=0,$E945<=10)),$F945,IF($D944<LataProjekcji,IF((SUM($K946:Z946)+$D946)<$D945,$D946,$D945-SUM($K946:Z946)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K946,0)","v":0},{"$f":"ROUND(K947+L946,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y947+Z946,0)","v":0},{"$f":"ROUND(Z947+AA946,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D943,0)","v":0},{"$f":"IF($D944=LataProjekcji,ROUND($D945-K947,0),ROUND(IF(K946=0,0,$D945-K947),0))","v":0},{"$f":"IF($D944=LataProjekcji,ROUND($D945-L947,0),ROUND(IF(AND(L946=0,K948>0),$D945-L947,IF(L946=0,0,$D945-L947)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D944=LataProjekcji,ROUND($D945-X947,0),ROUND(IF(AND(X946=0,W948>0),$D945-X947,IF(X946=0,0,$D945-X947)),0))","v":0},{"$f":"IF($D944=LataProjekcji,ROUND($D945-Y947,0),ROUND(IF(AND(Y946=0,X948>0),$D945-Y947,IF(Y946=0,0,$D945-Y947)),0))","v":0},{"$f":"IF($D944=LataProjekcji,ROUND($D945-Z947,0),ROUND(IF(AND(Z946=0,Y948>0),$D945-Z947,IF(Z946=0,0,$D945-Z947)),0))","v":0},{"$f":"IF($D944=LataProjekcji,ROUND($D945-AA947,0),ROUND(IF(AND(AA946=0,Z948>0),$D945-AA947,IF(AA946=0,0,$D945-AA947)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D949,0)","v":0},null,{"$f":"D943+1","v":13}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D949,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D949,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E951<0,0,ROUND(E951,0))","v":0},{"$f":"OFFSET($D$96,D949,0)","v":0},{"$f":"IF(E951>10,ROUND(($D952/12)*$F950,0),$D951)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D949,0),Założenia!$J$48:$K$55,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D949,0)),0,IF(E951>10,ROUND(D951*C952,0),IF(D951<0,0,D951)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D950=LataProjekcji,$F951,IF($D950=LataProjekcji,$D952,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D950=LataProjekcji,$F950>0),AND($D950=LataProjekcji,$F950=0,$E951<=10)),$F951,IF($D950<LataProjekcji,IF((SUM($K952:K952)+$D952)<$D951,$D952,$D951-SUM($K952:K952)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D950=LataProjekcji,$F950>0),AND($D950=LataProjekcji,$F950=0,$E951<=10)),$F951,IF($D950<LataProjekcji,IF((SUM($K952:L952)+$D952)<$D951,$D952,$D951-SUM($K952:L952)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D950=LataProjekcji,$F950>0),AND($D950=LataProjekcji,$F950=0,$E951<=10)),$F951,IF($D950<LataProjekcji,IF((SUM($K952:M952)+$D952)<$D951,$D952,$D951-SUM($K952:M952)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D950=LataProjekcji,$F950>0),AND($D950=LataProjekcji,$F950=0,$E951<=10)),$F951,IF($D950<LataProjekcji,IF((SUM($K952:N952)+$D952)<$D951,$D952,$D951-SUM($K952:N952)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D950=LataProjekcji,$F950>0),AND($D950=LataProjekcji,$F950=0,$E951<=10)),$F951,IF($D950<LataProjekcji,IF((SUM($K952:O952)+$D952)<$D951,$D952,$D951-SUM($K952:O952)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D950=LataProjekcji,$F950>0),AND($D950=LataProjekcji,$F950=0,$E951<=10)),$F951,IF($D950<LataProjekcji,IF((SUM($K952:P952)+$D952)<$D951,$D952,$D951-SUM($K952:P952)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D950=LataProjekcji,$F950>0),AND($D950=LataProjekcji,$F950=0,$E951<=10)),$F951,IF($D950<LataProjekcji,IF((SUM($K952:Q952)+$D952)<$D951,$D952,$D951-SUM($K952:Q952)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D950=LataProjekcji,$F950>0),AND($D950=LataProjekcji,$F950=0,$E951<=10)),$F951,IF($D950<LataProjekcji,IF((SUM($K952:R952)+$D952)<$D951,$D952,$D951-SUM($K952:R952)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D950=LataProjekcji,$F950>0),AND($D950=LataProjekcji,$F950=0,$E951<=10)),$F951,IF($D950<LataProjekcji,IF((SUM($K952:S952)+$D952)<$D951,$D952,$D951-SUM($K952:S952)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D950=LataProjekcji,$F950>0),AND($D950=LataProjekcji,$F950=0,$E951<=10)),$F951,IF($D950<LataProjekcji,IF((SUM($K952:T952)+$D952)<$D951,$D952,$D951-SUM($K952:T952)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D950=LataProjekcji,$F950>0),AND($D950=LataProjekcji,$F950=0,$E951<=10)),$F951,IF($D950<LataProjekcji,IF((SUM($K952:U952)+$D952)<$D951,$D952,$D951-SUM($K952:U952)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D950=LataProjekcji,$F950>0),AND($D950=LataProjekcji,$F950=0,$E951<=10)),$F951,IF($D950<LataProjekcji,IF((SUM($K952:V952)+$D952)<$D951,$D952,$D951-SUM($K952:V952)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D950=LataProjekcji,$F950>0),AND($D950=LataProjekcji,$F950=0,$E951<=10)),$F951,IF($D950<LataProjekcji,IF((SUM($K952:W952)+$D952)<$D951,$D952,$D951-SUM($K952:W952)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D950=LataProjekcji,$F950>0),AND($D950=LataProjekcji,$F950=0,$E951<=10)),$F951,IF($D950<LataProjekcji,IF((SUM($K952:X952)+$D952)<$D951,$D952,$D951-SUM($K952:X952)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D950=LataProjekcji,$F950>0),AND($D950=LataProjekcji,$F950=0,$E951<=10)),$F951,IF($D950<LataProjekcji,IF((SUM($K952:Y952)+$D952)<$D951,$D952,$D951-SUM($K952:Y952)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D950=LataProjekcji,$F950>0),AND($D950=LataProjekcji,$F950=0,$E951<=10)),$F951,IF($D950<LataProjekcji,IF((SUM($K952:Z952)+$D952)<$D951,$D952,$D951-SUM($K952:Z952)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K952,0)","v":0},{"$f":"ROUND(K953+L952,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y953+Z952,0)","v":0},{"$f":"ROUND(Z953+AA952,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D949,0)","v":0},{"$f":"IF($D950=LataProjekcji,ROUND($D951-K953,0),ROUND(IF(K952=0,0,$D951-K953),0))","v":0},{"$f":"IF($D950=LataProjekcji,ROUND($D951-L953,0),ROUND(IF(AND(L952=0,K954>0),$D951-L953,IF(L952=0,0,$D951-L953)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D950=LataProjekcji,ROUND($D951-X953,0),ROUND(IF(AND(X952=0,W954>0),$D951-X953,IF(X952=0,0,$D951-X953)),0))","v":0},{"$f":"IF($D950=LataProjekcji,ROUND($D951-Y953,0),ROUND(IF(AND(Y952=0,X954>0),$D951-Y953,IF(Y952=0,0,$D951-Y953)),0))","v":0},{"$f":"IF($D950=LataProjekcji,ROUND($D951-Z953,0),ROUND(IF(AND(Z952=0,Y954>0),$D951-Z953,IF(Z952=0,0,$D951-Z953)),0))","v":0},{"$f":"IF($D950=LataProjekcji,ROUND($D951-AA953,0),ROUND(IF(AND(AA952=0,Z954>0),$D951-AA953,IF(AA952=0,0,$D951-AA953)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D955,0)","v":0},null,{"$f":"D949+1","v":14}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D955,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D955,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E957<0,0,ROUND(E957,0))","v":0},{"$f":"OFFSET($D$96,D955,0)","v":0},{"$f":"IF(E957>10,ROUND(($D958/12)*$F956,0),$D957)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D955,0),Założenia!$J$48:$K$55,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D955,0)),0,IF(E957>10,ROUND(D957*C958,0),IF(D957<0,0,D957)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D956=LataProjekcji,$F957,IF($D956=LataProjekcji,$D958,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D956=LataProjekcji,$F956>0),AND($D956=LataProjekcji,$F956=0,$E957<=10)),$F957,IF($D956<LataProjekcji,IF((SUM($K958:K958)+$D958)<$D957,$D958,$D957-SUM($K958:K958)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D956=LataProjekcji,$F956>0),AND($D956=LataProjekcji,$F956=0,$E957<=10)),$F957,IF($D956<LataProjekcji,IF((SUM($K958:L958)+$D958)<$D957,$D958,$D957-SUM($K958:L958)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D956=LataProjekcji,$F956>0),AND($D956=LataProjekcji,$F956=0,$E957<=10)),$F957,IF($D956<LataProjekcji,IF((SUM($K958:M958)+$D958)<$D957,$D958,$D957-SUM($K958:M958)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D956=LataProjekcji,$F956>0),AND($D956=LataProjekcji,$F956=0,$E957<=10)),$F957,IF($D956<LataProjekcji,IF((SUM($K958:N958)+$D958)<$D957,$D958,$D957-SUM($K958:N958)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D956=LataProjekcji,$F956>0),AND($D956=LataProjekcji,$F956=0,$E957<=10)),$F957,IF($D956<LataProjekcji,IF((SUM($K958:O958)+$D958)<$D957,$D958,$D957-SUM($K958:O958)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D956=LataProjekcji,$F956>0),AND($D956=LataProjekcji,$F956=0,$E957<=10)),$F957,IF($D956<LataProjekcji,IF((SUM($K958:P958)+$D958)<$D957,$D958,$D957-SUM($K958:P958)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D956=LataProjekcji,$F956>0),AND($D956=LataProjekcji,$F956=0,$E957<=10)),$F957,IF($D956<LataProjekcji,IF((SUM($K958:Q958)+$D958)<$D957,$D958,$D957-SUM($K958:Q958)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D956=LataProjekcji,$F956>0),AND($D956=LataProjekcji,$F956=0,$E957<=10)),$F957,IF($D956<LataProjekcji,IF((SUM($K958:R958)+$D958)<$D957,$D958,$D957-SUM($K958:R958)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D956=LataProjekcji,$F956>0),AND($D956=LataProjekcji,$F956=0,$E957<=10)),$F957,IF($D956<LataProjekcji,IF((SUM($K958:S958)+$D958)<$D957,$D958,$D957-SUM($K958:S958)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D956=LataProjekcji,$F956>0),AND($D956=LataProjekcji,$F956=0,$E957<=10)),$F957,IF($D956<LataProjekcji,IF((SUM($K958:T958)+$D958)<$D957,$D958,$D957-SUM($K958:T958)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D956=LataProjekcji,$F956>0),AND($D956=LataProjekcji,$F956=0,$E957<=10)),$F957,IF($D956<LataProjekcji,IF((SUM($K958:U958)+$D958)<$D957,$D958,$D957-SUM($K958:U958)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D956=LataProjekcji,$F956>0),AND($D956=LataProjekcji,$F956=0,$E957<=10)),$F957,IF($D956<LataProjekcji,IF((SUM($K958:V958)+$D958)<$D957,$D958,$D957-SUM($K958:V958)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D956=LataProjekcji,$F956>0),AND($D956=LataProjekcji,$F956=0,$E957<=10)),$F957,IF($D956<LataProjekcji,IF((SUM($K958:W958)+$D958)<$D957,$D958,$D957-SUM($K958:W958)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D956=LataProjekcji,$F956>0),AND($D956=LataProjekcji,$F956=0,$E957<=10)),$F957,IF($D956<LataProjekcji,IF((SUM($K958:X958)+$D958)<$D957,$D958,$D957-SUM($K958:X958)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D956=LataProjekcji,$F956>0),AND($D956=LataProjekcji,$F956=0,$E957<=10)),$F957,IF($D956<LataProjekcji,IF((SUM($K958:Y958)+$D958)<$D957,$D958,$D957-SUM($K958:Y958)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D956=LataProjekcji,$F956>0),AND($D956=LataProjekcji,$F956=0,$E957<=10)),$F957,IF($D956<LataProjekcji,IF((SUM($K958:Z958)+$D958)<$D957,$D958,$D957-SUM($K958:Z958)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K958,0)","v":0},{"$f":"ROUND(K959+L958,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y959+Z958,0)","v":0},{"$f":"ROUND(Z959+AA958,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D955,0)","v":0},{"$f":"IF($D956=LataProjekcji,ROUND($D957-K959,0),ROUND(IF(K958=0,0,$D957-K959),0))","v":0},{"$f":"IF($D956=LataProjekcji,ROUND($D957-L959,0),ROUND(IF(AND(L958=0,K960>0),$D957-L959,IF(L958=0,0,$D957-L959)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D956=LataProjekcji,ROUND($D957-X959,0),ROUND(IF(AND(X958=0,W960>0),$D957-X959,IF(X958=0,0,$D957-X959)),0))","v":0},{"$f":"IF($D956=LataProjekcji,ROUND($D957-Y959,0),ROUND(IF(AND(Y958=0,X960>0),$D957-Y959,IF(Y958=0,0,$D957-Y959)),0))","v":0},{"$f":"IF($D956=LataProjekcji,ROUND($D957-Z959,0),ROUND(IF(AND(Z958=0,Y960>0),$D957-Z959,IF(Z958=0,0,$D957-Z959)),0))","v":0},{"$f":"IF($D956=LataProjekcji,ROUND($D957-AA959,0),ROUND(IF(AND(AA958=0,Z960>0),$D957-AA959,IF(AA958=0,0,$D957-AA959)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D961,0)","v":0},null,{"$f":"D955+1","v":15}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D961,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D961,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E963<0,0,ROUND(E963,0))","v":0},{"$f":"OFFSET($D$96,D961,0)","v":0},{"$f":"IF(E963>10,ROUND(($D964/12)*$F962,0),$D963)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D961,0),Założenia!$J$48:$K$55,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D961,0)),0,IF(E963>10,ROUND(D963*C964,0),IF(D963<0,0,D963)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D962=LataProjekcji,$F963,IF($D962=LataProjekcji,$D964,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D962=LataProjekcji,$F962>0),AND($D962=LataProjekcji,$F962=0,$E963<=10)),$F963,IF($D962<LataProjekcji,IF((SUM($K964:K964)+$D964)<$D963,$D964,$D963-SUM($K964:K964)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D962=LataProjekcji,$F962>0),AND($D962=LataProjekcji,$F962=0,$E963<=10)),$F963,IF($D962<LataProjekcji,IF((SUM($K964:L964)+$D964)<$D963,$D964,$D963-SUM($K964:L964)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D962=LataProjekcji,$F962>0),AND($D962=LataProjekcji,$F962=0,$E963<=10)),$F963,IF($D962<LataProjekcji,IF((SUM($K964:M964)+$D964)<$D963,$D964,$D963-SUM($K964:M964)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D962=LataProjekcji,$F962>0),AND($D962=LataProjekcji,$F962=0,$E963<=10)),$F963,IF($D962<LataProjekcji,IF((SUM($K964:N964)+$D964)<$D963,$D964,$D963-SUM($K964:N964)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D962=LataProjekcji,$F962>0),AND($D962=LataProjekcji,$F962=0,$E963<=10)),$F963,IF($D962<LataProjekcji,IF((SUM($K964:O964)+$D964)<$D963,$D964,$D963-SUM($K964:O964)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D962=LataProjekcji,$F962>0),AND($D962=LataProjekcji,$F962=0,$E963<=10)),$F963,IF($D962<LataProjekcji,IF((SUM($K964:P964)+$D964)<$D963,$D964,$D963-SUM($K964:P964)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D962=LataProjekcji,$F962>0),AND($D962=LataProjekcji,$F962=0,$E963<=10)),$F963,IF($D962<LataProjekcji,IF((SUM($K964:Q964)+$D964)<$D963,$D964,$D963-SUM($K964:Q964)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D962=LataProjekcji,$F962>0),AND($D962=LataProjekcji,$F962=0,$E963<=10)),$F963,IF($D962<LataProjekcji,IF((SUM($K964:R964)+$D964)<$D963,$D964,$D963-SUM($K964:R964)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D962=LataProjekcji,$F962>0),AND($D962=LataProjekcji,$F962=0,$E963<=10)),$F963,IF($D962<LataProjekcji,IF((SUM($K964:S964)+$D964)<$D963,$D964,$D963-SUM($K964:S964)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D962=LataProjekcji,$F962>0),AND($D962=LataProjekcji,$F962=0,$E963<=10)),$F963,IF($D962<LataProjekcji,IF((SUM($K964:T964)+$D964)<$D963,$D964,$D963-SUM($K964:T964)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D962=LataProjekcji,$F962>0),AND($D962=LataProjekcji,$F962=0,$E963<=10)),$F963,IF($D962<LataProjekcji,IF((SUM($K964:U964)+$D964)<$D963,$D964,$D963-SUM($K964:U964)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D962=LataProjekcji,$F962>0),AND($D962=LataProjekcji,$F962=0,$E963<=10)),$F963,IF($D962<LataProjekcji,IF((SUM($K964:V964)+$D964)<$D963,$D964,$D963-SUM($K964:V964)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D962=LataProjekcji,$F962>0),AND($D962=LataProjekcji,$F962=0,$E963<=10)),$F963,IF($D962<LataProjekcji,IF((SUM($K964:W964)+$D964)<$D963,$D964,$D963-SUM($K964:W964)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D962=LataProjekcji,$F962>0),AND($D962=LataProjekcji,$F962=0,$E963<=10)),$F963,IF($D962<LataProjekcji,IF((SUM($K964:X964)+$D964)<$D963,$D964,$D963-SUM($K964:X964)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D962=LataProjekcji,$F962>0),AND($D962=LataProjekcji,$F962=0,$E963<=10)),$F963,IF($D962<LataProjekcji,IF((SUM($K964:Y964)+$D964)<$D963,$D964,$D963-SUM($K964:Y964)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D962=LataProjekcji,$F962>0),AND($D962=LataProjekcji,$F962=0,$E963<=10)),$F963,IF($D962<LataProjekcji,IF((SUM($K964:Z964)+$D964)<$D963,$D964,$D963-SUM($K964:Z964)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K964,0)","v":0},{"$f":"ROUND(K965+L964,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y965+Z964,0)","v":0},{"$f":"ROUND(Z965+AA964,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D961,0)","v":0},{"$f":"IF($D962=LataProjekcji,ROUND($D963-K965,0),ROUND(IF(K964=0,0,$D963-K965),0))","v":0},{"$f":"IF($D962=LataProjekcji,ROUND($D963-L965,0),ROUND(IF(AND(L964=0,K966>0),$D963-L965,IF(L964=0,0,$D963-L965)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D962=LataProjekcji,ROUND($D963-X965,0),ROUND(IF(AND(X964=0,W966>0),$D963-X965,IF(X964=0,0,$D963-X965)),0))","v":0},{"$f":"IF($D962=LataProjekcji,ROUND($D963-Y965,0),ROUND(IF(AND(Y964=0,X966>0),$D963-Y965,IF(Y964=0,0,$D963-Y965)),0))","v":0},{"$f":"IF($D962=LataProjekcji,ROUND($D963-Z965,0),ROUND(IF(AND(Z964=0,Y966>0),$D963-Z965,IF(Z964=0,0,$D963-Z965)),0))","v":0},{"$f":"IF($D962=LataProjekcji,ROUND($D963-AA965,0),ROUND(IF(AND(AA964=0,Z966>0),$D963-AA965,IF(AA964=0,0,$D963-AA965)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D967,0)","v":0},null,{"$f":"D961+1","v":16}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D967,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D967,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E969<0,0,ROUND(E969,0))","v":0},{"$f":"OFFSET($D$96,D967,0)","v":0},{"$f":"IF(E969>10,ROUND(($D970/12)*$F968,0),$D969)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D967,0),Założenia!$J$48:$K$55,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D967,0)),0,IF(E969>10,ROUND(D969*C970,0),IF(D969<0,0,D969)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D968=LataProjekcji,$F969,IF($D968=LataProjekcji,$D970,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D968=LataProjekcji,$F968>0),AND($D968=LataProjekcji,$F968=0,$E969<=10)),$F969,IF($D968<LataProjekcji,IF((SUM($K970:K970)+$D970)<$D969,$D970,$D969-SUM($K970:K970)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D968=LataProjekcji,$F968>0),AND($D968=LataProjekcji,$F968=0,$E969<=10)),$F969,IF($D968<LataProjekcji,IF((SUM($K970:L970)+$D970)<$D969,$D970,$D969-SUM($K970:L970)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D968=LataProjekcji,$F968>0),AND($D968=LataProjekcji,$F968=0,$E969<=10)),$F969,IF($D968<LataProjekcji,IF((SUM($K970:M970)+$D970)<$D969,$D970,$D969-SUM($K970:M970)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D968=LataProjekcji,$F968>0),AND($D968=LataProjekcji,$F968=0,$E969<=10)),$F969,IF($D968<LataProjekcji,IF((SUM($K970:N970)+$D970)<$D969,$D970,$D969-SUM($K970:N970)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D968=LataProjekcji,$F968>0),AND($D968=LataProjekcji,$F968=0,$E969<=10)),$F969,IF($D968<LataProjekcji,IF((SUM($K970:O970)+$D970)<$D969,$D970,$D969-SUM($K970:O970)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D968=LataProjekcji,$F968>0),AND($D968=LataProjekcji,$F968=0,$E969<=10)),$F969,IF($D968<LataProjekcji,IF((SUM($K970:P970)+$D970)<$D969,$D970,$D969-SUM($K970:P970)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D968=LataProjekcji,$F968>0),AND($D968=LataProjekcji,$F968=0,$E969<=10)),$F969,IF($D968<LataProjekcji,IF((SUM($K970:Q970)+$D970)<$D969,$D970,$D969-SUM($K970:Q970)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D968=LataProjekcji,$F968>0),AND($D968=LataProjekcji,$F968=0,$E969<=10)),$F969,IF($D968<LataProjekcji,IF((SUM($K970:R970)+$D970)<$D969,$D970,$D969-SUM($K970:R970)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D968=LataProjekcji,$F968>0),AND($D968=LataProjekcji,$F968=0,$E969<=10)),$F969,IF($D968<LataProjekcji,IF((SUM($K970:S970)+$D970)<$D969,$D970,$D969-SUM($K970:S970)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D968=LataProjekcji,$F968>0),AND($D968=LataProjekcji,$F968=0,$E969<=10)),$F969,IF($D968<LataProjekcji,IF((SUM($K970:T970)+$D970)<$D969,$D970,$D969-SUM($K970:T970)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D968=LataProjekcji,$F968>0),AND($D968=LataProjekcji,$F968=0,$E969<=10)),$F969,IF($D968<LataProjekcji,IF((SUM($K970:U970)+$D970)<$D969,$D970,$D969-SUM($K970:U970)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D968=LataProjekcji,$F968>0),AND($D968=LataProjekcji,$F968=0,$E969<=10)),$F969,IF($D968<LataProjekcji,IF((SUM($K970:V970)+$D970)<$D969,$D970,$D969-SUM($K970:V970)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D968=LataProjekcji,$F968>0),AND($D968=LataProjekcji,$F968=0,$E969<=10)),$F969,IF($D968<LataProjekcji,IF((SUM($K970:W970)+$D970)<$D969,$D970,$D969-SUM($K970:W970)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D968=LataProjekcji,$F968>0),AND($D968=LataProjekcji,$F968=0,$E969<=10)),$F969,IF($D968<LataProjekcji,IF((SUM($K970:X970)+$D970)<$D969,$D970,$D969-SUM($K970:X970)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D968=LataProjekcji,$F968>0),AND($D968=LataProjekcji,$F968=0,$E969<=10)),$F969,IF($D968<LataProjekcji,IF((SUM($K970:Y970)+$D970)<$D969,$D970,$D969-SUM($K970:Y970)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D968=LataProjekcji,$F968>0),AND($D968=LataProjekcji,$F968=0,$E969<=10)),$F969,IF($D968<LataProjekcji,IF((SUM($K970:Z970)+$D970)<$D969,$D970,$D969-SUM($K970:Z970)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K970,0)","v":0},{"$f":"ROUND(K971+L970,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y971+Z970,0)","v":0},{"$f":"ROUND(Z971+AA970,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D967,0)","v":0},{"$f":"IF($D968=LataProjekcji,ROUND($D969-K971,0),ROUND(IF(K970=0,0,$D969-K971),0))","v":0},{"$f":"IF($D968=LataProjekcji,ROUND($D969-L971,0),ROUND(IF(AND(L970=0,K972>0),$D969-L971,IF(L970=0,0,$D969-L971)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D968=LataProjekcji,ROUND($D969-X971,0),ROUND(IF(AND(X970=0,W972>0),$D969-X971,IF(X970=0,0,$D969-X971)),0))","v":0},{"$f":"IF($D968=LataProjekcji,ROUND($D969-Y971,0),ROUND(IF(AND(Y970=0,X972>0),$D969-Y971,IF(Y970=0,0,$D969-Y971)),0))","v":0},{"$f":"IF($D968=LataProjekcji,ROUND($D969-Z971,0),ROUND(IF(AND(Z970=0,Y972>0),$D969-Z971,IF(Z970=0,0,$D969-Z971)),0))","v":0},{"$f":"IF($D968=LataProjekcji,ROUND($D969-AA971,0),ROUND(IF(AND(AA970=0,Z972>0),$D969-AA971,IF(AA970=0,0,$D969-AA971)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D973,0)","v":0},null,{"$f":"D967+1","v":17}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D973,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D973,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E975<0,0,ROUND(E975,0))","v":0},{"$f":"OFFSET($D$96,D973,0)","v":0},{"$f":"IF(E975>10,ROUND(($D976/12)*$F974,0),$D975)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D973,0),Założenia!$J$48:$K$55,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D973,0)),0,IF(E975>10,ROUND(D975*C976,0),IF(D975<0,0,D975)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D974=LataProjekcji,$F975,IF($D974=LataProjekcji,$D976,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D974=LataProjekcji,$F974>0),AND($D974=LataProjekcji,$F974=0,$E975<=10)),$F975,IF($D974<LataProjekcji,IF((SUM($K976:K976)+$D976)<$D975,$D976,$D975-SUM($K976:K976)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D974=LataProjekcji,$F974>0),AND($D974=LataProjekcji,$F974=0,$E975<=10)),$F975,IF($D974<LataProjekcji,IF((SUM($K976:L976)+$D976)<$D975,$D976,$D975-SUM($K976:L976)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D974=LataProjekcji,$F974>0),AND($D974=LataProjekcji,$F974=0,$E975<=10)),$F975,IF($D974<LataProjekcji,IF((SUM($K976:M976)+$D976)<$D975,$D976,$D975-SUM($K976:M976)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D974=LataProjekcji,$F974>0),AND($D974=LataProjekcji,$F974=0,$E975<=10)),$F975,IF($D974<LataProjekcji,IF((SUM($K976:N976)+$D976)<$D975,$D976,$D975-SUM($K976:N976)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D974=LataProjekcji,$F974>0),AND($D974=LataProjekcji,$F974=0,$E975<=10)),$F975,IF($D974<LataProjekcji,IF((SUM($K976:O976)+$D976)<$D975,$D976,$D975-SUM($K976:O976)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D974=LataProjekcji,$F974>0),AND($D974=LataProjekcji,$F974=0,$E975<=10)),$F975,IF($D974<LataProjekcji,IF((SUM($K976:P976)+$D976)<$D975,$D976,$D975-SUM($K976:P976)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D974=LataProjekcji,$F974>0),AND($D974=LataProjekcji,$F974=0,$E975<=10)),$F975,IF($D974<LataProjekcji,IF((SUM($K976:Q976)+$D976)<$D975,$D976,$D975-SUM($K976:Q976)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D974=LataProjekcji,$F974>0),AND($D974=LataProjekcji,$F974=0,$E975<=10)),$F975,IF($D974<LataProjekcji,IF((SUM($K976:R976)+$D976)<$D975,$D976,$D975-SUM($K976:R976)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D974=LataProjekcji,$F974>0),AND($D974=LataProjekcji,$F974=0,$E975<=10)),$F975,IF($D974<LataProjekcji,IF((SUM($K976:S976)+$D976)<$D975,$D976,$D975-SUM($K976:S976)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D974=LataProjekcji,$F974>0),AND($D974=LataProjekcji,$F974=0,$E975<=10)),$F975,IF($D974<LataProjekcji,IF((SUM($K976:T976)+$D976)<$D975,$D976,$D975-SUM($K976:T976)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D974=LataProjekcji,$F974>0),AND($D974=LataProjekcji,$F974=0,$E975<=10)),$F975,IF($D974<LataProjekcji,IF((SUM($K976:U976)+$D976)<$D975,$D976,$D975-SUM($K976:U976)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D974=LataProjekcji,$F974>0),AND($D974=LataProjekcji,$F974=0,$E975<=10)),$F975,IF($D974<LataProjekcji,IF((SUM($K976:V976)+$D976)<$D975,$D976,$D975-SUM($K976:V976)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D974=LataProjekcji,$F974>0),AND($D974=LataProjekcji,$F974=0,$E975<=10)),$F975,IF($D974<LataProjekcji,IF((SUM($K976:W976)+$D976)<$D975,$D976,$D975-SUM($K976:W976)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D974=LataProjekcji,$F974>0),AND($D974=LataProjekcji,$F974=0,$E975<=10)),$F975,IF($D974<LataProjekcji,IF((SUM($K976:X976)+$D976)<$D975,$D976,$D975-SUM($K976:X976)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D974=LataProjekcji,$F974>0),AND($D974=LataProjekcji,$F974=0,$E975<=10)),$F975,IF($D974<LataProjekcji,IF((SUM($K976:Y976)+$D976)<$D975,$D976,$D975-SUM($K976:Y976)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D974=LataProjekcji,$F974>0),AND($D974=LataProjekcji,$F974=0,$E975<=10)),$F975,IF($D974<LataProjekcji,IF((SUM($K976:Z976)+$D976)<$D975,$D976,$D975-SUM($K976:Z976)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K976,0)","v":0},{"$f":"ROUND(K977+L976,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y977+Z976,0)","v":0},{"$f":"ROUND(Z977+AA976,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D973,0)","v":0},{"$f":"IF($D974=LataProjekcji,ROUND($D975-K977,0),ROUND(IF(K976=0,0,$D975-K977),0))","v":0},{"$f":"IF($D974=LataProjekcji,ROUND($D975-L977,0),ROUND(IF(AND(L976=0,K978>0),$D975-L977,IF(L976=0,0,$D975-L977)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D974=LataProjekcji,ROUND($D975-X977,0),ROUND(IF(AND(X976=0,W978>0),$D975-X977,IF(X976=0,0,$D975-X977)),0))","v":0},{"$f":"IF($D974=LataProjekcji,ROUND($D975-Y977,0),ROUND(IF(AND(Y976=0,X978>0),$D975-Y977,IF(Y976=0,0,$D975-Y977)),0))","v":0},{"$f":"IF($D974=LataProjekcji,ROUND($D975-Z977,0),ROUND(IF(AND(Z976=0,Y978>0),$D975-Z977,IF(Z976=0,0,$D975-Z977)),0))","v":0},{"$f":"IF($D974=LataProjekcji,ROUND($D975-AA977,0),ROUND(IF(AND(AA976=0,Z978>0),$D975-AA977,IF(AA976=0,0,$D975-AA977)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D979,0)","v":0},null,{"$f":"D973+1","v":18}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D979,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D979,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E981<0,0,ROUND(E981,0))","v":0},{"$f":"OFFSET($D$96,D979,0)","v":0},{"$f":"IF(E981>10,ROUND(($D982/12)*$F980,0),$D981)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D979,0),Założenia!$J$48:$K$55,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D979,0)),0,IF(E981>10,ROUND(D981*C982,0),IF(D981<0,0,D981)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D980=LataProjekcji,$F981,IF($D980=LataProjekcji,$D982,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D980=LataProjekcji,$F980>0),AND($D980=LataProjekcji,$F980=0,$E981<=10)),$F981,IF($D980<LataProjekcji,IF((SUM($K982:K982)+$D982)<$D981,$D982,$D981-SUM($K982:K982)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D980=LataProjekcji,$F980>0),AND($D980=LataProjekcji,$F980=0,$E981<=10)),$F981,IF($D980<LataProjekcji,IF((SUM($K982:L982)+$D982)<$D981,$D982,$D981-SUM($K982:L982)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D980=LataProjekcji,$F980>0),AND($D980=LataProjekcji,$F980=0,$E981<=10)),$F981,IF($D980<LataProjekcji,IF((SUM($K982:M982)+$D982)<$D981,$D982,$D981-SUM($K982:M982)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D980=LataProjekcji,$F980>0),AND($D980=LataProjekcji,$F980=0,$E981<=10)),$F981,IF($D980<LataProjekcji,IF((SUM($K982:N982)+$D982)<$D981,$D982,$D981-SUM($K982:N982)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D980=LataProjekcji,$F980>0),AND($D980=LataProjekcji,$F980=0,$E981<=10)),$F981,IF($D980<LataProjekcji,IF((SUM($K982:O982)+$D982)<$D981,$D982,$D981-SUM($K982:O982)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D980=LataProjekcji,$F980>0),AND($D980=LataProjekcji,$F980=0,$E981<=10)),$F981,IF($D980<LataProjekcji,IF((SUM($K982:P982)+$D982)<$D981,$D982,$D981-SUM($K982:P982)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D980=LataProjekcji,$F980>0),AND($D980=LataProjekcji,$F980=0,$E981<=10)),$F981,IF($D980<LataProjekcji,IF((SUM($K982:Q982)+$D982)<$D981,$D982,$D981-SUM($K982:Q982)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D980=LataProjekcji,$F980>0),AND($D980=LataProjekcji,$F980=0,$E981<=10)),$F981,IF($D980<LataProjekcji,IF((SUM($K982:R982)+$D982)<$D981,$D982,$D981-SUM($K982:R982)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D980=LataProjekcji,$F980>0),AND($D980=LataProjekcji,$F980=0,$E981<=10)),$F981,IF($D980<LataProjekcji,IF((SUM($K982:S982)+$D982)<$D981,$D982,$D981-SUM($K982:S982)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D980=LataProjekcji,$F980>0),AND($D980=LataProjekcji,$F980=0,$E981<=10)),$F981,IF($D980<LataProjekcji,IF((SUM($K982:T982)+$D982)<$D981,$D982,$D981-SUM($K982:T982)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D980=LataProjekcji,$F980>0),AND($D980=LataProjekcji,$F980=0,$E981<=10)),$F981,IF($D980<LataProjekcji,IF((SUM($K982:U982)+$D982)<$D981,$D982,$D981-SUM($K982:U982)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D980=LataProjekcji,$F980>0),AND($D980=LataProjekcji,$F980=0,$E981<=10)),$F981,IF($D980<LataProjekcji,IF((SUM($K982:V982)+$D982)<$D981,$D982,$D981-SUM($K982:V982)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D980=LataProjekcji,$F980>0),AND($D980=LataProjekcji,$F980=0,$E981<=10)),$F981,IF($D980<LataProjekcji,IF((SUM($K982:W982)+$D982)<$D981,$D982,$D981-SUM($K982:W982)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D980=LataProjekcji,$F980>0),AND($D980=LataProjekcji,$F980=0,$E981<=10)),$F981,IF($D980<LataProjekcji,IF((SUM($K982:X982)+$D982)<$D981,$D982,$D981-SUM($K982:X982)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D980=LataProjekcji,$F980>0),AND($D980=LataProjekcji,$F980=0,$E981<=10)),$F981,IF($D980<LataProjekcji,IF((SUM($K982:Y982)+$D982)<$D981,$D982,$D981-SUM($K982:Y982)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D980=LataProjekcji,$F980>0),AND($D980=LataProjekcji,$F980=0,$E981<=10)),$F981,IF($D980<LataProjekcji,IF((SUM($K982:Z982)+$D982)<$D981,$D982,$D981-SUM($K982:Z982)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K982,0)","v":0},{"$f":"ROUND(K983+L982,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y983+Z982,0)","v":0},{"$f":"ROUND(Z983+AA982,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D979,0)","v":0},{"$f":"IF($D980=LataProjekcji,ROUND($D981-K983,0),ROUND(IF(K982=0,0,$D981-K983),0))","v":0},{"$f":"IF($D980=LataProjekcji,ROUND($D981-L983,0),ROUND(IF(AND(L982=0,K984>0),$D981-L983,IF(L982=0,0,$D981-L983)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D980=LataProjekcji,ROUND($D981-X983,0),ROUND(IF(AND(X982=0,W984>0),$D981-X983,IF(X982=0,0,$D981-X983)),0))","v":0},{"$f":"IF($D980=LataProjekcji,ROUND($D981-Y983,0),ROUND(IF(AND(Y982=0,X984>0),$D981-Y983,IF(Y982=0,0,$D981-Y983)),0))","v":0},{"$f":"IF($D980=LataProjekcji,ROUND($D981-Z983,0),ROUND(IF(AND(Z982=0,Y984>0),$D981-Z983,IF(Z982=0,0,$D981-Z983)),0))","v":0},{"$f":"IF($D980=LataProjekcji,ROUND($D981-AA983,0),ROUND(IF(AND(AA982=0,Z984>0),$D981-AA983,IF(AA982=0,0,$D981-AA983)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D985,0)","v":0},null,{"$f":"D979+1","v":19}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D985,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D985,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E987<0,0,ROUND(E987,0))","v":0},{"$f":"OFFSET($D$96,D985,0)","v":0},{"$f":"IF(E987>10,ROUND(($D988/12)*$F986,0),$D987)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D985,0),Założenia!$J$48:$K$55,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D985,0)),0,IF(E987>10,ROUND(D987*C988,0),IF(D987<0,0,D987)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D986=LataProjekcji,$F987,IF($D986=LataProjekcji,$D988,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D986=LataProjekcji,$F986>0),AND($D986=LataProjekcji,$F986=0,$E987<=10)),$F987,IF($D986<LataProjekcji,IF((SUM($K988:K988)+$D988)<$D987,$D988,$D987-SUM($K988:K988)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D986=LataProjekcji,$F986>0),AND($D986=LataProjekcji,$F986=0,$E987<=10)),$F987,IF($D986<LataProjekcji,IF((SUM($K988:L988)+$D988)<$D987,$D988,$D987-SUM($K988:L988)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D986=LataProjekcji,$F986>0),AND($D986=LataProjekcji,$F986=0,$E987<=10)),$F987,IF($D986<LataProjekcji,IF((SUM($K988:M988)+$D988)<$D987,$D988,$D987-SUM($K988:M988)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D986=LataProjekcji,$F986>0),AND($D986=LataProjekcji,$F986=0,$E987<=10)),$F987,IF($D986<LataProjekcji,IF((SUM($K988:N988)+$D988)<$D987,$D988,$D987-SUM($K988:N988)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D986=LataProjekcji,$F986>0),AND($D986=LataProjekcji,$F986=0,$E987<=10)),$F987,IF($D986<LataProjekcji,IF((SUM($K988:O988)+$D988)<$D987,$D988,$D987-SUM($K988:O988)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D986=LataProjekcji,$F986>0),AND($D986=LataProjekcji,$F986=0,$E987<=10)),$F987,IF($D986<LataProjekcji,IF((SUM($K988:P988)+$D988)<$D987,$D988,$D987-SUM($K988:P988)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D986=LataProjekcji,$F986>0),AND($D986=LataProjekcji,$F986=0,$E987<=10)),$F987,IF($D986<LataProjekcji,IF((SUM($K988:Q988)+$D988)<$D987,$D988,$D987-SUM($K988:Q988)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D986=LataProjekcji,$F986>0),AND($D986=LataProjekcji,$F986=0,$E987<=10)),$F987,IF($D986<LataProjekcji,IF((SUM($K988:R988)+$D988)<$D987,$D988,$D987-SUM($K988:R988)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D986=LataProjekcji,$F986>0),AND($D986=LataProjekcji,$F986=0,$E987<=10)),$F987,IF($D986<LataProjekcji,IF((SUM($K988:S988)+$D988)<$D987,$D988,$D987-SUM($K988:S988)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D986=LataProjekcji,$F986>0),AND($D986=LataProjekcji,$F986=0,$E987<=10)),$F987,IF($D986<LataProjekcji,IF((SUM($K988:T988)+$D988)<$D987,$D988,$D987-SUM($K988:T988)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D986=LataProjekcji,$F986>0),AND($D986=LataProjekcji,$F986=0,$E987<=10)),$F987,IF($D986<LataProjekcji,IF((SUM($K988:U988)+$D988)<$D987,$D988,$D987-SUM($K988:U988)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D986=LataProjekcji,$F986>0),AND($D986=LataProjekcji,$F986=0,$E987<=10)),$F987,IF($D986<LataProjekcji,IF((SUM($K988:V988)+$D988)<$D987,$D988,$D987-SUM($K988:V988)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D986=LataProjekcji,$F986>0),AND($D986=LataProjekcji,$F986=0,$E987<=10)),$F987,IF($D986<LataProjekcji,IF((SUM($K988:W988)+$D988)<$D987,$D988,$D987-SUM($K988:W988)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D986=LataProjekcji,$F986>0),AND($D986=LataProjekcji,$F986=0,$E987<=10)),$F987,IF($D986<LataProjekcji,IF((SUM($K988:X988)+$D988)<$D987,$D988,$D987-SUM($K988:X988)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D986=LataProjekcji,$F986>0),AND($D986=LataProjekcji,$F986=0,$E987<=10)),$F987,IF($D986<LataProjekcji,IF((SUM($K988:Y988)+$D988)<$D987,$D988,$D987-SUM($K988:Y988)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D986=LataProjekcji,$F986>0),AND($D986=LataProjekcji,$F986=0,$E987<=10)),$F987,IF($D986<LataProjekcji,IF((SUM($K988:Z988)+$D988)<$D987,$D988,$D987-SUM($K988:Z988)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K988,0)","v":0},{"$f":"ROUND(K989+L988,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y989+Z988,0)","v":0},{"$f":"ROUND(Z989+AA988,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D985,0)","v":0},{"$f":"IF($D986=LataProjekcji,ROUND($D987-K989,0),ROUND(IF(K988=0,0,$D987-K989),0))","v":0},{"$f":"IF($D986=LataProjekcji,ROUND($D987-L989,0),ROUND(IF(AND(L988=0,K990>0),$D987-L989,IF(L988=0,0,$D987-L989)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D986=LataProjekcji,ROUND($D987-X989,0),ROUND(IF(AND(X988=0,W990>0),$D987-X989,IF(X988=0,0,$D987-X989)),0))","v":0},{"$f":"IF($D986=LataProjekcji,ROUND($D987-Y989,0),ROUND(IF(AND(Y988=0,X990>0),$D987-Y989,IF(Y988=0,0,$D987-Y989)),0))","v":0},{"$f":"IF($D986=LataProjekcji,ROUND($D987-Z989,0),ROUND(IF(AND(Z988=0,Y990>0),$D987-Z989,IF(Z988=0,0,$D987-Z989)),0))","v":0},{"$f":"IF($D986=LataProjekcji,ROUND($D987-AA989,0),ROUND(IF(AND(AA988=0,Z990>0),$D987-AA989,IF(AA988=0,0,$D987-AA989)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D991,0)","v":0},null,{"$f":"D985+1","v":20}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D991,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D991,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E993<0,0,ROUND(E993,0))","v":0},{"$f":"OFFSET($D$96,D991,0)","v":0},{"$f":"IF(E993>10,ROUND(($D994/12)*$F992,0),$D993)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D991,0),Założenia!$J$48:$K$55,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D991,0)),0,IF(E993>10,ROUND(D993*C994,0),IF(D993<0,0,D993)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D992=LataProjekcji,$F993,IF($D992=LataProjekcji,$D994,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D992=LataProjekcji,$F992>0),AND($D992=LataProjekcji,$F992=0,$E993<=10)),$F993,IF($D992<LataProjekcji,IF((SUM($K994:K994)+$D994)<$D993,$D994,$D993-SUM($K994:K994)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D992=LataProjekcji,$F992>0),AND($D992=LataProjekcji,$F992=0,$E993<=10)),$F993,IF($D992<LataProjekcji,IF((SUM($K994:L994)+$D994)<$D993,$D994,$D993-SUM($K994:L994)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D992=LataProjekcji,$F992>0),AND($D992=LataProjekcji,$F992=0,$E993<=10)),$F993,IF($D992<LataProjekcji,IF((SUM($K994:M994)+$D994)<$D993,$D994,$D993-SUM($K994:M994)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D992=LataProjekcji,$F992>0),AND($D992=LataProjekcji,$F992=0,$E993<=10)),$F993,IF($D992<LataProjekcji,IF((SUM($K994:N994)+$D994)<$D993,$D994,$D993-SUM($K994:N994)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D992=LataProjekcji,$F992>0),AND($D992=LataProjekcji,$F992=0,$E993<=10)),$F993,IF($D992<LataProjekcji,IF((SUM($K994:O994)+$D994)<$D993,$D994,$D993-SUM($K994:O994)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D992=LataProjekcji,$F992>0),AND($D992=LataProjekcji,$F992=0,$E993<=10)),$F993,IF($D992<LataProjekcji,IF((SUM($K994:P994)+$D994)<$D993,$D994,$D993-SUM($K994:P994)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D992=LataProjekcji,$F992>0),AND($D992=LataProjekcji,$F992=0,$E993<=10)),$F993,IF($D992<LataProjekcji,IF((SUM($K994:Q994)+$D994)<$D993,$D994,$D993-SUM($K994:Q994)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D992=LataProjekcji,$F992>0),AND($D992=LataProjekcji,$F992=0,$E993<=10)),$F993,IF($D992<LataProjekcji,IF((SUM($K994:R994)+$D994)<$D993,$D994,$D993-SUM($K994:R994)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D992=LataProjekcji,$F992>0),AND($D992=LataProjekcji,$F992=0,$E993<=10)),$F993,IF($D992<LataProjekcji,IF((SUM($K994:S994)+$D994)<$D993,$D994,$D993-SUM($K994:S994)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D992=LataProjekcji,$F992>0),AND($D992=LataProjekcji,$F992=0,$E993<=10)),$F993,IF($D992<LataProjekcji,IF((SUM($K994:T994)+$D994)<$D993,$D994,$D993-SUM($K994:T994)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D992=LataProjekcji,$F992>0),AND($D992=LataProjekcji,$F992=0,$E993<=10)),$F993,IF($D992<LataProjekcji,IF((SUM($K994:U994)+$D994)<$D993,$D994,$D993-SUM($K994:U994)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D992=LataProjekcji,$F992>0),AND($D992=LataProjekcji,$F992=0,$E993<=10)),$F993,IF($D992<LataProjekcji,IF((SUM($K994:V994)+$D994)<$D993,$D994,$D993-SUM($K994:V994)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D992=LataProjekcji,$F992>0),AND($D992=LataProjekcji,$F992=0,$E993<=10)),$F993,IF($D992<LataProjekcji,IF((SUM($K994:W994)+$D994)<$D993,$D994,$D993-SUM($K994:W994)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D992=LataProjekcji,$F992>0),AND($D992=LataProjekcji,$F992=0,$E993<=10)),$F993,IF($D992<LataProjekcji,IF((SUM($K994:X994)+$D994)<$D993,$D994,$D993-SUM($K994:X994)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D992=LataProjekcji,$F992>0),AND($D992=LataProjekcji,$F992=0,$E993<=10)),$F993,IF($D992<LataProjekcji,IF((SUM($K994:Y994)+$D994)<$D993,$D994,$D993-SUM($K994:Y994)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D992=LataProjekcji,$F992>0),AND($D992=LataProjekcji,$F992=0,$E993<=10)),$F993,IF($D992<LataProjekcji,IF((SUM($K994:Z994)+$D994)<$D993,$D994,$D993-SUM($K994:Z994)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K994,0)","v":0},{"$f":"ROUND(K995+L994,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y995+Z994,0)","v":0},{"$f":"ROUND(Z995+AA994,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D991,0)","v":0},{"$f":"IF($D992=LataProjekcji,ROUND($D993-K995,0),ROUND(IF(K994=0,0,$D993-K995),0))","v":0},{"$f":"IF($D992=LataProjekcji,ROUND($D993-L995,0),ROUND(IF(AND(L994=0,K996>0),$D993-L995,IF(L994=0,0,$D993-L995)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D992=LataProjekcji,ROUND($D993-X995,0),ROUND(IF(AND(X994=0,W996>0),$D993-X995,IF(X994=0,0,$D993-X995)),0))","v":0},{"$f":"IF($D992=LataProjekcji,ROUND($D993-Y995,0),ROUND(IF(AND(Y994=0,X996>0),$D993-Y995,IF(Y994=0,0,$D993-Y995)),0))","v":0},{"$f":"IF($D992=LataProjekcji,ROUND($D993-Z995,0),ROUND(IF(AND(Z994=0,Y996>0),$D993-Z995,IF(Z994=0,0,$D993-Z995)),0))","v":0},{"$f":"IF($D992=LataProjekcji,ROUND($D993-AA995,0),ROUND(IF(AND(AA994=0,Z996>0),$D993-AA995,IF(AA994=0,0,$D993-AA995)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D997,0)","v":0},null,{"$f":"D991+1","v":21}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D997,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D997,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E999<0,0,ROUND(E999,0))","v":0},{"$f":"OFFSET($D$96,D997,0)","v":0},{"$f":"IF(E999>10,ROUND(($D1000/12)*$F998,0),$D999)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D997,0),Założenia!$J$48:$K$55,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D997,0)),0,IF(E999>10,ROUND(D999*C1000,0),IF(D999<0,0,D999)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D998=LataProjekcji,$F999,IF($D998=LataProjekcji,$D1000,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D998=LataProjekcji,$F998>0),AND($D998=LataProjekcji,$F998=0,$E999<=10)),$F999,IF($D998<LataProjekcji,IF((SUM($K1000:K1000)+$D1000)<$D999,$D1000,$D999-SUM($K1000:K1000)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D998=LataProjekcji,$F998>0),AND($D998=LataProjekcji,$F998=0,$E999<=10)),$F999,IF($D998<LataProjekcji,IF((SUM($K1000:L1000)+$D1000)<$D999,$D1000,$D999-SUM($K1000:L1000)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D998=LataProjekcji,$F998>0),AND($D998=LataProjekcji,$F998=0,$E999<=10)),$F999,IF($D998<LataProjekcji,IF((SUM($K1000:M1000)+$D1000)<$D999,$D1000,$D999-SUM($K1000:M1000)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D998=LataProjekcji,$F998>0),AND($D998=LataProjekcji,$F998=0,$E999<=10)),$F999,IF($D998<LataProjekcji,IF((SUM($K1000:N1000)+$D1000)<$D999,$D1000,$D999-SUM($K1000:N1000)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D998=LataProjekcji,$F998>0),AND($D998=LataProjekcji,$F998=0,$E999<=10)),$F999,IF($D998<LataProjekcji,IF((SUM($K1000:O1000)+$D1000)<$D999,$D1000,$D999-SUM($K1000:O1000)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D998=LataProjekcji,$F998>0),AND($D998=LataProjekcji,$F998=0,$E999<=10)),$F999,IF($D998<LataProjekcji,IF((SUM($K1000:P1000)+$D1000)<$D999,$D1000,$D999-SUM($K1000:P1000)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D998=LataProjekcji,$F998>0),AND($D998=LataProjekcji,$F998=0,$E999<=10)),$F999,IF($D998<LataProjekcji,IF((SUM($K1000:Q1000)+$D1000)<$D999,$D1000,$D999-SUM($K1000:Q1000)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D998=LataProjekcji,$F998>0),AND($D998=LataProjekcji,$F998=0,$E999<=10)),$F999,IF($D998<LataProjekcji,IF((SUM($K1000:R1000)+$D1000)<$D999,$D1000,$D999-SUM($K1000:R1000)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D998=LataProjekcji,$F998>0),AND($D998=LataProjekcji,$F998=0,$E999<=10)),$F999,IF($D998<LataProjekcji,IF((SUM($K1000:S1000)+$D1000)<$D999,$D1000,$D999-SUM($K1000:S1000)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D998=LataProjekcji,$F998>0),AND($D998=LataProjekcji,$F998=0,$E999<=10)),$F999,IF($D998<LataProjekcji,IF((SUM($K1000:T1000)+$D1000)<$D999,$D1000,$D999-SUM($K1000:T1000)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D998=LataProjekcji,$F998>0),AND($D998=LataProjekcji,$F998=0,$E999<=10)),$F999,IF($D998<LataProjekcji,IF((SUM($K1000:U1000)+$D1000)<$D999,$D1000,$D999-SUM($K1000:U1000)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D998=LataProjekcji,$F998>0),AND($D998=LataProjekcji,$F998=0,$E999<=10)),$F999,IF($D998<LataProjekcji,IF((SUM($K1000:V1000)+$D1000)<$D999,$D1000,$D999-SUM($K1000:V1000)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D998=LataProjekcji,$F998>0),AND($D998=LataProjekcji,$F998=0,$E999<=10)),$F999,IF($D998<LataProjekcji,IF((SUM($K1000:W1000)+$D1000)<$D999,$D1000,$D999-SUM($K1000:W1000)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D998=LataProjekcji,$F998>0),AND($D998=LataProjekcji,$F998=0,$E999<=10)),$F999,IF($D998<LataProjekcji,IF((SUM($K1000:X1000)+$D1000)<$D999,$D1000,$D999-SUM($K1000:X1000)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D998=LataProjekcji,$F998>0),AND($D998=LataProjekcji,$F998=0,$E999<=10)),$F999,IF($D998<LataProjekcji,IF((SUM($K1000:Y1000)+$D1000)<$D999,$D1000,$D999-SUM($K1000:Y1000)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D998=LataProjekcji,$F998>0),AND($D998=LataProjekcji,$F998=0,$E999<=10)),$F999,IF($D998<LataProjekcji,IF((SUM($K1000:Z1000)+$D1000)<$D999,$D1000,$D999-SUM($K1000:Z1000)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1000,0)","v":0},{"$f":"ROUND(K1001+L1000,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1001+Z1000,0)","v":0},{"$f":"ROUND(Z1001+AA1000,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D997,0)","v":0},{"$f":"IF($D998=LataProjekcji,ROUND($D999-K1001,0),ROUND(IF(K1000=0,0,$D999-K1001),0))","v":0},{"$f":"IF($D998=LataProjekcji,ROUND($D999-L1001,0),ROUND(IF(AND(L1000=0,K1002>0),$D999-L1001,IF(L1000=0,0,$D999-L1001)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D998=LataProjekcji,ROUND($D999-X1001,0),ROUND(IF(AND(X1000=0,W1002>0),$D999-X1001,IF(X1000=0,0,$D999-X1001)),0))","v":0},{"$f":"IF($D998=LataProjekcji,ROUND($D999-Y1001,0),ROUND(IF(AND(Y1000=0,X1002>0),$D999-Y1001,IF(Y1000=0,0,$D999-Y1001)),0))","v":0},{"$f":"IF($D998=LataProjekcji,ROUND($D999-Z1001,0),ROUND(IF(AND(Z1000=0,Y1002>0),$D999-Z1001,IF(Z1000=0,0,$D999-Z1001)),0))","v":0},{"$f":"IF($D998=LataProjekcji,ROUND($D999-AA1001,0),ROUND(IF(AND(AA1000=0,Z1002>0),$D999-AA1001,IF(AA1000=0,0,$D999-AA1001)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D1003,0)","v":0},null,{"$f":"D997+1","v":22}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D1003,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D1003,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1005<0,0,ROUND(E1005,0))","v":0},{"$f":"OFFSET($D$96,D1003,0)","v":0},{"$f":"IF(E1005>10,ROUND(($D1006/12)*$F1004,0),$D1005)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D1003,0),Założenia!$J$48:$K$55,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D1003,0)),0,IF(E1005>10,ROUND(D1005*C1006,0),IF(D1005<0,0,D1005)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1004=LataProjekcji,$F1005,IF($D1004=LataProjekcji,$D1006,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1004=LataProjekcji,$F1004>0),AND($D1004=LataProjekcji,$F1004=0,$E1005<=10)),$F1005,IF($D1004<LataProjekcji,IF((SUM($K1006:K1006)+$D1006)<$D1005,$D1006,$D1005-SUM($K1006:K1006)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1004=LataProjekcji,$F1004>0),AND($D1004=LataProjekcji,$F1004=0,$E1005<=10)),$F1005,IF($D1004<LataProjekcji,IF((SUM($K1006:L1006)+$D1006)<$D1005,$D1006,$D1005-SUM($K1006:L1006)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1004=LataProjekcji,$F1004>0),AND($D1004=LataProjekcji,$F1004=0,$E1005<=10)),$F1005,IF($D1004<LataProjekcji,IF((SUM($K1006:M1006)+$D1006)<$D1005,$D1006,$D1005-SUM($K1006:M1006)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1004=LataProjekcji,$F1004>0),AND($D1004=LataProjekcji,$F1004=0,$E1005<=10)),$F1005,IF($D1004<LataProjekcji,IF((SUM($K1006:N1006)+$D1006)<$D1005,$D1006,$D1005-SUM($K1006:N1006)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1004=LataProjekcji,$F1004>0),AND($D1004=LataProjekcji,$F1004=0,$E1005<=10)),$F1005,IF($D1004<LataProjekcji,IF((SUM($K1006:O1006)+$D1006)<$D1005,$D1006,$D1005-SUM($K1006:O1006)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1004=LataProjekcji,$F1004>0),AND($D1004=LataProjekcji,$F1004=0,$E1005<=10)),$F1005,IF($D1004<LataProjekcji,IF((SUM($K1006:P1006)+$D1006)<$D1005,$D1006,$D1005-SUM($K1006:P1006)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1004=LataProjekcji,$F1004>0),AND($D1004=LataProjekcji,$F1004=0,$E1005<=10)),$F1005,IF($D1004<LataProjekcji,IF((SUM($K1006:Q1006)+$D1006)<$D1005,$D1006,$D1005-SUM($K1006:Q1006)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1004=LataProjekcji,$F1004>0),AND($D1004=LataProjekcji,$F1004=0,$E1005<=10)),$F1005,IF($D1004<LataProjekcji,IF((SUM($K1006:R1006)+$D1006)<$D1005,$D1006,$D1005-SUM($K1006:R1006)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1004=LataProjekcji,$F1004>0),AND($D1004=LataProjekcji,$F1004=0,$E1005<=10)),$F1005,IF($D1004<LataProjekcji,IF((SUM($K1006:S1006)+$D1006)<$D1005,$D1006,$D1005-SUM($K1006:S1006)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1004=LataProjekcji,$F1004>0),AND($D1004=LataProjekcji,$F1004=0,$E1005<=10)),$F1005,IF($D1004<LataProjekcji,IF((SUM($K1006:T1006)+$D1006)<$D1005,$D1006,$D1005-SUM($K1006:T1006)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1004=LataProjekcji,$F1004>0),AND($D1004=LataProjekcji,$F1004=0,$E1005<=10)),$F1005,IF($D1004<LataProjekcji,IF((SUM($K1006:U1006)+$D1006)<$D1005,$D1006,$D1005-SUM($K1006:U1006)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1004=LataProjekcji,$F1004>0),AND($D1004=LataProjekcji,$F1004=0,$E1005<=10)),$F1005,IF($D1004<LataProjekcji,IF((SUM($K1006:V1006)+$D1006)<$D1005,$D1006,$D1005-SUM($K1006:V1006)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1004=LataProjekcji,$F1004>0),AND($D1004=LataProjekcji,$F1004=0,$E1005<=10)),$F1005,IF($D1004<LataProjekcji,IF((SUM($K1006:W1006)+$D1006)<$D1005,$D1006,$D1005-SUM($K1006:W1006)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1004=LataProjekcji,$F1004>0),AND($D1004=LataProjekcji,$F1004=0,$E1005<=10)),$F1005,IF($D1004<LataProjekcji,IF((SUM($K1006:X1006)+$D1006)<$D1005,$D1006,$D1005-SUM($K1006:X1006)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1004=LataProjekcji,$F1004>0),AND($D1004=LataProjekcji,$F1004=0,$E1005<=10)),$F1005,IF($D1004<LataProjekcji,IF((SUM($K1006:Y1006)+$D1006)<$D1005,$D1006,$D1005-SUM($K1006:Y1006)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1004=LataProjekcji,$F1004>0),AND($D1004=LataProjekcji,$F1004=0,$E1005<=10)),$F1005,IF($D1004<LataProjekcji,IF((SUM($K1006:Z1006)+$D1006)<$D1005,$D1006,$D1005-SUM($K1006:Z1006)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1006,0)","v":0},{"$f":"ROUND(K1007+L1006,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1007+Z1006,0)","v":0},{"$f":"ROUND(Z1007+AA1006,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D1003,0)","v":0},{"$f":"IF($D1004=LataProjekcji,ROUND($D1005-K1007,0),ROUND(IF(K1006=0,0,$D1005-K1007),0))","v":0},{"$f":"IF($D1004=LataProjekcji,ROUND($D1005-L1007,0),ROUND(IF(AND(L1006=0,K1008>0),$D1005-L1007,IF(L1006=0,0,$D1005-L1007)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1004=LataProjekcji,ROUND($D1005-X1007,0),ROUND(IF(AND(X1006=0,W1008>0),$D1005-X1007,IF(X1006=0,0,$D1005-X1007)),0))","v":0},{"$f":"IF($D1004=LataProjekcji,ROUND($D1005-Y1007,0),ROUND(IF(AND(Y1006=0,X1008>0),$D1005-Y1007,IF(Y1006=0,0,$D1005-Y1007)),0))","v":0},{"$f":"IF($D1004=LataProjekcji,ROUND($D1005-Z1007,0),ROUND(IF(AND(Z1006=0,Y1008>0),$D1005-Z1007,IF(Z1006=0,0,$D1005-Z1007)),0))","v":0},{"$f":"IF($D1004=LataProjekcji,ROUND($D1005-AA1007,0),ROUND(IF(AND(AA1006=0,Z1008>0),$D1005-AA1007,IF(AA1006=0,0,$D1005-AA1007)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D1009,0)","v":0},null,{"$f":"D1003+1","v":23}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D1009,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D1009,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1011<0,0,ROUND(E1011,0))","v":0},{"$f":"OFFSET($D$96,D1009,0)","v":0},{"$f":"IF(E1011>10,ROUND(($D1012/12)*$F1010,0),$D1011)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D1009,0),Założenia!$J$48:$K$55,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D1009,0)),0,IF(E1011>10,ROUND(D1011*C1012,0),IF(D1011<0,0,D1011)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1010=LataProjekcji,$F1011,IF($D1010=LataProjekcji,$D1012,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1010=LataProjekcji,$F1010>0),AND($D1010=LataProjekcji,$F1010=0,$E1011<=10)),$F1011,IF($D1010<LataProjekcji,IF((SUM($K1012:K1012)+$D1012)<$D1011,$D1012,$D1011-SUM($K1012:K1012)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1010=LataProjekcji,$F1010>0),AND($D1010=LataProjekcji,$F1010=0,$E1011<=10)),$F1011,IF($D1010<LataProjekcji,IF((SUM($K1012:L1012)+$D1012)<$D1011,$D1012,$D1011-SUM($K1012:L1012)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1010=LataProjekcji,$F1010>0),AND($D1010=LataProjekcji,$F1010=0,$E1011<=10)),$F1011,IF($D1010<LataProjekcji,IF((SUM($K1012:M1012)+$D1012)<$D1011,$D1012,$D1011-SUM($K1012:M1012)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1010=LataProjekcji,$F1010>0),AND($D1010=LataProjekcji,$F1010=0,$E1011<=10)),$F1011,IF($D1010<LataProjekcji,IF((SUM($K1012:N1012)+$D1012)<$D1011,$D1012,$D1011-SUM($K1012:N1012)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1010=LataProjekcji,$F1010>0),AND($D1010=LataProjekcji,$F1010=0,$E1011<=10)),$F1011,IF($D1010<LataProjekcji,IF((SUM($K1012:O1012)+$D1012)<$D1011,$D1012,$D1011-SUM($K1012:O1012)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1010=LataProjekcji,$F1010>0),AND($D1010=LataProjekcji,$F1010=0,$E1011<=10)),$F1011,IF($D1010<LataProjekcji,IF((SUM($K1012:P1012)+$D1012)<$D1011,$D1012,$D1011-SUM($K1012:P1012)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1010=LataProjekcji,$F1010>0),AND($D1010=LataProjekcji,$F1010=0,$E1011<=10)),$F1011,IF($D1010<LataProjekcji,IF((SUM($K1012:Q1012)+$D1012)<$D1011,$D1012,$D1011-SUM($K1012:Q1012)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1010=LataProjekcji,$F1010>0),AND($D1010=LataProjekcji,$F1010=0,$E1011<=10)),$F1011,IF($D1010<LataProjekcji,IF((SUM($K1012:R1012)+$D1012)<$D1011,$D1012,$D1011-SUM($K1012:R1012)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1010=LataProjekcji,$F1010>0),AND($D1010=LataProjekcji,$F1010=0,$E1011<=10)),$F1011,IF($D1010<LataProjekcji,IF((SUM($K1012:S1012)+$D1012)<$D1011,$D1012,$D1011-SUM($K1012:S1012)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1010=LataProjekcji,$F1010>0),AND($D1010=LataProjekcji,$F1010=0,$E1011<=10)),$F1011,IF($D1010<LataProjekcji,IF((SUM($K1012:T1012)+$D1012)<$D1011,$D1012,$D1011-SUM($K1012:T1012)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1010=LataProjekcji,$F1010>0),AND($D1010=LataProjekcji,$F1010=0,$E1011<=10)),$F1011,IF($D1010<LataProjekcji,IF((SUM($K1012:U1012)+$D1012)<$D1011,$D1012,$D1011-SUM($K1012:U1012)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1010=LataProjekcji,$F1010>0),AND($D1010=LataProjekcji,$F1010=0,$E1011<=10)),$F1011,IF($D1010<LataProjekcji,IF((SUM($K1012:V1012)+$D1012)<$D1011,$D1012,$D1011-SUM($K1012:V1012)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1010=LataProjekcji,$F1010>0),AND($D1010=LataProjekcji,$F1010=0,$E1011<=10)),$F1011,IF($D1010<LataProjekcji,IF((SUM($K1012:W1012)+$D1012)<$D1011,$D1012,$D1011-SUM($K1012:W1012)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1010=LataProjekcji,$F1010>0),AND($D1010=LataProjekcji,$F1010=0,$E1011<=10)),$F1011,IF($D1010<LataProjekcji,IF((SUM($K1012:X1012)+$D1012)<$D1011,$D1012,$D1011-SUM($K1012:X1012)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1010=LataProjekcji,$F1010>0),AND($D1010=LataProjekcji,$F1010=0,$E1011<=10)),$F1011,IF($D1010<LataProjekcji,IF((SUM($K1012:Y1012)+$D1012)<$D1011,$D1012,$D1011-SUM($K1012:Y1012)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1010=LataProjekcji,$F1010>0),AND($D1010=LataProjekcji,$F1010=0,$E1011<=10)),$F1011,IF($D1010<LataProjekcji,IF((SUM($K1012:Z1012)+$D1012)<$D1011,$D1012,$D1011-SUM($K1012:Z1012)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1012,0)","v":0},{"$f":"ROUND(K1013+L1012,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1013+Z1012,0)","v":0},{"$f":"ROUND(Z1013+AA1012,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D1009,0)","v":0},{"$f":"IF($D1010=LataProjekcji,ROUND($D1011-K1013,0),ROUND(IF(K1012=0,0,$D1011-K1013),0))","v":0},{"$f":"IF($D1010=LataProjekcji,ROUND($D1011-L1013,0),ROUND(IF(AND(L1012=0,K1014>0),$D1011-L1013,IF(L1012=0,0,$D1011-L1013)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1010=LataProjekcji,ROUND($D1011-X1013,0),ROUND(IF(AND(X1012=0,W1014>0),$D1011-X1013,IF(X1012=0,0,$D1011-X1013)),0))","v":0},{"$f":"IF($D1010=LataProjekcji,ROUND($D1011-Y1013,0),ROUND(IF(AND(Y1012=0,X1014>0),$D1011-Y1013,IF(Y1012=0,0,$D1011-Y1013)),0))","v":0},{"$f":"IF($D1010=LataProjekcji,ROUND($D1011-Z1013,0),ROUND(IF(AND(Z1012=0,Y1014>0),$D1011-Z1013,IF(Z1012=0,0,$D1011-Z1013)),0))","v":0},{"$f":"IF($D1010=LataProjekcji,ROUND($D1011-AA1013,0),ROUND(IF(AND(AA1012=0,Z1014>0),$D1011-AA1013,IF(AA1012=0,0,$D1011-AA1013)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D1015,0)","v":0},null,{"$f":"D1009+1","v":24}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D1015,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D1015,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1017<0,0,ROUND(E1017,0))","v":0},{"$f":"OFFSET($D$96,D1015,0)","v":0},{"$f":"IF(E1017>10,ROUND(($D1018/12)*$F1016,0),$D1017)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D1015,0),Założenia!$J$48:$K$55,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D1015,0)),0,IF(E1017>10,ROUND(D1017*C1018,0),IF(D1017<0,0,D1017)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1016=LataProjekcji,$F1017,IF($D1016=LataProjekcji,$D1018,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1016=LataProjekcji,$F1016>0),AND($D1016=LataProjekcji,$F1016=0,$E1017<=10)),$F1017,IF($D1016<LataProjekcji,IF((SUM($K1018:K1018)+$D1018)<$D1017,$D1018,$D1017-SUM($K1018:K1018)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1016=LataProjekcji,$F1016>0),AND($D1016=LataProjekcji,$F1016=0,$E1017<=10)),$F1017,IF($D1016<LataProjekcji,IF((SUM($K1018:L1018)+$D1018)<$D1017,$D1018,$D1017-SUM($K1018:L1018)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1016=LataProjekcji,$F1016>0),AND($D1016=LataProjekcji,$F1016=0,$E1017<=10)),$F1017,IF($D1016<LataProjekcji,IF((SUM($K1018:M1018)+$D1018)<$D1017,$D1018,$D1017-SUM($K1018:M1018)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1016=LataProjekcji,$F1016>0),AND($D1016=LataProjekcji,$F1016=0,$E1017<=10)),$F1017,IF($D1016<LataProjekcji,IF((SUM($K1018:N1018)+$D1018)<$D1017,$D1018,$D1017-SUM($K1018:N1018)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1016=LataProjekcji,$F1016>0),AND($D1016=LataProjekcji,$F1016=0,$E1017<=10)),$F1017,IF($D1016<LataProjekcji,IF((SUM($K1018:O1018)+$D1018)<$D1017,$D1018,$D1017-SUM($K1018:O1018)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1016=LataProjekcji,$F1016>0),AND($D1016=LataProjekcji,$F1016=0,$E1017<=10)),$F1017,IF($D1016<LataProjekcji,IF((SUM($K1018:P1018)+$D1018)<$D1017,$D1018,$D1017-SUM($K1018:P1018)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1016=LataProjekcji,$F1016>0),AND($D1016=LataProjekcji,$F1016=0,$E1017<=10)),$F1017,IF($D1016<LataProjekcji,IF((SUM($K1018:Q1018)+$D1018)<$D1017,$D1018,$D1017-SUM($K1018:Q1018)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1016=LataProjekcji,$F1016>0),AND($D1016=LataProjekcji,$F1016=0,$E1017<=10)),$F1017,IF($D1016<LataProjekcji,IF((SUM($K1018:R1018)+$D1018)<$D1017,$D1018,$D1017-SUM($K1018:R1018)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1016=LataProjekcji,$F1016>0),AND($D1016=LataProjekcji,$F1016=0,$E1017<=10)),$F1017,IF($D1016<LataProjekcji,IF((SUM($K1018:S1018)+$D1018)<$D1017,$D1018,$D1017-SUM($K1018:S1018)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1016=LataProjekcji,$F1016>0),AND($D1016=LataProjekcji,$F1016=0,$E1017<=10)),$F1017,IF($D1016<LataProjekcji,IF((SUM($K1018:T1018)+$D1018)<$D1017,$D1018,$D1017-SUM($K1018:T1018)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1016=LataProjekcji,$F1016>0),AND($D1016=LataProjekcji,$F1016=0,$E1017<=10)),$F1017,IF($D1016<LataProjekcji,IF((SUM($K1018:U1018)+$D1018)<$D1017,$D1018,$D1017-SUM($K1018:U1018)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1016=LataProjekcji,$F1016>0),AND($D1016=LataProjekcji,$F1016=0,$E1017<=10)),$F1017,IF($D1016<LataProjekcji,IF((SUM($K1018:V1018)+$D1018)<$D1017,$D1018,$D1017-SUM($K1018:V1018)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1016=LataProjekcji,$F1016>0),AND($D1016=LataProjekcji,$F1016=0,$E1017<=10)),$F1017,IF($D1016<LataProjekcji,IF((SUM($K1018:W1018)+$D1018)<$D1017,$D1018,$D1017-SUM($K1018:W1018)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1016=LataProjekcji,$F1016>0),AND($D1016=LataProjekcji,$F1016=0,$E1017<=10)),$F1017,IF($D1016<LataProjekcji,IF((SUM($K1018:X1018)+$D1018)<$D1017,$D1018,$D1017-SUM($K1018:X1018)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1016=LataProjekcji,$F1016>0),AND($D1016=LataProjekcji,$F1016=0,$E1017<=10)),$F1017,IF($D1016<LataProjekcji,IF((SUM($K1018:Y1018)+$D1018)<$D1017,$D1018,$D1017-SUM($K1018:Y1018)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1016=LataProjekcji,$F1016>0),AND($D1016=LataProjekcji,$F1016=0,$E1017<=10)),$F1017,IF($D1016<LataProjekcji,IF((SUM($K1018:Z1018)+$D1018)<$D1017,$D1018,$D1017-SUM($K1018:Z1018)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1018,0)","v":0},{"$f":"ROUND(K1019+L1018,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1019+Z1018,0)","v":0},{"$f":"ROUND(Z1019+AA1018,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D1015,0)","v":0},{"$f":"IF($D1016=LataProjekcji,ROUND($D1017-K1019,0),ROUND(IF(K1018=0,0,$D1017-K1019),0))","v":0},{"$f":"IF($D1016=LataProjekcji,ROUND($D1017-L1019,0),ROUND(IF(AND(L1018=0,K1020>0),$D1017-L1019,IF(L1018=0,0,$D1017-L1019)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1016=LataProjekcji,ROUND($D1017-X1019,0),ROUND(IF(AND(X1018=0,W1020>0),$D1017-X1019,IF(X1018=0,0,$D1017-X1019)),0))","v":0},{"$f":"IF($D1016=LataProjekcji,ROUND($D1017-Y1019,0),ROUND(IF(AND(Y1018=0,X1020>0),$D1017-Y1019,IF(Y1018=0,0,$D1017-Y1019)),0))","v":0},{"$f":"IF($D1016=LataProjekcji,ROUND($D1017-Z1019,0),ROUND(IF(AND(Z1018=0,Y1020>0),$D1017-Z1019,IF(Z1018=0,0,$D1017-Z1019)),0))","v":0},{"$f":"IF($D1016=LataProjekcji,ROUND($D1017-AA1019,0),ROUND(IF(AND(AA1018=0,Z1020>0),$D1017-AA1019,IF(AA1018=0,0,$D1017-AA1019)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D1021,0)","v":0},null,{"$f":"D1015+1","v":25}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D1021,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D1021,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1023<0,0,ROUND(E1023,0))","v":0},{"$f":"OFFSET($D$96,D1021,0)","v":0},{"$f":"IF(E1023>10,ROUND(($D1024/12)*$F1022,0),$D1023)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D1021,0),Założenia!$J$48:$K$55,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D1021,0)),0,IF(E1023>10,ROUND(D1023*C1024,0),IF(D1023<0,0,D1023)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1022=LataProjekcji,$F1023,IF($D1022=LataProjekcji,$D1024,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1022=LataProjekcji,$F1022>0),AND($D1022=LataProjekcji,$F1022=0,$E1023<=10)),$F1023,IF($D1022<LataProjekcji,IF((SUM($K1024:K1024)+$D1024)<$D1023,$D1024,$D1023-SUM($K1024:K1024)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1022=LataProjekcji,$F1022>0),AND($D1022=LataProjekcji,$F1022=0,$E1023<=10)),$F1023,IF($D1022<LataProjekcji,IF((SUM($K1024:L1024)+$D1024)<$D1023,$D1024,$D1023-SUM($K1024:L1024)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1022=LataProjekcji,$F1022>0),AND($D1022=LataProjekcji,$F1022=0,$E1023<=10)),$F1023,IF($D1022<LataProjekcji,IF((SUM($K1024:M1024)+$D1024)<$D1023,$D1024,$D1023-SUM($K1024:M1024)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1022=LataProjekcji,$F1022>0),AND($D1022=LataProjekcji,$F1022=0,$E1023<=10)),$F1023,IF($D1022<LataProjekcji,IF((SUM($K1024:N1024)+$D1024)<$D1023,$D1024,$D1023-SUM($K1024:N1024)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1022=LataProjekcji,$F1022>0),AND($D1022=LataProjekcji,$F1022=0,$E1023<=10)),$F1023,IF($D1022<LataProjekcji,IF((SUM($K1024:O1024)+$D1024)<$D1023,$D1024,$D1023-SUM($K1024:O1024)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1022=LataProjekcji,$F1022>0),AND($D1022=LataProjekcji,$F1022=0,$E1023<=10)),$F1023,IF($D1022<LataProjekcji,IF((SUM($K1024:P1024)+$D1024)<$D1023,$D1024,$D1023-SUM($K1024:P1024)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1022=LataProjekcji,$F1022>0),AND($D1022=LataProjekcji,$F1022=0,$E1023<=10)),$F1023,IF($D1022<LataProjekcji,IF((SUM($K1024:Q1024)+$D1024)<$D1023,$D1024,$D1023-SUM($K1024:Q1024)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1022=LataProjekcji,$F1022>0),AND($D1022=LataProjekcji,$F1022=0,$E1023<=10)),$F1023,IF($D1022<LataProjekcji,IF((SUM($K1024:R1024)+$D1024)<$D1023,$D1024,$D1023-SUM($K1024:R1024)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1022=LataProjekcji,$F1022>0),AND($D1022=LataProjekcji,$F1022=0,$E1023<=10)),$F1023,IF($D1022<LataProjekcji,IF((SUM($K1024:S1024)+$D1024)<$D1023,$D1024,$D1023-SUM($K1024:S1024)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1022=LataProjekcji,$F1022>0),AND($D1022=LataProjekcji,$F1022=0,$E1023<=10)),$F1023,IF($D1022<LataProjekcji,IF((SUM($K1024:T1024)+$D1024)<$D1023,$D1024,$D1023-SUM($K1024:T1024)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1022=LataProjekcji,$F1022>0),AND($D1022=LataProjekcji,$F1022=0,$E1023<=10)),$F1023,IF($D1022<LataProjekcji,IF((SUM($K1024:U1024)+$D1024)<$D1023,$D1024,$D1023-SUM($K1024:U1024)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1022=LataProjekcji,$F1022>0),AND($D1022=LataProjekcji,$F1022=0,$E1023<=10)),$F1023,IF($D1022<LataProjekcji,IF((SUM($K1024:V1024)+$D1024)<$D1023,$D1024,$D1023-SUM($K1024:V1024)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1022=LataProjekcji,$F1022>0),AND($D1022=LataProjekcji,$F1022=0,$E1023<=10)),$F1023,IF($D1022<LataProjekcji,IF((SUM($K1024:W1024)+$D1024)<$D1023,$D1024,$D1023-SUM($K1024:W1024)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1022=LataProjekcji,$F1022>0),AND($D1022=LataProjekcji,$F1022=0,$E1023<=10)),$F1023,IF($D1022<LataProjekcji,IF((SUM($K1024:X1024)+$D1024)<$D1023,$D1024,$D1023-SUM($K1024:X1024)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1022=LataProjekcji,$F1022>0),AND($D1022=LataProjekcji,$F1022=0,$E1023<=10)),$F1023,IF($D1022<LataProjekcji,IF((SUM($K1024:Y1024)+$D1024)<$D1023,$D1024,$D1023-SUM($K1024:Y1024)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1022=LataProjekcji,$F1022>0),AND($D1022=LataProjekcji,$F1022=0,$E1023<=10)),$F1023,IF($D1022<LataProjekcji,IF((SUM($K1024:Z1024)+$D1024)<$D1023,$D1024,$D1023-SUM($K1024:Z1024)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1024,0)","v":0},{"$f":"ROUND(K1025+L1024,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1025+Z1024,0)","v":0},{"$f":"ROUND(Z1025+AA1024,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D1021,0)","v":0},{"$f":"IF($D1022=LataProjekcji,ROUND($D1023-K1025,0),ROUND(IF(K1024=0,0,$D1023-K1025),0))","v":0},{"$f":"IF($D1022=LataProjekcji,ROUND($D1023-L1025,0),ROUND(IF(AND(L1024=0,K1026>0),$D1023-L1025,IF(L1024=0,0,$D1023-L1025)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1022=LataProjekcji,ROUND($D1023-X1025,0),ROUND(IF(AND(X1024=0,W1026>0),$D1023-X1025,IF(X1024=0,0,$D1023-X1025)),0))","v":0},{"$f":"IF($D1022=LataProjekcji,ROUND($D1023-Y1025,0),ROUND(IF(AND(Y1024=0,X1026>0),$D1023-Y1025,IF(Y1024=0,0,$D1023-Y1025)),0))","v":0},{"$f":"IF($D1022=LataProjekcji,ROUND($D1023-Z1025,0),ROUND(IF(AND(Z1024=0,Y1026>0),$D1023-Z1025,IF(Z1024=0,0,$D1023-Z1025)),0))","v":0},{"$f":"IF($D1022=LataProjekcji,ROUND($D1023-AA1025,0),ROUND(IF(AND(AA1024=0,Z1026>0),$D1023-AA1025,IF(AA1024=0,0,$D1023-AA1025)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D1027,0)","v":0},null,{"$f":"D1021+1","v":26}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D1027,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D1027,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1029<0,0,ROUND(E1029,0))","v":0},{"$f":"OFFSET($D$96,D1027,0)","v":0},{"$f":"IF(E1029>10,ROUND(($D1030/12)*$F1028,0),$D1029)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D1027,0),Założenia!$J$48:$K$55,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D1027,0)),0,IF(E1029>10,ROUND(D1029*C1030,0),IF(D1029<0,0,D1029)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1028=LataProjekcji,$F1029,IF($D1028=LataProjekcji,$D1030,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1028=LataProjekcji,$F1028>0),AND($D1028=LataProjekcji,$F1028=0,$E1029<=10)),$F1029,IF($D1028<LataProjekcji,IF((SUM($K1030:K1030)+$D1030)<$D1029,$D1030,$D1029-SUM($K1030:K1030)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1028=LataProjekcji,$F1028>0),AND($D1028=LataProjekcji,$F1028=0,$E1029<=10)),$F1029,IF($D1028<LataProjekcji,IF((SUM($K1030:L1030)+$D1030)<$D1029,$D1030,$D1029-SUM($K1030:L1030)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1028=LataProjekcji,$F1028>0),AND($D1028=LataProjekcji,$F1028=0,$E1029<=10)),$F1029,IF($D1028<LataProjekcji,IF((SUM($K1030:M1030)+$D1030)<$D1029,$D1030,$D1029-SUM($K1030:M1030)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1028=LataProjekcji,$F1028>0),AND($D1028=LataProjekcji,$F1028=0,$E1029<=10)),$F1029,IF($D1028<LataProjekcji,IF((SUM($K1030:N1030)+$D1030)<$D1029,$D1030,$D1029-SUM($K1030:N1030)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1028=LataProjekcji,$F1028>0),AND($D1028=LataProjekcji,$F1028=0,$E1029<=10)),$F1029,IF($D1028<LataProjekcji,IF((SUM($K1030:O1030)+$D1030)<$D1029,$D1030,$D1029-SUM($K1030:O1030)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1028=LataProjekcji,$F1028>0),AND($D1028=LataProjekcji,$F1028=0,$E1029<=10)),$F1029,IF($D1028<LataProjekcji,IF((SUM($K1030:P1030)+$D1030)<$D1029,$D1030,$D1029-SUM($K1030:P1030)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1028=LataProjekcji,$F1028>0),AND($D1028=LataProjekcji,$F1028=0,$E1029<=10)),$F1029,IF($D1028<LataProjekcji,IF((SUM($K1030:Q1030)+$D1030)<$D1029,$D1030,$D1029-SUM($K1030:Q1030)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1028=LataProjekcji,$F1028>0),AND($D1028=LataProjekcji,$F1028=0,$E1029<=10)),$F1029,IF($D1028<LataProjekcji,IF((SUM($K1030:R1030)+$D1030)<$D1029,$D1030,$D1029-SUM($K1030:R1030)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1028=LataProjekcji,$F1028>0),AND($D1028=LataProjekcji,$F1028=0,$E1029<=10)),$F1029,IF($D1028<LataProjekcji,IF((SUM($K1030:S1030)+$D1030)<$D1029,$D1030,$D1029-SUM($K1030:S1030)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1028=LataProjekcji,$F1028>0),AND($D1028=LataProjekcji,$F1028=0,$E1029<=10)),$F1029,IF($D1028<LataProjekcji,IF((SUM($K1030:T1030)+$D1030)<$D1029,$D1030,$D1029-SUM($K1030:T1030)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1028=LataProjekcji,$F1028>0),AND($D1028=LataProjekcji,$F1028=0,$E1029<=10)),$F1029,IF($D1028<LataProjekcji,IF((SUM($K1030:U1030)+$D1030)<$D1029,$D1030,$D1029-SUM($K1030:U1030)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1028=LataProjekcji,$F1028>0),AND($D1028=LataProjekcji,$F1028=0,$E1029<=10)),$F1029,IF($D1028<LataProjekcji,IF((SUM($K1030:V1030)+$D1030)<$D1029,$D1030,$D1029-SUM($K1030:V1030)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1028=LataProjekcji,$F1028>0),AND($D1028=LataProjekcji,$F1028=0,$E1029<=10)),$F1029,IF($D1028<LataProjekcji,IF((SUM($K1030:W1030)+$D1030)<$D1029,$D1030,$D1029-SUM($K1030:W1030)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1028=LataProjekcji,$F1028>0),AND($D1028=LataProjekcji,$F1028=0,$E1029<=10)),$F1029,IF($D1028<LataProjekcji,IF((SUM($K1030:X1030)+$D1030)<$D1029,$D1030,$D1029-SUM($K1030:X1030)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1028=LataProjekcji,$F1028>0),AND($D1028=LataProjekcji,$F1028=0,$E1029<=10)),$F1029,IF($D1028<LataProjekcji,IF((SUM($K1030:Y1030)+$D1030)<$D1029,$D1030,$D1029-SUM($K1030:Y1030)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1028=LataProjekcji,$F1028>0),AND($D1028=LataProjekcji,$F1028=0,$E1029<=10)),$F1029,IF($D1028<LataProjekcji,IF((SUM($K1030:Z1030)+$D1030)<$D1029,$D1030,$D1029-SUM($K1030:Z1030)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1030,0)","v":0},{"$f":"ROUND(K1031+L1030,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1031+Z1030,0)","v":0},{"$f":"ROUND(Z1031+AA1030,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D1027,0)","v":0},{"$f":"IF($D1028=LataProjekcji,ROUND($D1029-K1031,0),ROUND(IF(K1030=0,0,$D1029-K1031),0))","v":0},{"$f":"IF($D1028=LataProjekcji,ROUND($D1029-L1031,0),ROUND(IF(AND(L1030=0,K1032>0),$D1029-L1031,IF(L1030=0,0,$D1029-L1031)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1028=LataProjekcji,ROUND($D1029-X1031,0),ROUND(IF(AND(X1030=0,W1032>0),$D1029-X1031,IF(X1030=0,0,$D1029-X1031)),0))","v":0},{"$f":"IF($D1028=LataProjekcji,ROUND($D1029-Y1031,0),ROUND(IF(AND(Y1030=0,X1032>0),$D1029-Y1031,IF(Y1030=0,0,$D1029-Y1031)),0))","v":0},{"$f":"IF($D1028=LataProjekcji,ROUND($D1029-Z1031,0),ROUND(IF(AND(Z1030=0,Y1032>0),$D1029-Z1031,IF(Z1030=0,0,$D1029-Z1031)),0))","v":0},{"$f":"IF($D1028=LataProjekcji,ROUND($D1029-AA1031,0),ROUND(IF(AND(AA1030=0,Z1032>0),$D1029-AA1031,IF(AA1030=0,0,$D1029-AA1031)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D1033,0)","v":0},null,{"$f":"D1027+1","v":27}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D1033,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D1033,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1035<0,0,ROUND(E1035,0))","v":0},{"$f":"OFFSET($D$96,D1033,0)","v":0},{"$f":"IF(E1035>10,ROUND(($D1036/12)*$F1034,0),$D1035)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D1033,0),Założenia!$J$48:$K$55,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D1033,0)),0,IF(E1035>10,ROUND(D1035*C1036,0),IF(D1035<0,0,D1035)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1034=LataProjekcji,$F1035,IF($D1034=LataProjekcji,$D1036,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1034=LataProjekcji,$F1034>0),AND($D1034=LataProjekcji,$F1034=0,$E1035<=10)),$F1035,IF($D1034<LataProjekcji,IF((SUM($K1036:K1036)+$D1036)<$D1035,$D1036,$D1035-SUM($K1036:K1036)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1034=LataProjekcji,$F1034>0),AND($D1034=LataProjekcji,$F1034=0,$E1035<=10)),$F1035,IF($D1034<LataProjekcji,IF((SUM($K1036:L1036)+$D1036)<$D1035,$D1036,$D1035-SUM($K1036:L1036)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1034=LataProjekcji,$F1034>0),AND($D1034=LataProjekcji,$F1034=0,$E1035<=10)),$F1035,IF($D1034<LataProjekcji,IF((SUM($K1036:M1036)+$D1036)<$D1035,$D1036,$D1035-SUM($K1036:M1036)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1034=LataProjekcji,$F1034>0),AND($D1034=LataProjekcji,$F1034=0,$E1035<=10)),$F1035,IF($D1034<LataProjekcji,IF((SUM($K1036:N1036)+$D1036)<$D1035,$D1036,$D1035-SUM($K1036:N1036)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1034=LataProjekcji,$F1034>0),AND($D1034=LataProjekcji,$F1034=0,$E1035<=10)),$F1035,IF($D1034<LataProjekcji,IF((SUM($K1036:O1036)+$D1036)<$D1035,$D1036,$D1035-SUM($K1036:O1036)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1034=LataProjekcji,$F1034>0),AND($D1034=LataProjekcji,$F1034=0,$E1035<=10)),$F1035,IF($D1034<LataProjekcji,IF((SUM($K1036:P1036)+$D1036)<$D1035,$D1036,$D1035-SUM($K1036:P1036)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1034=LataProjekcji,$F1034>0),AND($D1034=LataProjekcji,$F1034=0,$E1035<=10)),$F1035,IF($D1034<LataProjekcji,IF((SUM($K1036:Q1036)+$D1036)<$D1035,$D1036,$D1035-SUM($K1036:Q1036)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1034=LataProjekcji,$F1034>0),AND($D1034=LataProjekcji,$F1034=0,$E1035<=10)),$F1035,IF($D1034<LataProjekcji,IF((SUM($K1036:R1036)+$D1036)<$D1035,$D1036,$D1035-SUM($K1036:R1036)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1034=LataProjekcji,$F1034>0),AND($D1034=LataProjekcji,$F1034=0,$E1035<=10)),$F1035,IF($D1034<LataProjekcji,IF((SUM($K1036:S1036)+$D1036)<$D1035,$D1036,$D1035-SUM($K1036:S1036)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1034=LataProjekcji,$F1034>0),AND($D1034=LataProjekcji,$F1034=0,$E1035<=10)),$F1035,IF($D1034<LataProjekcji,IF((SUM($K1036:T1036)+$D1036)<$D1035,$D1036,$D1035-SUM($K1036:T1036)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1034=LataProjekcji,$F1034>0),AND($D1034=LataProjekcji,$F1034=0,$E1035<=10)),$F1035,IF($D1034<LataProjekcji,IF((SUM($K1036:U1036)+$D1036)<$D1035,$D1036,$D1035-SUM($K1036:U1036)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1034=LataProjekcji,$F1034>0),AND($D1034=LataProjekcji,$F1034=0,$E1035<=10)),$F1035,IF($D1034<LataProjekcji,IF((SUM($K1036:V1036)+$D1036)<$D1035,$D1036,$D1035-SUM($K1036:V1036)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1034=LataProjekcji,$F1034>0),AND($D1034=LataProjekcji,$F1034=0,$E1035<=10)),$F1035,IF($D1034<LataProjekcji,IF((SUM($K1036:W1036)+$D1036)<$D1035,$D1036,$D1035-SUM($K1036:W1036)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1034=LataProjekcji,$F1034>0),AND($D1034=LataProjekcji,$F1034=0,$E1035<=10)),$F1035,IF($D1034<LataProjekcji,IF((SUM($K1036:X1036)+$D1036)<$D1035,$D1036,$D1035-SUM($K1036:X1036)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1034=LataProjekcji,$F1034>0),AND($D1034=LataProjekcji,$F1034=0,$E1035<=10)),$F1035,IF($D1034<LataProjekcji,IF((SUM($K1036:Y1036)+$D1036)<$D1035,$D1036,$D1035-SUM($K1036:Y1036)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1034=LataProjekcji,$F1034>0),AND($D1034=LataProjekcji,$F1034=0,$E1035<=10)),$F1035,IF($D1034<LataProjekcji,IF((SUM($K1036:Z1036)+$D1036)<$D1035,$D1036,$D1035-SUM($K1036:Z1036)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1036,0)","v":0},{"$f":"ROUND(K1037+L1036,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1037+Z1036,0)","v":0},{"$f":"ROUND(Z1037+AA1036,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D1033,0)","v":0},{"$f":"IF($D1034=LataProjekcji,ROUND($D1035-K1037,0),ROUND(IF(K1036=0,0,$D1035-K1037),0))","v":0},{"$f":"IF($D1034=LataProjekcji,ROUND($D1035-L1037,0),ROUND(IF(AND(L1036=0,K1038>0),$D1035-L1037,IF(L1036=0,0,$D1035-L1037)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1034=LataProjekcji,ROUND($D1035-X1037,0),ROUND(IF(AND(X1036=0,W1038>0),$D1035-X1037,IF(X1036=0,0,$D1035-X1037)),0))","v":0},{"$f":"IF($D1034=LataProjekcji,ROUND($D1035-Y1037,0),ROUND(IF(AND(Y1036=0,X1038>0),$D1035-Y1037,IF(Y1036=0,0,$D1035-Y1037)),0))","v":0},{"$f":"IF($D1034=LataProjekcji,ROUND($D1035-Z1037,0),ROUND(IF(AND(Z1036=0,Y1038>0),$D1035-Z1037,IF(Z1036=0,0,$D1035-Z1037)),0))","v":0},{"$f":"IF($D1034=LataProjekcji,ROUND($D1035-AA1037,0),ROUND(IF(AND(AA1036=0,Z1038>0),$D1035-AA1037,IF(AA1036=0,0,$D1035-AA1037)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D1039,0)","v":0},null,{"$f":"D1033+1","v":28}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D1039,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D1039,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1041<0,0,ROUND(E1041,0))","v":0},{"$f":"OFFSET($D$96,D1039,0)","v":0},{"$f":"IF(E1041>10,ROUND(($D1042/12)*$F1040,0),$D1041)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D1039,0),Założenia!$J$48:$K$55,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D1039,0)),0,IF(E1041>10,ROUND(D1041*C1042,0),IF(D1041<0,0,D1041)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1040=LataProjekcji,$F1041,IF($D1040=LataProjekcji,$D1042,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1040=LataProjekcji,$F1040>0),AND($D1040=LataProjekcji,$F1040=0,$E1041<=10)),$F1041,IF($D1040<LataProjekcji,IF((SUM($K1042:K1042)+$D1042)<$D1041,$D1042,$D1041-SUM($K1042:K1042)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1040=LataProjekcji,$F1040>0),AND($D1040=LataProjekcji,$F1040=0,$E1041<=10)),$F1041,IF($D1040<LataProjekcji,IF((SUM($K1042:L1042)+$D1042)<$D1041,$D1042,$D1041-SUM($K1042:L1042)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1040=LataProjekcji,$F1040>0),AND($D1040=LataProjekcji,$F1040=0,$E1041<=10)),$F1041,IF($D1040<LataProjekcji,IF((SUM($K1042:M1042)+$D1042)<$D1041,$D1042,$D1041-SUM($K1042:M1042)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1040=LataProjekcji,$F1040>0),AND($D1040=LataProjekcji,$F1040=0,$E1041<=10)),$F1041,IF($D1040<LataProjekcji,IF((SUM($K1042:N1042)+$D1042)<$D1041,$D1042,$D1041-SUM($K1042:N1042)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1040=LataProjekcji,$F1040>0),AND($D1040=LataProjekcji,$F1040=0,$E1041<=10)),$F1041,IF($D1040<LataProjekcji,IF((SUM($K1042:O1042)+$D1042)<$D1041,$D1042,$D1041-SUM($K1042:O1042)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1040=LataProjekcji,$F1040>0),AND($D1040=LataProjekcji,$F1040=0,$E1041<=10)),$F1041,IF($D1040<LataProjekcji,IF((SUM($K1042:P1042)+$D1042)<$D1041,$D1042,$D1041-SUM($K1042:P1042)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1040=LataProjekcji,$F1040>0),AND($D1040=LataProjekcji,$F1040=0,$E1041<=10)),$F1041,IF($D1040<LataProjekcji,IF((SUM($K1042:Q1042)+$D1042)<$D1041,$D1042,$D1041-SUM($K1042:Q1042)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1040=LataProjekcji,$F1040>0),AND($D1040=LataProjekcji,$F1040=0,$E1041<=10)),$F1041,IF($D1040<LataProjekcji,IF((SUM($K1042:R1042)+$D1042)<$D1041,$D1042,$D1041-SUM($K1042:R1042)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1040=LataProjekcji,$F1040>0),AND($D1040=LataProjekcji,$F1040=0,$E1041<=10)),$F1041,IF($D1040<LataProjekcji,IF((SUM($K1042:S1042)+$D1042)<$D1041,$D1042,$D1041-SUM($K1042:S1042)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1040=LataProjekcji,$F1040>0),AND($D1040=LataProjekcji,$F1040=0,$E1041<=10)),$F1041,IF($D1040<LataProjekcji,IF((SUM($K1042:T1042)+$D1042)<$D1041,$D1042,$D1041-SUM($K1042:T1042)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1040=LataProjekcji,$F1040>0),AND($D1040=LataProjekcji,$F1040=0,$E1041<=10)),$F1041,IF($D1040<LataProjekcji,IF((SUM($K1042:U1042)+$D1042)<$D1041,$D1042,$D1041-SUM($K1042:U1042)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1040=LataProjekcji,$F1040>0),AND($D1040=LataProjekcji,$F1040=0,$E1041<=10)),$F1041,IF($D1040<LataProjekcji,IF((SUM($K1042:V1042)+$D1042)<$D1041,$D1042,$D1041-SUM($K1042:V1042)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1040=LataProjekcji,$F1040>0),AND($D1040=LataProjekcji,$F1040=0,$E1041<=10)),$F1041,IF($D1040<LataProjekcji,IF((SUM($K1042:W1042)+$D1042)<$D1041,$D1042,$D1041-SUM($K1042:W1042)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1040=LataProjekcji,$F1040>0),AND($D1040=LataProjekcji,$F1040=0,$E1041<=10)),$F1041,IF($D1040<LataProjekcji,IF((SUM($K1042:X1042)+$D1042)<$D1041,$D1042,$D1041-SUM($K1042:X1042)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1040=LataProjekcji,$F1040>0),AND($D1040=LataProjekcji,$F1040=0,$E1041<=10)),$F1041,IF($D1040<LataProjekcji,IF((SUM($K1042:Y1042)+$D1042)<$D1041,$D1042,$D1041-SUM($K1042:Y1042)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1040=LataProjekcji,$F1040>0),AND($D1040=LataProjekcji,$F1040=0,$E1041<=10)),$F1041,IF($D1040<LataProjekcji,IF((SUM($K1042:Z1042)+$D1042)<$D1041,$D1042,$D1041-SUM($K1042:Z1042)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1042,0)","v":0},{"$f":"ROUND(K1043+L1042,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1043+Z1042,0)","v":0},{"$f":"ROUND(Z1043+AA1042,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D1039,0)","v":0},{"$f":"IF($D1040=LataProjekcji,ROUND($D1041-K1043,0),ROUND(IF(K1042=0,0,$D1041-K1043),0))","v":0},{"$f":"IF($D1040=LataProjekcji,ROUND($D1041-L1043,0),ROUND(IF(AND(L1042=0,K1044>0),$D1041-L1043,IF(L1042=0,0,$D1041-L1043)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1040=LataProjekcji,ROUND($D1041-X1043,0),ROUND(IF(AND(X1042=0,W1044>0),$D1041-X1043,IF(X1042=0,0,$D1041-X1043)),0))","v":0},{"$f":"IF($D1040=LataProjekcji,ROUND($D1041-Y1043,0),ROUND(IF(AND(Y1042=0,X1044>0),$D1041-Y1043,IF(Y1042=0,0,$D1041-Y1043)),0))","v":0},{"$f":"IF($D1040=LataProjekcji,ROUND($D1041-Z1043,0),ROUND(IF(AND(Z1042=0,Y1044>0),$D1041-Z1043,IF(Z1042=0,0,$D1041-Z1043)),0))","v":0},{"$f":"IF($D1040=LataProjekcji,ROUND($D1041-AA1043,0),ROUND(IF(AND(AA1042=0,Z1044>0),$D1041-AA1043,IF(AA1042=0,0,$D1041-AA1043)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D1045,0)","v":0},null,{"$f":"D1039+1","v":29}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D1045,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D1045,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1047<0,0,ROUND(E1047,0))","v":0},{"$f":"OFFSET($D$96,D1045,0)","v":0},{"$f":"IF(E1047>10,ROUND(($D1048/12)*$F1046,0),$D1047)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D1045,0),Założenia!$J$48:$K$55,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D1045,0)),0,IF(E1047>10,ROUND(D1047*C1048,0),IF(D1047<0,0,D1047)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1046=LataProjekcji,$F1047,IF($D1046=LataProjekcji,$D1048,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1046=LataProjekcji,$F1046>0),AND($D1046=LataProjekcji,$F1046=0,$E1047<=10)),$F1047,IF($D1046<LataProjekcji,IF((SUM($K1048:K1048)+$D1048)<$D1047,$D1048,$D1047-SUM($K1048:K1048)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1046=LataProjekcji,$F1046>0),AND($D1046=LataProjekcji,$F1046=0,$E1047<=10)),$F1047,IF($D1046<LataProjekcji,IF((SUM($K1048:L1048)+$D1048)<$D1047,$D1048,$D1047-SUM($K1048:L1048)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1046=LataProjekcji,$F1046>0),AND($D1046=LataProjekcji,$F1046=0,$E1047<=10)),$F1047,IF($D1046<LataProjekcji,IF((SUM($K1048:M1048)+$D1048)<$D1047,$D1048,$D1047-SUM($K1048:M1048)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1046=LataProjekcji,$F1046>0),AND($D1046=LataProjekcji,$F1046=0,$E1047<=10)),$F1047,IF($D1046<LataProjekcji,IF((SUM($K1048:N1048)+$D1048)<$D1047,$D1048,$D1047-SUM($K1048:N1048)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1046=LataProjekcji,$F1046>0),AND($D1046=LataProjekcji,$F1046=0,$E1047<=10)),$F1047,IF($D1046<LataProjekcji,IF((SUM($K1048:O1048)+$D1048)<$D1047,$D1048,$D1047-SUM($K1048:O1048)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1046=LataProjekcji,$F1046>0),AND($D1046=LataProjekcji,$F1046=0,$E1047<=10)),$F1047,IF($D1046<LataProjekcji,IF((SUM($K1048:P1048)+$D1048)<$D1047,$D1048,$D1047-SUM($K1048:P1048)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1046=LataProjekcji,$F1046>0),AND($D1046=LataProjekcji,$F1046=0,$E1047<=10)),$F1047,IF($D1046<LataProjekcji,IF((SUM($K1048:Q1048)+$D1048)<$D1047,$D1048,$D1047-SUM($K1048:Q1048)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1046=LataProjekcji,$F1046>0),AND($D1046=LataProjekcji,$F1046=0,$E1047<=10)),$F1047,IF($D1046<LataProjekcji,IF((SUM($K1048:R1048)+$D1048)<$D1047,$D1048,$D1047-SUM($K1048:R1048)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1046=LataProjekcji,$F1046>0),AND($D1046=LataProjekcji,$F1046=0,$E1047<=10)),$F1047,IF($D1046<LataProjekcji,IF((SUM($K1048:S1048)+$D1048)<$D1047,$D1048,$D1047-SUM($K1048:S1048)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1046=LataProjekcji,$F1046>0),AND($D1046=LataProjekcji,$F1046=0,$E1047<=10)),$F1047,IF($D1046<LataProjekcji,IF((SUM($K1048:T1048)+$D1048)<$D1047,$D1048,$D1047-SUM($K1048:T1048)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1046=LataProjekcji,$F1046>0),AND($D1046=LataProjekcji,$F1046=0,$E1047<=10)),$F1047,IF($D1046<LataProjekcji,IF((SUM($K1048:U1048)+$D1048)<$D1047,$D1048,$D1047-SUM($K1048:U1048)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1046=LataProjekcji,$F1046>0),AND($D1046=LataProjekcji,$F1046=0,$E1047<=10)),$F1047,IF($D1046<LataProjekcji,IF((SUM($K1048:V1048)+$D1048)<$D1047,$D1048,$D1047-SUM($K1048:V1048)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1046=LataProjekcji,$F1046>0),AND($D1046=LataProjekcji,$F1046=0,$E1047<=10)),$F1047,IF($D1046<LataProjekcji,IF((SUM($K1048:W1048)+$D1048)<$D1047,$D1048,$D1047-SUM($K1048:W1048)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1046=LataProjekcji,$F1046>0),AND($D1046=LataProjekcji,$F1046=0,$E1047<=10)),$F1047,IF($D1046<LataProjekcji,IF((SUM($K1048:X1048)+$D1048)<$D1047,$D1048,$D1047-SUM($K1048:X1048)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1046=LataProjekcji,$F1046>0),AND($D1046=LataProjekcji,$F1046=0,$E1047<=10)),$F1047,IF($D1046<LataProjekcji,IF((SUM($K1048:Y1048)+$D1048)<$D1047,$D1048,$D1047-SUM($K1048:Y1048)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1046=LataProjekcji,$F1046>0),AND($D1046=LataProjekcji,$F1046=0,$E1047<=10)),$F1047,IF($D1046<LataProjekcji,IF((SUM($K1048:Z1048)+$D1048)<$D1047,$D1048,$D1047-SUM($K1048:Z1048)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1048,0)","v":0},{"$f":"ROUND(K1049+L1048,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1049+Z1048,0)","v":0},{"$f":"ROUND(Z1049+AA1048,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D1045,0)","v":0},{"$f":"IF($D1046=LataProjekcji,ROUND($D1047-K1049,0),ROUND(IF(K1048=0,0,$D1047-K1049),0))","v":0},{"$f":"IF($D1046=LataProjekcji,ROUND($D1047-L1049,0),ROUND(IF(AND(L1048=0,K1050>0),$D1047-L1049,IF(L1048=0,0,$D1047-L1049)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1046=LataProjekcji,ROUND($D1047-X1049,0),ROUND(IF(AND(X1048=0,W1050>0),$D1047-X1049,IF(X1048=0,0,$D1047-X1049)),0))","v":0},{"$f":"IF($D1046=LataProjekcji,ROUND($D1047-Y1049,0),ROUND(IF(AND(Y1048=0,X1050>0),$D1047-Y1049,IF(Y1048=0,0,$D1047-Y1049)),0))","v":0},{"$f":"IF($D1046=LataProjekcji,ROUND($D1047-Z1049,0),ROUND(IF(AND(Z1048=0,Y1050>0),$D1047-Z1049,IF(Z1048=0,0,$D1047-Z1049)),0))","v":0},{"$f":"IF($D1046=LataProjekcji,ROUND($D1047-AA1049,0),ROUND(IF(AND(AA1048=0,Z1050>0),$D1047-AA1049,IF(AA1048=0,0,$D1047-AA1049)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D1051,0)","v":0},null,{"$f":"D1045+1","v":30}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D1051,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D1051,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1053<0,0,ROUND(E1053,0))","v":0},{"$f":"OFFSET($D$96,D1051,0)","v":0},{"$f":"IF(E1053>10,ROUND(($D1054/12)*$F1052,0),$D1053)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D1051,0),Założenia!$J$48:$K$55,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D1051,0)),0,IF(E1053>10,ROUND(D1053*C1054,0),IF(D1053<0,0,D1053)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1052=LataProjekcji,$F1053,IF($D1052=LataProjekcji,$D1054,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1052=LataProjekcji,$F1052>0),AND($D1052=LataProjekcji,$F1052=0,$E1053<=10)),$F1053,IF($D1052<LataProjekcji,IF((SUM($K1054:K1054)+$D1054)<$D1053,$D1054,$D1053-SUM($K1054:K1054)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1052=LataProjekcji,$F1052>0),AND($D1052=LataProjekcji,$F1052=0,$E1053<=10)),$F1053,IF($D1052<LataProjekcji,IF((SUM($K1054:L1054)+$D1054)<$D1053,$D1054,$D1053-SUM($K1054:L1054)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1052=LataProjekcji,$F1052>0),AND($D1052=LataProjekcji,$F1052=0,$E1053<=10)),$F1053,IF($D1052<LataProjekcji,IF((SUM($K1054:M1054)+$D1054)<$D1053,$D1054,$D1053-SUM($K1054:M1054)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1052=LataProjekcji,$F1052>0),AND($D1052=LataProjekcji,$F1052=0,$E1053<=10)),$F1053,IF($D1052<LataProjekcji,IF((SUM($K1054:N1054)+$D1054)<$D1053,$D1054,$D1053-SUM($K1054:N1054)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1052=LataProjekcji,$F1052>0),AND($D1052=LataProjekcji,$F1052=0,$E1053<=10)),$F1053,IF($D1052<LataProjekcji,IF((SUM($K1054:O1054)+$D1054)<$D1053,$D1054,$D1053-SUM($K1054:O1054)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1052=LataProjekcji,$F1052>0),AND($D1052=LataProjekcji,$F1052=0,$E1053<=10)),$F1053,IF($D1052<LataProjekcji,IF((SUM($K1054:P1054)+$D1054)<$D1053,$D1054,$D1053-SUM($K1054:P1054)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1052=LataProjekcji,$F1052>0),AND($D1052=LataProjekcji,$F1052=0,$E1053<=10)),$F1053,IF($D1052<LataProjekcji,IF((SUM($K1054:Q1054)+$D1054)<$D1053,$D1054,$D1053-SUM($K1054:Q1054)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1052=LataProjekcji,$F1052>0),AND($D1052=LataProjekcji,$F1052=0,$E1053<=10)),$F1053,IF($D1052<LataProjekcji,IF((SUM($K1054:R1054)+$D1054)<$D1053,$D1054,$D1053-SUM($K1054:R1054)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1052=LataProjekcji,$F1052>0),AND($D1052=LataProjekcji,$F1052=0,$E1053<=10)),$F1053,IF($D1052<LataProjekcji,IF((SUM($K1054:S1054)+$D1054)<$D1053,$D1054,$D1053-SUM($K1054:S1054)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1052=LataProjekcji,$F1052>0),AND($D1052=LataProjekcji,$F1052=0,$E1053<=10)),$F1053,IF($D1052<LataProjekcji,IF((SUM($K1054:T1054)+$D1054)<$D1053,$D1054,$D1053-SUM($K1054:T1054)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1052=LataProjekcji,$F1052>0),AND($D1052=LataProjekcji,$F1052=0,$E1053<=10)),$F1053,IF($D1052<LataProjekcji,IF((SUM($K1054:U1054)+$D1054)<$D1053,$D1054,$D1053-SUM($K1054:U1054)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1052=LataProjekcji,$F1052>0),AND($D1052=LataProjekcji,$F1052=0,$E1053<=10)),$F1053,IF($D1052<LataProjekcji,IF((SUM($K1054:V1054)+$D1054)<$D1053,$D1054,$D1053-SUM($K1054:V1054)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1052=LataProjekcji,$F1052>0),AND($D1052=LataProjekcji,$F1052=0,$E1053<=10)),$F1053,IF($D1052<LataProjekcji,IF((SUM($K1054:W1054)+$D1054)<$D1053,$D1054,$D1053-SUM($K1054:W1054)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1052=LataProjekcji,$F1052>0),AND($D1052=LataProjekcji,$F1052=0,$E1053<=10)),$F1053,IF($D1052<LataProjekcji,IF((SUM($K1054:X1054)+$D1054)<$D1053,$D1054,$D1053-SUM($K1054:X1054)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1052=LataProjekcji,$F1052>0),AND($D1052=LataProjekcji,$F1052=0,$E1053<=10)),$F1053,IF($D1052<LataProjekcji,IF((SUM($K1054:Y1054)+$D1054)<$D1053,$D1054,$D1053-SUM($K1054:Y1054)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1052=LataProjekcji,$F1052>0),AND($D1052=LataProjekcji,$F1052=0,$E1053<=10)),$F1053,IF($D1052<LataProjekcji,IF((SUM($K1054:Z1054)+$D1054)<$D1053,$D1054,$D1053-SUM($K1054:Z1054)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1054,0)","v":0},{"$f":"ROUND(K1055+L1054,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1055+Z1054,0)","v":0},{"$f":"ROUND(Z1055+AA1054,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D1051,0)","v":0},{"$f":"IF($D1052=LataProjekcji,ROUND($D1053-K1055,0),ROUND(IF(K1054=0,0,$D1053-K1055),0))","v":0},{"$f":"IF($D1052=LataProjekcji,ROUND($D1053-L1055,0),ROUND(IF(AND(L1054=0,K1056>0),$D1053-L1055,IF(L1054=0,0,$D1053-L1055)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1052=LataProjekcji,ROUND($D1053-X1055,0),ROUND(IF(AND(X1054=0,W1056>0),$D1053-X1055,IF(X1054=0,0,$D1053-X1055)),0))","v":0},{"$f":"IF($D1052=LataProjekcji,ROUND($D1053-Y1055,0),ROUND(IF(AND(Y1054=0,X1056>0),$D1053-Y1055,IF(Y1054=0,0,$D1053-Y1055)),0))","v":0},{"$f":"IF($D1052=LataProjekcji,ROUND($D1053-Z1055,0),ROUND(IF(AND(Z1054=0,Y1056>0),$D1053-Z1055,IF(Z1054=0,0,$D1053-Z1055)),0))","v":0},{"$f":"IF($D1052=LataProjekcji,ROUND($D1053-AA1055,0),ROUND(IF(AND(AA1054=0,Z1056>0),$D1053-AA1055,IF(AA1054=0,0,$D1053-AA1055)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D1057,0)","v":0},null,{"$f":"D1051+1","v":31}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D1057,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D1057,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1059<0,0,ROUND(E1059,0))","v":0},{"$f":"OFFSET($D$96,D1057,0)","v":0},{"$f":"IF(E1059>10,ROUND(($D1060/12)*$F1058,0),$D1059)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D1057,0),Założenia!$J$48:$K$55,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D1057,0)),0,IF(E1059>10,ROUND(D1059*C1060,0),IF(D1059<0,0,D1059)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1058=LataProjekcji,$F1059,IF($D1058=LataProjekcji,$D1060,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1058=LataProjekcji,$F1058>0),AND($D1058=LataProjekcji,$F1058=0,$E1059<=10)),$F1059,IF($D1058<LataProjekcji,IF((SUM($K1060:K1060)+$D1060)<$D1059,$D1060,$D1059-SUM($K1060:K1060)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1058=LataProjekcji,$F1058>0),AND($D1058=LataProjekcji,$F1058=0,$E1059<=10)),$F1059,IF($D1058<LataProjekcji,IF((SUM($K1060:L1060)+$D1060)<$D1059,$D1060,$D1059-SUM($K1060:L1060)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1058=LataProjekcji,$F1058>0),AND($D1058=LataProjekcji,$F1058=0,$E1059<=10)),$F1059,IF($D1058<LataProjekcji,IF((SUM($K1060:M1060)+$D1060)<$D1059,$D1060,$D1059-SUM($K1060:M1060)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1058=LataProjekcji,$F1058>0),AND($D1058=LataProjekcji,$F1058=0,$E1059<=10)),$F1059,IF($D1058<LataProjekcji,IF((SUM($K1060:N1060)+$D1060)<$D1059,$D1060,$D1059-SUM($K1060:N1060)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1058=LataProjekcji,$F1058>0),AND($D1058=LataProjekcji,$F1058=0,$E1059<=10)),$F1059,IF($D1058<LataProjekcji,IF((SUM($K1060:O1060)+$D1060)<$D1059,$D1060,$D1059-SUM($K1060:O1060)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1058=LataProjekcji,$F1058>0),AND($D1058=LataProjekcji,$F1058=0,$E1059<=10)),$F1059,IF($D1058<LataProjekcji,IF((SUM($K1060:P1060)+$D1060)<$D1059,$D1060,$D1059-SUM($K1060:P1060)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1058=LataProjekcji,$F1058>0),AND($D1058=LataProjekcji,$F1058=0,$E1059<=10)),$F1059,IF($D1058<LataProjekcji,IF((SUM($K1060:Q1060)+$D1060)<$D1059,$D1060,$D1059-SUM($K1060:Q1060)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1058=LataProjekcji,$F1058>0),AND($D1058=LataProjekcji,$F1058=0,$E1059<=10)),$F1059,IF($D1058<LataProjekcji,IF((SUM($K1060:R1060)+$D1060)<$D1059,$D1060,$D1059-SUM($K1060:R1060)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1058=LataProjekcji,$F1058>0),AND($D1058=LataProjekcji,$F1058=0,$E1059<=10)),$F1059,IF($D1058<LataProjekcji,IF((SUM($K1060:S1060)+$D1060)<$D1059,$D1060,$D1059-SUM($K1060:S1060)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1058=LataProjekcji,$F1058>0),AND($D1058=LataProjekcji,$F1058=0,$E1059<=10)),$F1059,IF($D1058<LataProjekcji,IF((SUM($K1060:T1060)+$D1060)<$D1059,$D1060,$D1059-SUM($K1060:T1060)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1058=LataProjekcji,$F1058>0),AND($D1058=LataProjekcji,$F1058=0,$E1059<=10)),$F1059,IF($D1058<LataProjekcji,IF((SUM($K1060:U1060)+$D1060)<$D1059,$D1060,$D1059-SUM($K1060:U1060)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1058=LataProjekcji,$F1058>0),AND($D1058=LataProjekcji,$F1058=0,$E1059<=10)),$F1059,IF($D1058<LataProjekcji,IF((SUM($K1060:V1060)+$D1060)<$D1059,$D1060,$D1059-SUM($K1060:V1060)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1058=LataProjekcji,$F1058>0),AND($D1058=LataProjekcji,$F1058=0,$E1059<=10)),$F1059,IF($D1058<LataProjekcji,IF((SUM($K1060:W1060)+$D1060)<$D1059,$D1060,$D1059-SUM($K1060:W1060)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1058=LataProjekcji,$F1058>0),AND($D1058=LataProjekcji,$F1058=0,$E1059<=10)),$F1059,IF($D1058<LataProjekcji,IF((SUM($K1060:X1060)+$D1060)<$D1059,$D1060,$D1059-SUM($K1060:X1060)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1058=LataProjekcji,$F1058>0),AND($D1058=LataProjekcji,$F1058=0,$E1059<=10)),$F1059,IF($D1058<LataProjekcji,IF((SUM($K1060:Y1060)+$D1060)<$D1059,$D1060,$D1059-SUM($K1060:Y1060)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1058=LataProjekcji,$F1058>0),AND($D1058=LataProjekcji,$F1058=0,$E1059<=10)),$F1059,IF($D1058<LataProjekcji,IF((SUM($K1060:Z1060)+$D1060)<$D1059,$D1060,$D1059-SUM($K1060:Z1060)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1060,0)","v":0},{"$f":"ROUND(K1061+L1060,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1061+Z1060,0)","v":0},{"$f":"ROUND(Z1061+AA1060,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D1057,0)","v":0},{"$f":"IF($D1058=LataProjekcji,ROUND($D1059-K1061,0),ROUND(IF(K1060=0,0,$D1059-K1061),0))","v":0},{"$f":"IF($D1058=LataProjekcji,ROUND($D1059-L1061,0),ROUND(IF(AND(L1060=0,K1062>0),$D1059-L1061,IF(L1060=0,0,$D1059-L1061)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1058=LataProjekcji,ROUND($D1059-X1061,0),ROUND(IF(AND(X1060=0,W1062>0),$D1059-X1061,IF(X1060=0,0,$D1059-X1061)),0))","v":0},{"$f":"IF($D1058=LataProjekcji,ROUND($D1059-Y1061,0),ROUND(IF(AND(Y1060=0,X1062>0),$D1059-Y1061,IF(Y1060=0,0,$D1059-Y1061)),0))","v":0},{"$f":"IF($D1058=LataProjekcji,ROUND($D1059-Z1061,0),ROUND(IF(AND(Z1060=0,Y1062>0),$D1059-Z1061,IF(Z1060=0,0,$D1059-Z1061)),0))","v":0},{"$f":"IF($D1058=LataProjekcji,ROUND($D1059-AA1061,0),ROUND(IF(AND(AA1060=0,Z1062>0),$D1059-AA1061,IF(AA1060=0,0,$D1059-AA1061)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D1063,0)","v":0},null,{"$f":"D1057+1","v":32}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D1063,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D1063,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1065<0,0,ROUND(E1065,0))","v":0},{"$f":"OFFSET($D$96,D1063,0)","v":0},{"$f":"IF(E1065>10,ROUND(($D1066/12)*$F1064,0),$D1065)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D1063,0),Założenia!$J$48:$K$55,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D1063,0)),0,IF(E1065>10,ROUND(D1065*C1066,0),IF(D1065<0,0,D1065)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1064=LataProjekcji,$F1065,IF($D1064=LataProjekcji,$D1066,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1064=LataProjekcji,$F1064>0),AND($D1064=LataProjekcji,$F1064=0,$E1065<=10)),$F1065,IF($D1064<LataProjekcji,IF((SUM($K1066:K1066)+$D1066)<$D1065,$D1066,$D1065-SUM($K1066:K1066)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1064=LataProjekcji,$F1064>0),AND($D1064=LataProjekcji,$F1064=0,$E1065<=10)),$F1065,IF($D1064<LataProjekcji,IF((SUM($K1066:L1066)+$D1066)<$D1065,$D1066,$D1065-SUM($K1066:L1066)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1064=LataProjekcji,$F1064>0),AND($D1064=LataProjekcji,$F1064=0,$E1065<=10)),$F1065,IF($D1064<LataProjekcji,IF((SUM($K1066:M1066)+$D1066)<$D1065,$D1066,$D1065-SUM($K1066:M1066)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1064=LataProjekcji,$F1064>0),AND($D1064=LataProjekcji,$F1064=0,$E1065<=10)),$F1065,IF($D1064<LataProjekcji,IF((SUM($K1066:N1066)+$D1066)<$D1065,$D1066,$D1065-SUM($K1066:N1066)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1064=LataProjekcji,$F1064>0),AND($D1064=LataProjekcji,$F1064=0,$E1065<=10)),$F1065,IF($D1064<LataProjekcji,IF((SUM($K1066:O1066)+$D1066)<$D1065,$D1066,$D1065-SUM($K1066:O1066)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1064=LataProjekcji,$F1064>0),AND($D1064=LataProjekcji,$F1064=0,$E1065<=10)),$F1065,IF($D1064<LataProjekcji,IF((SUM($K1066:P1066)+$D1066)<$D1065,$D1066,$D1065-SUM($K1066:P1066)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1064=LataProjekcji,$F1064>0),AND($D1064=LataProjekcji,$F1064=0,$E1065<=10)),$F1065,IF($D1064<LataProjekcji,IF((SUM($K1066:Q1066)+$D1066)<$D1065,$D1066,$D1065-SUM($K1066:Q1066)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1064=LataProjekcji,$F1064>0),AND($D1064=LataProjekcji,$F1064=0,$E1065<=10)),$F1065,IF($D1064<LataProjekcji,IF((SUM($K1066:R1066)+$D1066)<$D1065,$D1066,$D1065-SUM($K1066:R1066)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1064=LataProjekcji,$F1064>0),AND($D1064=LataProjekcji,$F1064=0,$E1065<=10)),$F1065,IF($D1064<LataProjekcji,IF((SUM($K1066:S1066)+$D1066)<$D1065,$D1066,$D1065-SUM($K1066:S1066)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1064=LataProjekcji,$F1064>0),AND($D1064=LataProjekcji,$F1064=0,$E1065<=10)),$F1065,IF($D1064<LataProjekcji,IF((SUM($K1066:T1066)+$D1066)<$D1065,$D1066,$D1065-SUM($K1066:T1066)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1064=LataProjekcji,$F1064>0),AND($D1064=LataProjekcji,$F1064=0,$E1065<=10)),$F1065,IF($D1064<LataProjekcji,IF((SUM($K1066:U1066)+$D1066)<$D1065,$D1066,$D1065-SUM($K1066:U1066)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1064=LataProjekcji,$F1064>0),AND($D1064=LataProjekcji,$F1064=0,$E1065<=10)),$F1065,IF($D1064<LataProjekcji,IF((SUM($K1066:V1066)+$D1066)<$D1065,$D1066,$D1065-SUM($K1066:V1066)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1064=LataProjekcji,$F1064>0),AND($D1064=LataProjekcji,$F1064=0,$E1065<=10)),$F1065,IF($D1064<LataProjekcji,IF((SUM($K1066:W1066)+$D1066)<$D1065,$D1066,$D1065-SUM($K1066:W1066)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1064=LataProjekcji,$F1064>0),AND($D1064=LataProjekcji,$F1064=0,$E1065<=10)),$F1065,IF($D1064<LataProjekcji,IF((SUM($K1066:X1066)+$D1066)<$D1065,$D1066,$D1065-SUM($K1066:X1066)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1064=LataProjekcji,$F1064>0),AND($D1064=LataProjekcji,$F1064=0,$E1065<=10)),$F1065,IF($D1064<LataProjekcji,IF((SUM($K1066:Y1066)+$D1066)<$D1065,$D1066,$D1065-SUM($K1066:Y1066)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1064=LataProjekcji,$F1064>0),AND($D1064=LataProjekcji,$F1064=0,$E1065<=10)),$F1065,IF($D1064<LataProjekcji,IF((SUM($K1066:Z1066)+$D1066)<$D1065,$D1066,$D1065-SUM($K1066:Z1066)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1066,0)","v":0},{"$f":"ROUND(K1067+L1066,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1067+Z1066,0)","v":0},{"$f":"ROUND(Z1067+AA1066,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D1063,0)","v":0},{"$f":"IF($D1064=LataProjekcji,ROUND($D1065-K1067,0),ROUND(IF(K1066=0,0,$D1065-K1067),0))","v":0},{"$f":"IF($D1064=LataProjekcji,ROUND($D1065-L1067,0),ROUND(IF(AND(L1066=0,K1068>0),$D1065-L1067,IF(L1066=0,0,$D1065-L1067)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1064=LataProjekcji,ROUND($D1065-X1067,0),ROUND(IF(AND(X1066=0,W1068>0),$D1065-X1067,IF(X1066=0,0,$D1065-X1067)),0))","v":0},{"$f":"IF($D1064=LataProjekcji,ROUND($D1065-Y1067,0),ROUND(IF(AND(Y1066=0,X1068>0),$D1065-Y1067,IF(Y1066=0,0,$D1065-Y1067)),0))","v":0},{"$f":"IF($D1064=LataProjekcji,ROUND($D1065-Z1067,0),ROUND(IF(AND(Z1066=0,Y1068>0),$D1065-Z1067,IF(Z1066=0,0,$D1065-Z1067)),0))","v":0},{"$f":"IF($D1064=LataProjekcji,ROUND($D1065-AA1067,0),ROUND(IF(AND(AA1066=0,Z1068>0),$D1065-AA1067,IF(AA1066=0,0,$D1065-AA1067)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D1069,0)","v":0},null,{"$f":"D1063+1","v":33}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D1069,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D1069,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1071<0,0,ROUND(E1071,0))","v":0},{"$f":"OFFSET($D$96,D1069,0)","v":0},{"$f":"IF(E1071>10,ROUND(($D1072/12)*$F1070,0),$D1071)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D1069,0),Założenia!$J$48:$K$55,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D1069,0)),0,IF(E1071>10,ROUND(D1071*C1072,0),IF(D1071<0,0,D1071)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1070=LataProjekcji,$F1071,IF($D1070=LataProjekcji,$D1072,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1070=LataProjekcji,$F1070>0),AND($D1070=LataProjekcji,$F1070=0,$E1071<=10)),$F1071,IF($D1070<LataProjekcji,IF((SUM($K1072:K1072)+$D1072)<$D1071,$D1072,$D1071-SUM($K1072:K1072)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1070=LataProjekcji,$F1070>0),AND($D1070=LataProjekcji,$F1070=0,$E1071<=10)),$F1071,IF($D1070<LataProjekcji,IF((SUM($K1072:L1072)+$D1072)<$D1071,$D1072,$D1071-SUM($K1072:L1072)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1070=LataProjekcji,$F1070>0),AND($D1070=LataProjekcji,$F1070=0,$E1071<=10)),$F1071,IF($D1070<LataProjekcji,IF((SUM($K1072:M1072)+$D1072)<$D1071,$D1072,$D1071-SUM($K1072:M1072)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1070=LataProjekcji,$F1070>0),AND($D1070=LataProjekcji,$F1070=0,$E1071<=10)),$F1071,IF($D1070<LataProjekcji,IF((SUM($K1072:N1072)+$D1072)<$D1071,$D1072,$D1071-SUM($K1072:N1072)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1070=LataProjekcji,$F1070>0),AND($D1070=LataProjekcji,$F1070=0,$E1071<=10)),$F1071,IF($D1070<LataProjekcji,IF((SUM($K1072:O1072)+$D1072)<$D1071,$D1072,$D1071-SUM($K1072:O1072)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1070=LataProjekcji,$F1070>0),AND($D1070=LataProjekcji,$F1070=0,$E1071<=10)),$F1071,IF($D1070<LataProjekcji,IF((SUM($K1072:P1072)+$D1072)<$D1071,$D1072,$D1071-SUM($K1072:P1072)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1070=LataProjekcji,$F1070>0),AND($D1070=LataProjekcji,$F1070=0,$E1071<=10)),$F1071,IF($D1070<LataProjekcji,IF((SUM($K1072:Q1072)+$D1072)<$D1071,$D1072,$D1071-SUM($K1072:Q1072)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1070=LataProjekcji,$F1070>0),AND($D1070=LataProjekcji,$F1070=0,$E1071<=10)),$F1071,IF($D1070<LataProjekcji,IF((SUM($K1072:R1072)+$D1072)<$D1071,$D1072,$D1071-SUM($K1072:R1072)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1070=LataProjekcji,$F1070>0),AND($D1070=LataProjekcji,$F1070=0,$E1071<=10)),$F1071,IF($D1070<LataProjekcji,IF((SUM($K1072:S1072)+$D1072)<$D1071,$D1072,$D1071-SUM($K1072:S1072)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1070=LataProjekcji,$F1070>0),AND($D1070=LataProjekcji,$F1070=0,$E1071<=10)),$F1071,IF($D1070<LataProjekcji,IF((SUM($K1072:T1072)+$D1072)<$D1071,$D1072,$D1071-SUM($K1072:T1072)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1070=LataProjekcji,$F1070>0),AND($D1070=LataProjekcji,$F1070=0,$E1071<=10)),$F1071,IF($D1070<LataProjekcji,IF((SUM($K1072:U1072)+$D1072)<$D1071,$D1072,$D1071-SUM($K1072:U1072)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1070=LataProjekcji,$F1070>0),AND($D1070=LataProjekcji,$F1070=0,$E1071<=10)),$F1071,IF($D1070<LataProjekcji,IF((SUM($K1072:V1072)+$D1072)<$D1071,$D1072,$D1071-SUM($K1072:V1072)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1070=LataProjekcji,$F1070>0),AND($D1070=LataProjekcji,$F1070=0,$E1071<=10)),$F1071,IF($D1070<LataProjekcji,IF((SUM($K1072:W1072)+$D1072)<$D1071,$D1072,$D1071-SUM($K1072:W1072)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1070=LataProjekcji,$F1070>0),AND($D1070=LataProjekcji,$F1070=0,$E1071<=10)),$F1071,IF($D1070<LataProjekcji,IF((SUM($K1072:X1072)+$D1072)<$D1071,$D1072,$D1071-SUM($K1072:X1072)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1070=LataProjekcji,$F1070>0),AND($D1070=LataProjekcji,$F1070=0,$E1071<=10)),$F1071,IF($D1070<LataProjekcji,IF((SUM($K1072:Y1072)+$D1072)<$D1071,$D1072,$D1071-SUM($K1072:Y1072)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1070=LataProjekcji,$F1070>0),AND($D1070=LataProjekcji,$F1070=0,$E1071<=10)),$F1071,IF($D1070<LataProjekcji,IF((SUM($K1072:Z1072)+$D1072)<$D1071,$D1072,$D1071-SUM($K1072:Z1072)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1072,0)","v":0},{"$f":"ROUND(K1073+L1072,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1073+Z1072,0)","v":0},{"$f":"ROUND(Z1073+AA1072,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D1069,0)","v":0},{"$f":"IF($D1070=LataProjekcji,ROUND($D1071-K1073,0),ROUND(IF(K1072=0,0,$D1071-K1073),0))","v":0},{"$f":"IF($D1070=LataProjekcji,ROUND($D1071-L1073,0),ROUND(IF(AND(L1072=0,K1074>0),$D1071-L1073,IF(L1072=0,0,$D1071-L1073)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1070=LataProjekcji,ROUND($D1071-X1073,0),ROUND(IF(AND(X1072=0,W1074>0),$D1071-X1073,IF(X1072=0,0,$D1071-X1073)),0))","v":0},{"$f":"IF($D1070=LataProjekcji,ROUND($D1071-Y1073,0),ROUND(IF(AND(Y1072=0,X1074>0),$D1071-Y1073,IF(Y1072=0,0,$D1071-Y1073)),0))","v":0},{"$f":"IF($D1070=LataProjekcji,ROUND($D1071-Z1073,0),ROUND(IF(AND(Z1072=0,Y1074>0),$D1071-Z1073,IF(Z1072=0,0,$D1071-Z1073)),0))","v":0},{"$f":"IF($D1070=LataProjekcji,ROUND($D1071-AA1073,0),ROUND(IF(AND(AA1072=0,Z1074>0),$D1071-AA1073,IF(AA1072=0,0,$D1071-AA1073)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D1075,0)","v":0},null,{"$f":"D1069+1","v":34}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D1075,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D1075,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1077<0,0,ROUND(E1077,0))","v":0},{"$f":"OFFSET($D$96,D1075,0)","v":0},{"$f":"IF(E1077>10,ROUND(($D1078/12)*$F1076,0),$D1077)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D1075,0),Założenia!$J$48:$K$55,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D1075,0)),0,IF(E1077>10,ROUND(D1077*C1078,0),IF(D1077<0,0,D1077)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1076=LataProjekcji,$F1077,IF($D1076=LataProjekcji,$D1078,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1076=LataProjekcji,$F1076>0),AND($D1076=LataProjekcji,$F1076=0,$E1077<=10)),$F1077,IF($D1076<LataProjekcji,IF((SUM($K1078:K1078)+$D1078)<$D1077,$D1078,$D1077-SUM($K1078:K1078)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1076=LataProjekcji,$F1076>0),AND($D1076=LataProjekcji,$F1076=0,$E1077<=10)),$F1077,IF($D1076<LataProjekcji,IF((SUM($K1078:L1078)+$D1078)<$D1077,$D1078,$D1077-SUM($K1078:L1078)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1076=LataProjekcji,$F1076>0),AND($D1076=LataProjekcji,$F1076=0,$E1077<=10)),$F1077,IF($D1076<LataProjekcji,IF((SUM($K1078:M1078)+$D1078)<$D1077,$D1078,$D1077-SUM($K1078:M1078)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1076=LataProjekcji,$F1076>0),AND($D1076=LataProjekcji,$F1076=0,$E1077<=10)),$F1077,IF($D1076<LataProjekcji,IF((SUM($K1078:N1078)+$D1078)<$D1077,$D1078,$D1077-SUM($K1078:N1078)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1076=LataProjekcji,$F1076>0),AND($D1076=LataProjekcji,$F1076=0,$E1077<=10)),$F1077,IF($D1076<LataProjekcji,IF((SUM($K1078:O1078)+$D1078)<$D1077,$D1078,$D1077-SUM($K1078:O1078)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1076=LataProjekcji,$F1076>0),AND($D1076=LataProjekcji,$F1076=0,$E1077<=10)),$F1077,IF($D1076<LataProjekcji,IF((SUM($K1078:P1078)+$D1078)<$D1077,$D1078,$D1077-SUM($K1078:P1078)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1076=LataProjekcji,$F1076>0),AND($D1076=LataProjekcji,$F1076=0,$E1077<=10)),$F1077,IF($D1076<LataProjekcji,IF((SUM($K1078:Q1078)+$D1078)<$D1077,$D1078,$D1077-SUM($K1078:Q1078)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1076=LataProjekcji,$F1076>0),AND($D1076=LataProjekcji,$F1076=0,$E1077<=10)),$F1077,IF($D1076<LataProjekcji,IF((SUM($K1078:R1078)+$D1078)<$D1077,$D1078,$D1077-SUM($K1078:R1078)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1076=LataProjekcji,$F1076>0),AND($D1076=LataProjekcji,$F1076=0,$E1077<=10)),$F1077,IF($D1076<LataProjekcji,IF((SUM($K1078:S1078)+$D1078)<$D1077,$D1078,$D1077-SUM($K1078:S1078)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1076=LataProjekcji,$F1076>0),AND($D1076=LataProjekcji,$F1076=0,$E1077<=10)),$F1077,IF($D1076<LataProjekcji,IF((SUM($K1078:T1078)+$D1078)<$D1077,$D1078,$D1077-SUM($K1078:T1078)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1076=LataProjekcji,$F1076>0),AND($D1076=LataProjekcji,$F1076=0,$E1077<=10)),$F1077,IF($D1076<LataProjekcji,IF((SUM($K1078:U1078)+$D1078)<$D1077,$D1078,$D1077-SUM($K1078:U1078)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1076=LataProjekcji,$F1076>0),AND($D1076=LataProjekcji,$F1076=0,$E1077<=10)),$F1077,IF($D1076<LataProjekcji,IF((SUM($K1078:V1078)+$D1078)<$D1077,$D1078,$D1077-SUM($K1078:V1078)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1076=LataProjekcji,$F1076>0),AND($D1076=LataProjekcji,$F1076=0,$E1077<=10)),$F1077,IF($D1076<LataProjekcji,IF((SUM($K1078:W1078)+$D1078)<$D1077,$D1078,$D1077-SUM($K1078:W1078)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1076=LataProjekcji,$F1076>0),AND($D1076=LataProjekcji,$F1076=0,$E1077<=10)),$F1077,IF($D1076<LataProjekcji,IF((SUM($K1078:X1078)+$D1078)<$D1077,$D1078,$D1077-SUM($K1078:X1078)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1076=LataProjekcji,$F1076>0),AND($D1076=LataProjekcji,$F1076=0,$E1077<=10)),$F1077,IF($D1076<LataProjekcji,IF((SUM($K1078:Y1078)+$D1078)<$D1077,$D1078,$D1077-SUM($K1078:Y1078)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1076=LataProjekcji,$F1076>0),AND($D1076=LataProjekcji,$F1076=0,$E1077<=10)),$F1077,IF($D1076<LataProjekcji,IF((SUM($K1078:Z1078)+$D1078)<$D1077,$D1078,$D1077-SUM($K1078:Z1078)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1078,0)","v":0},{"$f":"ROUND(K1079+L1078,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1079+Z1078,0)","v":0},{"$f":"ROUND(Z1079+AA1078,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D1075,0)","v":0},{"$f":"IF($D1076=LataProjekcji,ROUND($D1077-K1079,0),ROUND(IF(K1078=0,0,$D1077-K1079),0))","v":0},{"$f":"IF($D1076=LataProjekcji,ROUND($D1077-L1079,0),ROUND(IF(AND(L1078=0,K1080>0),$D1077-L1079,IF(L1078=0,0,$D1077-L1079)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1076=LataProjekcji,ROUND($D1077-X1079,0),ROUND(IF(AND(X1078=0,W1080>0),$D1077-X1079,IF(X1078=0,0,$D1077-X1079)),0))","v":0},{"$f":"IF($D1076=LataProjekcji,ROUND($D1077-Y1079,0),ROUND(IF(AND(Y1078=0,X1080>0),$D1077-Y1079,IF(Y1078=0,0,$D1077-Y1079)),0))","v":0},{"$f":"IF($D1076=LataProjekcji,ROUND($D1077-Z1079,0),ROUND(IF(AND(Z1078=0,Y1080>0),$D1077-Z1079,IF(Z1078=0,0,$D1077-Z1079)),0))","v":0},{"$f":"IF($D1076=LataProjekcji,ROUND($D1077-AA1079,0),ROUND(IF(AND(AA1078=0,Z1080>0),$D1077-AA1079,IF(AA1078=0,0,$D1077-AA1079)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D1081,0)","v":0},null,{"$f":"D1075+1","v":35}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D1081,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D1081,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1083<0,0,ROUND(E1083,0))","v":0},{"$f":"OFFSET($D$96,D1081,0)","v":0},{"$f":"IF(E1083>10,ROUND(($D1084/12)*$F1082,0),$D1083)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D1081,0),Założenia!$J$48:$K$55,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D1081,0)),0,IF(E1083>10,ROUND(D1083*C1084,0),IF(D1083<0,0,D1083)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1082=LataProjekcji,$F1083,IF($D1082=LataProjekcji,$D1084,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1082=LataProjekcji,$F1082>0),AND($D1082=LataProjekcji,$F1082=0,$E1083<=10)),$F1083,IF($D1082<LataProjekcji,IF((SUM($K1084:K1084)+$D1084)<$D1083,$D1084,$D1083-SUM($K1084:K1084)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1082=LataProjekcji,$F1082>0),AND($D1082=LataProjekcji,$F1082=0,$E1083<=10)),$F1083,IF($D1082<LataProjekcji,IF((SUM($K1084:L1084)+$D1084)<$D1083,$D1084,$D1083-SUM($K1084:L1084)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1082=LataProjekcji,$F1082>0),AND($D1082=LataProjekcji,$F1082=0,$E1083<=10)),$F1083,IF($D1082<LataProjekcji,IF((SUM($K1084:M1084)+$D1084)<$D1083,$D1084,$D1083-SUM($K1084:M1084)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1082=LataProjekcji,$F1082>0),AND($D1082=LataProjekcji,$F1082=0,$E1083<=10)),$F1083,IF($D1082<LataProjekcji,IF((SUM($K1084:N1084)+$D1084)<$D1083,$D1084,$D1083-SUM($K1084:N1084)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1082=LataProjekcji,$F1082>0),AND($D1082=LataProjekcji,$F1082=0,$E1083<=10)),$F1083,IF($D1082<LataProjekcji,IF((SUM($K1084:O1084)+$D1084)<$D1083,$D1084,$D1083-SUM($K1084:O1084)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1082=LataProjekcji,$F1082>0),AND($D1082=LataProjekcji,$F1082=0,$E1083<=10)),$F1083,IF($D1082<LataProjekcji,IF((SUM($K1084:P1084)+$D1084)<$D1083,$D1084,$D1083-SUM($K1084:P1084)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1082=LataProjekcji,$F1082>0),AND($D1082=LataProjekcji,$F1082=0,$E1083<=10)),$F1083,IF($D1082<LataProjekcji,IF((SUM($K1084:Q1084)+$D1084)<$D1083,$D1084,$D1083-SUM($K1084:Q1084)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1082=LataProjekcji,$F1082>0),AND($D1082=LataProjekcji,$F1082=0,$E1083<=10)),$F1083,IF($D1082<LataProjekcji,IF((SUM($K1084:R1084)+$D1084)<$D1083,$D1084,$D1083-SUM($K1084:R1084)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1082=LataProjekcji,$F1082>0),AND($D1082=LataProjekcji,$F1082=0,$E1083<=10)),$F1083,IF($D1082<LataProjekcji,IF((SUM($K1084:S1084)+$D1084)<$D1083,$D1084,$D1083-SUM($K1084:S1084)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1082=LataProjekcji,$F1082>0),AND($D1082=LataProjekcji,$F1082=0,$E1083<=10)),$F1083,IF($D1082<LataProjekcji,IF((SUM($K1084:T1084)+$D1084)<$D1083,$D1084,$D1083-SUM($K1084:T1084)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1082=LataProjekcji,$F1082>0),AND($D1082=LataProjekcji,$F1082=0,$E1083<=10)),$F1083,IF($D1082<LataProjekcji,IF((SUM($K1084:U1084)+$D1084)<$D1083,$D1084,$D1083-SUM($K1084:U1084)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1082=LataProjekcji,$F1082>0),AND($D1082=LataProjekcji,$F1082=0,$E1083<=10)),$F1083,IF($D1082<LataProjekcji,IF((SUM($K1084:V1084)+$D1084)<$D1083,$D1084,$D1083-SUM($K1084:V1084)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1082=LataProjekcji,$F1082>0),AND($D1082=LataProjekcji,$F1082=0,$E1083<=10)),$F1083,IF($D1082<LataProjekcji,IF((SUM($K1084:W1084)+$D1084)<$D1083,$D1084,$D1083-SUM($K1084:W1084)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1082=LataProjekcji,$F1082>0),AND($D1082=LataProjekcji,$F1082=0,$E1083<=10)),$F1083,IF($D1082<LataProjekcji,IF((SUM($K1084:X1084)+$D1084)<$D1083,$D1084,$D1083-SUM($K1084:X1084)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1082=LataProjekcji,$F1082>0),AND($D1082=LataProjekcji,$F1082=0,$E1083<=10)),$F1083,IF($D1082<LataProjekcji,IF((SUM($K1084:Y1084)+$D1084)<$D1083,$D1084,$D1083-SUM($K1084:Y1084)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1082=LataProjekcji,$F1082>0),AND($D1082=LataProjekcji,$F1082=0,$E1083<=10)),$F1083,IF($D1082<LataProjekcji,IF((SUM($K1084:Z1084)+$D1084)<$D1083,$D1084,$D1083-SUM($K1084:Z1084)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1084,0)","v":0},{"$f":"ROUND(K1085+L1084,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1085+Z1084,0)","v":0},{"$f":"ROUND(Z1085+AA1084,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D1081,0)","v":0},{"$f":"IF($D1082=LataProjekcji,ROUND($D1083-K1085,0),ROUND(IF(K1084=0,0,$D1083-K1085),0))","v":0},{"$f":"IF($D1082=LataProjekcji,ROUND($D1083-L1085,0),ROUND(IF(AND(L1084=0,K1086>0),$D1083-L1085,IF(L1084=0,0,$D1083-L1085)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1082=LataProjekcji,ROUND($D1083-X1085,0),ROUND(IF(AND(X1084=0,W1086>0),$D1083-X1085,IF(X1084=0,0,$D1083-X1085)),0))","v":0},{"$f":"IF($D1082=LataProjekcji,ROUND($D1083-Y1085,0),ROUND(IF(AND(Y1084=0,X1086>0),$D1083-Y1085,IF(Y1084=0,0,$D1083-Y1085)),0))","v":0},{"$f":"IF($D1082=LataProjekcji,ROUND($D1083-Z1085,0),ROUND(IF(AND(Z1084=0,Y1086>0),$D1083-Z1085,IF(Z1084=0,0,$D1083-Z1085)),0))","v":0},{"$f":"IF($D1082=LataProjekcji,ROUND($D1083-AA1085,0),ROUND(IF(AND(AA1084=0,Z1086>0),$D1083-AA1085,IF(AA1084=0,0,$D1083-AA1085)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D1087,0)","v":0},null,{"$f":"D1081+1","v":36}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D1087,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D1087,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1089<0,0,ROUND(E1089,0))","v":0},{"$f":"OFFSET($D$96,D1087,0)","v":0},{"$f":"IF(E1089>10,ROUND(($D1090/12)*$F1088,0),$D1089)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D1087,0),Założenia!$J$48:$K$55,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D1087,0)),0,IF(E1089>10,ROUND(D1089*C1090,0),IF(D1089<0,0,D1089)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1088=LataProjekcji,$F1089,IF($D1088=LataProjekcji,$D1090,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1088=LataProjekcji,$F1088>0),AND($D1088=LataProjekcji,$F1088=0,$E1089<=10)),$F1089,IF($D1088<LataProjekcji,IF((SUM($K1090:K1090)+$D1090)<$D1089,$D1090,$D1089-SUM($K1090:K1090)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1088=LataProjekcji,$F1088>0),AND($D1088=LataProjekcji,$F1088=0,$E1089<=10)),$F1089,IF($D1088<LataProjekcji,IF((SUM($K1090:L1090)+$D1090)<$D1089,$D1090,$D1089-SUM($K1090:L1090)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1088=LataProjekcji,$F1088>0),AND($D1088=LataProjekcji,$F1088=0,$E1089<=10)),$F1089,IF($D1088<LataProjekcji,IF((SUM($K1090:M1090)+$D1090)<$D1089,$D1090,$D1089-SUM($K1090:M1090)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1088=LataProjekcji,$F1088>0),AND($D1088=LataProjekcji,$F1088=0,$E1089<=10)),$F1089,IF($D1088<LataProjekcji,IF((SUM($K1090:N1090)+$D1090)<$D1089,$D1090,$D1089-SUM($K1090:N1090)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1088=LataProjekcji,$F1088>0),AND($D1088=LataProjekcji,$F1088=0,$E1089<=10)),$F1089,IF($D1088<LataProjekcji,IF((SUM($K1090:O1090)+$D1090)<$D1089,$D1090,$D1089-SUM($K1090:O1090)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1088=LataProjekcji,$F1088>0),AND($D1088=LataProjekcji,$F1088=0,$E1089<=10)),$F1089,IF($D1088<LataProjekcji,IF((SUM($K1090:P1090)+$D1090)<$D1089,$D1090,$D1089-SUM($K1090:P1090)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1088=LataProjekcji,$F1088>0),AND($D1088=LataProjekcji,$F1088=0,$E1089<=10)),$F1089,IF($D1088<LataProjekcji,IF((SUM($K1090:Q1090)+$D1090)<$D1089,$D1090,$D1089-SUM($K1090:Q1090)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1088=LataProjekcji,$F1088>0),AND($D1088=LataProjekcji,$F1088=0,$E1089<=10)),$F1089,IF($D1088<LataProjekcji,IF((SUM($K1090:R1090)+$D1090)<$D1089,$D1090,$D1089-SUM($K1090:R1090)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1088=LataProjekcji,$F1088>0),AND($D1088=LataProjekcji,$F1088=0,$E1089<=10)),$F1089,IF($D1088<LataProjekcji,IF((SUM($K1090:S1090)+$D1090)<$D1089,$D1090,$D1089-SUM($K1090:S1090)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1088=LataProjekcji,$F1088>0),AND($D1088=LataProjekcji,$F1088=0,$E1089<=10)),$F1089,IF($D1088<LataProjekcji,IF((SUM($K1090:T1090)+$D1090)<$D1089,$D1090,$D1089-SUM($K1090:T1090)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1088=LataProjekcji,$F1088>0),AND($D1088=LataProjekcji,$F1088=0,$E1089<=10)),$F1089,IF($D1088<LataProjekcji,IF((SUM($K1090:U1090)+$D1090)<$D1089,$D1090,$D1089-SUM($K1090:U1090)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1088=LataProjekcji,$F1088>0),AND($D1088=LataProjekcji,$F1088=0,$E1089<=10)),$F1089,IF($D1088<LataProjekcji,IF((SUM($K1090:V1090)+$D1090)<$D1089,$D1090,$D1089-SUM($K1090:V1090)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1088=LataProjekcji,$F1088>0),AND($D1088=LataProjekcji,$F1088=0,$E1089<=10)),$F1089,IF($D1088<LataProjekcji,IF((SUM($K1090:W1090)+$D1090)<$D1089,$D1090,$D1089-SUM($K1090:W1090)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1088=LataProjekcji,$F1088>0),AND($D1088=LataProjekcji,$F1088=0,$E1089<=10)),$F1089,IF($D1088<LataProjekcji,IF((SUM($K1090:X1090)+$D1090)<$D1089,$D1090,$D1089-SUM($K1090:X1090)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1088=LataProjekcji,$F1088>0),AND($D1088=LataProjekcji,$F1088=0,$E1089<=10)),$F1089,IF($D1088<LataProjekcji,IF((SUM($K1090:Y1090)+$D1090)<$D1089,$D1090,$D1089-SUM($K1090:Y1090)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1088=LataProjekcji,$F1088>0),AND($D1088=LataProjekcji,$F1088=0,$E1089<=10)),$F1089,IF($D1088<LataProjekcji,IF((SUM($K1090:Z1090)+$D1090)<$D1089,$D1090,$D1089-SUM($K1090:Z1090)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1090,0)","v":0},{"$f":"ROUND(K1091+L1090,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1091+Z1090,0)","v":0},{"$f":"ROUND(Z1091+AA1090,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D1087,0)","v":0},{"$f":"IF($D1088=LataProjekcji,ROUND($D1089-K1091,0),ROUND(IF(K1090=0,0,$D1089-K1091),0))","v":0},{"$f":"IF($D1088=LataProjekcji,ROUND($D1089-L1091,0),ROUND(IF(AND(L1090=0,K1092>0),$D1089-L1091,IF(L1090=0,0,$D1089-L1091)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1088=LataProjekcji,ROUND($D1089-X1091,0),ROUND(IF(AND(X1090=0,W1092>0),$D1089-X1091,IF(X1090=0,0,$D1089-X1091)),0))","v":0},{"$f":"IF($D1088=LataProjekcji,ROUND($D1089-Y1091,0),ROUND(IF(AND(Y1090=0,X1092>0),$D1089-Y1091,IF(Y1090=0,0,$D1089-Y1091)),0))","v":0},{"$f":"IF($D1088=LataProjekcji,ROUND($D1089-Z1091,0),ROUND(IF(AND(Z1090=0,Y1092>0),$D1089-Z1091,IF(Z1090=0,0,$D1089-Z1091)),0))","v":0},{"$f":"IF($D1088=LataProjekcji,ROUND($D1089-AA1091,0),ROUND(IF(AND(AA1090=0,Z1092>0),$D1089-AA1091,IF(AA1090=0,0,$D1089-AA1091)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D1093,0)","v":0},null,{"$f":"D1087+1","v":37}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D1093,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D1093,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1095<0,0,ROUND(E1095,0))","v":0},{"$f":"OFFSET($D$96,D1093,0)","v":0},{"$f":"IF(E1095>10,ROUND(($D1096/12)*$F1094,0),$D1095)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D1093,0),Założenia!$J$48:$K$55,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D1093,0)),0,IF(E1095>10,ROUND(D1095*C1096,0),IF(D1095<0,0,D1095)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1094=LataProjekcji,$F1095,IF($D1094=LataProjekcji,$D1096,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1094=LataProjekcji,$F1094>0),AND($D1094=LataProjekcji,$F1094=0,$E1095<=10)),$F1095,IF($D1094<LataProjekcji,IF((SUM($K1096:K1096)+$D1096)<$D1095,$D1096,$D1095-SUM($K1096:K1096)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1094=LataProjekcji,$F1094>0),AND($D1094=LataProjekcji,$F1094=0,$E1095<=10)),$F1095,IF($D1094<LataProjekcji,IF((SUM($K1096:L1096)+$D1096)<$D1095,$D1096,$D1095-SUM($K1096:L1096)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1094=LataProjekcji,$F1094>0),AND($D1094=LataProjekcji,$F1094=0,$E1095<=10)),$F1095,IF($D1094<LataProjekcji,IF((SUM($K1096:M1096)+$D1096)<$D1095,$D1096,$D1095-SUM($K1096:M1096)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1094=LataProjekcji,$F1094>0),AND($D1094=LataProjekcji,$F1094=0,$E1095<=10)),$F1095,IF($D1094<LataProjekcji,IF((SUM($K1096:N1096)+$D1096)<$D1095,$D1096,$D1095-SUM($K1096:N1096)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1094=LataProjekcji,$F1094>0),AND($D1094=LataProjekcji,$F1094=0,$E1095<=10)),$F1095,IF($D1094<LataProjekcji,IF((SUM($K1096:O1096)+$D1096)<$D1095,$D1096,$D1095-SUM($K1096:O1096)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1094=LataProjekcji,$F1094>0),AND($D1094=LataProjekcji,$F1094=0,$E1095<=10)),$F1095,IF($D1094<LataProjekcji,IF((SUM($K1096:P1096)+$D1096)<$D1095,$D1096,$D1095-SUM($K1096:P1096)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1094=LataProjekcji,$F1094>0),AND($D1094=LataProjekcji,$F1094=0,$E1095<=10)),$F1095,IF($D1094<LataProjekcji,IF((SUM($K1096:Q1096)+$D1096)<$D1095,$D1096,$D1095-SUM($K1096:Q1096)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1094=LataProjekcji,$F1094>0),AND($D1094=LataProjekcji,$F1094=0,$E1095<=10)),$F1095,IF($D1094<LataProjekcji,IF((SUM($K1096:R1096)+$D1096)<$D1095,$D1096,$D1095-SUM($K1096:R1096)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1094=LataProjekcji,$F1094>0),AND($D1094=LataProjekcji,$F1094=0,$E1095<=10)),$F1095,IF($D1094<LataProjekcji,IF((SUM($K1096:S1096)+$D1096)<$D1095,$D1096,$D1095-SUM($K1096:S1096)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1094=LataProjekcji,$F1094>0),AND($D1094=LataProjekcji,$F1094=0,$E1095<=10)),$F1095,IF($D1094<LataProjekcji,IF((SUM($K1096:T1096)+$D1096)<$D1095,$D1096,$D1095-SUM($K1096:T1096)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1094=LataProjekcji,$F1094>0),AND($D1094=LataProjekcji,$F1094=0,$E1095<=10)),$F1095,IF($D1094<LataProjekcji,IF((SUM($K1096:U1096)+$D1096)<$D1095,$D1096,$D1095-SUM($K1096:U1096)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1094=LataProjekcji,$F1094>0),AND($D1094=LataProjekcji,$F1094=0,$E1095<=10)),$F1095,IF($D1094<LataProjekcji,IF((SUM($K1096:V1096)+$D1096)<$D1095,$D1096,$D1095-SUM($K1096:V1096)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1094=LataProjekcji,$F1094>0),AND($D1094=LataProjekcji,$F1094=0,$E1095<=10)),$F1095,IF($D1094<LataProjekcji,IF((SUM($K1096:W1096)+$D1096)<$D1095,$D1096,$D1095-SUM($K1096:W1096)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1094=LataProjekcji,$F1094>0),AND($D1094=LataProjekcji,$F1094=0,$E1095<=10)),$F1095,IF($D1094<LataProjekcji,IF((SUM($K1096:X1096)+$D1096)<$D1095,$D1096,$D1095-SUM($K1096:X1096)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1094=LataProjekcji,$F1094>0),AND($D1094=LataProjekcji,$F1094=0,$E1095<=10)),$F1095,IF($D1094<LataProjekcji,IF((SUM($K1096:Y1096)+$D1096)<$D1095,$D1096,$D1095-SUM($K1096:Y1096)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1094=LataProjekcji,$F1094>0),AND($D1094=LataProjekcji,$F1094=0,$E1095<=10)),$F1095,IF($D1094<LataProjekcji,IF((SUM($K1096:Z1096)+$D1096)<$D1095,$D1096,$D1095-SUM($K1096:Z1096)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1096,0)","v":0},{"$f":"ROUND(K1097+L1096,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1097+Z1096,0)","v":0},{"$f":"ROUND(Z1097+AA1096,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D1093,0)","v":0},{"$f":"IF($D1094=LataProjekcji,ROUND($D1095-K1097,0),ROUND(IF(K1096=0,0,$D1095-K1097),0))","v":0},{"$f":"IF($D1094=LataProjekcji,ROUND($D1095-L1097,0),ROUND(IF(AND(L1096=0,K1098>0),$D1095-L1097,IF(L1096=0,0,$D1095-L1097)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1094=LataProjekcji,ROUND($D1095-X1097,0),ROUND(IF(AND(X1096=0,W1098>0),$D1095-X1097,IF(X1096=0,0,$D1095-X1097)),0))","v":0},{"$f":"IF($D1094=LataProjekcji,ROUND($D1095-Y1097,0),ROUND(IF(AND(Y1096=0,X1098>0),$D1095-Y1097,IF(Y1096=0,0,$D1095-Y1097)),0))","v":0},{"$f":"IF($D1094=LataProjekcji,ROUND($D1095-Z1097,0),ROUND(IF(AND(Z1096=0,Y1098>0),$D1095-Z1097,IF(Z1096=0,0,$D1095-Z1097)),0))","v":0},{"$f":"IF($D1094=LataProjekcji,ROUND($D1095-AA1097,0),ROUND(IF(AND(AA1096=0,Z1098>0),$D1095-AA1097,IF(AA1096=0,0,$D1095-AA1097)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D1099,0)","v":0},null,{"$f":"D1093+1","v":38}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D1099,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D1099,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1101<0,0,ROUND(E1101,0))","v":0},{"$f":"OFFSET($D$96,D1099,0)","v":0},{"$f":"IF(E1101>10,ROUND(($D1102/12)*$F1100,0),$D1101)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D1099,0),Założenia!$J$48:$K$55,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D1099,0)),0,IF(E1101>10,ROUND(D1101*C1102,0),IF(D1101<0,0,D1101)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1100=LataProjekcji,$F1101,IF($D1100=LataProjekcji,$D1102,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1100=LataProjekcji,$F1100>0),AND($D1100=LataProjekcji,$F1100=0,$E1101<=10)),$F1101,IF($D1100<LataProjekcji,IF((SUM($K1102:K1102)+$D1102)<$D1101,$D1102,$D1101-SUM($K1102:K1102)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1100=LataProjekcji,$F1100>0),AND($D1100=LataProjekcji,$F1100=0,$E1101<=10)),$F1101,IF($D1100<LataProjekcji,IF((SUM($K1102:L1102)+$D1102)<$D1101,$D1102,$D1101-SUM($K1102:L1102)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1100=LataProjekcji,$F1100>0),AND($D1100=LataProjekcji,$F1100=0,$E1101<=10)),$F1101,IF($D1100<LataProjekcji,IF((SUM($K1102:M1102)+$D1102)<$D1101,$D1102,$D1101-SUM($K1102:M1102)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1100=LataProjekcji,$F1100>0),AND($D1100=LataProjekcji,$F1100=0,$E1101<=10)),$F1101,IF($D1100<LataProjekcji,IF((SUM($K1102:N1102)+$D1102)<$D1101,$D1102,$D1101-SUM($K1102:N1102)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1100=LataProjekcji,$F1100>0),AND($D1100=LataProjekcji,$F1100=0,$E1101<=10)),$F1101,IF($D1100<LataProjekcji,IF((SUM($K1102:O1102)+$D1102)<$D1101,$D1102,$D1101-SUM($K1102:O1102)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1100=LataProjekcji,$F1100>0),AND($D1100=LataProjekcji,$F1100=0,$E1101<=10)),$F1101,IF($D1100<LataProjekcji,IF((SUM($K1102:P1102)+$D1102)<$D1101,$D1102,$D1101-SUM($K1102:P1102)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1100=LataProjekcji,$F1100>0),AND($D1100=LataProjekcji,$F1100=0,$E1101<=10)),$F1101,IF($D1100<LataProjekcji,IF((SUM($K1102:Q1102)+$D1102)<$D1101,$D1102,$D1101-SUM($K1102:Q1102)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1100=LataProjekcji,$F1100>0),AND($D1100=LataProjekcji,$F1100=0,$E1101<=10)),$F1101,IF($D1100<LataProjekcji,IF((SUM($K1102:R1102)+$D1102)<$D1101,$D1102,$D1101-SUM($K1102:R1102)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1100=LataProjekcji,$F1100>0),AND($D1100=LataProjekcji,$F1100=0,$E1101<=10)),$F1101,IF($D1100<LataProjekcji,IF((SUM($K1102:S1102)+$D1102)<$D1101,$D1102,$D1101-SUM($K1102:S1102)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1100=LataProjekcji,$F1100>0),AND($D1100=LataProjekcji,$F1100=0,$E1101<=10)),$F1101,IF($D1100<LataProjekcji,IF((SUM($K1102:T1102)+$D1102)<$D1101,$D1102,$D1101-SUM($K1102:T1102)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1100=LataProjekcji,$F1100>0),AND($D1100=LataProjekcji,$F1100=0,$E1101<=10)),$F1101,IF($D1100<LataProjekcji,IF((SUM($K1102:U1102)+$D1102)<$D1101,$D1102,$D1101-SUM($K1102:U1102)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1100=LataProjekcji,$F1100>0),AND($D1100=LataProjekcji,$F1100=0,$E1101<=10)),$F1101,IF($D1100<LataProjekcji,IF((SUM($K1102:V1102)+$D1102)<$D1101,$D1102,$D1101-SUM($K1102:V1102)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1100=LataProjekcji,$F1100>0),AND($D1100=LataProjekcji,$F1100=0,$E1101<=10)),$F1101,IF($D1100<LataProjekcji,IF((SUM($K1102:W1102)+$D1102)<$D1101,$D1102,$D1101-SUM($K1102:W1102)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1100=LataProjekcji,$F1100>0),AND($D1100=LataProjekcji,$F1100=0,$E1101<=10)),$F1101,IF($D1100<LataProjekcji,IF((SUM($K1102:X1102)+$D1102)<$D1101,$D1102,$D1101-SUM($K1102:X1102)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1100=LataProjekcji,$F1100>0),AND($D1100=LataProjekcji,$F1100=0,$E1101<=10)),$F1101,IF($D1100<LataProjekcji,IF((SUM($K1102:Y1102)+$D1102)<$D1101,$D1102,$D1101-SUM($K1102:Y1102)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1100=LataProjekcji,$F1100>0),AND($D1100=LataProjekcji,$F1100=0,$E1101<=10)),$F1101,IF($D1100<LataProjekcji,IF((SUM($K1102:Z1102)+$D1102)<$D1101,$D1102,$D1101-SUM($K1102:Z1102)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1102,0)","v":0},{"$f":"ROUND(K1103+L1102,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1103+Z1102,0)","v":0},{"$f":"ROUND(Z1103+AA1102,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D1099,0)","v":0},{"$f":"IF($D1100=LataProjekcji,ROUND($D1101-K1103,0),ROUND(IF(K1102=0,0,$D1101-K1103),0))","v":0},{"$f":"IF($D1100=LataProjekcji,ROUND($D1101-L1103,0),ROUND(IF(AND(L1102=0,K1104>0),$D1101-L1103,IF(L1102=0,0,$D1101-L1103)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1100=LataProjekcji,ROUND($D1101-X1103,0),ROUND(IF(AND(X1102=0,W1104>0),$D1101-X1103,IF(X1102=0,0,$D1101-X1103)),0))","v":0},{"$f":"IF($D1100=LataProjekcji,ROUND($D1101-Y1103,0),ROUND(IF(AND(Y1102=0,X1104>0),$D1101-Y1103,IF(Y1102=0,0,$D1101-Y1103)),0))","v":0},{"$f":"IF($D1100=LataProjekcji,ROUND($D1101-Z1103,0),ROUND(IF(AND(Z1102=0,Y1104>0),$D1101-Z1103,IF(Z1102=0,0,$D1101-Z1103)),0))","v":0},{"$f":"IF($D1100=LataProjekcji,ROUND($D1101-AA1103,0),ROUND(IF(AND(AA1102=0,Z1104>0),$D1101-AA1103,IF(AA1102=0,0,$D1101-AA1103)),0))","v":0}]
[null,{"$f":"OFFSET($B$96,D1105,0)","v":0},null,{"$f":"D1099+1","v":39}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$96,D1105,0))","v":1900},{"$f":"MONTH(OFFSET($E$96,D1105,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1107<0,0,ROUND(E1107,0))","v":0},{"$f":"OFFSET($D$96,D1105,0)","v":0},{"$f":"IF(E1107>10,ROUND(($D1108/12)*$F1106,0),$D1107)","v":0}]
[null,"amortyzacja roczna",{"$f":"VLOOKUP(OFFSET($C$96,D1105,0),Założenia!$J$48:$K$55,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(ISBLANK(OFFSET($E$96,D1105,0)),0,IF(E1107>10,ROUND(D1107*C1108,0),IF(D1107<0,0,D1107)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1106=LataProjekcji,$F1107,IF($D1106=LataProjekcji,$D1108,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1106=LataProjekcji,$F1106>0),AND($D1106=LataProjekcji,$F1106=0,$E1107<=10)),$F1107,IF($D1106<LataProjekcji,IF((SUM($K1108:K1108)+$D1108)<$D1107,$D1108,$D1107-SUM($K1108:K1108)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1106=LataProjekcji,$F1106>0),AND($D1106=LataProjekcji,$F1106=0,$E1107<=10)),$F1107,IF($D1106<LataProjekcji,IF((SUM($K1108:L1108)+$D1108)<$D1107,$D1108,$D1107-SUM($K1108:L1108)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1106=LataProjekcji,$F1106>0),AND($D1106=LataProjekcji,$F1106=0,$E1107<=10)),$F1107,IF($D1106<LataProjekcji,IF((SUM($K1108:M1108)+$D1108)<$D1107,$D1108,$D1107-SUM($K1108:M1108)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1106=LataProjekcji,$F1106>0),AND($D1106=LataProjekcji,$F1106=0,$E1107<=10)),$F1107,IF($D1106<LataProjekcji,IF((SUM($K1108:N1108)+$D1108)<$D1107,$D1108,$D1107-SUM($K1108:N1108)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1106=LataProjekcji,$F1106>0),AND($D1106=LataProjekcji,$F1106=0,$E1107<=10)),$F1107,IF($D1106<LataProjekcji,IF((SUM($K1108:O1108)+$D1108)<$D1107,$D1108,$D1107-SUM($K1108:O1108)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1106=LataProjekcji,$F1106>0),AND($D1106=LataProjekcji,$F1106=0,$E1107<=10)),$F1107,IF($D1106<LataProjekcji,IF((SUM($K1108:P1108)+$D1108)<$D1107,$D1108,$D1107-SUM($K1108:P1108)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1106=LataProjekcji,$F1106>0),AND($D1106=LataProjekcji,$F1106=0,$E1107<=10)),$F1107,IF($D1106<LataProjekcji,IF((SUM($K1108:Q1108)+$D1108)<$D1107,$D1108,$D1107-SUM($K1108:Q1108)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1106=LataProjekcji,$F1106>0),AND($D1106=LataProjekcji,$F1106=0,$E1107<=10)),$F1107,IF($D1106<LataProjekcji,IF((SUM($K1108:R1108)+$D1108)<$D1107,$D1108,$D1107-SUM($K1108:R1108)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1106=LataProjekcji,$F1106>0),AND($D1106=LataProjekcji,$F1106=0,$E1107<=10)),$F1107,IF($D1106<LataProjekcji,IF((SUM($K1108:S1108)+$D1108)<$D1107,$D1108,$D1107-SUM($K1108:S1108)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1106=LataProjekcji,$F1106>0),AND($D1106=LataProjekcji,$F1106=0,$E1107<=10)),$F1107,IF($D1106<LataProjekcji,IF((SUM($K1108:T1108)+$D1108)<$D1107,$D1108,$D1107-SUM($K1108:T1108)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1106=LataProjekcji,$F1106>0),AND($D1106=LataProjekcji,$F1106=0,$E1107<=10)),$F1107,IF($D1106<LataProjekcji,IF((SUM($K1108:U1108)+$D1108)<$D1107,$D1108,$D1107-SUM($K1108:U1108)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1106=LataProjekcji,$F1106>0),AND($D1106=LataProjekcji,$F1106=0,$E1107<=10)),$F1107,IF($D1106<LataProjekcji,IF((SUM($K1108:V1108)+$D1108)<$D1107,$D1108,$D1107-SUM($K1108:V1108)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1106=LataProjekcji,$F1106>0),AND($D1106=LataProjekcji,$F1106=0,$E1107<=10)),$F1107,IF($D1106<LataProjekcji,IF((SUM($K1108:W1108)+$D1108)<$D1107,$D1108,$D1107-SUM($K1108:W1108)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1106=LataProjekcji,$F1106>0),AND($D1106=LataProjekcji,$F1106=0,$E1107<=10)),$F1107,IF($D1106<LataProjekcji,IF((SUM($K1108:X1108)+$D1108)<$D1107,$D1108,$D1107-SUM($K1108:X1108)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1106=LataProjekcji,$F1106>0),AND($D1106=LataProjekcji,$F1106=0,$E1107<=10)),$F1107,IF($D1106<LataProjekcji,IF((SUM($K1108:Y1108)+$D1108)<$D1107,$D1108,$D1107-SUM($K1108:Y1108)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1106=LataProjekcji,$F1106>0),AND($D1106=LataProjekcji,$F1106=0,$E1107<=10)),$F1107,IF($D1106<LataProjekcji,IF((SUM($K1108:Z1108)+$D1108)<$D1107,$D1108,$D1107-SUM($K1108:Z1108)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1108,0)","v":0},{"$f":"ROUND(K1109+L1108,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1109+Z1108,0)","v":0},{"$f":"ROUND(Z1109+AA1108,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,{"$f":"OFFSET($C$96,D1105,0)","v":0},{"$f":"IF($D1106=LataProjekcji,ROUND($D1107-K1109,0),ROUND(IF(K1108=0,0,$D1107-K1109),0))","v":0},{"$f":"IF($D1106=LataProjekcji,ROUND($D1107-L1109,0),ROUND(IF(AND(L1108=0,K1110>0),$D1107-L1109,IF(L1108=0,0,$D1107-L1109)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1106=LataProjekcji,ROUND($D1107-X1109,0),ROUND(IF(AND(X1108=0,W1110>0),$D1107-X1109,IF(X1108=0,0,$D1107-X1109)),0))","v":0},{"$f":"IF($D1106=LataProjekcji,ROUND($D1107-Y1109,0),ROUND(IF(AND(Y1108=0,X1110>0),$D1107-Y1109,IF(Y1108=0,0,$D1107-Y1109)),0))","v":0},{"$f":"IF($D1106=LataProjekcji,ROUND($D1107-Z1109,0),ROUND(IF(AND(Z1108=0,Y1110>0),$D1107-Z1109,IF(Z1108=0,0,$D1107-Z1109)),0))","v":0},{"$f":"IF($D1106=LataProjekcji,ROUND($D1107-AA1109,0),ROUND(IF(AND(AA1108=0,Z1110>0),$D1107-AA1109,IF(AA1108=0,0,$D1107-AA1109)),0))","v":0}]
[]
[]
[]
[]
[]
[null,"KOSZTY ZAKOŃCZONYCH PRAC ROZWOJOWYCH"]
[null,{"$f":"OFFSET($B$195,D1117,0)","v":0},null,0,null,"ile miesiący do końca roku",null,"niekwalifikowalne","spr"]
[null,"rok zakupu",null,{"$f":"IFERROR(YEAR(OFFSET($E$195,D1117,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($E$195,D1117,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuST","v":0},null,{"$f":"D217-G1118","v":0},{"$f":"D217-G1118-H1118","v":0}]
[null,"wartość netto",null,{"$f":"IF(E1119<0,0,ROUND(E1119,0))","v":0},{"$f":"OFFSET($D$195,D1117,0)","v":0},{"$f":"IF(E1119>10,ROUND(($D1120/12)*$F1118,0),$D1119)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$195,D1117,0)),0,IF(E1119>10,ROUND(D1119*am_prace_rozwojowe,0),IF(D1119<0,0,D1119)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF(($D1118+1)=K$192,$D1120,0),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1118=LataProjekcji,$F1118>0),AND($D1118=LataProjekcji,$F1118=0,$E1119<=10)),$F1119,IF($D1118<LataProjekcji,IF((SUM($K1120:K1120)+$D1120)<$D1119,$D1120,$D1119-SUM($K1120:K1120)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1118=LataProjekcji,$F1118>0),AND($D1118=LataProjekcji,$F1118=0,$E1119<=10)),$F1119,IF($D1118<LataProjekcji,IF((SUM($K1120:L1120)+$D1120)<$D1119,$D1120,$D1119-SUM($K1120:L1120)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1118=LataProjekcji,$F1118>0),AND($D1118=LataProjekcji,$F1118=0,$E1119<=10)),$F1119,IF($D1118<LataProjekcji,IF((SUM($K1120:M1120)+$D1120)<$D1119,$D1120,$D1119-SUM($K1120:M1120)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1118=LataProjekcji,$F1118>0),AND($D1118=LataProjekcji,$F1118=0,$E1119<=10)),$F1119,IF($D1118<LataProjekcji,IF((SUM($K1120:N1120)+$D1120)<$D1119,$D1120,$D1119-SUM($K1120:N1120)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1118=LataProjekcji,$F1118>0),AND($D1118=LataProjekcji,$F1118=0,$E1119<=10)),$F1119,IF($D1118<LataProjekcji,IF((SUM($K1120:O1120)+$D1120)<$D1119,$D1120,$D1119-SUM($K1120:O1120)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1118=LataProjekcji,$F1118>0),AND($D1118=LataProjekcji,$F1118=0,$E1119<=10)),$F1119,IF($D1118<LataProjekcji,IF((SUM($K1120:P1120)+$D1120)<$D1119,$D1120,$D1119-SUM($K1120:P1120)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1118=LataProjekcji,$F1118>0),AND($D1118=LataProjekcji,$F1118=0,$E1119<=10)),$F1119,IF($D1118<LataProjekcji,IF((SUM($K1120:Q1120)+$D1120)<$D1119,$D1120,$D1119-SUM($K1120:Q1120)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1118=LataProjekcji,$F1118>0),AND($D1118=LataProjekcji,$F1118=0,$E1119<=10)),$F1119,IF($D1118<LataProjekcji,IF((SUM($K1120:R1120)+$D1120)<$D1119,$D1120,$D1119-SUM($K1120:R1120)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1118=LataProjekcji,$F1118>0),AND($D1118=LataProjekcji,$F1118=0,$E1119<=10)),$F1119,IF($D1118<LataProjekcji,IF((SUM($K1120:S1120)+$D1120)<$D1119,$D1120,$D1119-SUM($K1120:S1120)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1118=LataProjekcji,$F1118>0),AND($D1118=LataProjekcji,$F1118=0,$E1119<=10)),$F1119,IF($D1118<LataProjekcji,IF((SUM($K1120:T1120)+$D1120)<$D1119,$D1120,$D1119-SUM($K1120:T1120)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1118=LataProjekcji,$F1118>0),AND($D1118=LataProjekcji,$F1118=0,$E1119<=10)),$F1119,IF($D1118<LataProjekcji,IF((SUM($K1120:U1120)+$D1120)<$D1119,$D1120,$D1119-SUM($K1120:U1120)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1118=LataProjekcji,$F1118>0),AND($D1118=LataProjekcji,$F1118=0,$E1119<=10)),$F1119,IF($D1118<LataProjekcji,IF((SUM($K1120:V1120)+$D1120)<$D1119,$D1120,$D1119-SUM($K1120:V1120)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1118=LataProjekcji,$F1118>0),AND($D1118=LataProjekcji,$F1118=0,$E1119<=10)),$F1119,IF($D1118<LataProjekcji,IF((SUM($K1120:W1120)+$D1120)<$D1119,$D1120,$D1119-SUM($K1120:W1120)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1118=LataProjekcji,$F1118>0),AND($D1118=LataProjekcji,$F1118=0,$E1119<=10)),$F1119,IF($D1118<LataProjekcji,IF((SUM($K1120:X1120)+$D1120)<$D1119,$D1120,$D1119-SUM($K1120:X1120)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1118=LataProjekcji,$F1118>0),AND($D1118=LataProjekcji,$F1118=0,$E1119<=10)),$F1119,IF($D1118<LataProjekcji,IF((SUM($K1120:Y1120)+$D1120)<$D1119,$D1120,$D1119-SUM($K1120:Y1120)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1118=LataProjekcji,$F1118>0),AND($D1118=LataProjekcji,$F1118=0,$E1119<=10)),$F1119,IF($D1118<LataProjekcji,IF((SUM($K1120:Z1120)+$D1120)<$D1119,$D1120,$D1119-SUM($K1120:Z1120)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1120,0)","v":0},{"$f":"ROUND(K1121+L1120,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1121+X1120,0)","v":0},{"$f":"ROUND(X1121+Y1120,0)","v":0},{"$f":"ROUND(Y1121+Z1120,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($D1118=LataProjekcji,ROUND($D1119-K1121,0),ROUND(IF(K1120=0,0,$D1119-K1121),0))","v":0},{"$f":"IF($D1118=LataProjekcji,ROUND($D1119-L1121,0),ROUND(IF(AND(L1120=0,K1122>0),$D1119-L1121,IF(L1120=0,0,$D1119-L1121)),0))","v":0},0,{"$f":"IF($D1118=LataProjekcji,ROUND($D1119-N1121,0),ROUND(IF(AND(N1120=0,M1122>0),$D1119-N1121,IF(N1120=0,0,$D1119-N1121)),0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF($D1118=LataProjekcji,ROUND($D1119-X1121,0),ROUND(IF(AND(X1120=0,W1122>0),$D1119-X1121,IF(X1120=0,0,$D1119-X1121)),0))","v":0},{"$f":"IF($D1118=LataProjekcji,ROUND($D1119-Y1121,0),ROUND(IF(AND(Y1120=0,X1122>0),$D1119-Y1121,IF(Y1120=0,0,$D1119-Y1121)),0))","v":0},{"$f":"IF($D1118=LataProjekcji,ROUND($D1119-Z1121,0),ROUND(IF(AND(Z1120=0,Y1122>0),$D1119-Z1121,IF(Z1120=0,0,$D1119-Z1121)),0))","v":0},{"$f":"IF($D1118=LataProjekcji,ROUND($D1119-AA1121,0),ROUND(IF(AND(AA1120=0,Z1122>0),$D1119-AA1121,IF(AA1120=0,0,$D1119-AA1121)),0))","v":0}]
[]
[null,{"$f":"OFFSET($B$195,D1124,0)","v":0},null,{"$f":"D1117+1","v":1}]
[null,"rok zakupu",null,{"$f":"IFERROR(YEAR(OFFSET($E$195,D1124,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($E$195,D1124,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuST","v":0}]
[null,"wartość netto",null,{"$f":"IF(E1126<0,0,ROUND(E1126,0))","v":0},{"$f":"OFFSET($D$195,D1124,0)","v":0},{"$f":"IF(E1126>10,ROUND(($D1127/12)*$F1125,0),$D1126)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$195,D1124,0)),0,IF(E1126>10,ROUND(D1126*am_prace_rozwojowe,0),IF(D1126<0,0,D1126)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF(($D1125+1)=K$192,$D1127,0),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1125=LataProjekcji,$F1125>0),AND($D1125=LataProjekcji,$F1125=0,$E1126<=10)),$F1126,IF($D1125<LataProjekcji,IF((SUM($K1127:K1127)+$D1127)<$D1126,$D1127,$D1126-SUM($K1127:K1127)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1125=LataProjekcji,$F1125>0),AND($D1125=LataProjekcji,$F1125=0,$E1126<=10)),$F1126,IF($D1125<LataProjekcji,IF((SUM($K1127:L1127)+$D1127)<$D1126,$D1127,$D1126-SUM($K1127:L1127)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1125=LataProjekcji,$F1125>0),AND($D1125=LataProjekcji,$F1125=0,$E1126<=10)),$F1126,IF($D1125<LataProjekcji,IF((SUM($K1127:M1127)+$D1127)<$D1126,$D1127,$D1126-SUM($K1127:M1127)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1125=LataProjekcji,$F1125>0),AND($D1125=LataProjekcji,$F1125=0,$E1126<=10)),$F1126,IF($D1125<LataProjekcji,IF((SUM($K1127:N1127)+$D1127)<$D1126,$D1127,$D1126-SUM($K1127:N1127)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1125=LataProjekcji,$F1125>0),AND($D1125=LataProjekcji,$F1125=0,$E1126<=10)),$F1126,IF($D1125<LataProjekcji,IF((SUM($K1127:O1127)+$D1127)<$D1126,$D1127,$D1126-SUM($K1127:O1127)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1125=LataProjekcji,$F1125>0),AND($D1125=LataProjekcji,$F1125=0,$E1126<=10)),$F1126,IF($D1125<LataProjekcji,IF((SUM($K1127:P1127)+$D1127)<$D1126,$D1127,$D1126-SUM($K1127:P1127)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1125=LataProjekcji,$F1125>0),AND($D1125=LataProjekcji,$F1125=0,$E1126<=10)),$F1126,IF($D1125<LataProjekcji,IF((SUM($K1127:Q1127)+$D1127)<$D1126,$D1127,$D1126-SUM($K1127:Q1127)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1125=LataProjekcji,$F1125>0),AND($D1125=LataProjekcji,$F1125=0,$E1126<=10)),$F1126,IF($D1125<LataProjekcji,IF((SUM($K1127:R1127)+$D1127)<$D1126,$D1127,$D1126-SUM($K1127:R1127)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1125=LataProjekcji,$F1125>0),AND($D1125=LataProjekcji,$F1125=0,$E1126<=10)),$F1126,IF($D1125<LataProjekcji,IF((SUM($K1127:S1127)+$D1127)<$D1126,$D1127,$D1126-SUM($K1127:S1127)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1125=LataProjekcji,$F1125>0),AND($D1125=LataProjekcji,$F1125=0,$E1126<=10)),$F1126,IF($D1125<LataProjekcji,IF((SUM($K1127:T1127)+$D1127)<$D1126,$D1127,$D1126-SUM($K1127:T1127)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1125=LataProjekcji,$F1125>0),AND($D1125=LataProjekcji,$F1125=0,$E1126<=10)),$F1126,IF($D1125<LataProjekcji,IF((SUM($K1127:U1127)+$D1127)<$D1126,$D1127,$D1126-SUM($K1127:U1127)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1125=LataProjekcji,$F1125>0),AND($D1125=LataProjekcji,$F1125=0,$E1126<=10)),$F1126,IF($D1125<LataProjekcji,IF((SUM($K1127:V1127)+$D1127)<$D1126,$D1127,$D1126-SUM($K1127:V1127)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1125=LataProjekcji,$F1125>0),AND($D1125=LataProjekcji,$F1125=0,$E1126<=10)),$F1126,IF($D1125<LataProjekcji,IF((SUM($K1127:W1127)+$D1127)<$D1126,$D1127,$D1126-SUM($K1127:W1127)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1125=LataProjekcji,$F1125>0),AND($D1125=LataProjekcji,$F1125=0,$E1126<=10)),$F1126,IF($D1125<LataProjekcji,IF((SUM($K1127:X1127)+$D1127)<$D1126,$D1127,$D1126-SUM($K1127:X1127)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1125=LataProjekcji,$F1125>0),AND($D1125=LataProjekcji,$F1125=0,$E1126<=10)),$F1126,IF($D1125<LataProjekcji,IF((SUM($K1127:Y1127)+$D1127)<$D1126,$D1127,$D1126-SUM($K1127:Y1127)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1125=LataProjekcji,$F1125>0),AND($D1125=LataProjekcji,$F1125=0,$E1126<=10)),$F1126,IF($D1125<LataProjekcji,IF((SUM($K1127:Z1127)+$D1127)<$D1126,$D1127,$D1126-SUM($K1127:Z1127)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1127,0)","v":0},{"$f":"ROUND(K1128+L1127,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1128+X1127,0)","v":0},{"$f":"ROUND(X1128+Y1127,0)","v":0},{"$f":"ROUND(Y1128+Z1127,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($D1125=LataProjekcji,ROUND($D1126-K1128,0),ROUND(IF(K1127=0,0,$D1126-K1128),0))","v":0},{"$f":"IF($D1125=LataProjekcji,ROUND($D1126-L1128,0),ROUND(IF(AND(L1127=0,K1129>0),$D1126-L1128,IF(L1127=0,0,$D1126-L1128)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1125=LataProjekcji,ROUND($D1126-X1128,0),ROUND(IF(AND(X1127=0,W1129>0),$D1126-X1128,IF(X1127=0,0,$D1126-X1128)),0))","v":0},{"$f":"IF($D1125=LataProjekcji,ROUND($D1126-Y1128,0),ROUND(IF(AND(Y1127=0,X1129>0),$D1126-Y1128,IF(Y1127=0,0,$D1126-Y1128)),0))","v":0},{"$f":"IF($D1125=LataProjekcji,ROUND($D1126-Z1128,0),ROUND(IF(AND(Z1127=0,Y1129>0),$D1126-Z1128,IF(Z1127=0,0,$D1126-Z1128)),0))","v":0},{"$f":"IF($D1125=LataProjekcji,ROUND($D1126-AA1128,0),ROUND(IF(AND(AA1127=0,Z1129>0),$D1126-AA1128,IF(AA1127=0,0,$D1126-AA1128)),0))","v":0}]
[]
[null,{"$f":"OFFSET($B$195,D1131,0)","v":0},null,{"$f":"D1124+1","v":2}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$195,D1131,0))","v":1900},{"$f":"MONTH(OFFSET($E$195,D1131,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1133<0,0,ROUND(E1133,0))","v":0},{"$f":"OFFSET($D$195,D1131,0)","v":0},{"$f":"IF(E1133>10,ROUND(($D1134/12)*$F1132,0),$D1133)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$195,D1131,0)),0,IF(E1133>10,ROUND(D1133*am_prace_rozwojowe,0),IF(D1133<0,0,D1133)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF(($D1132+1)=K$192,$D1134,0),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1132=LataProjekcji,$F1132>0),AND($D1132=LataProjekcji,$F1132=0,$E1133<=10)),$F1133,IF($D1132<LataProjekcji,IF((SUM($K1134:K1134)+$D1134)<$D1133,$D1134,$D1133-SUM($K1134:K1134)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1132=LataProjekcji,$F1132>0),AND($D1132=LataProjekcji,$F1132=0,$E1133<=10)),$F1133,IF($D1132<LataProjekcji,IF((SUM($K1134:L1134)+$D1134)<$D1133,$D1134,$D1133-SUM($K1134:L1134)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1132=LataProjekcji,$F1132>0),AND($D1132=LataProjekcji,$F1132=0,$E1133<=10)),$F1133,IF($D1132<LataProjekcji,IF((SUM($K1134:M1134)+$D1134)<$D1133,$D1134,$D1133-SUM($K1134:M1134)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1132=LataProjekcji,$F1132>0),AND($D1132=LataProjekcji,$F1132=0,$E1133<=10)),$F1133,IF($D1132<LataProjekcji,IF((SUM($K1134:N1134)+$D1134)<$D1133,$D1134,$D1133-SUM($K1134:N1134)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1132=LataProjekcji,$F1132>0),AND($D1132=LataProjekcji,$F1132=0,$E1133<=10)),$F1133,IF($D1132<LataProjekcji,IF((SUM($K1134:O1134)+$D1134)<$D1133,$D1134,$D1133-SUM($K1134:O1134)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1132=LataProjekcji,$F1132>0),AND($D1132=LataProjekcji,$F1132=0,$E1133<=10)),$F1133,IF($D1132<LataProjekcji,IF((SUM($K1134:P1134)+$D1134)<$D1133,$D1134,$D1133-SUM($K1134:P1134)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1132=LataProjekcji,$F1132>0),AND($D1132=LataProjekcji,$F1132=0,$E1133<=10)),$F1133,IF($D1132<LataProjekcji,IF((SUM($K1134:Q1134)+$D1134)<$D1133,$D1134,$D1133-SUM($K1134:Q1134)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1132=LataProjekcji,$F1132>0),AND($D1132=LataProjekcji,$F1132=0,$E1133<=10)),$F1133,IF($D1132<LataProjekcji,IF((SUM($K1134:R1134)+$D1134)<$D1133,$D1134,$D1133-SUM($K1134:R1134)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1132=LataProjekcji,$F1132>0),AND($D1132=LataProjekcji,$F1132=0,$E1133<=10)),$F1133,IF($D1132<LataProjekcji,IF((SUM($K1134:S1134)+$D1134)<$D1133,$D1134,$D1133-SUM($K1134:S1134)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1132=LataProjekcji,$F1132>0),AND($D1132=LataProjekcji,$F1132=0,$E1133<=10)),$F1133,IF($D1132<LataProjekcji,IF((SUM($K1134:T1134)+$D1134)<$D1133,$D1134,$D1133-SUM($K1134:T1134)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1132=LataProjekcji,$F1132>0),AND($D1132=LataProjekcji,$F1132=0,$E1133<=10)),$F1133,IF($D1132<LataProjekcji,IF((SUM($K1134:U1134)+$D1134)<$D1133,$D1134,$D1133-SUM($K1134:U1134)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1132=LataProjekcji,$F1132>0),AND($D1132=LataProjekcji,$F1132=0,$E1133<=10)),$F1133,IF($D1132<LataProjekcji,IF((SUM($K1134:V1134)+$D1134)<$D1133,$D1134,$D1133-SUM($K1134:V1134)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1132=LataProjekcji,$F1132>0),AND($D1132=LataProjekcji,$F1132=0,$E1133<=10)),$F1133,IF($D1132<LataProjekcji,IF((SUM($K1134:W1134)+$D1134)<$D1133,$D1134,$D1133-SUM($K1134:W1134)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1132=LataProjekcji,$F1132>0),AND($D1132=LataProjekcji,$F1132=0,$E1133<=10)),$F1133,IF($D1132<LataProjekcji,IF((SUM($K1134:X1134)+$D1134)<$D1133,$D1134,$D1133-SUM($K1134:X1134)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1132=LataProjekcji,$F1132>0),AND($D1132=LataProjekcji,$F1132=0,$E1133<=10)),$F1133,IF($D1132<LataProjekcji,IF((SUM($K1134:Y1134)+$D1134)<$D1133,$D1134,$D1133-SUM($K1134:Y1134)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1132=LataProjekcji,$F1132>0),AND($D1132=LataProjekcji,$F1132=0,$E1133<=10)),$F1133,IF($D1132<LataProjekcji,IF((SUM($K1134:Z1134)+$D1134)<$D1133,$D1134,$D1133-SUM($K1134:Z1134)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1134,0)","v":0},{"$f":"ROUND(K1135+L1134,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1135+X1134,0)","v":0},{"$f":"ROUND(X1135+Y1134,0)","v":0},{"$f":"ROUND(Y1135+Z1134,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($D1132=LataProjekcji,ROUND($D1133-K1135,0),ROUND(IF(K1134=0,0,$D1133-K1135),0))","v":0},{"$f":"IF($D1132=LataProjekcji,ROUND($D1133-L1135,0),ROUND(IF(AND(L1134=0,K1136>0),$D1133-L1135,IF(L1134=0,0,$D1133-L1135)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1132=LataProjekcji,ROUND($D1133-X1135,0),ROUND(IF(AND(X1134=0,W1136>0),$D1133-X1135,IF(X1134=0,0,$D1133-X1135)),0))","v":0},{"$f":"IF($D1132=LataProjekcji,ROUND($D1133-Y1135,0),ROUND(IF(AND(Y1134=0,X1136>0),$D1133-Y1135,IF(Y1134=0,0,$D1133-Y1135)),0))","v":0},{"$f":"IF($D1132=LataProjekcji,ROUND($D1133-Z1135,0),ROUND(IF(AND(Z1134=0,Y1136>0),$D1133-Z1135,IF(Z1134=0,0,$D1133-Z1135)),0))","v":0},{"$f":"IF($D1132=LataProjekcji,ROUND($D1133-AA1135,0),ROUND(IF(AND(AA1134=0,Z1136>0),$D1133-AA1135,IF(AA1134=0,0,$D1133-AA1135)),0))","v":0}]
[null,null,null,null,null,null,null,0,{"$f":"OFFSET('Środki trwałe'!$C$197,H1137,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$195,$D1131,0)=\"tak\",OFFSET($G$195,$D1131,0)=\"tak\",OFFSET($J$195,$D1131,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(K1134*OFFSET($K$223,$H1137,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$195,$D1131,0)=\"tak\",OFFSET($G$195,$D1131,0)=\"tak\",OFFSET($J$195,$D1131,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(X1134*OFFSET($K$223,$H1137,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$195,$D1131,0)=\"tak\",OFFSET($G$195,$D1131,0)=\"tak\",OFFSET($J$195,$D1131,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(Y1134*OFFSET($K$223,$H1137,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$195,$D1131,0)=\"tak\",OFFSET($G$195,$D1131,0)=\"tak\",OFFSET($J$195,$D1131,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(Z1134*OFFSET($K$223,$H1137,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$195,$D1131,0)=\"tak\",OFFSET($G$195,$D1131,0)=\"tak\",OFFSET($J$195,$D1131,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(AA1134*OFFSET($K$223,$H1137,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$195,D1138,0)","v":0},null,{"$f":"D1131+1","v":3}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$195,D1138,0))","v":1900},{"$f":"MONTH(OFFSET($E$195,D1138,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1140<0,0,ROUND(E1140,0))","v":0},{"$f":"OFFSET($D$195,D1138,0)","v":0},{"$f":"IF(E1140>10,ROUND(($D1141/12)*$F1139,0),$D1140)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$195,D1138,0)),0,IF(E1140>10,ROUND(D1140*am_prace_rozwojowe,0),IF(D1140<0,0,D1140)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF(($D1139+1)=K$192,$D1141,0),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1139=LataProjekcji,$F1139>0),AND($D1139=LataProjekcji,$F1139=0,$E1140<=10)),$F1140,IF($D1139<LataProjekcji,IF((SUM($K1141:K1141)+$D1141)<$D1140,$D1141,$D1140-SUM($K1141:K1141)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1139=LataProjekcji,$F1139>0),AND($D1139=LataProjekcji,$F1139=0,$E1140<=10)),$F1140,IF($D1139<LataProjekcji,IF((SUM($K1141:L1141)+$D1141)<$D1140,$D1141,$D1140-SUM($K1141:L1141)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1139=LataProjekcji,$F1139>0),AND($D1139=LataProjekcji,$F1139=0,$E1140<=10)),$F1140,IF($D1139<LataProjekcji,IF((SUM($K1141:M1141)+$D1141)<$D1140,$D1141,$D1140-SUM($K1141:M1141)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1139=LataProjekcji,$F1139>0),AND($D1139=LataProjekcji,$F1139=0,$E1140<=10)),$F1140,IF($D1139<LataProjekcji,IF((SUM($K1141:N1141)+$D1141)<$D1140,$D1141,$D1140-SUM($K1141:N1141)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1139=LataProjekcji,$F1139>0),AND($D1139=LataProjekcji,$F1139=0,$E1140<=10)),$F1140,IF($D1139<LataProjekcji,IF((SUM($K1141:O1141)+$D1141)<$D1140,$D1141,$D1140-SUM($K1141:O1141)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1139=LataProjekcji,$F1139>0),AND($D1139=LataProjekcji,$F1139=0,$E1140<=10)),$F1140,IF($D1139<LataProjekcji,IF((SUM($K1141:P1141)+$D1141)<$D1140,$D1141,$D1140-SUM($K1141:P1141)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1139=LataProjekcji,$F1139>0),AND($D1139=LataProjekcji,$F1139=0,$E1140<=10)),$F1140,IF($D1139<LataProjekcji,IF((SUM($K1141:Q1141)+$D1141)<$D1140,$D1141,$D1140-SUM($K1141:Q1141)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1139=LataProjekcji,$F1139>0),AND($D1139=LataProjekcji,$F1139=0,$E1140<=10)),$F1140,IF($D1139<LataProjekcji,IF((SUM($K1141:R1141)+$D1141)<$D1140,$D1141,$D1140-SUM($K1141:R1141)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1139=LataProjekcji,$F1139>0),AND($D1139=LataProjekcji,$F1139=0,$E1140<=10)),$F1140,IF($D1139<LataProjekcji,IF((SUM($K1141:S1141)+$D1141)<$D1140,$D1141,$D1140-SUM($K1141:S1141)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1139=LataProjekcji,$F1139>0),AND($D1139=LataProjekcji,$F1139=0,$E1140<=10)),$F1140,IF($D1139<LataProjekcji,IF((SUM($K1141:T1141)+$D1141)<$D1140,$D1141,$D1140-SUM($K1141:T1141)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1139=LataProjekcji,$F1139>0),AND($D1139=LataProjekcji,$F1139=0,$E1140<=10)),$F1140,IF($D1139<LataProjekcji,IF((SUM($K1141:U1141)+$D1141)<$D1140,$D1141,$D1140-SUM($K1141:U1141)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1139=LataProjekcji,$F1139>0),AND($D1139=LataProjekcji,$F1139=0,$E1140<=10)),$F1140,IF($D1139<LataProjekcji,IF((SUM($K1141:V1141)+$D1141)<$D1140,$D1141,$D1140-SUM($K1141:V1141)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1139=LataProjekcji,$F1139>0),AND($D1139=LataProjekcji,$F1139=0,$E1140<=10)),$F1140,IF($D1139<LataProjekcji,IF((SUM($K1141:W1141)+$D1141)<$D1140,$D1141,$D1140-SUM($K1141:W1141)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1139=LataProjekcji,$F1139>0),AND($D1139=LataProjekcji,$F1139=0,$E1140<=10)),$F1140,IF($D1139<LataProjekcji,IF((SUM($K1141:X1141)+$D1141)<$D1140,$D1141,$D1140-SUM($K1141:X1141)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1139=LataProjekcji,$F1139>0),AND($D1139=LataProjekcji,$F1139=0,$E1140<=10)),$F1140,IF($D1139<LataProjekcji,IF((SUM($K1141:Y1141)+$D1141)<$D1140,$D1141,$D1140-SUM($K1141:Y1141)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1139=LataProjekcji,$F1139>0),AND($D1139=LataProjekcji,$F1139=0,$E1140<=10)),$F1140,IF($D1139<LataProjekcji,IF((SUM($K1141:Z1141)+$D1141)<$D1140,$D1141,$D1140-SUM($K1141:Z1141)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1141,0)","v":0},{"$f":"ROUND(K1142+L1141,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1142+X1141,0)","v":0},{"$f":"ROUND(X1142+Y1141,0)","v":0},{"$f":"ROUND(Y1142+Z1141,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($D1139=LataProjekcji,ROUND($D1140-K1142,0),ROUND(IF(K1141=0,0,$D1140-K1142),0))","v":0},{"$f":"IF($D1139=LataProjekcji,ROUND($D1140-L1142,0),ROUND(IF(AND(L1141=0,K1143>0),$D1140-L1142,IF(L1141=0,0,$D1140-L1142)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1139=LataProjekcji,ROUND($D1140-X1142,0),ROUND(IF(AND(X1141=0,W1143>0),$D1140-X1142,IF(X1141=0,0,$D1140-X1142)),0))","v":0},{"$f":"IF($D1139=LataProjekcji,ROUND($D1140-Y1142,0),ROUND(IF(AND(Y1141=0,X1143>0),$D1140-Y1142,IF(Y1141=0,0,$D1140-Y1142)),0))","v":0},{"$f":"IF($D1139=LataProjekcji,ROUND($D1140-Z1142,0),ROUND(IF(AND(Z1141=0,Y1143>0),$D1140-Z1142,IF(Z1141=0,0,$D1140-Z1142)),0))","v":0},{"$f":"IF($D1139=LataProjekcji,ROUND($D1140-AA1142,0),ROUND(IF(AND(AA1141=0,Z1143>0),$D1140-AA1142,IF(AA1141=0,0,$D1140-AA1142)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1137+1","v":1},{"$f":"OFFSET('Środki trwałe'!$C$197,H1144,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$195,$D1138,0)=\"tak\",OFFSET($G$195,$D1138,0)=\"tak\",OFFSET($J$195,$D1138,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(K1141*OFFSET($K$223,$H1144,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$195,$D1138,0)=\"tak\",OFFSET($G$195,$D1138,0)=\"tak\",OFFSET($J$195,$D1138,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(X1141*OFFSET($K$223,$H1144,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$195,$D1138,0)=\"tak\",OFFSET($G$195,$D1138,0)=\"tak\",OFFSET($J$195,$D1138,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(Y1141*OFFSET($K$223,$H1144,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$195,$D1138,0)=\"tak\",OFFSET($G$195,$D1138,0)=\"tak\",OFFSET($J$195,$D1138,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(Z1141*OFFSET($K$223,$H1144,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$195,$D1138,0)=\"tak\",OFFSET($G$195,$D1138,0)=\"tak\",OFFSET($J$195,$D1138,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(AA1141*OFFSET($K$223,$H1144,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$195,D1145,0)","v":0},null,{"$f":"D1138+1","v":4}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$195,D1145,0))","v":1900},{"$f":"MONTH(OFFSET($E$195,D1145,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1147<0,0,ROUND(E1147,0))","v":0},{"$f":"OFFSET($D$195,D1145,0)","v":0},{"$f":"IF(E1147>10,ROUND(($D1148/12)*$F1146,0),$D1147)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$195,D1145,0)),0,IF(E1147>10,ROUND(D1147*am_prace_rozwojowe,0),IF(D1147<0,0,D1147)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF(($D1146+1)=K$192,$D1148,0),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1146=LataProjekcji,$F1146>0),AND($D1146=LataProjekcji,$F1146=0,$E1147<=10)),$F1147,IF($D1146<LataProjekcji,IF((SUM($K1148:K1148)+$D1148)<$D1147,$D1148,$D1147-SUM($K1148:K1148)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1146=LataProjekcji,$F1146>0),AND($D1146=LataProjekcji,$F1146=0,$E1147<=10)),$F1147,IF($D1146<LataProjekcji,IF((SUM($K1148:L1148)+$D1148)<$D1147,$D1148,$D1147-SUM($K1148:L1148)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1146=LataProjekcji,$F1146>0),AND($D1146=LataProjekcji,$F1146=0,$E1147<=10)),$F1147,IF($D1146<LataProjekcji,IF((SUM($K1148:M1148)+$D1148)<$D1147,$D1148,$D1147-SUM($K1148:M1148)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1146=LataProjekcji,$F1146>0),AND($D1146=LataProjekcji,$F1146=0,$E1147<=10)),$F1147,IF($D1146<LataProjekcji,IF((SUM($K1148:N1148)+$D1148)<$D1147,$D1148,$D1147-SUM($K1148:N1148)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1146=LataProjekcji,$F1146>0),AND($D1146=LataProjekcji,$F1146=0,$E1147<=10)),$F1147,IF($D1146<LataProjekcji,IF((SUM($K1148:O1148)+$D1148)<$D1147,$D1148,$D1147-SUM($K1148:O1148)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1146=LataProjekcji,$F1146>0),AND($D1146=LataProjekcji,$F1146=0,$E1147<=10)),$F1147,IF($D1146<LataProjekcji,IF((SUM($K1148:P1148)+$D1148)<$D1147,$D1148,$D1147-SUM($K1148:P1148)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1146=LataProjekcji,$F1146>0),AND($D1146=LataProjekcji,$F1146=0,$E1147<=10)),$F1147,IF($D1146<LataProjekcji,IF((SUM($K1148:Q1148)+$D1148)<$D1147,$D1148,$D1147-SUM($K1148:Q1148)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1146=LataProjekcji,$F1146>0),AND($D1146=LataProjekcji,$F1146=0,$E1147<=10)),$F1147,IF($D1146<LataProjekcji,IF((SUM($K1148:R1148)+$D1148)<$D1147,$D1148,$D1147-SUM($K1148:R1148)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1146=LataProjekcji,$F1146>0),AND($D1146=LataProjekcji,$F1146=0,$E1147<=10)),$F1147,IF($D1146<LataProjekcji,IF((SUM($K1148:S1148)+$D1148)<$D1147,$D1148,$D1147-SUM($K1148:S1148)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1146=LataProjekcji,$F1146>0),AND($D1146=LataProjekcji,$F1146=0,$E1147<=10)),$F1147,IF($D1146<LataProjekcji,IF((SUM($K1148:T1148)+$D1148)<$D1147,$D1148,$D1147-SUM($K1148:T1148)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1146=LataProjekcji,$F1146>0),AND($D1146=LataProjekcji,$F1146=0,$E1147<=10)),$F1147,IF($D1146<LataProjekcji,IF((SUM($K1148:U1148)+$D1148)<$D1147,$D1148,$D1147-SUM($K1148:U1148)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1146=LataProjekcji,$F1146>0),AND($D1146=LataProjekcji,$F1146=0,$E1147<=10)),$F1147,IF($D1146<LataProjekcji,IF((SUM($K1148:V1148)+$D1148)<$D1147,$D1148,$D1147-SUM($K1148:V1148)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1146=LataProjekcji,$F1146>0),AND($D1146=LataProjekcji,$F1146=0,$E1147<=10)),$F1147,IF($D1146<LataProjekcji,IF((SUM($K1148:W1148)+$D1148)<$D1147,$D1148,$D1147-SUM($K1148:W1148)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1146=LataProjekcji,$F1146>0),AND($D1146=LataProjekcji,$F1146=0,$E1147<=10)),$F1147,IF($D1146<LataProjekcji,IF((SUM($K1148:X1148)+$D1148)<$D1147,$D1148,$D1147-SUM($K1148:X1148)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1146=LataProjekcji,$F1146>0),AND($D1146=LataProjekcji,$F1146=0,$E1147<=10)),$F1147,IF($D1146<LataProjekcji,IF((SUM($K1148:Y1148)+$D1148)<$D1147,$D1148,$D1147-SUM($K1148:Y1148)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1146=LataProjekcji,$F1146>0),AND($D1146=LataProjekcji,$F1146=0,$E1147<=10)),$F1147,IF($D1146<LataProjekcji,IF((SUM($K1148:Z1148)+$D1148)<$D1147,$D1148,$D1147-SUM($K1148:Z1148)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1148,0)","v":0},{"$f":"ROUND(K1149+L1148,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1149+Z1148,0)","v":0},{"$f":"ROUND(Z1149+AA1148,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($D1146=LataProjekcji,ROUND($D1147-K1149,0),ROUND(IF(K1148=0,0,$D1147-K1149),0))","v":0},{"$f":"IF($D1146=LataProjekcji,ROUND($D1147-L1149,0),ROUND(IF(AND(L1148=0,K1150>0),$D1147-L1149,IF(L1148=0,0,$D1147-L1149)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1146=LataProjekcji,ROUND($D1147-X1149,0),ROUND(IF(AND(X1148=0,W1150>0),$D1147-X1149,IF(X1148=0,0,$D1147-X1149)),0))","v":0},{"$f":"IF($D1146=LataProjekcji,ROUND($D1147-Y1149,0),ROUND(IF(AND(Y1148=0,X1150>0),$D1147-Y1149,IF(Y1148=0,0,$D1147-Y1149)),0))","v":0},{"$f":"IF($D1146=LataProjekcji,ROUND($D1147-Z1149,0),ROUND(IF(AND(Z1148=0,Y1150>0),$D1147-Z1149,IF(Z1148=0,0,$D1147-Z1149)),0))","v":0},{"$f":"IF($D1146=LataProjekcji,ROUND($D1147-AA1149,0),ROUND(IF(AND(AA1148=0,Z1150>0),$D1147-AA1149,IF(AA1148=0,0,$D1147-AA1149)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1144+1","v":2},{"$f":"OFFSET('Środki trwałe'!$C$197,H1151,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$195,$D1145,0)=\"tak\",OFFSET($G$195,$D1145,0)=\"tak\",OFFSET($J$195,$D1145,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(K1148*OFFSET($K$223,$H1151,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$195,$D1145,0)=\"tak\",OFFSET($G$195,$D1145,0)=\"tak\",OFFSET($J$195,$D1145,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(X1148*OFFSET($K$223,$H1151,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$195,$D1145,0)=\"tak\",OFFSET($G$195,$D1145,0)=\"tak\",OFFSET($J$195,$D1145,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(Y1148*OFFSET($K$223,$H1151,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$195,$D1145,0)=\"tak\",OFFSET($G$195,$D1145,0)=\"tak\",OFFSET($J$195,$D1145,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(Z1148*OFFSET($K$223,$H1151,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$195,$D1145,0)=\"tak\",OFFSET($G$195,$D1145,0)=\"tak\",OFFSET($J$195,$D1145,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(AA1148*OFFSET($K$223,$H1151,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$195,D1152,0)","v":0},null,{"$f":"D1145+1","v":5}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$195,D1152,0))","v":1900},{"$f":"MONTH(OFFSET($E$195,D1152,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1154<0,0,ROUND(E1154,0))","v":0},{"$f":"OFFSET($D$195,D1152,0)","v":0},{"$f":"IF(E1154>10,ROUND(($D1155/12)*$F1153,0),$D1154)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$195,D1152,0)),0,IF(E1154>10,ROUND(D1154*am_prace_rozwojowe,0),IF(D1154<0,0,D1154)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF(($D1153+1)=K$192,$D1155,0),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1153=LataProjekcji,$F1153>0),AND($D1153=LataProjekcji,$F1153=0,$E1154<=10)),$F1154,IF($D1153<LataProjekcji,IF((SUM($K1155:K1155)+$D1155)<$D1154,$D1155,$D1154-SUM($K1155:K1155)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1153=LataProjekcji,$F1153>0),AND($D1153=LataProjekcji,$F1153=0,$E1154<=10)),$F1154,IF($D1153<LataProjekcji,IF((SUM($K1155:L1155)+$D1155)<$D1154,$D1155,$D1154-SUM($K1155:L1155)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1153=LataProjekcji,$F1153>0),AND($D1153=LataProjekcji,$F1153=0,$E1154<=10)),$F1154,IF($D1153<LataProjekcji,IF((SUM($K1155:M1155)+$D1155)<$D1154,$D1155,$D1154-SUM($K1155:M1155)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1153=LataProjekcji,$F1153>0),AND($D1153=LataProjekcji,$F1153=0,$E1154<=10)),$F1154,IF($D1153<LataProjekcji,IF((SUM($K1155:N1155)+$D1155)<$D1154,$D1155,$D1154-SUM($K1155:N1155)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1153=LataProjekcji,$F1153>0),AND($D1153=LataProjekcji,$F1153=0,$E1154<=10)),$F1154,IF($D1153<LataProjekcji,IF((SUM($K1155:O1155)+$D1155)<$D1154,$D1155,$D1154-SUM($K1155:O1155)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1153=LataProjekcji,$F1153>0),AND($D1153=LataProjekcji,$F1153=0,$E1154<=10)),$F1154,IF($D1153<LataProjekcji,IF((SUM($K1155:P1155)+$D1155)<$D1154,$D1155,$D1154-SUM($K1155:P1155)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1153=LataProjekcji,$F1153>0),AND($D1153=LataProjekcji,$F1153=0,$E1154<=10)),$F1154,IF($D1153<LataProjekcji,IF((SUM($K1155:Q1155)+$D1155)<$D1154,$D1155,$D1154-SUM($K1155:Q1155)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1153=LataProjekcji,$F1153>0),AND($D1153=LataProjekcji,$F1153=0,$E1154<=10)),$F1154,IF($D1153<LataProjekcji,IF((SUM($K1155:R1155)+$D1155)<$D1154,$D1155,$D1154-SUM($K1155:R1155)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1153=LataProjekcji,$F1153>0),AND($D1153=LataProjekcji,$F1153=0,$E1154<=10)),$F1154,IF($D1153<LataProjekcji,IF((SUM($K1155:S1155)+$D1155)<$D1154,$D1155,$D1154-SUM($K1155:S1155)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1153=LataProjekcji,$F1153>0),AND($D1153=LataProjekcji,$F1153=0,$E1154<=10)),$F1154,IF($D1153<LataProjekcji,IF((SUM($K1155:T1155)+$D1155)<$D1154,$D1155,$D1154-SUM($K1155:T1155)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1153=LataProjekcji,$F1153>0),AND($D1153=LataProjekcji,$F1153=0,$E1154<=10)),$F1154,IF($D1153<LataProjekcji,IF((SUM($K1155:U1155)+$D1155)<$D1154,$D1155,$D1154-SUM($K1155:U1155)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1153=LataProjekcji,$F1153>0),AND($D1153=LataProjekcji,$F1153=0,$E1154<=10)),$F1154,IF($D1153<LataProjekcji,IF((SUM($K1155:V1155)+$D1155)<$D1154,$D1155,$D1154-SUM($K1155:V1155)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1153=LataProjekcji,$F1153>0),AND($D1153=LataProjekcji,$F1153=0,$E1154<=10)),$F1154,IF($D1153<LataProjekcji,IF((SUM($K1155:W1155)+$D1155)<$D1154,$D1155,$D1154-SUM($K1155:W1155)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1153=LataProjekcji,$F1153>0),AND($D1153=LataProjekcji,$F1153=0,$E1154<=10)),$F1154,IF($D1153<LataProjekcji,IF((SUM($K1155:X1155)+$D1155)<$D1154,$D1155,$D1154-SUM($K1155:X1155)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1153=LataProjekcji,$F1153>0),AND($D1153=LataProjekcji,$F1153=0,$E1154<=10)),$F1154,IF($D1153<LataProjekcji,IF((SUM($K1155:Y1155)+$D1155)<$D1154,$D1155,$D1154-SUM($K1155:Y1155)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1153=LataProjekcji,$F1153>0),AND($D1153=LataProjekcji,$F1153=0,$E1154<=10)),$F1154,IF($D1153<LataProjekcji,IF((SUM($K1155:Z1155)+$D1155)<$D1154,$D1155,$D1154-SUM($K1155:Z1155)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1155,0)","v":0},{"$f":"ROUND(K1156+L1155,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1156+Z1155,0)","v":0},{"$f":"ROUND(Z1156+AA1155,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($D1153=LataProjekcji,ROUND($D1154-K1156,0),ROUND(IF(K1155=0,0,$D1154-K1156),0))","v":0},{"$f":"IF($D1153=LataProjekcji,ROUND($D1154-L1156,0),ROUND(IF(AND(L1155=0,K1157>0),$D1154-L1156,IF(L1155=0,0,$D1154-L1156)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1153=LataProjekcji,ROUND($D1154-X1156,0),ROUND(IF(AND(X1155=0,W1157>0),$D1154-X1156,IF(X1155=0,0,$D1154-X1156)),0))","v":0},{"$f":"IF($D1153=LataProjekcji,ROUND($D1154-Y1156,0),ROUND(IF(AND(Y1155=0,X1157>0),$D1154-Y1156,IF(Y1155=0,0,$D1154-Y1156)),0))","v":0},{"$f":"IF($D1153=LataProjekcji,ROUND($D1154-Z1156,0),ROUND(IF(AND(Z1155=0,Y1157>0),$D1154-Z1156,IF(Z1155=0,0,$D1154-Z1156)),0))","v":0},{"$f":"IF($D1153=LataProjekcji,ROUND($D1154-AA1156,0),ROUND(IF(AND(AA1155=0,Z1157>0),$D1154-AA1156,IF(AA1155=0,0,$D1154-AA1156)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1151+1","v":3},{"$f":"OFFSET('Środki trwałe'!$C$197,H1158,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$195,$D1152,0)=\"tak\",OFFSET($G$195,$D1152,0)=\"tak\",OFFSET($J$195,$D1152,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(K1155*OFFSET($K$223,$H1158,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$195,$D1152,0)=\"tak\",OFFSET($G$195,$D1152,0)=\"tak\",OFFSET($J$195,$D1152,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(X1155*OFFSET($K$223,$H1158,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$195,$D1152,0)=\"tak\",OFFSET($G$195,$D1152,0)=\"tak\",OFFSET($J$195,$D1152,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(Y1155*OFFSET($K$223,$H1158,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$195,$D1152,0)=\"tak\",OFFSET($G$195,$D1152,0)=\"tak\",OFFSET($J$195,$D1152,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(Z1155*OFFSET($K$223,$H1158,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$195,$D1152,0)=\"tak\",OFFSET($G$195,$D1152,0)=\"tak\",OFFSET($J$195,$D1152,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(AA1155*OFFSET($K$223,$H1158,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$195,D1159,0)","v":0},null,{"$f":"D1152+1","v":6}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$195,D1159,0))","v":1900},{"$f":"MONTH(OFFSET($E$195,D1159,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1161<0,0,ROUND(E1161,0))","v":0},{"$f":"OFFSET($D$195,D1159,0)","v":0},{"$f":"IF(E1161>10,ROUND(($D1162/12)*$F1160,0),$D1161)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$195,D1159,0)),0,IF(E1161>10,ROUND(D1161*am_prace_rozwojowe,0),IF(D1161<0,0,D1161)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF(($D1160+1)=K$192,$D1162,0),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1160=LataProjekcji,$F1160>0),AND($D1160=LataProjekcji,$F1160=0,$E1161<=10)),$F1161,IF($D1160<LataProjekcji,IF((SUM($K1162:K1162)+$D1162)<$D1161,$D1162,$D1161-SUM($K1162:K1162)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1160=LataProjekcji,$F1160>0),AND($D1160=LataProjekcji,$F1160=0,$E1161<=10)),$F1161,IF($D1160<LataProjekcji,IF((SUM($K1162:L1162)+$D1162)<$D1161,$D1162,$D1161-SUM($K1162:L1162)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1160=LataProjekcji,$F1160>0),AND($D1160=LataProjekcji,$F1160=0,$E1161<=10)),$F1161,IF($D1160<LataProjekcji,IF((SUM($K1162:M1162)+$D1162)<$D1161,$D1162,$D1161-SUM($K1162:M1162)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1160=LataProjekcji,$F1160>0),AND($D1160=LataProjekcji,$F1160=0,$E1161<=10)),$F1161,IF($D1160<LataProjekcji,IF((SUM($K1162:N1162)+$D1162)<$D1161,$D1162,$D1161-SUM($K1162:N1162)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1160=LataProjekcji,$F1160>0),AND($D1160=LataProjekcji,$F1160=0,$E1161<=10)),$F1161,IF($D1160<LataProjekcji,IF((SUM($K1162:O1162)+$D1162)<$D1161,$D1162,$D1161-SUM($K1162:O1162)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1160=LataProjekcji,$F1160>0),AND($D1160=LataProjekcji,$F1160=0,$E1161<=10)),$F1161,IF($D1160<LataProjekcji,IF((SUM($K1162:P1162)+$D1162)<$D1161,$D1162,$D1161-SUM($K1162:P1162)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1160=LataProjekcji,$F1160>0),AND($D1160=LataProjekcji,$F1160=0,$E1161<=10)),$F1161,IF($D1160<LataProjekcji,IF((SUM($K1162:Q1162)+$D1162)<$D1161,$D1162,$D1161-SUM($K1162:Q1162)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1160=LataProjekcji,$F1160>0),AND($D1160=LataProjekcji,$F1160=0,$E1161<=10)),$F1161,IF($D1160<LataProjekcji,IF((SUM($K1162:R1162)+$D1162)<$D1161,$D1162,$D1161-SUM($K1162:R1162)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1160=LataProjekcji,$F1160>0),AND($D1160=LataProjekcji,$F1160=0,$E1161<=10)),$F1161,IF($D1160<LataProjekcji,IF((SUM($K1162:S1162)+$D1162)<$D1161,$D1162,$D1161-SUM($K1162:S1162)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1160=LataProjekcji,$F1160>0),AND($D1160=LataProjekcji,$F1160=0,$E1161<=10)),$F1161,IF($D1160<LataProjekcji,IF((SUM($K1162:T1162)+$D1162)<$D1161,$D1162,$D1161-SUM($K1162:T1162)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1160=LataProjekcji,$F1160>0),AND($D1160=LataProjekcji,$F1160=0,$E1161<=10)),$F1161,IF($D1160<LataProjekcji,IF((SUM($K1162:U1162)+$D1162)<$D1161,$D1162,$D1161-SUM($K1162:U1162)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1160=LataProjekcji,$F1160>0),AND($D1160=LataProjekcji,$F1160=0,$E1161<=10)),$F1161,IF($D1160<LataProjekcji,IF((SUM($K1162:V1162)+$D1162)<$D1161,$D1162,$D1161-SUM($K1162:V1162)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1160=LataProjekcji,$F1160>0),AND($D1160=LataProjekcji,$F1160=0,$E1161<=10)),$F1161,IF($D1160<LataProjekcji,IF((SUM($K1162:W1162)+$D1162)<$D1161,$D1162,$D1161-SUM($K1162:W1162)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1160=LataProjekcji,$F1160>0),AND($D1160=LataProjekcji,$F1160=0,$E1161<=10)),$F1161,IF($D1160<LataProjekcji,IF((SUM($K1162:X1162)+$D1162)<$D1161,$D1162,$D1161-SUM($K1162:X1162)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1160=LataProjekcji,$F1160>0),AND($D1160=LataProjekcji,$F1160=0,$E1161<=10)),$F1161,IF($D1160<LataProjekcji,IF((SUM($K1162:Y1162)+$D1162)<$D1161,$D1162,$D1161-SUM($K1162:Y1162)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1160=LataProjekcji,$F1160>0),AND($D1160=LataProjekcji,$F1160=0,$E1161<=10)),$F1161,IF($D1160<LataProjekcji,IF((SUM($K1162:Z1162)+$D1162)<$D1161,$D1162,$D1161-SUM($K1162:Z1162)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1162,0)","v":0},{"$f":"ROUND(K1163+L1162,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1163+Z1162,0)","v":0},{"$f":"ROUND(Z1163+AA1162,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($D1160=LataProjekcji,ROUND($D1161-K1163,0),ROUND(IF(K1162=0,0,$D1161-K1163),0))","v":0},{"$f":"IF($D1160=LataProjekcji,ROUND($D1161-L1163,0),ROUND(IF(AND(L1162=0,K1164>0),$D1161-L1163,IF(L1162=0,0,$D1161-L1163)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1160=LataProjekcji,ROUND($D1161-X1163,0),ROUND(IF(AND(X1162=0,W1164>0),$D1161-X1163,IF(X1162=0,0,$D1161-X1163)),0))","v":0},{"$f":"IF($D1160=LataProjekcji,ROUND($D1161-Y1163,0),ROUND(IF(AND(Y1162=0,X1164>0),$D1161-Y1163,IF(Y1162=0,0,$D1161-Y1163)),0))","v":0},{"$f":"IF($D1160=LataProjekcji,ROUND($D1161-Z1163,0),ROUND(IF(AND(Z1162=0,Y1164>0),$D1161-Z1163,IF(Z1162=0,0,$D1161-Z1163)),0))","v":0},{"$f":"IF($D1160=LataProjekcji,ROUND($D1161-AA1163,0),ROUND(IF(AND(AA1162=0,Z1164>0),$D1161-AA1163,IF(AA1162=0,0,$D1161-AA1163)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1158+1","v":4},{"$f":"OFFSET('Środki trwałe'!$C$197,H1165,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$195,$D1159,0)=\"tak\",OFFSET($G$195,$D1159,0)=\"tak\",OFFSET($J$195,$D1159,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(K1162*OFFSET($K$223,$H1165,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$195,$D1159,0)=\"tak\",OFFSET($G$195,$D1159,0)=\"tak\",OFFSET($J$195,$D1159,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(X1162*OFFSET($K$223,$H1165,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$195,$D1159,0)=\"tak\",OFFSET($G$195,$D1159,0)=\"tak\",OFFSET($J$195,$D1159,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(Y1162*OFFSET($K$223,$H1165,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$195,$D1159,0)=\"tak\",OFFSET($G$195,$D1159,0)=\"tak\",OFFSET($J$195,$D1159,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(Z1162*OFFSET($K$223,$H1165,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$195,$D1159,0)=\"tak\",OFFSET($G$195,$D1159,0)=\"tak\",OFFSET($J$195,$D1159,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(AA1162*OFFSET($K$223,$H1165,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$195,D1166,0)","v":0},null,{"$f":"D1159+1","v":7}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$195,D1166,0))","v":1900},{"$f":"MONTH(OFFSET($E$195,D1166,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1168<0,0,ROUND(E1168,0))","v":0},{"$f":"OFFSET($D$195,D1166,0)","v":0},{"$f":"IF(E1168>10,ROUND(($D1169/12)*$F1167,0),$D1168)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$195,D1166,0)),0,IF(E1168>10,ROUND(D1168*am_prace_rozwojowe,0),IF(D1168<0,0,D1168)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF(($D1167+1)=K$192,$D1169,0),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1167=LataProjekcji,$F1167>0),AND($D1167=LataProjekcji,$F1167=0,$E1168<=10)),$F1168,IF($D1167<LataProjekcji,IF((SUM($K1169:K1169)+$D1169)<$D1168,$D1169,$D1168-SUM($K1169:K1169)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1167=LataProjekcji,$F1167>0),AND($D1167=LataProjekcji,$F1167=0,$E1168<=10)),$F1168,IF($D1167<LataProjekcji,IF((SUM($K1169:L1169)+$D1169)<$D1168,$D1169,$D1168-SUM($K1169:L1169)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1167=LataProjekcji,$F1167>0),AND($D1167=LataProjekcji,$F1167=0,$E1168<=10)),$F1168,IF($D1167<LataProjekcji,IF((SUM($K1169:M1169)+$D1169)<$D1168,$D1169,$D1168-SUM($K1169:M1169)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1167=LataProjekcji,$F1167>0),AND($D1167=LataProjekcji,$F1167=0,$E1168<=10)),$F1168,IF($D1167<LataProjekcji,IF((SUM($K1169:N1169)+$D1169)<$D1168,$D1169,$D1168-SUM($K1169:N1169)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1167=LataProjekcji,$F1167>0),AND($D1167=LataProjekcji,$F1167=0,$E1168<=10)),$F1168,IF($D1167<LataProjekcji,IF((SUM($K1169:O1169)+$D1169)<$D1168,$D1169,$D1168-SUM($K1169:O1169)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1167=LataProjekcji,$F1167>0),AND($D1167=LataProjekcji,$F1167=0,$E1168<=10)),$F1168,IF($D1167<LataProjekcji,IF((SUM($K1169:P1169)+$D1169)<$D1168,$D1169,$D1168-SUM($K1169:P1169)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1167=LataProjekcji,$F1167>0),AND($D1167=LataProjekcji,$F1167=0,$E1168<=10)),$F1168,IF($D1167<LataProjekcji,IF((SUM($K1169:Q1169)+$D1169)<$D1168,$D1169,$D1168-SUM($K1169:Q1169)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1167=LataProjekcji,$F1167>0),AND($D1167=LataProjekcji,$F1167=0,$E1168<=10)),$F1168,IF($D1167<LataProjekcji,IF((SUM($K1169:R1169)+$D1169)<$D1168,$D1169,$D1168-SUM($K1169:R1169)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1167=LataProjekcji,$F1167>0),AND($D1167=LataProjekcji,$F1167=0,$E1168<=10)),$F1168,IF($D1167<LataProjekcji,IF((SUM($K1169:S1169)+$D1169)<$D1168,$D1169,$D1168-SUM($K1169:S1169)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1167=LataProjekcji,$F1167>0),AND($D1167=LataProjekcji,$F1167=0,$E1168<=10)),$F1168,IF($D1167<LataProjekcji,IF((SUM($K1169:T1169)+$D1169)<$D1168,$D1169,$D1168-SUM($K1169:T1169)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1167=LataProjekcji,$F1167>0),AND($D1167=LataProjekcji,$F1167=0,$E1168<=10)),$F1168,IF($D1167<LataProjekcji,IF((SUM($K1169:U1169)+$D1169)<$D1168,$D1169,$D1168-SUM($K1169:U1169)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1167=LataProjekcji,$F1167>0),AND($D1167=LataProjekcji,$F1167=0,$E1168<=10)),$F1168,IF($D1167<LataProjekcji,IF((SUM($K1169:V1169)+$D1169)<$D1168,$D1169,$D1168-SUM($K1169:V1169)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1167=LataProjekcji,$F1167>0),AND($D1167=LataProjekcji,$F1167=0,$E1168<=10)),$F1168,IF($D1167<LataProjekcji,IF((SUM($K1169:W1169)+$D1169)<$D1168,$D1169,$D1168-SUM($K1169:W1169)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1167=LataProjekcji,$F1167>0),AND($D1167=LataProjekcji,$F1167=0,$E1168<=10)),$F1168,IF($D1167<LataProjekcji,IF((SUM($K1169:X1169)+$D1169)<$D1168,$D1169,$D1168-SUM($K1169:X1169)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1167=LataProjekcji,$F1167>0),AND($D1167=LataProjekcji,$F1167=0,$E1168<=10)),$F1168,IF($D1167<LataProjekcji,IF((SUM($K1169:Y1169)+$D1169)<$D1168,$D1169,$D1168-SUM($K1169:Y1169)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1167=LataProjekcji,$F1167>0),AND($D1167=LataProjekcji,$F1167=0,$E1168<=10)),$F1168,IF($D1167<LataProjekcji,IF((SUM($K1169:Z1169)+$D1169)<$D1168,$D1169,$D1168-SUM($K1169:Z1169)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1169,0)","v":0},{"$f":"ROUND(K1170+L1169,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1170+Z1169,0)","v":0},{"$f":"ROUND(Z1170+AA1169,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($D1167=LataProjekcji,ROUND($D1168-K1170,0),ROUND(IF(K1169=0,0,$D1168-K1170),0))","v":0},{"$f":"IF($D1167=LataProjekcji,ROUND($D1168-L1170,0),ROUND(IF(AND(L1169=0,K1171>0),$D1168-L1170,IF(L1169=0,0,$D1168-L1170)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1167=LataProjekcji,ROUND($D1168-X1170,0),ROUND(IF(AND(X1169=0,W1171>0),$D1168-X1170,IF(X1169=0,0,$D1168-X1170)),0))","v":0},{"$f":"IF($D1167=LataProjekcji,ROUND($D1168-Y1170,0),ROUND(IF(AND(Y1169=0,X1171>0),$D1168-Y1170,IF(Y1169=0,0,$D1168-Y1170)),0))","v":0},{"$f":"IF($D1167=LataProjekcji,ROUND($D1168-Z1170,0),ROUND(IF(AND(Z1169=0,Y1171>0),$D1168-Z1170,IF(Z1169=0,0,$D1168-Z1170)),0))","v":0},{"$f":"IF($D1167=LataProjekcji,ROUND($D1168-AA1170,0),ROUND(IF(AND(AA1169=0,Z1171>0),$D1168-AA1170,IF(AA1169=0,0,$D1168-AA1170)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1165+1","v":5},{"$f":"OFFSET('Środki trwałe'!$C$197,H1172,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$195,$D1166,0)=\"tak\",OFFSET($G$195,$D1166,0)=\"tak\",OFFSET($J$195,$D1166,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(K1169*OFFSET($K$223,$H1172,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$195,$D1166,0)=\"tak\",OFFSET($G$195,$D1166,0)=\"tak\",OFFSET($J$195,$D1166,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(X1169*OFFSET($K$223,$H1172,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$195,$D1166,0)=\"tak\",OFFSET($G$195,$D1166,0)=\"tak\",OFFSET($J$195,$D1166,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(Y1169*OFFSET($K$223,$H1172,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$195,$D1166,0)=\"tak\",OFFSET($G$195,$D1166,0)=\"tak\",OFFSET($J$195,$D1166,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(Z1169*OFFSET($K$223,$H1172,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$195,$D1166,0)=\"tak\",OFFSET($G$195,$D1166,0)=\"tak\",OFFSET($J$195,$D1166,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(AA1169*OFFSET($K$223,$H1172,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$195,D1173,0)","v":0},null,{"$f":"D1166+1","v":8}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$195,D1173,0))","v":1900},{"$f":"MONTH(OFFSET($E$195,D1173,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1175<0,0,ROUND(E1175,0))","v":0},{"$f":"OFFSET($D$195,D1173,0)","v":0},{"$f":"IF(E1175>10,ROUND(($D1176/12)*$F1174,0),$D1175)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$195,D1173,0)),0,IF(E1175>10,ROUND(D1175*am_prace_rozwojowe,0),IF(D1175<0,0,D1175)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF(($D1174+1)=K$192,$D1176,0),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1174=LataProjekcji,$F1174>0),AND($D1174=LataProjekcji,$F1174=0,$E1175<=10)),$F1175,IF($D1174<LataProjekcji,IF((SUM($K1176:K1176)+$D1176)<$D1175,$D1176,$D1175-SUM($K1176:K1176)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1174=LataProjekcji,$F1174>0),AND($D1174=LataProjekcji,$F1174=0,$E1175<=10)),$F1175,IF($D1174<LataProjekcji,IF((SUM($K1176:L1176)+$D1176)<$D1175,$D1176,$D1175-SUM($K1176:L1176)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1174=LataProjekcji,$F1174>0),AND($D1174=LataProjekcji,$F1174=0,$E1175<=10)),$F1175,IF($D1174<LataProjekcji,IF((SUM($K1176:M1176)+$D1176)<$D1175,$D1176,$D1175-SUM($K1176:M1176)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1174=LataProjekcji,$F1174>0),AND($D1174=LataProjekcji,$F1174=0,$E1175<=10)),$F1175,IF($D1174<LataProjekcji,IF((SUM($K1176:N1176)+$D1176)<$D1175,$D1176,$D1175-SUM($K1176:N1176)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1174=LataProjekcji,$F1174>0),AND($D1174=LataProjekcji,$F1174=0,$E1175<=10)),$F1175,IF($D1174<LataProjekcji,IF((SUM($K1176:O1176)+$D1176)<$D1175,$D1176,$D1175-SUM($K1176:O1176)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1174=LataProjekcji,$F1174>0),AND($D1174=LataProjekcji,$F1174=0,$E1175<=10)),$F1175,IF($D1174<LataProjekcji,IF((SUM($K1176:P1176)+$D1176)<$D1175,$D1176,$D1175-SUM($K1176:P1176)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1174=LataProjekcji,$F1174>0),AND($D1174=LataProjekcji,$F1174=0,$E1175<=10)),$F1175,IF($D1174<LataProjekcji,IF((SUM($K1176:Q1176)+$D1176)<$D1175,$D1176,$D1175-SUM($K1176:Q1176)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1174=LataProjekcji,$F1174>0),AND($D1174=LataProjekcji,$F1174=0,$E1175<=10)),$F1175,IF($D1174<LataProjekcji,IF((SUM($K1176:R1176)+$D1176)<$D1175,$D1176,$D1175-SUM($K1176:R1176)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1174=LataProjekcji,$F1174>0),AND($D1174=LataProjekcji,$F1174=0,$E1175<=10)),$F1175,IF($D1174<LataProjekcji,IF((SUM($K1176:S1176)+$D1176)<$D1175,$D1176,$D1175-SUM($K1176:S1176)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1174=LataProjekcji,$F1174>0),AND($D1174=LataProjekcji,$F1174=0,$E1175<=10)),$F1175,IF($D1174<LataProjekcji,IF((SUM($K1176:T1176)+$D1176)<$D1175,$D1176,$D1175-SUM($K1176:T1176)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1174=LataProjekcji,$F1174>0),AND($D1174=LataProjekcji,$F1174=0,$E1175<=10)),$F1175,IF($D1174<LataProjekcji,IF((SUM($K1176:U1176)+$D1176)<$D1175,$D1176,$D1175-SUM($K1176:U1176)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1174=LataProjekcji,$F1174>0),AND($D1174=LataProjekcji,$F1174=0,$E1175<=10)),$F1175,IF($D1174<LataProjekcji,IF((SUM($K1176:V1176)+$D1176)<$D1175,$D1176,$D1175-SUM($K1176:V1176)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1174=LataProjekcji,$F1174>0),AND($D1174=LataProjekcji,$F1174=0,$E1175<=10)),$F1175,IF($D1174<LataProjekcji,IF((SUM($K1176:W1176)+$D1176)<$D1175,$D1176,$D1175-SUM($K1176:W1176)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1174=LataProjekcji,$F1174>0),AND($D1174=LataProjekcji,$F1174=0,$E1175<=10)),$F1175,IF($D1174<LataProjekcji,IF((SUM($K1176:X1176)+$D1176)<$D1175,$D1176,$D1175-SUM($K1176:X1176)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1174=LataProjekcji,$F1174>0),AND($D1174=LataProjekcji,$F1174=0,$E1175<=10)),$F1175,IF($D1174<LataProjekcji,IF((SUM($K1176:Y1176)+$D1176)<$D1175,$D1176,$D1175-SUM($K1176:Y1176)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1174=LataProjekcji,$F1174>0),AND($D1174=LataProjekcji,$F1174=0,$E1175<=10)),$F1175,IF($D1174<LataProjekcji,IF((SUM($K1176:Z1176)+$D1176)<$D1175,$D1176,$D1175-SUM($K1176:Z1176)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1176,0)","v":0},{"$f":"ROUND(K1177+L1176,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1177+Z1176,0)","v":0},{"$f":"ROUND(Z1177+AA1176,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($D1174=LataProjekcji,ROUND($D1175-K1177,0),ROUND(IF(K1176=0,0,$D1175-K1177),0))","v":0},{"$f":"IF($D1174=LataProjekcji,ROUND($D1175-L1177,0),ROUND(IF(AND(L1176=0,K1178>0),$D1175-L1177,IF(L1176=0,0,$D1175-L1177)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1174=LataProjekcji,ROUND($D1175-X1177,0),ROUND(IF(AND(X1176=0,W1178>0),$D1175-X1177,IF(X1176=0,0,$D1175-X1177)),0))","v":0},{"$f":"IF($D1174=LataProjekcji,ROUND($D1175-Y1177,0),ROUND(IF(AND(Y1176=0,X1178>0),$D1175-Y1177,IF(Y1176=0,0,$D1175-Y1177)),0))","v":0},{"$f":"IF($D1174=LataProjekcji,ROUND($D1175-Z1177,0),ROUND(IF(AND(Z1176=0,Y1178>0),$D1175-Z1177,IF(Z1176=0,0,$D1175-Z1177)),0))","v":0},{"$f":"IF($D1174=LataProjekcji,ROUND($D1175-AA1177,0),ROUND(IF(AND(AA1176=0,Z1178>0),$D1175-AA1177,IF(AA1176=0,0,$D1175-AA1177)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1172+1","v":6},{"$f":"OFFSET('Środki trwałe'!$C$197,H1179,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$195,$D1173,0)=\"tak\",OFFSET($G$195,$D1173,0)=\"tak\",OFFSET($J$195,$D1173,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(K1176*OFFSET($K$223,$H1179,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$195,$D1173,0)=\"tak\",OFFSET($G$195,$D1173,0)=\"tak\",OFFSET($J$195,$D1173,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(X1176*OFFSET($K$223,$H1179,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$195,$D1173,0)=\"tak\",OFFSET($G$195,$D1173,0)=\"tak\",OFFSET($J$195,$D1173,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(Y1176*OFFSET($K$223,$H1179,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$195,$D1173,0)=\"tak\",OFFSET($G$195,$D1173,0)=\"tak\",OFFSET($J$195,$D1173,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(Z1176*OFFSET($K$223,$H1179,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$195,$D1173,0)=\"tak\",OFFSET($G$195,$D1173,0)=\"tak\",OFFSET($J$195,$D1173,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(AA1176*OFFSET($K$223,$H1179,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$195,D1180,0)","v":0},null,{"$f":"D1173+1","v":9}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$195,D1180,0))","v":1900},{"$f":"MONTH(OFFSET($E$195,D1180,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1182<0,0,ROUND(E1182,0))","v":0},{"$f":"OFFSET($D$195,D1180,0)","v":0},{"$f":"IF(E1182>10,ROUND(($D1183/12)*$F1181,0),$D1182)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$195,D1180,0)),0,IF(E1182>10,ROUND(D1182*am_prace_rozwojowe,0),IF(D1182<0,0,D1182)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF(($D1181+1)=K$192,$D1183,0),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1181=LataProjekcji,$F1181>0),AND($D1181=LataProjekcji,$F1181=0,$E1182<=10)),$F1182,IF($D1181<LataProjekcji,IF((SUM($K1183:K1183)+$D1183)<$D1182,$D1183,$D1182-SUM($K1183:K1183)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1181=LataProjekcji,$F1181>0),AND($D1181=LataProjekcji,$F1181=0,$E1182<=10)),$F1182,IF($D1181<LataProjekcji,IF((SUM($K1183:L1183)+$D1183)<$D1182,$D1183,$D1182-SUM($K1183:L1183)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1181=LataProjekcji,$F1181>0),AND($D1181=LataProjekcji,$F1181=0,$E1182<=10)),$F1182,IF($D1181<LataProjekcji,IF((SUM($K1183:M1183)+$D1183)<$D1182,$D1183,$D1182-SUM($K1183:M1183)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1181=LataProjekcji,$F1181>0),AND($D1181=LataProjekcji,$F1181=0,$E1182<=10)),$F1182,IF($D1181<LataProjekcji,IF((SUM($K1183:N1183)+$D1183)<$D1182,$D1183,$D1182-SUM($K1183:N1183)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1181=LataProjekcji,$F1181>0),AND($D1181=LataProjekcji,$F1181=0,$E1182<=10)),$F1182,IF($D1181<LataProjekcji,IF((SUM($K1183:O1183)+$D1183)<$D1182,$D1183,$D1182-SUM($K1183:O1183)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1181=LataProjekcji,$F1181>0),AND($D1181=LataProjekcji,$F1181=0,$E1182<=10)),$F1182,IF($D1181<LataProjekcji,IF((SUM($K1183:P1183)+$D1183)<$D1182,$D1183,$D1182-SUM($K1183:P1183)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1181=LataProjekcji,$F1181>0),AND($D1181=LataProjekcji,$F1181=0,$E1182<=10)),$F1182,IF($D1181<LataProjekcji,IF((SUM($K1183:Q1183)+$D1183)<$D1182,$D1183,$D1182-SUM($K1183:Q1183)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1181=LataProjekcji,$F1181>0),AND($D1181=LataProjekcji,$F1181=0,$E1182<=10)),$F1182,IF($D1181<LataProjekcji,IF((SUM($K1183:R1183)+$D1183)<$D1182,$D1183,$D1182-SUM($K1183:R1183)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1181=LataProjekcji,$F1181>0),AND($D1181=LataProjekcji,$F1181=0,$E1182<=10)),$F1182,IF($D1181<LataProjekcji,IF((SUM($K1183:S1183)+$D1183)<$D1182,$D1183,$D1182-SUM($K1183:S1183)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1181=LataProjekcji,$F1181>0),AND($D1181=LataProjekcji,$F1181=0,$E1182<=10)),$F1182,IF($D1181<LataProjekcji,IF((SUM($K1183:T1183)+$D1183)<$D1182,$D1183,$D1182-SUM($K1183:T1183)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1181=LataProjekcji,$F1181>0),AND($D1181=LataProjekcji,$F1181=0,$E1182<=10)),$F1182,IF($D1181<LataProjekcji,IF((SUM($K1183:U1183)+$D1183)<$D1182,$D1183,$D1182-SUM($K1183:U1183)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1181=LataProjekcji,$F1181>0),AND($D1181=LataProjekcji,$F1181=0,$E1182<=10)),$F1182,IF($D1181<LataProjekcji,IF((SUM($K1183:V1183)+$D1183)<$D1182,$D1183,$D1182-SUM($K1183:V1183)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1181=LataProjekcji,$F1181>0),AND($D1181=LataProjekcji,$F1181=0,$E1182<=10)),$F1182,IF($D1181<LataProjekcji,IF((SUM($K1183:W1183)+$D1183)<$D1182,$D1183,$D1182-SUM($K1183:W1183)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1181=LataProjekcji,$F1181>0),AND($D1181=LataProjekcji,$F1181=0,$E1182<=10)),$F1182,IF($D1181<LataProjekcji,IF((SUM($K1183:X1183)+$D1183)<$D1182,$D1183,$D1182-SUM($K1183:X1183)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1181=LataProjekcji,$F1181>0),AND($D1181=LataProjekcji,$F1181=0,$E1182<=10)),$F1182,IF($D1181<LataProjekcji,IF((SUM($K1183:Y1183)+$D1183)<$D1182,$D1183,$D1182-SUM($K1183:Y1183)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1181=LataProjekcji,$F1181>0),AND($D1181=LataProjekcji,$F1181=0,$E1182<=10)),$F1182,IF($D1181<LataProjekcji,IF((SUM($K1183:Z1183)+$D1183)<$D1182,$D1183,$D1182-SUM($K1183:Z1183)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1183,0)","v":0},{"$f":"ROUND(K1184+L1183,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1184+Z1183,0)","v":0},{"$f":"ROUND(Z1184+AA1183,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($D1181=LataProjekcji,ROUND($D1182-K1184,0),ROUND(IF(K1183=0,0,$D1182-K1184),0))","v":0},{"$f":"IF($D1181=LataProjekcji,ROUND($D1182-L1184,0),ROUND(IF(AND(L1183=0,K1185>0),$D1182-L1184,IF(L1183=0,0,$D1182-L1184)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1181=LataProjekcji,ROUND($D1182-X1184,0),ROUND(IF(AND(X1183=0,W1185>0),$D1182-X1184,IF(X1183=0,0,$D1182-X1184)),0))","v":0},{"$f":"IF($D1181=LataProjekcji,ROUND($D1182-Y1184,0),ROUND(IF(AND(Y1183=0,X1185>0),$D1182-Y1184,IF(Y1183=0,0,$D1182-Y1184)),0))","v":0},{"$f":"IF($D1181=LataProjekcji,ROUND($D1182-Z1184,0),ROUND(IF(AND(Z1183=0,Y1185>0),$D1182-Z1184,IF(Z1183=0,0,$D1182-Z1184)),0))","v":0},{"$f":"IF($D1181=LataProjekcji,ROUND($D1182-AA1184,0),ROUND(IF(AND(AA1183=0,Z1185>0),$D1182-AA1184,IF(AA1183=0,0,$D1182-AA1184)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1179+1","v":7},{"$f":"OFFSET('Środki trwałe'!$C$197,H1186,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$195,$D1180,0)=\"tak\",OFFSET($G$195,$D1180,0)=\"tak\",OFFSET($J$195,$D1180,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(K1183*OFFSET($K$223,$H1186,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$195,$D1180,0)=\"tak\",OFFSET($G$195,$D1180,0)=\"tak\",OFFSET($J$195,$D1180,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(X1183*OFFSET($K$223,$H1186,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$195,$D1180,0)=\"tak\",OFFSET($G$195,$D1180,0)=\"tak\",OFFSET($J$195,$D1180,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(Y1183*OFFSET($K$223,$H1186,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$195,$D1180,0)=\"tak\",OFFSET($G$195,$D1180,0)=\"tak\",OFFSET($J$195,$D1180,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(Z1183*OFFSET($K$223,$H1186,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$195,$D1180,0)=\"tak\",OFFSET($G$195,$D1180,0)=\"tak\",OFFSET($J$195,$D1180,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(AA1183*OFFSET($K$223,$H1186,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$195,D1187,0)","v":0},null,{"$f":"D1180+1","v":10}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$195,D1187,0))","v":1900},{"$f":"MONTH(OFFSET($E$195,D1187,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1189<0,0,ROUND(E1189,0))","v":0},{"$f":"OFFSET($D$195,D1187,0)","v":0},{"$f":"IF(E1189>10,ROUND(($D1190/12)*$F1188,0),$D1189)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$195,D1187,0)),0,IF(E1189>10,ROUND(D1189*am_prace_rozwojowe,0),IF(D1189<0,0,D1189)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF(($D1188+1)=K$192,$D1190,0),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1188=LataProjekcji,$F1188>0),AND($D1188=LataProjekcji,$F1188=0,$E1189<=10)),$F1189,IF($D1188<LataProjekcji,IF((SUM($K1190:K1190)+$D1190)<$D1189,$D1190,$D1189-SUM($K1190:K1190)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1188=LataProjekcji,$F1188>0),AND($D1188=LataProjekcji,$F1188=0,$E1189<=10)),$F1189,IF($D1188<LataProjekcji,IF((SUM($K1190:L1190)+$D1190)<$D1189,$D1190,$D1189-SUM($K1190:L1190)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1188=LataProjekcji,$F1188>0),AND($D1188=LataProjekcji,$F1188=0,$E1189<=10)),$F1189,IF($D1188<LataProjekcji,IF((SUM($K1190:M1190)+$D1190)<$D1189,$D1190,$D1189-SUM($K1190:M1190)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1188=LataProjekcji,$F1188>0),AND($D1188=LataProjekcji,$F1188=0,$E1189<=10)),$F1189,IF($D1188<LataProjekcji,IF((SUM($K1190:N1190)+$D1190)<$D1189,$D1190,$D1189-SUM($K1190:N1190)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1188=LataProjekcji,$F1188>0),AND($D1188=LataProjekcji,$F1188=0,$E1189<=10)),$F1189,IF($D1188<LataProjekcji,IF((SUM($K1190:O1190)+$D1190)<$D1189,$D1190,$D1189-SUM($K1190:O1190)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1188=LataProjekcji,$F1188>0),AND($D1188=LataProjekcji,$F1188=0,$E1189<=10)),$F1189,IF($D1188<LataProjekcji,IF((SUM($K1190:P1190)+$D1190)<$D1189,$D1190,$D1189-SUM($K1190:P1190)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1188=LataProjekcji,$F1188>0),AND($D1188=LataProjekcji,$F1188=0,$E1189<=10)),$F1189,IF($D1188<LataProjekcji,IF((SUM($K1190:Q1190)+$D1190)<$D1189,$D1190,$D1189-SUM($K1190:Q1190)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1188=LataProjekcji,$F1188>0),AND($D1188=LataProjekcji,$F1188=0,$E1189<=10)),$F1189,IF($D1188<LataProjekcji,IF((SUM($K1190:R1190)+$D1190)<$D1189,$D1190,$D1189-SUM($K1190:R1190)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1188=LataProjekcji,$F1188>0),AND($D1188=LataProjekcji,$F1188=0,$E1189<=10)),$F1189,IF($D1188<LataProjekcji,IF((SUM($K1190:S1190)+$D1190)<$D1189,$D1190,$D1189-SUM($K1190:S1190)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1188=LataProjekcji,$F1188>0),AND($D1188=LataProjekcji,$F1188=0,$E1189<=10)),$F1189,IF($D1188<LataProjekcji,IF((SUM($K1190:T1190)+$D1190)<$D1189,$D1190,$D1189-SUM($K1190:T1190)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1188=LataProjekcji,$F1188>0),AND($D1188=LataProjekcji,$F1188=0,$E1189<=10)),$F1189,IF($D1188<LataProjekcji,IF((SUM($K1190:U1190)+$D1190)<$D1189,$D1190,$D1189-SUM($K1190:U1190)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1188=LataProjekcji,$F1188>0),AND($D1188=LataProjekcji,$F1188=0,$E1189<=10)),$F1189,IF($D1188<LataProjekcji,IF((SUM($K1190:V1190)+$D1190)<$D1189,$D1190,$D1189-SUM($K1190:V1190)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1188=LataProjekcji,$F1188>0),AND($D1188=LataProjekcji,$F1188=0,$E1189<=10)),$F1189,IF($D1188<LataProjekcji,IF((SUM($K1190:W1190)+$D1190)<$D1189,$D1190,$D1189-SUM($K1190:W1190)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1188=LataProjekcji,$F1188>0),AND($D1188=LataProjekcji,$F1188=0,$E1189<=10)),$F1189,IF($D1188<LataProjekcji,IF((SUM($K1190:X1190)+$D1190)<$D1189,$D1190,$D1189-SUM($K1190:X1190)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1188=LataProjekcji,$F1188>0),AND($D1188=LataProjekcji,$F1188=0,$E1189<=10)),$F1189,IF($D1188<LataProjekcji,IF((SUM($K1190:Y1190)+$D1190)<$D1189,$D1190,$D1189-SUM($K1190:Y1190)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1188=LataProjekcji,$F1188>0),AND($D1188=LataProjekcji,$F1188=0,$E1189<=10)),$F1189,IF($D1188<LataProjekcji,IF((SUM($K1190:Z1190)+$D1190)<$D1189,$D1190,$D1189-SUM($K1190:Z1190)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1190,0)","v":0},{"$f":"ROUND(K1191+L1190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1191+Z1190,0)","v":0},{"$f":"ROUND(Z1191+AA1190,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($D1188=LataProjekcji,ROUND($D1189-K1191,0),ROUND(IF(K1190=0,0,$D1189-K1191),0))","v":0},{"$f":"IF($D1188=LataProjekcji,ROUND($D1189-L1191,0),ROUND(IF(AND(L1190=0,K1192>0),$D1189-L1191,IF(L1190=0,0,$D1189-L1191)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1188=LataProjekcji,ROUND($D1189-X1191,0),ROUND(IF(AND(X1190=0,W1192>0),$D1189-X1191,IF(X1190=0,0,$D1189-X1191)),0))","v":0},{"$f":"IF($D1188=LataProjekcji,ROUND($D1189-Y1191,0),ROUND(IF(AND(Y1190=0,X1192>0),$D1189-Y1191,IF(Y1190=0,0,$D1189-Y1191)),0))","v":0},{"$f":"IF($D1188=LataProjekcji,ROUND($D1189-Z1191,0),ROUND(IF(AND(Z1190=0,Y1192>0),$D1189-Z1191,IF(Z1190=0,0,$D1189-Z1191)),0))","v":0},{"$f":"IF($D1188=LataProjekcji,ROUND($D1189-AA1191,0),ROUND(IF(AND(AA1190=0,Z1192>0),$D1189-AA1191,IF(AA1190=0,0,$D1189-AA1191)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1186+1","v":8},{"$f":"OFFSET('Środki trwałe'!$C$197,H1193,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$195,$D1187,0)=\"tak\",OFFSET($G$195,$D1187,0)=\"tak\",OFFSET($J$195,$D1187,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(K1190*OFFSET($K$223,$H1193,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$195,$D1187,0)=\"tak\",OFFSET($G$195,$D1187,0)=\"tak\",OFFSET($J$195,$D1187,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(X1190*OFFSET($K$223,$H1193,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$195,$D1187,0)=\"tak\",OFFSET($G$195,$D1187,0)=\"tak\",OFFSET($J$195,$D1187,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(Y1190*OFFSET($K$223,$H1193,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$195,$D1187,0)=\"tak\",OFFSET($G$195,$D1187,0)=\"tak\",OFFSET($J$195,$D1187,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(Z1190*OFFSET($K$223,$H1193,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$195,$D1187,0)=\"tak\",OFFSET($G$195,$D1187,0)=\"tak\",OFFSET($J$195,$D1187,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(AA1190*OFFSET($K$223,$H1193,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$195,D1194,0)","v":0},null,{"$f":"D1187+1","v":11}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$195,D1194,0))","v":1900},{"$f":"MONTH(OFFSET($E$195,D1194,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1196<0,0,ROUND(E1196,0))","v":0},{"$f":"OFFSET($D$195,D1194,0)","v":0},{"$f":"IF(E1196>10,ROUND(($D1197/12)*$F1195,0),$D1196)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$195,D1194,0)),0,IF(E1196>10,ROUND(D1196*am_prace_rozwojowe,0),IF(D1196<0,0,D1196)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF(($D1195+1)=K$192,$D1197,0),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1195=LataProjekcji,$F1195>0),AND($D1195=LataProjekcji,$F1195=0,$E1196<=10)),$F1196,IF($D1195<LataProjekcji,IF((SUM($K1197:K1197)+$D1197)<$D1196,$D1197,$D1196-SUM($K1197:K1197)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1195=LataProjekcji,$F1195>0),AND($D1195=LataProjekcji,$F1195=0,$E1196<=10)),$F1196,IF($D1195<LataProjekcji,IF((SUM($K1197:L1197)+$D1197)<$D1196,$D1197,$D1196-SUM($K1197:L1197)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1195=LataProjekcji,$F1195>0),AND($D1195=LataProjekcji,$F1195=0,$E1196<=10)),$F1196,IF($D1195<LataProjekcji,IF((SUM($K1197:M1197)+$D1197)<$D1196,$D1197,$D1196-SUM($K1197:M1197)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1195=LataProjekcji,$F1195>0),AND($D1195=LataProjekcji,$F1195=0,$E1196<=10)),$F1196,IF($D1195<LataProjekcji,IF((SUM($K1197:N1197)+$D1197)<$D1196,$D1197,$D1196-SUM($K1197:N1197)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1195=LataProjekcji,$F1195>0),AND($D1195=LataProjekcji,$F1195=0,$E1196<=10)),$F1196,IF($D1195<LataProjekcji,IF((SUM($K1197:O1197)+$D1197)<$D1196,$D1197,$D1196-SUM($K1197:O1197)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1195=LataProjekcji,$F1195>0),AND($D1195=LataProjekcji,$F1195=0,$E1196<=10)),$F1196,IF($D1195<LataProjekcji,IF((SUM($K1197:P1197)+$D1197)<$D1196,$D1197,$D1196-SUM($K1197:P1197)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1195=LataProjekcji,$F1195>0),AND($D1195=LataProjekcji,$F1195=0,$E1196<=10)),$F1196,IF($D1195<LataProjekcji,IF((SUM($K1197:Q1197)+$D1197)<$D1196,$D1197,$D1196-SUM($K1197:Q1197)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1195=LataProjekcji,$F1195>0),AND($D1195=LataProjekcji,$F1195=0,$E1196<=10)),$F1196,IF($D1195<LataProjekcji,IF((SUM($K1197:R1197)+$D1197)<$D1196,$D1197,$D1196-SUM($K1197:R1197)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1195=LataProjekcji,$F1195>0),AND($D1195=LataProjekcji,$F1195=0,$E1196<=10)),$F1196,IF($D1195<LataProjekcji,IF((SUM($K1197:S1197)+$D1197)<$D1196,$D1197,$D1196-SUM($K1197:S1197)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1195=LataProjekcji,$F1195>0),AND($D1195=LataProjekcji,$F1195=0,$E1196<=10)),$F1196,IF($D1195<LataProjekcji,IF((SUM($K1197:T1197)+$D1197)<$D1196,$D1197,$D1196-SUM($K1197:T1197)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1195=LataProjekcji,$F1195>0),AND($D1195=LataProjekcji,$F1195=0,$E1196<=10)),$F1196,IF($D1195<LataProjekcji,IF((SUM($K1197:U1197)+$D1197)<$D1196,$D1197,$D1196-SUM($K1197:U1197)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1195=LataProjekcji,$F1195>0),AND($D1195=LataProjekcji,$F1195=0,$E1196<=10)),$F1196,IF($D1195<LataProjekcji,IF((SUM($K1197:V1197)+$D1197)<$D1196,$D1197,$D1196-SUM($K1197:V1197)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1195=LataProjekcji,$F1195>0),AND($D1195=LataProjekcji,$F1195=0,$E1196<=10)),$F1196,IF($D1195<LataProjekcji,IF((SUM($K1197:W1197)+$D1197)<$D1196,$D1197,$D1196-SUM($K1197:W1197)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1195=LataProjekcji,$F1195>0),AND($D1195=LataProjekcji,$F1195=0,$E1196<=10)),$F1196,IF($D1195<LataProjekcji,IF((SUM($K1197:X1197)+$D1197)<$D1196,$D1197,$D1196-SUM($K1197:X1197)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1195=LataProjekcji,$F1195>0),AND($D1195=LataProjekcji,$F1195=0,$E1196<=10)),$F1196,IF($D1195<LataProjekcji,IF((SUM($K1197:Y1197)+$D1197)<$D1196,$D1197,$D1196-SUM($K1197:Y1197)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1195=LataProjekcji,$F1195>0),AND($D1195=LataProjekcji,$F1195=0,$E1196<=10)),$F1196,IF($D1195<LataProjekcji,IF((SUM($K1197:Z1197)+$D1197)<$D1196,$D1197,$D1196-SUM($K1197:Z1197)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1197,0)","v":0},{"$f":"ROUND(K1198+L1197,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1198+Z1197,0)","v":0},{"$f":"ROUND(Z1198+AA1197,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($D1195=LataProjekcji,ROUND($D1196-K1198,0),ROUND(IF(K1197=0,0,$D1196-K1198),0))","v":0},{"$f":"IF($D1195=LataProjekcji,ROUND($D1196-L1198,0),ROUND(IF(AND(L1197=0,K1199>0),$D1196-L1198,IF(L1197=0,0,$D1196-L1198)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1195=LataProjekcji,ROUND($D1196-X1198,0),ROUND(IF(AND(X1197=0,W1199>0),$D1196-X1198,IF(X1197=0,0,$D1196-X1198)),0))","v":0},{"$f":"IF($D1195=LataProjekcji,ROUND($D1196-Y1198,0),ROUND(IF(AND(Y1197=0,X1199>0),$D1196-Y1198,IF(Y1197=0,0,$D1196-Y1198)),0))","v":0},{"$f":"IF($D1195=LataProjekcji,ROUND($D1196-Z1198,0),ROUND(IF(AND(Z1197=0,Y1199>0),$D1196-Z1198,IF(Z1197=0,0,$D1196-Z1198)),0))","v":0},{"$f":"IF($D1195=LataProjekcji,ROUND($D1196-AA1198,0),ROUND(IF(AND(AA1197=0,Z1199>0),$D1196-AA1198,IF(AA1197=0,0,$D1196-AA1198)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1193+1","v":9},{"$f":"OFFSET('Środki trwałe'!$C$197,H1200,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$195,$D1194,0)=\"tak\",OFFSET($G$195,$D1194,0)=\"tak\",OFFSET($J$195,$D1194,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(K1197*OFFSET($K$223,$H1200,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$195,$D1194,0)=\"tak\",OFFSET($G$195,$D1194,0)=\"tak\",OFFSET($J$195,$D1194,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(X1197*OFFSET($K$223,$H1200,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$195,$D1194,0)=\"tak\",OFFSET($G$195,$D1194,0)=\"tak\",OFFSET($J$195,$D1194,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(Y1197*OFFSET($K$223,$H1200,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$195,$D1194,0)=\"tak\",OFFSET($G$195,$D1194,0)=\"tak\",OFFSET($J$195,$D1194,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(Z1197*OFFSET($K$223,$H1200,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$195,$D1194,0)=\"tak\",OFFSET($G$195,$D1194,0)=\"tak\",OFFSET($J$195,$D1194,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(AA1197*OFFSET($K$223,$H1200,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$195,D1201,0)","v":0},null,{"$f":"D1194+1","v":12}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$195,D1201,0))","v":1900},{"$f":"MONTH(OFFSET($E$195,D1201,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1203<0,0,ROUND(E1203,0))","v":0},{"$f":"OFFSET($D$195,D1201,0)","v":0},{"$f":"IF(E1203>10,ROUND(($D1204/12)*$F1202,0),$D1203)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$195,D1201,0)),0,IF(E1203>10,ROUND(D1203*am_prace_rozwojowe,0),IF(D1203<0,0,D1203)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF(($D1202+1)=K$192,$D1204,0),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1202=LataProjekcji,$F1202>0),AND($D1202=LataProjekcji,$F1202=0,$E1203<=10)),$F1203,IF($D1202<LataProjekcji,IF((SUM($K1204:K1204)+$D1204)<$D1203,$D1204,$D1203-SUM($K1204:K1204)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1202=LataProjekcji,$F1202>0),AND($D1202=LataProjekcji,$F1202=0,$E1203<=10)),$F1203,IF($D1202<LataProjekcji,IF((SUM($K1204:L1204)+$D1204)<$D1203,$D1204,$D1203-SUM($K1204:L1204)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1202=LataProjekcji,$F1202>0),AND($D1202=LataProjekcji,$F1202=0,$E1203<=10)),$F1203,IF($D1202<LataProjekcji,IF((SUM($K1204:M1204)+$D1204)<$D1203,$D1204,$D1203-SUM($K1204:M1204)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1202=LataProjekcji,$F1202>0),AND($D1202=LataProjekcji,$F1202=0,$E1203<=10)),$F1203,IF($D1202<LataProjekcji,IF((SUM($K1204:N1204)+$D1204)<$D1203,$D1204,$D1203-SUM($K1204:N1204)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1202=LataProjekcji,$F1202>0),AND($D1202=LataProjekcji,$F1202=0,$E1203<=10)),$F1203,IF($D1202<LataProjekcji,IF((SUM($K1204:O1204)+$D1204)<$D1203,$D1204,$D1203-SUM($K1204:O1204)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1202=LataProjekcji,$F1202>0),AND($D1202=LataProjekcji,$F1202=0,$E1203<=10)),$F1203,IF($D1202<LataProjekcji,IF((SUM($K1204:P1204)+$D1204)<$D1203,$D1204,$D1203-SUM($K1204:P1204)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1202=LataProjekcji,$F1202>0),AND($D1202=LataProjekcji,$F1202=0,$E1203<=10)),$F1203,IF($D1202<LataProjekcji,IF((SUM($K1204:Q1204)+$D1204)<$D1203,$D1204,$D1203-SUM($K1204:Q1204)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1202=LataProjekcji,$F1202>0),AND($D1202=LataProjekcji,$F1202=0,$E1203<=10)),$F1203,IF($D1202<LataProjekcji,IF((SUM($K1204:R1204)+$D1204)<$D1203,$D1204,$D1203-SUM($K1204:R1204)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1202=LataProjekcji,$F1202>0),AND($D1202=LataProjekcji,$F1202=0,$E1203<=10)),$F1203,IF($D1202<LataProjekcji,IF((SUM($K1204:S1204)+$D1204)<$D1203,$D1204,$D1203-SUM($K1204:S1204)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1202=LataProjekcji,$F1202>0),AND($D1202=LataProjekcji,$F1202=0,$E1203<=10)),$F1203,IF($D1202<LataProjekcji,IF((SUM($K1204:T1204)+$D1204)<$D1203,$D1204,$D1203-SUM($K1204:T1204)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1202=LataProjekcji,$F1202>0),AND($D1202=LataProjekcji,$F1202=0,$E1203<=10)),$F1203,IF($D1202<LataProjekcji,IF((SUM($K1204:U1204)+$D1204)<$D1203,$D1204,$D1203-SUM($K1204:U1204)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1202=LataProjekcji,$F1202>0),AND($D1202=LataProjekcji,$F1202=0,$E1203<=10)),$F1203,IF($D1202<LataProjekcji,IF((SUM($K1204:V1204)+$D1204)<$D1203,$D1204,$D1203-SUM($K1204:V1204)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1202=LataProjekcji,$F1202>0),AND($D1202=LataProjekcji,$F1202=0,$E1203<=10)),$F1203,IF($D1202<LataProjekcji,IF((SUM($K1204:W1204)+$D1204)<$D1203,$D1204,$D1203-SUM($K1204:W1204)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1202=LataProjekcji,$F1202>0),AND($D1202=LataProjekcji,$F1202=0,$E1203<=10)),$F1203,IF($D1202<LataProjekcji,IF((SUM($K1204:X1204)+$D1204)<$D1203,$D1204,$D1203-SUM($K1204:X1204)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1202=LataProjekcji,$F1202>0),AND($D1202=LataProjekcji,$F1202=0,$E1203<=10)),$F1203,IF($D1202<LataProjekcji,IF((SUM($K1204:Y1204)+$D1204)<$D1203,$D1204,$D1203-SUM($K1204:Y1204)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1202=LataProjekcji,$F1202>0),AND($D1202=LataProjekcji,$F1202=0,$E1203<=10)),$F1203,IF($D1202<LataProjekcji,IF((SUM($K1204:Z1204)+$D1204)<$D1203,$D1204,$D1203-SUM($K1204:Z1204)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1204,0)","v":0},{"$f":"ROUND(K1205+L1204,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1205+Z1204,0)","v":0},{"$f":"ROUND(Z1205+AA1204,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($D1202=LataProjekcji,ROUND($D1203-K1205,0),ROUND(IF(K1204=0,0,$D1203-K1205),0))","v":0},{"$f":"IF($D1202=LataProjekcji,ROUND($D1203-L1205,0),ROUND(IF(AND(L1204=0,K1206>0),$D1203-L1205,IF(L1204=0,0,$D1203-L1205)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1202=LataProjekcji,ROUND($D1203-X1205,0),ROUND(IF(AND(X1204=0,W1206>0),$D1203-X1205,IF(X1204=0,0,$D1203-X1205)),0))","v":0},{"$f":"IF($D1202=LataProjekcji,ROUND($D1203-Y1205,0),ROUND(IF(AND(Y1204=0,X1206>0),$D1203-Y1205,IF(Y1204=0,0,$D1203-Y1205)),0))","v":0},{"$f":"IF($D1202=LataProjekcji,ROUND($D1203-Z1205,0),ROUND(IF(AND(Z1204=0,Y1206>0),$D1203-Z1205,IF(Z1204=0,0,$D1203-Z1205)),0))","v":0},{"$f":"IF($D1202=LataProjekcji,ROUND($D1203-AA1205,0),ROUND(IF(AND(AA1204=0,Z1206>0),$D1203-AA1205,IF(AA1204=0,0,$D1203-AA1205)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1200+1","v":10},{"$f":"OFFSET('Środki trwałe'!$C$197,H1207,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$195,$D1201,0)=\"tak\",OFFSET($G$195,$D1201,0)=\"tak\",OFFSET($J$195,$D1201,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(K1204*OFFSET($K$223,$H1207,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$195,$D1201,0)=\"tak\",OFFSET($G$195,$D1201,0)=\"tak\",OFFSET($J$195,$D1201,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(X1204*OFFSET($K$223,$H1207,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$195,$D1201,0)=\"tak\",OFFSET($G$195,$D1201,0)=\"tak\",OFFSET($J$195,$D1201,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(Y1204*OFFSET($K$223,$H1207,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$195,$D1201,0)=\"tak\",OFFSET($G$195,$D1201,0)=\"tak\",OFFSET($J$195,$D1201,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(Z1204*OFFSET($K$223,$H1207,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$195,$D1201,0)=\"tak\",OFFSET($G$195,$D1201,0)=\"tak\",OFFSET($J$195,$D1201,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(AA1204*OFFSET($K$223,$H1207,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$195,D1208,0)","v":0},null,{"$f":"D1201+1","v":13}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$195,D1208,0))","v":1900},{"$f":"MONTH(OFFSET($E$195,D1208,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1210<0,0,ROUND(E1210,0))","v":0},{"$f":"OFFSET($D$195,D1208,0)","v":0},{"$f":"IF(E1210>10,ROUND(($D1211/12)*$F1209,0),$D1210)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$195,D1208,0)),0,IF(E1210>10,ROUND(D1210*am_prace_rozwojowe,0),IF(D1210<0,0,D1210)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF(($D1209+1)=K$192,$D1211,0),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1209=LataProjekcji,$F1209>0),AND($D1209=LataProjekcji,$F1209=0,$E1210<=10)),$F1210,IF($D1209<LataProjekcji,IF((SUM($K1211:K1211)+$D1211)<$D1210,$D1211,$D1210-SUM($K1211:K1211)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1209=LataProjekcji,$F1209>0),AND($D1209=LataProjekcji,$F1209=0,$E1210<=10)),$F1210,IF($D1209<LataProjekcji,IF((SUM($K1211:L1211)+$D1211)<$D1210,$D1211,$D1210-SUM($K1211:L1211)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1209=LataProjekcji,$F1209>0),AND($D1209=LataProjekcji,$F1209=0,$E1210<=10)),$F1210,IF($D1209<LataProjekcji,IF((SUM($K1211:M1211)+$D1211)<$D1210,$D1211,$D1210-SUM($K1211:M1211)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1209=LataProjekcji,$F1209>0),AND($D1209=LataProjekcji,$F1209=0,$E1210<=10)),$F1210,IF($D1209<LataProjekcji,IF((SUM($K1211:N1211)+$D1211)<$D1210,$D1211,$D1210-SUM($K1211:N1211)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1209=LataProjekcji,$F1209>0),AND($D1209=LataProjekcji,$F1209=0,$E1210<=10)),$F1210,IF($D1209<LataProjekcji,IF((SUM($K1211:O1211)+$D1211)<$D1210,$D1211,$D1210-SUM($K1211:O1211)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1209=LataProjekcji,$F1209>0),AND($D1209=LataProjekcji,$F1209=0,$E1210<=10)),$F1210,IF($D1209<LataProjekcji,IF((SUM($K1211:P1211)+$D1211)<$D1210,$D1211,$D1210-SUM($K1211:P1211)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1209=LataProjekcji,$F1209>0),AND($D1209=LataProjekcji,$F1209=0,$E1210<=10)),$F1210,IF($D1209<LataProjekcji,IF((SUM($K1211:Q1211)+$D1211)<$D1210,$D1211,$D1210-SUM($K1211:Q1211)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1209=LataProjekcji,$F1209>0),AND($D1209=LataProjekcji,$F1209=0,$E1210<=10)),$F1210,IF($D1209<LataProjekcji,IF((SUM($K1211:R1211)+$D1211)<$D1210,$D1211,$D1210-SUM($K1211:R1211)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1209=LataProjekcji,$F1209>0),AND($D1209=LataProjekcji,$F1209=0,$E1210<=10)),$F1210,IF($D1209<LataProjekcji,IF((SUM($K1211:S1211)+$D1211)<$D1210,$D1211,$D1210-SUM($K1211:S1211)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1209=LataProjekcji,$F1209>0),AND($D1209=LataProjekcji,$F1209=0,$E1210<=10)),$F1210,IF($D1209<LataProjekcji,IF((SUM($K1211:T1211)+$D1211)<$D1210,$D1211,$D1210-SUM($K1211:T1211)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1209=LataProjekcji,$F1209>0),AND($D1209=LataProjekcji,$F1209=0,$E1210<=10)),$F1210,IF($D1209<LataProjekcji,IF((SUM($K1211:U1211)+$D1211)<$D1210,$D1211,$D1210-SUM($K1211:U1211)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1209=LataProjekcji,$F1209>0),AND($D1209=LataProjekcji,$F1209=0,$E1210<=10)),$F1210,IF($D1209<LataProjekcji,IF((SUM($K1211:V1211)+$D1211)<$D1210,$D1211,$D1210-SUM($K1211:V1211)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1209=LataProjekcji,$F1209>0),AND($D1209=LataProjekcji,$F1209=0,$E1210<=10)),$F1210,IF($D1209<LataProjekcji,IF((SUM($K1211:W1211)+$D1211)<$D1210,$D1211,$D1210-SUM($K1211:W1211)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1209=LataProjekcji,$F1209>0),AND($D1209=LataProjekcji,$F1209=0,$E1210<=10)),$F1210,IF($D1209<LataProjekcji,IF((SUM($K1211:X1211)+$D1211)<$D1210,$D1211,$D1210-SUM($K1211:X1211)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1209=LataProjekcji,$F1209>0),AND($D1209=LataProjekcji,$F1209=0,$E1210<=10)),$F1210,IF($D1209<LataProjekcji,IF((SUM($K1211:Y1211)+$D1211)<$D1210,$D1211,$D1210-SUM($K1211:Y1211)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1209=LataProjekcji,$F1209>0),AND($D1209=LataProjekcji,$F1209=0,$E1210<=10)),$F1210,IF($D1209<LataProjekcji,IF((SUM($K1211:Z1211)+$D1211)<$D1210,$D1211,$D1210-SUM($K1211:Z1211)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1211,0)","v":0},{"$f":"ROUND(K1212+L1211,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1212+Z1211,0)","v":0},{"$f":"ROUND(Z1212+AA1211,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($D1209=LataProjekcji,ROUND($D1210-K1212,0),ROUND(IF(K1211=0,0,$D1210-K1212),0))","v":0},{"$f":"IF($D1209=LataProjekcji,ROUND($D1210-L1212,0),ROUND(IF(AND(L1211=0,K1213>0),$D1210-L1212,IF(L1211=0,0,$D1210-L1212)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1209=LataProjekcji,ROUND($D1210-X1212,0),ROUND(IF(AND(X1211=0,W1213>0),$D1210-X1212,IF(X1211=0,0,$D1210-X1212)),0))","v":0},{"$f":"IF($D1209=LataProjekcji,ROUND($D1210-Y1212,0),ROUND(IF(AND(Y1211=0,X1213>0),$D1210-Y1212,IF(Y1211=0,0,$D1210-Y1212)),0))","v":0},{"$f":"IF($D1209=LataProjekcji,ROUND($D1210-Z1212,0),ROUND(IF(AND(Z1211=0,Y1213>0),$D1210-Z1212,IF(Z1211=0,0,$D1210-Z1212)),0))","v":0},{"$f":"IF($D1209=LataProjekcji,ROUND($D1210-AA1212,0),ROUND(IF(AND(AA1211=0,Z1213>0),$D1210-AA1212,IF(AA1211=0,0,$D1210-AA1212)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1207+1","v":11},{"$f":"OFFSET('Środki trwałe'!$C$197,H1214,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$195,$D1208,0)=\"tak\",OFFSET($G$195,$D1208,0)=\"tak\",OFFSET($J$195,$D1208,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(K1211*OFFSET($K$223,$H1214,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$195,$D1208,0)=\"tak\",OFFSET($G$195,$D1208,0)=\"tak\",OFFSET($J$195,$D1208,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(X1211*OFFSET($K$223,$H1214,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$195,$D1208,0)=\"tak\",OFFSET($G$195,$D1208,0)=\"tak\",OFFSET($J$195,$D1208,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(Y1211*OFFSET($K$223,$H1214,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$195,$D1208,0)=\"tak\",OFFSET($G$195,$D1208,0)=\"tak\",OFFSET($J$195,$D1208,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(Z1211*OFFSET($K$223,$H1214,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$195,$D1208,0)=\"tak\",OFFSET($G$195,$D1208,0)=\"tak\",OFFSET($J$195,$D1208,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(AA1211*OFFSET($K$223,$H1214,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$195,D1215,0)","v":0},null,{"$f":"D1208+1","v":14}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$195,D1215,0))","v":1900},{"$f":"MONTH(OFFSET($E$195,D1215,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1217<0,0,ROUND(E1217,0))","v":0},{"$f":"OFFSET($D$195,D1215,0)","v":0},{"$f":"IF(E1217>10,ROUND(($D1218/12)*$F1216,0),$D1217)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$195,D1215,0)),0,IF(E1217>10,ROUND(D1217*am_prace_rozwojowe,0),IF(D1217<0,0,D1217)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF(($D1216+1)=K$192,$D1218,0),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1216=LataProjekcji,$F1216>0),AND($D1216=LataProjekcji,$F1216=0,$E1217<=10)),$F1217,IF($D1216<LataProjekcji,IF((SUM($K1218:K1218)+$D1218)<$D1217,$D1218,$D1217-SUM($K1218:K1218)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1216=LataProjekcji,$F1216>0),AND($D1216=LataProjekcji,$F1216=0,$E1217<=10)),$F1217,IF($D1216<LataProjekcji,IF((SUM($K1218:L1218)+$D1218)<$D1217,$D1218,$D1217-SUM($K1218:L1218)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1216=LataProjekcji,$F1216>0),AND($D1216=LataProjekcji,$F1216=0,$E1217<=10)),$F1217,IF($D1216<LataProjekcji,IF((SUM($K1218:M1218)+$D1218)<$D1217,$D1218,$D1217-SUM($K1218:M1218)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1216=LataProjekcji,$F1216>0),AND($D1216=LataProjekcji,$F1216=0,$E1217<=10)),$F1217,IF($D1216<LataProjekcji,IF((SUM($K1218:N1218)+$D1218)<$D1217,$D1218,$D1217-SUM($K1218:N1218)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1216=LataProjekcji,$F1216>0),AND($D1216=LataProjekcji,$F1216=0,$E1217<=10)),$F1217,IF($D1216<LataProjekcji,IF((SUM($K1218:O1218)+$D1218)<$D1217,$D1218,$D1217-SUM($K1218:O1218)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1216=LataProjekcji,$F1216>0),AND($D1216=LataProjekcji,$F1216=0,$E1217<=10)),$F1217,IF($D1216<LataProjekcji,IF((SUM($K1218:P1218)+$D1218)<$D1217,$D1218,$D1217-SUM($K1218:P1218)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1216=LataProjekcji,$F1216>0),AND($D1216=LataProjekcji,$F1216=0,$E1217<=10)),$F1217,IF($D1216<LataProjekcji,IF((SUM($K1218:Q1218)+$D1218)<$D1217,$D1218,$D1217-SUM($K1218:Q1218)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1216=LataProjekcji,$F1216>0),AND($D1216=LataProjekcji,$F1216=0,$E1217<=10)),$F1217,IF($D1216<LataProjekcji,IF((SUM($K1218:R1218)+$D1218)<$D1217,$D1218,$D1217-SUM($K1218:R1218)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1216=LataProjekcji,$F1216>0),AND($D1216=LataProjekcji,$F1216=0,$E1217<=10)),$F1217,IF($D1216<LataProjekcji,IF((SUM($K1218:S1218)+$D1218)<$D1217,$D1218,$D1217-SUM($K1218:S1218)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1216=LataProjekcji,$F1216>0),AND($D1216=LataProjekcji,$F1216=0,$E1217<=10)),$F1217,IF($D1216<LataProjekcji,IF((SUM($K1218:T1218)+$D1218)<$D1217,$D1218,$D1217-SUM($K1218:T1218)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1216=LataProjekcji,$F1216>0),AND($D1216=LataProjekcji,$F1216=0,$E1217<=10)),$F1217,IF($D1216<LataProjekcji,IF((SUM($K1218:U1218)+$D1218)<$D1217,$D1218,$D1217-SUM($K1218:U1218)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1216=LataProjekcji,$F1216>0),AND($D1216=LataProjekcji,$F1216=0,$E1217<=10)),$F1217,IF($D1216<LataProjekcji,IF((SUM($K1218:V1218)+$D1218)<$D1217,$D1218,$D1217-SUM($K1218:V1218)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1216=LataProjekcji,$F1216>0),AND($D1216=LataProjekcji,$F1216=0,$E1217<=10)),$F1217,IF($D1216<LataProjekcji,IF((SUM($K1218:W1218)+$D1218)<$D1217,$D1218,$D1217-SUM($K1218:W1218)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1216=LataProjekcji,$F1216>0),AND($D1216=LataProjekcji,$F1216=0,$E1217<=10)),$F1217,IF($D1216<LataProjekcji,IF((SUM($K1218:X1218)+$D1218)<$D1217,$D1218,$D1217-SUM($K1218:X1218)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1216=LataProjekcji,$F1216>0),AND($D1216=LataProjekcji,$F1216=0,$E1217<=10)),$F1217,IF($D1216<LataProjekcji,IF((SUM($K1218:Y1218)+$D1218)<$D1217,$D1218,$D1217-SUM($K1218:Y1218)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1216=LataProjekcji,$F1216>0),AND($D1216=LataProjekcji,$F1216=0,$E1217<=10)),$F1217,IF($D1216<LataProjekcji,IF((SUM($K1218:Z1218)+$D1218)<$D1217,$D1218,$D1217-SUM($K1218:Z1218)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1218,0)","v":0},{"$f":"ROUND(K1219+L1218,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1219+Z1218,0)","v":0},{"$f":"ROUND(Z1219+AA1218,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($D1216=LataProjekcji,ROUND($D1217-K1219,0),ROUND(IF(K1218=0,0,$D1217-K1219),0))","v":0},{"$f":"IF($D1216=LataProjekcji,ROUND($D1217-L1219,0),ROUND(IF(AND(L1218=0,K1220>0),$D1217-L1219,IF(L1218=0,0,$D1217-L1219)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1216=LataProjekcji,ROUND($D1217-X1219,0),ROUND(IF(AND(X1218=0,W1220>0),$D1217-X1219,IF(X1218=0,0,$D1217-X1219)),0))","v":0},{"$f":"IF($D1216=LataProjekcji,ROUND($D1217-Y1219,0),ROUND(IF(AND(Y1218=0,X1220>0),$D1217-Y1219,IF(Y1218=0,0,$D1217-Y1219)),0))","v":0},{"$f":"IF($D1216=LataProjekcji,ROUND($D1217-Z1219,0),ROUND(IF(AND(Z1218=0,Y1220>0),$D1217-Z1219,IF(Z1218=0,0,$D1217-Z1219)),0))","v":0},{"$f":"IF($D1216=LataProjekcji,ROUND($D1217-AA1219,0),ROUND(IF(AND(AA1218=0,Z1220>0),$D1217-AA1219,IF(AA1218=0,0,$D1217-AA1219)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1214+1","v":12},{"$f":"OFFSET('Środki trwałe'!$C$197,H1221,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$195,$D1215,0)=\"tak\",OFFSET($G$195,$D1215,0)=\"tak\",OFFSET($J$195,$D1215,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(K1218*OFFSET($K$223,$H1221,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$195,$D1215,0)=\"tak\",OFFSET($G$195,$D1215,0)=\"tak\",OFFSET($J$195,$D1215,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(X1218*OFFSET($K$223,$H1221,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$195,$D1215,0)=\"tak\",OFFSET($G$195,$D1215,0)=\"tak\",OFFSET($J$195,$D1215,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(Y1218*OFFSET($K$223,$H1221,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$195,$D1215,0)=\"tak\",OFFSET($G$195,$D1215,0)=\"tak\",OFFSET($J$195,$D1215,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(Z1218*OFFSET($K$223,$H1221,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$195,$D1215,0)=\"tak\",OFFSET($G$195,$D1215,0)=\"tak\",OFFSET($J$195,$D1215,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(AA1218*OFFSET($K$223,$H1221,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$195,D1222,0)","v":0},null,{"$f":"D1215+1","v":15}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$195,D1222,0))","v":1900},{"$f":"MONTH(OFFSET($E$195,D1222,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1224<0,0,ROUND(E1224,0))","v":0},{"$f":"OFFSET($D$195,D1222,0)","v":0},{"$f":"IF(E1224>10,ROUND(($D1225/12)*$F1223,0),$D1224)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$195,D1222,0)),0,IF(E1224>10,ROUND(D1224*am_prace_rozwojowe,0),IF(D1224<0,0,D1224)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF(($D1223+1)=K$192,$D1225,0),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1223=LataProjekcji,$F1223>0),AND($D1223=LataProjekcji,$F1223=0,$E1224<=10)),$F1224,IF($D1223<LataProjekcji,IF((SUM($K1225:K1225)+$D1225)<$D1224,$D1225,$D1224-SUM($K1225:K1225)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1223=LataProjekcji,$F1223>0),AND($D1223=LataProjekcji,$F1223=0,$E1224<=10)),$F1224,IF($D1223<LataProjekcji,IF((SUM($K1225:L1225)+$D1225)<$D1224,$D1225,$D1224-SUM($K1225:L1225)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1223=LataProjekcji,$F1223>0),AND($D1223=LataProjekcji,$F1223=0,$E1224<=10)),$F1224,IF($D1223<LataProjekcji,IF((SUM($K1225:M1225)+$D1225)<$D1224,$D1225,$D1224-SUM($K1225:M1225)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1223=LataProjekcji,$F1223>0),AND($D1223=LataProjekcji,$F1223=0,$E1224<=10)),$F1224,IF($D1223<LataProjekcji,IF((SUM($K1225:N1225)+$D1225)<$D1224,$D1225,$D1224-SUM($K1225:N1225)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1223=LataProjekcji,$F1223>0),AND($D1223=LataProjekcji,$F1223=0,$E1224<=10)),$F1224,IF($D1223<LataProjekcji,IF((SUM($K1225:O1225)+$D1225)<$D1224,$D1225,$D1224-SUM($K1225:O1225)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1223=LataProjekcji,$F1223>0),AND($D1223=LataProjekcji,$F1223=0,$E1224<=10)),$F1224,IF($D1223<LataProjekcji,IF((SUM($K1225:P1225)+$D1225)<$D1224,$D1225,$D1224-SUM($K1225:P1225)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1223=LataProjekcji,$F1223>0),AND($D1223=LataProjekcji,$F1223=0,$E1224<=10)),$F1224,IF($D1223<LataProjekcji,IF((SUM($K1225:Q1225)+$D1225)<$D1224,$D1225,$D1224-SUM($K1225:Q1225)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1223=LataProjekcji,$F1223>0),AND($D1223=LataProjekcji,$F1223=0,$E1224<=10)),$F1224,IF($D1223<LataProjekcji,IF((SUM($K1225:R1225)+$D1225)<$D1224,$D1225,$D1224-SUM($K1225:R1225)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1223=LataProjekcji,$F1223>0),AND($D1223=LataProjekcji,$F1223=0,$E1224<=10)),$F1224,IF($D1223<LataProjekcji,IF((SUM($K1225:S1225)+$D1225)<$D1224,$D1225,$D1224-SUM($K1225:S1225)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1223=LataProjekcji,$F1223>0),AND($D1223=LataProjekcji,$F1223=0,$E1224<=10)),$F1224,IF($D1223<LataProjekcji,IF((SUM($K1225:T1225)+$D1225)<$D1224,$D1225,$D1224-SUM($K1225:T1225)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1223=LataProjekcji,$F1223>0),AND($D1223=LataProjekcji,$F1223=0,$E1224<=10)),$F1224,IF($D1223<LataProjekcji,IF((SUM($K1225:U1225)+$D1225)<$D1224,$D1225,$D1224-SUM($K1225:U1225)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1223=LataProjekcji,$F1223>0),AND($D1223=LataProjekcji,$F1223=0,$E1224<=10)),$F1224,IF($D1223<LataProjekcji,IF((SUM($K1225:V1225)+$D1225)<$D1224,$D1225,$D1224-SUM($K1225:V1225)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1223=LataProjekcji,$F1223>0),AND($D1223=LataProjekcji,$F1223=0,$E1224<=10)),$F1224,IF($D1223<LataProjekcji,IF((SUM($K1225:W1225)+$D1225)<$D1224,$D1225,$D1224-SUM($K1225:W1225)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1223=LataProjekcji,$F1223>0),AND($D1223=LataProjekcji,$F1223=0,$E1224<=10)),$F1224,IF($D1223<LataProjekcji,IF((SUM($K1225:X1225)+$D1225)<$D1224,$D1225,$D1224-SUM($K1225:X1225)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1223=LataProjekcji,$F1223>0),AND($D1223=LataProjekcji,$F1223=0,$E1224<=10)),$F1224,IF($D1223<LataProjekcji,IF((SUM($K1225:Y1225)+$D1225)<$D1224,$D1225,$D1224-SUM($K1225:Y1225)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1223=LataProjekcji,$F1223>0),AND($D1223=LataProjekcji,$F1223=0,$E1224<=10)),$F1224,IF($D1223<LataProjekcji,IF((SUM($K1225:Z1225)+$D1225)<$D1224,$D1225,$D1224-SUM($K1225:Z1225)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1225,0)","v":0},{"$f":"ROUND(K1226+L1225,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1226+Z1225,0)","v":0},{"$f":"ROUND(Z1226+AA1225,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($D1223=LataProjekcji,ROUND($D1224-K1226,0),ROUND(IF(K1225=0,0,$D1224-K1226),0))","v":0},{"$f":"IF($D1223=LataProjekcji,ROUND($D1224-L1226,0),ROUND(IF(AND(L1225=0,K1227>0),$D1224-L1226,IF(L1225=0,0,$D1224-L1226)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1223=LataProjekcji,ROUND($D1224-X1226,0),ROUND(IF(AND(X1225=0,W1227>0),$D1224-X1226,IF(X1225=0,0,$D1224-X1226)),0))","v":0},{"$f":"IF($D1223=LataProjekcji,ROUND($D1224-Y1226,0),ROUND(IF(AND(Y1225=0,X1227>0),$D1224-Y1226,IF(Y1225=0,0,$D1224-Y1226)),0))","v":0},{"$f":"IF($D1223=LataProjekcji,ROUND($D1224-Z1226,0),ROUND(IF(AND(Z1225=0,Y1227>0),$D1224-Z1226,IF(Z1225=0,0,$D1224-Z1226)),0))","v":0},{"$f":"IF($D1223=LataProjekcji,ROUND($D1224-AA1226,0),ROUND(IF(AND(AA1225=0,Z1227>0),$D1224-AA1226,IF(AA1225=0,0,$D1224-AA1226)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1221+1","v":13},{"$f":"OFFSET('Środki trwałe'!$C$197,H1228,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$195,$D1222,0)=\"tak\",OFFSET($G$195,$D1222,0)=\"tak\",OFFSET($J$195,$D1222,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(K1225*OFFSET($K$223,$H1228,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$195,$D1222,0)=\"tak\",OFFSET($G$195,$D1222,0)=\"tak\",OFFSET($J$195,$D1222,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(X1225*OFFSET($K$223,$H1228,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$195,$D1222,0)=\"tak\",OFFSET($G$195,$D1222,0)=\"tak\",OFFSET($J$195,$D1222,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(Y1225*OFFSET($K$223,$H1228,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$195,$D1222,0)=\"tak\",OFFSET($G$195,$D1222,0)=\"tak\",OFFSET($J$195,$D1222,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(Z1225*OFFSET($K$223,$H1228,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$195,$D1222,0)=\"tak\",OFFSET($G$195,$D1222,0)=\"tak\",OFFSET($J$195,$D1222,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(AA1225*OFFSET($K$223,$H1228,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$195,D1229,0)","v":0},null,{"$f":"D1222+1","v":16}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$195,D1229,0))","v":1900},{"$f":"MONTH(OFFSET($E$195,D1229,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1231<0,0,ROUND(E1231,0))","v":0},{"$f":"OFFSET($D$195,D1229,0)","v":0},{"$f":"IF(E1231>10,ROUND(($D1232/12)*$F1230,0),$D1231)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$195,D1229,0)),0,IF(E1231>10,ROUND(D1231*am_prace_rozwojowe,0),IF(D1231<0,0,D1231)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF(($D1230+1)=K$192,$D1232,0),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1230=LataProjekcji,$F1230>0),AND($D1230=LataProjekcji,$F1230=0,$E1231<=10)),$F1231,IF($D1230<LataProjekcji,IF((SUM($K1232:K1232)+$D1232)<$D1231,$D1232,$D1231-SUM($K1232:K1232)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1230=LataProjekcji,$F1230>0),AND($D1230=LataProjekcji,$F1230=0,$E1231<=10)),$F1231,IF($D1230<LataProjekcji,IF((SUM($K1232:L1232)+$D1232)<$D1231,$D1232,$D1231-SUM($K1232:L1232)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1230=LataProjekcji,$F1230>0),AND($D1230=LataProjekcji,$F1230=0,$E1231<=10)),$F1231,IF($D1230<LataProjekcji,IF((SUM($K1232:M1232)+$D1232)<$D1231,$D1232,$D1231-SUM($K1232:M1232)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1230=LataProjekcji,$F1230>0),AND($D1230=LataProjekcji,$F1230=0,$E1231<=10)),$F1231,IF($D1230<LataProjekcji,IF((SUM($K1232:N1232)+$D1232)<$D1231,$D1232,$D1231-SUM($K1232:N1232)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1230=LataProjekcji,$F1230>0),AND($D1230=LataProjekcji,$F1230=0,$E1231<=10)),$F1231,IF($D1230<LataProjekcji,IF((SUM($K1232:O1232)+$D1232)<$D1231,$D1232,$D1231-SUM($K1232:O1232)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1230=LataProjekcji,$F1230>0),AND($D1230=LataProjekcji,$F1230=0,$E1231<=10)),$F1231,IF($D1230<LataProjekcji,IF((SUM($K1232:P1232)+$D1232)<$D1231,$D1232,$D1231-SUM($K1232:P1232)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1230=LataProjekcji,$F1230>0),AND($D1230=LataProjekcji,$F1230=0,$E1231<=10)),$F1231,IF($D1230<LataProjekcji,IF((SUM($K1232:Q1232)+$D1232)<$D1231,$D1232,$D1231-SUM($K1232:Q1232)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1230=LataProjekcji,$F1230>0),AND($D1230=LataProjekcji,$F1230=0,$E1231<=10)),$F1231,IF($D1230<LataProjekcji,IF((SUM($K1232:R1232)+$D1232)<$D1231,$D1232,$D1231-SUM($K1232:R1232)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1230=LataProjekcji,$F1230>0),AND($D1230=LataProjekcji,$F1230=0,$E1231<=10)),$F1231,IF($D1230<LataProjekcji,IF((SUM($K1232:S1232)+$D1232)<$D1231,$D1232,$D1231-SUM($K1232:S1232)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1230=LataProjekcji,$F1230>0),AND($D1230=LataProjekcji,$F1230=0,$E1231<=10)),$F1231,IF($D1230<LataProjekcji,IF((SUM($K1232:T1232)+$D1232)<$D1231,$D1232,$D1231-SUM($K1232:T1232)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1230=LataProjekcji,$F1230>0),AND($D1230=LataProjekcji,$F1230=0,$E1231<=10)),$F1231,IF($D1230<LataProjekcji,IF((SUM($K1232:U1232)+$D1232)<$D1231,$D1232,$D1231-SUM($K1232:U1232)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1230=LataProjekcji,$F1230>0),AND($D1230=LataProjekcji,$F1230=0,$E1231<=10)),$F1231,IF($D1230<LataProjekcji,IF((SUM($K1232:V1232)+$D1232)<$D1231,$D1232,$D1231-SUM($K1232:V1232)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1230=LataProjekcji,$F1230>0),AND($D1230=LataProjekcji,$F1230=0,$E1231<=10)),$F1231,IF($D1230<LataProjekcji,IF((SUM($K1232:W1232)+$D1232)<$D1231,$D1232,$D1231-SUM($K1232:W1232)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1230=LataProjekcji,$F1230>0),AND($D1230=LataProjekcji,$F1230=0,$E1231<=10)),$F1231,IF($D1230<LataProjekcji,IF((SUM($K1232:X1232)+$D1232)<$D1231,$D1232,$D1231-SUM($K1232:X1232)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1230=LataProjekcji,$F1230>0),AND($D1230=LataProjekcji,$F1230=0,$E1231<=10)),$F1231,IF($D1230<LataProjekcji,IF((SUM($K1232:Y1232)+$D1232)<$D1231,$D1232,$D1231-SUM($K1232:Y1232)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1230=LataProjekcji,$F1230>0),AND($D1230=LataProjekcji,$F1230=0,$E1231<=10)),$F1231,IF($D1230<LataProjekcji,IF((SUM($K1232:Z1232)+$D1232)<$D1231,$D1232,$D1231-SUM($K1232:Z1232)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1232,0)","v":0},{"$f":"ROUND(K1233+L1232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1233+Z1232,0)","v":0},{"$f":"ROUND(Z1233+AA1232,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($D1230=LataProjekcji,ROUND($D1231-K1233,0),ROUND(IF(K1232=0,0,$D1231-K1233),0))","v":0},{"$f":"IF($D1230=LataProjekcji,ROUND($D1231-L1233,0),ROUND(IF(AND(L1232=0,K1234>0),$D1231-L1233,IF(L1232=0,0,$D1231-L1233)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1230=LataProjekcji,ROUND($D1231-X1233,0),ROUND(IF(AND(X1232=0,W1234>0),$D1231-X1233,IF(X1232=0,0,$D1231-X1233)),0))","v":0},{"$f":"IF($D1230=LataProjekcji,ROUND($D1231-Y1233,0),ROUND(IF(AND(Y1232=0,X1234>0),$D1231-Y1233,IF(Y1232=0,0,$D1231-Y1233)),0))","v":0},{"$f":"IF($D1230=LataProjekcji,ROUND($D1231-Z1233,0),ROUND(IF(AND(Z1232=0,Y1234>0),$D1231-Z1233,IF(Z1232=0,0,$D1231-Z1233)),0))","v":0},{"$f":"IF($D1230=LataProjekcji,ROUND($D1231-AA1233,0),ROUND(IF(AND(AA1232=0,Z1234>0),$D1231-AA1233,IF(AA1232=0,0,$D1231-AA1233)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1228+1","v":14},{"$f":"OFFSET('Środki trwałe'!$C$197,H1235,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$195,$D1229,0)=\"tak\",OFFSET($G$195,$D1229,0)=\"tak\",OFFSET($J$195,$D1229,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(K1232*OFFSET($K$223,$H1235,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$195,$D1229,0)=\"tak\",OFFSET($G$195,$D1229,0)=\"tak\",OFFSET($J$195,$D1229,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(X1232*OFFSET($K$223,$H1235,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$195,$D1229,0)=\"tak\",OFFSET($G$195,$D1229,0)=\"tak\",OFFSET($J$195,$D1229,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(Y1232*OFFSET($K$223,$H1235,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$195,$D1229,0)=\"tak\",OFFSET($G$195,$D1229,0)=\"tak\",OFFSET($J$195,$D1229,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(Z1232*OFFSET($K$223,$H1235,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$195,$D1229,0)=\"tak\",OFFSET($G$195,$D1229,0)=\"tak\",OFFSET($J$195,$D1229,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(AA1232*OFFSET($K$223,$H1235,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$195,D1236,0)","v":0},null,{"$f":"D1229+1","v":17}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$195,D1236,0))","v":1900},{"$f":"MONTH(OFFSET($E$195,D1236,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1238<0,0,ROUND(E1238,0))","v":0},{"$f":"OFFSET($D$195,D1236,0)","v":0},{"$f":"IF(E1238>10,ROUND(($D1239/12)*$F1237,0),$D1238)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$195,D1236,0)),0,IF(E1238>10,ROUND(D1238*am_prace_rozwojowe,0),IF(D1238<0,0,D1238)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF(($D1237+1)=K$192,$D1239,0),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1237=LataProjekcji,$F1237>0),AND($D1237=LataProjekcji,$F1237=0,$E1238<=10)),$F1238,IF($D1237<LataProjekcji,IF((SUM($K1239:K1239)+$D1239)<$D1238,$D1239,$D1238-SUM($K1239:K1239)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1237=LataProjekcji,$F1237>0),AND($D1237=LataProjekcji,$F1237=0,$E1238<=10)),$F1238,IF($D1237<LataProjekcji,IF((SUM($K1239:L1239)+$D1239)<$D1238,$D1239,$D1238-SUM($K1239:L1239)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1237=LataProjekcji,$F1237>0),AND($D1237=LataProjekcji,$F1237=0,$E1238<=10)),$F1238,IF($D1237<LataProjekcji,IF((SUM($K1239:M1239)+$D1239)<$D1238,$D1239,$D1238-SUM($K1239:M1239)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1237=LataProjekcji,$F1237>0),AND($D1237=LataProjekcji,$F1237=0,$E1238<=10)),$F1238,IF($D1237<LataProjekcji,IF((SUM($K1239:N1239)+$D1239)<$D1238,$D1239,$D1238-SUM($K1239:N1239)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1237=LataProjekcji,$F1237>0),AND($D1237=LataProjekcji,$F1237=0,$E1238<=10)),$F1238,IF($D1237<LataProjekcji,IF((SUM($K1239:O1239)+$D1239)<$D1238,$D1239,$D1238-SUM($K1239:O1239)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1237=LataProjekcji,$F1237>0),AND($D1237=LataProjekcji,$F1237=0,$E1238<=10)),$F1238,IF($D1237<LataProjekcji,IF((SUM($K1239:P1239)+$D1239)<$D1238,$D1239,$D1238-SUM($K1239:P1239)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1237=LataProjekcji,$F1237>0),AND($D1237=LataProjekcji,$F1237=0,$E1238<=10)),$F1238,IF($D1237<LataProjekcji,IF((SUM($K1239:Q1239)+$D1239)<$D1238,$D1239,$D1238-SUM($K1239:Q1239)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1237=LataProjekcji,$F1237>0),AND($D1237=LataProjekcji,$F1237=0,$E1238<=10)),$F1238,IF($D1237<LataProjekcji,IF((SUM($K1239:R1239)+$D1239)<$D1238,$D1239,$D1238-SUM($K1239:R1239)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1237=LataProjekcji,$F1237>0),AND($D1237=LataProjekcji,$F1237=0,$E1238<=10)),$F1238,IF($D1237<LataProjekcji,IF((SUM($K1239:S1239)+$D1239)<$D1238,$D1239,$D1238-SUM($K1239:S1239)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1237=LataProjekcji,$F1237>0),AND($D1237=LataProjekcji,$F1237=0,$E1238<=10)),$F1238,IF($D1237<LataProjekcji,IF((SUM($K1239:T1239)+$D1239)<$D1238,$D1239,$D1238-SUM($K1239:T1239)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1237=LataProjekcji,$F1237>0),AND($D1237=LataProjekcji,$F1237=0,$E1238<=10)),$F1238,IF($D1237<LataProjekcji,IF((SUM($K1239:U1239)+$D1239)<$D1238,$D1239,$D1238-SUM($K1239:U1239)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1237=LataProjekcji,$F1237>0),AND($D1237=LataProjekcji,$F1237=0,$E1238<=10)),$F1238,IF($D1237<LataProjekcji,IF((SUM($K1239:V1239)+$D1239)<$D1238,$D1239,$D1238-SUM($K1239:V1239)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1237=LataProjekcji,$F1237>0),AND($D1237=LataProjekcji,$F1237=0,$E1238<=10)),$F1238,IF($D1237<LataProjekcji,IF((SUM($K1239:W1239)+$D1239)<$D1238,$D1239,$D1238-SUM($K1239:W1239)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1237=LataProjekcji,$F1237>0),AND($D1237=LataProjekcji,$F1237=0,$E1238<=10)),$F1238,IF($D1237<LataProjekcji,IF((SUM($K1239:X1239)+$D1239)<$D1238,$D1239,$D1238-SUM($K1239:X1239)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1237=LataProjekcji,$F1237>0),AND($D1237=LataProjekcji,$F1237=0,$E1238<=10)),$F1238,IF($D1237<LataProjekcji,IF((SUM($K1239:Y1239)+$D1239)<$D1238,$D1239,$D1238-SUM($K1239:Y1239)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1237=LataProjekcji,$F1237>0),AND($D1237=LataProjekcji,$F1237=0,$E1238<=10)),$F1238,IF($D1237<LataProjekcji,IF((SUM($K1239:Z1239)+$D1239)<$D1238,$D1239,$D1238-SUM($K1239:Z1239)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1239,0)","v":0},{"$f":"ROUND(K1240+L1239,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1240+Z1239,0)","v":0},{"$f":"ROUND(Z1240+AA1239,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($D1237=LataProjekcji,ROUND($D1238-K1240,0),ROUND(IF(K1239=0,0,$D1238-K1240),0))","v":0},{"$f":"IF($D1237=LataProjekcji,ROUND($D1238-L1240,0),ROUND(IF(AND(L1239=0,K1241>0),$D1238-L1240,IF(L1239=0,0,$D1238-L1240)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1237=LataProjekcji,ROUND($D1238-X1240,0),ROUND(IF(AND(X1239=0,W1241>0),$D1238-X1240,IF(X1239=0,0,$D1238-X1240)),0))","v":0},{"$f":"IF($D1237=LataProjekcji,ROUND($D1238-Y1240,0),ROUND(IF(AND(Y1239=0,X1241>0),$D1238-Y1240,IF(Y1239=0,0,$D1238-Y1240)),0))","v":0},{"$f":"IF($D1237=LataProjekcji,ROUND($D1238-Z1240,0),ROUND(IF(AND(Z1239=0,Y1241>0),$D1238-Z1240,IF(Z1239=0,0,$D1238-Z1240)),0))","v":0},{"$f":"IF($D1237=LataProjekcji,ROUND($D1238-AA1240,0),ROUND(IF(AND(AA1239=0,Z1241>0),$D1238-AA1240,IF(AA1239=0,0,$D1238-AA1240)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1235+1","v":15},{"$f":"OFFSET('Środki trwałe'!$C$197,H1242,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$195,$D1236,0)=\"tak\",OFFSET($G$195,$D1236,0)=\"tak\",OFFSET($J$195,$D1236,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(K1239*OFFSET($K$223,$H1242,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$195,$D1236,0)=\"tak\",OFFSET($G$195,$D1236,0)=\"tak\",OFFSET($J$195,$D1236,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(X1239*OFFSET($K$223,$H1242,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$195,$D1236,0)=\"tak\",OFFSET($G$195,$D1236,0)=\"tak\",OFFSET($J$195,$D1236,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(Y1239*OFFSET($K$223,$H1242,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$195,$D1236,0)=\"tak\",OFFSET($G$195,$D1236,0)=\"tak\",OFFSET($J$195,$D1236,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(Z1239*OFFSET($K$223,$H1242,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$195,$D1236,0)=\"tak\",OFFSET($G$195,$D1236,0)=\"tak\",OFFSET($J$195,$D1236,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(AA1239*OFFSET($K$223,$H1242,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$195,D1243,0)","v":0},null,{"$f":"D1236+1","v":18}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$195,D1243,0))","v":1900},{"$f":"MONTH(OFFSET($E$195,D1243,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1245<0,0,ROUND(E1245,0))","v":0},{"$f":"OFFSET($D$195,D1243,0)","v":0},{"$f":"IF(E1245>10,ROUND(($D1246/12)*$F1244,0),$D1245)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$195,D1243,0)),0,IF(E1245>10,ROUND(D1245*am_prace_rozwojowe,0),IF(D1245<0,0,D1245)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF(($D1244+1)=K$192,$D1246,0),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1244=LataProjekcji,$F1244>0),AND($D1244=LataProjekcji,$F1244=0,$E1245<=10)),$F1245,IF($D1244<LataProjekcji,IF((SUM($K1246:K1246)+$D1246)<$D1245,$D1246,$D1245-SUM($K1246:K1246)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1244=LataProjekcji,$F1244>0),AND($D1244=LataProjekcji,$F1244=0,$E1245<=10)),$F1245,IF($D1244<LataProjekcji,IF((SUM($K1246:L1246)+$D1246)<$D1245,$D1246,$D1245-SUM($K1246:L1246)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1244=LataProjekcji,$F1244>0),AND($D1244=LataProjekcji,$F1244=0,$E1245<=10)),$F1245,IF($D1244<LataProjekcji,IF((SUM($K1246:M1246)+$D1246)<$D1245,$D1246,$D1245-SUM($K1246:M1246)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1244=LataProjekcji,$F1244>0),AND($D1244=LataProjekcji,$F1244=0,$E1245<=10)),$F1245,IF($D1244<LataProjekcji,IF((SUM($K1246:N1246)+$D1246)<$D1245,$D1246,$D1245-SUM($K1246:N1246)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1244=LataProjekcji,$F1244>0),AND($D1244=LataProjekcji,$F1244=0,$E1245<=10)),$F1245,IF($D1244<LataProjekcji,IF((SUM($K1246:O1246)+$D1246)<$D1245,$D1246,$D1245-SUM($K1246:O1246)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1244=LataProjekcji,$F1244>0),AND($D1244=LataProjekcji,$F1244=0,$E1245<=10)),$F1245,IF($D1244<LataProjekcji,IF((SUM($K1246:P1246)+$D1246)<$D1245,$D1246,$D1245-SUM($K1246:P1246)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1244=LataProjekcji,$F1244>0),AND($D1244=LataProjekcji,$F1244=0,$E1245<=10)),$F1245,IF($D1244<LataProjekcji,IF((SUM($K1246:Q1246)+$D1246)<$D1245,$D1246,$D1245-SUM($K1246:Q1246)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1244=LataProjekcji,$F1244>0),AND($D1244=LataProjekcji,$F1244=0,$E1245<=10)),$F1245,IF($D1244<LataProjekcji,IF((SUM($K1246:R1246)+$D1246)<$D1245,$D1246,$D1245-SUM($K1246:R1246)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1244=LataProjekcji,$F1244>0),AND($D1244=LataProjekcji,$F1244=0,$E1245<=10)),$F1245,IF($D1244<LataProjekcji,IF((SUM($K1246:S1246)+$D1246)<$D1245,$D1246,$D1245-SUM($K1246:S1246)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1244=LataProjekcji,$F1244>0),AND($D1244=LataProjekcji,$F1244=0,$E1245<=10)),$F1245,IF($D1244<LataProjekcji,IF((SUM($K1246:T1246)+$D1246)<$D1245,$D1246,$D1245-SUM($K1246:T1246)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1244=LataProjekcji,$F1244>0),AND($D1244=LataProjekcji,$F1244=0,$E1245<=10)),$F1245,IF($D1244<LataProjekcji,IF((SUM($K1246:U1246)+$D1246)<$D1245,$D1246,$D1245-SUM($K1246:U1246)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1244=LataProjekcji,$F1244>0),AND($D1244=LataProjekcji,$F1244=0,$E1245<=10)),$F1245,IF($D1244<LataProjekcji,IF((SUM($K1246:V1246)+$D1246)<$D1245,$D1246,$D1245-SUM($K1246:V1246)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1244=LataProjekcji,$F1244>0),AND($D1244=LataProjekcji,$F1244=0,$E1245<=10)),$F1245,IF($D1244<LataProjekcji,IF((SUM($K1246:W1246)+$D1246)<$D1245,$D1246,$D1245-SUM($K1246:W1246)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1244=LataProjekcji,$F1244>0),AND($D1244=LataProjekcji,$F1244=0,$E1245<=10)),$F1245,IF($D1244<LataProjekcji,IF((SUM($K1246:X1246)+$D1246)<$D1245,$D1246,$D1245-SUM($K1246:X1246)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1244=LataProjekcji,$F1244>0),AND($D1244=LataProjekcji,$F1244=0,$E1245<=10)),$F1245,IF($D1244<LataProjekcji,IF((SUM($K1246:Y1246)+$D1246)<$D1245,$D1246,$D1245-SUM($K1246:Y1246)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1244=LataProjekcji,$F1244>0),AND($D1244=LataProjekcji,$F1244=0,$E1245<=10)),$F1245,IF($D1244<LataProjekcji,IF((SUM($K1246:Z1246)+$D1246)<$D1245,$D1246,$D1245-SUM($K1246:Z1246)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1246,0)","v":0},{"$f":"ROUND(K1247+L1246,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1247+Z1246,0)","v":0},{"$f":"ROUND(Z1247+AA1246,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($D1244=LataProjekcji,ROUND($D1245-K1247,0),ROUND(IF(K1246=0,0,$D1245-K1247),0))","v":0},{"$f":"IF($D1244=LataProjekcji,ROUND($D1245-L1247,0),ROUND(IF(AND(L1246=0,K1248>0),$D1245-L1247,IF(L1246=0,0,$D1245-L1247)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1244=LataProjekcji,ROUND($D1245-X1247,0),ROUND(IF(AND(X1246=0,W1248>0),$D1245-X1247,IF(X1246=0,0,$D1245-X1247)),0))","v":0},{"$f":"IF($D1244=LataProjekcji,ROUND($D1245-Y1247,0),ROUND(IF(AND(Y1246=0,X1248>0),$D1245-Y1247,IF(Y1246=0,0,$D1245-Y1247)),0))","v":0},{"$f":"IF($D1244=LataProjekcji,ROUND($D1245-Z1247,0),ROUND(IF(AND(Z1246=0,Y1248>0),$D1245-Z1247,IF(Z1246=0,0,$D1245-Z1247)),0))","v":0},{"$f":"IF($D1244=LataProjekcji,ROUND($D1245-AA1247,0),ROUND(IF(AND(AA1246=0,Z1248>0),$D1245-AA1247,IF(AA1246=0,0,$D1245-AA1247)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1242+1","v":16},{"$f":"OFFSET('Środki trwałe'!$C$197,H1249,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$195,$D1243,0)=\"tak\",OFFSET($G$195,$D1243,0)=\"tak\",OFFSET($J$195,$D1243,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(K1246*OFFSET($K$223,$H1249,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$195,$D1243,0)=\"tak\",OFFSET($G$195,$D1243,0)=\"tak\",OFFSET($J$195,$D1243,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(X1246*OFFSET($K$223,$H1249,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$195,$D1243,0)=\"tak\",OFFSET($G$195,$D1243,0)=\"tak\",OFFSET($J$195,$D1243,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(Y1246*OFFSET($K$223,$H1249,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$195,$D1243,0)=\"tak\",OFFSET($G$195,$D1243,0)=\"tak\",OFFSET($J$195,$D1243,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(Z1246*OFFSET($K$223,$H1249,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$195,$D1243,0)=\"tak\",OFFSET($G$195,$D1243,0)=\"tak\",OFFSET($J$195,$D1243,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(AA1246*OFFSET($K$223,$H1249,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$195,D1250,0)","v":0},null,{"$f":"D1243+1","v":19}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$195,D1250,0))","v":1900},{"$f":"MONTH(OFFSET($E$195,D1250,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1252<0,0,ROUND(E1252,0))","v":0},{"$f":"OFFSET($D$195,D1250,0)","v":0},{"$f":"IF(E1252>10,ROUND(($D1253/12)*$F1251,0),$D1252)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$195,D1250,0)),0,IF(E1252>10,ROUND(D1252*am_prace_rozwojowe,0),IF(D1252<0,0,D1252)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF(($D1251+1)=K$192,$D1253,0),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1251=LataProjekcji,$F1251>0),AND($D1251=LataProjekcji,$F1251=0,$E1252<=10)),$F1252,IF($D1251<LataProjekcji,IF((SUM($K1253:K1253)+$D1253)<$D1252,$D1253,$D1252-SUM($K1253:K1253)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1251=LataProjekcji,$F1251>0),AND($D1251=LataProjekcji,$F1251=0,$E1252<=10)),$F1252,IF($D1251<LataProjekcji,IF((SUM($K1253:L1253)+$D1253)<$D1252,$D1253,$D1252-SUM($K1253:L1253)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1251=LataProjekcji,$F1251>0),AND($D1251=LataProjekcji,$F1251=0,$E1252<=10)),$F1252,IF($D1251<LataProjekcji,IF((SUM($K1253:M1253)+$D1253)<$D1252,$D1253,$D1252-SUM($K1253:M1253)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1251=LataProjekcji,$F1251>0),AND($D1251=LataProjekcji,$F1251=0,$E1252<=10)),$F1252,IF($D1251<LataProjekcji,IF((SUM($K1253:N1253)+$D1253)<$D1252,$D1253,$D1252-SUM($K1253:N1253)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1251=LataProjekcji,$F1251>0),AND($D1251=LataProjekcji,$F1251=0,$E1252<=10)),$F1252,IF($D1251<LataProjekcji,IF((SUM($K1253:O1253)+$D1253)<$D1252,$D1253,$D1252-SUM($K1253:O1253)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1251=LataProjekcji,$F1251>0),AND($D1251=LataProjekcji,$F1251=0,$E1252<=10)),$F1252,IF($D1251<LataProjekcji,IF((SUM($K1253:P1253)+$D1253)<$D1252,$D1253,$D1252-SUM($K1253:P1253)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1251=LataProjekcji,$F1251>0),AND($D1251=LataProjekcji,$F1251=0,$E1252<=10)),$F1252,IF($D1251<LataProjekcji,IF((SUM($K1253:Q1253)+$D1253)<$D1252,$D1253,$D1252-SUM($K1253:Q1253)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1251=LataProjekcji,$F1251>0),AND($D1251=LataProjekcji,$F1251=0,$E1252<=10)),$F1252,IF($D1251<LataProjekcji,IF((SUM($K1253:R1253)+$D1253)<$D1252,$D1253,$D1252-SUM($K1253:R1253)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1251=LataProjekcji,$F1251>0),AND($D1251=LataProjekcji,$F1251=0,$E1252<=10)),$F1252,IF($D1251<LataProjekcji,IF((SUM($K1253:S1253)+$D1253)<$D1252,$D1253,$D1252-SUM($K1253:S1253)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1251=LataProjekcji,$F1251>0),AND($D1251=LataProjekcji,$F1251=0,$E1252<=10)),$F1252,IF($D1251<LataProjekcji,IF((SUM($K1253:T1253)+$D1253)<$D1252,$D1253,$D1252-SUM($K1253:T1253)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1251=LataProjekcji,$F1251>0),AND($D1251=LataProjekcji,$F1251=0,$E1252<=10)),$F1252,IF($D1251<LataProjekcji,IF((SUM($K1253:U1253)+$D1253)<$D1252,$D1253,$D1252-SUM($K1253:U1253)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1251=LataProjekcji,$F1251>0),AND($D1251=LataProjekcji,$F1251=0,$E1252<=10)),$F1252,IF($D1251<LataProjekcji,IF((SUM($K1253:V1253)+$D1253)<$D1252,$D1253,$D1252-SUM($K1253:V1253)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1251=LataProjekcji,$F1251>0),AND($D1251=LataProjekcji,$F1251=0,$E1252<=10)),$F1252,IF($D1251<LataProjekcji,IF((SUM($K1253:W1253)+$D1253)<$D1252,$D1253,$D1252-SUM($K1253:W1253)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1251=LataProjekcji,$F1251>0),AND($D1251=LataProjekcji,$F1251=0,$E1252<=10)),$F1252,IF($D1251<LataProjekcji,IF((SUM($K1253:X1253)+$D1253)<$D1252,$D1253,$D1252-SUM($K1253:X1253)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1251=LataProjekcji,$F1251>0),AND($D1251=LataProjekcji,$F1251=0,$E1252<=10)),$F1252,IF($D1251<LataProjekcji,IF((SUM($K1253:Y1253)+$D1253)<$D1252,$D1253,$D1252-SUM($K1253:Y1253)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1251=LataProjekcji,$F1251>0),AND($D1251=LataProjekcji,$F1251=0,$E1252<=10)),$F1252,IF($D1251<LataProjekcji,IF((SUM($K1253:Z1253)+$D1253)<$D1252,$D1253,$D1252-SUM($K1253:Z1253)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1253,0)","v":0},{"$f":"ROUND(K1254+L1253,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1254+Z1253,0)","v":0},{"$f":"ROUND(Z1254+AA1253,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($D1251=LataProjekcji,ROUND($D1252-K1254,0),ROUND(IF(K1253=0,0,$D1252-K1254),0))","v":0},{"$f":"IF($D1251=LataProjekcji,ROUND($D1252-L1254,0),ROUND(IF(AND(L1253=0,K1255>0),$D1252-L1254,IF(L1253=0,0,$D1252-L1254)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1251=LataProjekcji,ROUND($D1252-X1254,0),ROUND(IF(AND(X1253=0,W1255>0),$D1252-X1254,IF(X1253=0,0,$D1252-X1254)),0))","v":0},{"$f":"IF($D1251=LataProjekcji,ROUND($D1252-Y1254,0),ROUND(IF(AND(Y1253=0,X1255>0),$D1252-Y1254,IF(Y1253=0,0,$D1252-Y1254)),0))","v":0},{"$f":"IF($D1251=LataProjekcji,ROUND($D1252-Z1254,0),ROUND(IF(AND(Z1253=0,Y1255>0),$D1252-Z1254,IF(Z1253=0,0,$D1252-Z1254)),0))","v":0},{"$f":"IF($D1251=LataProjekcji,ROUND($D1252-AA1254,0),ROUND(IF(AND(AA1253=0,Z1255>0),$D1252-AA1254,IF(AA1253=0,0,$D1252-AA1254)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1249+1","v":17},{"$f":"OFFSET('Środki trwałe'!$C$197,H1256,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$195,$D1250,0)=\"tak\",OFFSET($G$195,$D1250,0)=\"tak\",OFFSET($J$195,$D1250,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(K1253*OFFSET($K$223,$H1256,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$195,$D1250,0)=\"tak\",OFFSET($G$195,$D1250,0)=\"tak\",OFFSET($J$195,$D1250,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(X1253*OFFSET($K$223,$H1256,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$195,$D1250,0)=\"tak\",OFFSET($G$195,$D1250,0)=\"tak\",OFFSET($J$195,$D1250,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(Y1253*OFFSET($K$223,$H1256,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$195,$D1250,0)=\"tak\",OFFSET($G$195,$D1250,0)=\"tak\",OFFSET($J$195,$D1250,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(Z1253*OFFSET($K$223,$H1256,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$195,$D1250,0)=\"tak\",OFFSET($G$195,$D1250,0)=\"tak\",OFFSET($J$195,$D1250,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(AA1253*OFFSET($K$223,$H1256,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$195,D1257,0)","v":0},null,{"$f":"D1250+1","v":20}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$195,D1257,0))","v":1900},{"$f":"MONTH(OFFSET($E$195,D1257,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1259<0,0,ROUND(E1259,0))","v":0},{"$f":"OFFSET($D$195,D1257,0)","v":0},{"$f":"IF(E1259>10,ROUND(($D1260/12)*$F1258,0),$D1259)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$195,D1257,0)),0,IF(E1259>10,ROUND(D1259*am_prace_rozwojowe,0),IF(D1259<0,0,D1259)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF(($D1258+1)=K$192,$D1260,0),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1258=LataProjekcji,$F1258>0),AND($D1258=LataProjekcji,$F1258=0,$E1259<=10)),$F1259,IF($D1258<LataProjekcji,IF((SUM($K1260:K1260)+$D1260)<$D1259,$D1260,$D1259-SUM($K1260:K1260)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1258=LataProjekcji,$F1258>0),AND($D1258=LataProjekcji,$F1258=0,$E1259<=10)),$F1259,IF($D1258<LataProjekcji,IF((SUM($K1260:L1260)+$D1260)<$D1259,$D1260,$D1259-SUM($K1260:L1260)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1258=LataProjekcji,$F1258>0),AND($D1258=LataProjekcji,$F1258=0,$E1259<=10)),$F1259,IF($D1258<LataProjekcji,IF((SUM($K1260:M1260)+$D1260)<$D1259,$D1260,$D1259-SUM($K1260:M1260)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1258=LataProjekcji,$F1258>0),AND($D1258=LataProjekcji,$F1258=0,$E1259<=10)),$F1259,IF($D1258<LataProjekcji,IF((SUM($K1260:N1260)+$D1260)<$D1259,$D1260,$D1259-SUM($K1260:N1260)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1258=LataProjekcji,$F1258>0),AND($D1258=LataProjekcji,$F1258=0,$E1259<=10)),$F1259,IF($D1258<LataProjekcji,IF((SUM($K1260:O1260)+$D1260)<$D1259,$D1260,$D1259-SUM($K1260:O1260)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1258=LataProjekcji,$F1258>0),AND($D1258=LataProjekcji,$F1258=0,$E1259<=10)),$F1259,IF($D1258<LataProjekcji,IF((SUM($K1260:P1260)+$D1260)<$D1259,$D1260,$D1259-SUM($K1260:P1260)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1258=LataProjekcji,$F1258>0),AND($D1258=LataProjekcji,$F1258=0,$E1259<=10)),$F1259,IF($D1258<LataProjekcji,IF((SUM($K1260:Q1260)+$D1260)<$D1259,$D1260,$D1259-SUM($K1260:Q1260)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1258=LataProjekcji,$F1258>0),AND($D1258=LataProjekcji,$F1258=0,$E1259<=10)),$F1259,IF($D1258<LataProjekcji,IF((SUM($K1260:R1260)+$D1260)<$D1259,$D1260,$D1259-SUM($K1260:R1260)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1258=LataProjekcji,$F1258>0),AND($D1258=LataProjekcji,$F1258=0,$E1259<=10)),$F1259,IF($D1258<LataProjekcji,IF((SUM($K1260:S1260)+$D1260)<$D1259,$D1260,$D1259-SUM($K1260:S1260)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1258=LataProjekcji,$F1258>0),AND($D1258=LataProjekcji,$F1258=0,$E1259<=10)),$F1259,IF($D1258<LataProjekcji,IF((SUM($K1260:T1260)+$D1260)<$D1259,$D1260,$D1259-SUM($K1260:T1260)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1258=LataProjekcji,$F1258>0),AND($D1258=LataProjekcji,$F1258=0,$E1259<=10)),$F1259,IF($D1258<LataProjekcji,IF((SUM($K1260:U1260)+$D1260)<$D1259,$D1260,$D1259-SUM($K1260:U1260)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1258=LataProjekcji,$F1258>0),AND($D1258=LataProjekcji,$F1258=0,$E1259<=10)),$F1259,IF($D1258<LataProjekcji,IF((SUM($K1260:V1260)+$D1260)<$D1259,$D1260,$D1259-SUM($K1260:V1260)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1258=LataProjekcji,$F1258>0),AND($D1258=LataProjekcji,$F1258=0,$E1259<=10)),$F1259,IF($D1258<LataProjekcji,IF((SUM($K1260:W1260)+$D1260)<$D1259,$D1260,$D1259-SUM($K1260:W1260)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1258=LataProjekcji,$F1258>0),AND($D1258=LataProjekcji,$F1258=0,$E1259<=10)),$F1259,IF($D1258<LataProjekcji,IF((SUM($K1260:X1260)+$D1260)<$D1259,$D1260,$D1259-SUM($K1260:X1260)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1258=LataProjekcji,$F1258>0),AND($D1258=LataProjekcji,$F1258=0,$E1259<=10)),$F1259,IF($D1258<LataProjekcji,IF((SUM($K1260:Y1260)+$D1260)<$D1259,$D1260,$D1259-SUM($K1260:Y1260)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1258=LataProjekcji,$F1258>0),AND($D1258=LataProjekcji,$F1258=0,$E1259<=10)),$F1259,IF($D1258<LataProjekcji,IF((SUM($K1260:Z1260)+$D1260)<$D1259,$D1260,$D1259-SUM($K1260:Z1260)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1260,0)","v":0},{"$f":"ROUND(K1261+L1260,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y1261+Z1260,0)","v":0},{"$f":"ROUND(Z1261+AA1260,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($D1258=LataProjekcji,ROUND($D1259-K1261,0),ROUND(IF(K1260=0,0,$D1259-K1261),0))","v":0},{"$f":"IF($D1258=LataProjekcji,ROUND($D1259-L1261,0),ROUND(IF(AND(L1260=0,K1262>0),$D1259-L1261,IF(L1260=0,0,$D1259-L1261)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1258=LataProjekcji,ROUND($D1259-X1261,0),ROUND(IF(AND(X1260=0,W1262>0),$D1259-X1261,IF(X1260=0,0,$D1259-X1261)),0))","v":0},{"$f":"IF($D1258=LataProjekcji,ROUND($D1259-Y1261,0),ROUND(IF(AND(Y1260=0,X1262>0),$D1259-Y1261,IF(Y1260=0,0,$D1259-Y1261)),0))","v":0},{"$f":"IF($D1258=LataProjekcji,ROUND($D1259-Z1261,0),ROUND(IF(AND(Z1260=0,Y1262>0),$D1259-Z1261,IF(Z1260=0,0,$D1259-Z1261)),0))","v":0},{"$f":"IF($D1258=LataProjekcji,ROUND($D1259-AA1261,0),ROUND(IF(AND(AA1260=0,Z1262>0),$D1259-AA1261,IF(AA1260=0,0,$D1259-AA1261)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1256+1","v":18},{"$f":"OFFSET('Środki trwałe'!$C$197,H1263,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$195,$D1257,0)=\"tak\",OFFSET($G$195,$D1257,0)=\"tak\",OFFSET($J$195,$D1257,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(K1260*OFFSET($K$223,$H1263,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$195,$D1257,0)=\"tak\",OFFSET($G$195,$D1257,0)=\"tak\",OFFSET($J$195,$D1257,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(X1260*OFFSET($K$223,$H1263,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$195,$D1257,0)=\"tak\",OFFSET($G$195,$D1257,0)=\"tak\",OFFSET($J$195,$D1257,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(Y1260*OFFSET($K$223,$H1263,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$195,$D1257,0)=\"tak\",OFFSET($G$195,$D1257,0)=\"tak\",OFFSET($J$195,$D1257,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(Z1260*OFFSET($K$223,$H1263,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$195,$D1257,0)=\"tak\",OFFSET($G$195,$D1257,0)=\"tak\",OFFSET($J$195,$D1257,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(AA1260*OFFSET($K$223,$H1263,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$195,D1264,0)","v":0},null,{"$f":"D1257+1","v":21}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$195,D1264,0))","v":1900},{"$f":"MONTH(OFFSET($E$195,D1264,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1266<0,0,ROUND(E1266,0))","v":0},{"$f":"OFFSET($D$195,D1264,0)","v":0},{"$f":"IF(E1266>10,ROUND(($D1267/12)*$F1265,0),$D1266)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$195,D1264,0)),0,IF(E1266>10,ROUND(D1266*am_prace_rozwojowe,0),IF(D1266<0,0,D1266)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF(($D1265+1)=K$192,$D1267,0),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1265=LataProjekcji,$F1265>0),AND($D1265=LataProjekcji,$F1265=0,$E1266<=10)),$F1266,IF($D1265<LataProjekcji,IF((SUM($K1267:K1267)+$D1267)<$D1266,$D1267,$D1266-SUM($K1267:K1267)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1265=LataProjekcji,$F1265>0),AND($D1265=LataProjekcji,$F1265=0,$E1266<=10)),$F1266,IF($D1265<LataProjekcji,IF((SUM($K1267:L1267)+$D1267)<$D1266,$D1267,$D1266-SUM($K1267:L1267)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1265=LataProjekcji,$F1265>0),AND($D1265=LataProjekcji,$F1265=0,$E1266<=10)),$F1266,IF($D1265<LataProjekcji,IF((SUM($K1267:M1267)+$D1267)<$D1266,$D1267,$D1266-SUM($K1267:M1267)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1265=LataProjekcji,$F1265>0),AND($D1265=LataProjekcji,$F1265=0,$E1266<=10)),$F1266,IF($D1265<LataProjekcji,IF((SUM($K1267:N1267)+$D1267)<$D1266,$D1267,$D1266-SUM($K1267:N1267)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1265=LataProjekcji,$F1265>0),AND($D1265=LataProjekcji,$F1265=0,$E1266<=10)),$F1266,IF($D1265<LataProjekcji,IF((SUM($K1267:O1267)+$D1267)<$D1266,$D1267,$D1266-SUM($K1267:O1267)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1265=LataProjekcji,$F1265>0),AND($D1265=LataProjekcji,$F1265=0,$E1266<=10)),$F1266,IF($D1265<LataProjekcji,IF((SUM($K1267:P1267)+$D1267)<$D1266,$D1267,$D1266-SUM($K1267:P1267)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1265=LataProjekcji,$F1265>0),AND($D1265=LataProjekcji,$F1265=0,$E1266<=10)),$F1266,IF($D1265<LataProjekcji,IF((SUM($K1267:Q1267)+$D1267)<$D1266,$D1267,$D1266-SUM($K1267:Q1267)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1265=LataProjekcji,$F1265>0),AND($D1265=LataProjekcji,$F1265=0,$E1266<=10)),$F1266,IF($D1265<LataProjekcji,IF((SUM($K1267:R1267)+$D1267)<$D1266,$D1267,$D1266-SUM($K1267:R1267)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1265=LataProjekcji,$F1265>0),AND($D1265=LataProjekcji,$F1265=0,$E1266<=10)),$F1266,IF($D1265<LataProjekcji,IF((SUM($K1267:S1267)+$D1267)<$D1266,$D1267,$D1266-SUM($K1267:S1267)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1265=LataProjekcji,$F1265>0),AND($D1265=LataProjekcji,$F1265=0,$E1266<=10)),$F1266,IF($D1265<LataProjekcji,IF((SUM($K1267:T1267)+$D1267)<$D1266,$D1267,$D1266-SUM($K1267:T1267)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1265=LataProjekcji,$F1265>0),AND($D1265=LataProjekcji,$F1265=0,$E1266<=10)),$F1266,IF($D1265<LataProjekcji,IF((SUM($K1267:U1267)+$D1267)<$D1266,$D1267,$D1266-SUM($K1267:U1267)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1265=LataProjekcji,$F1265>0),AND($D1265=LataProjekcji,$F1265=0,$E1266<=10)),$F1266,IF($D1265<LataProjekcji,IF((SUM($K1267:V1267)+$D1267)<$D1266,$D1267,$D1266-SUM($K1267:V1267)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1265=LataProjekcji,$F1265>0),AND($D1265=LataProjekcji,$F1265=0,$E1266<=10)),$F1266,IF($D1265<LataProjekcji,IF((SUM($K1267:W1267)+$D1267)<$D1266,$D1267,$D1266-SUM($K1267:W1267)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1265=LataProjekcji,$F1265>0),AND($D1265=LataProjekcji,$F1265=0,$E1266<=10)),$F1266,IF($D1265<LataProjekcji,IF((SUM($K1267:X1267)+$D1267)<$D1266,$D1267,$D1266-SUM($K1267:X1267)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1265=LataProjekcji,$F1265>0),AND($D1265=LataProjekcji,$F1265=0,$E1266<=10)),$F1266,IF($D1265<LataProjekcji,IF((SUM($K1267:Y1267)+$D1267)<$D1266,$D1267,$D1266-SUM($K1267:Y1267)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1265=LataProjekcji,$F1265>0),AND($D1265=LataProjekcji,$F1265=0,$E1266<=10)),$F1266,IF($D1265<LataProjekcji,IF((SUM($K1267:Z1267)+$D1267)<$D1266,$D1267,$D1266-SUM($K1267:Z1267)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1267,0)","v":0},{"$f":"ROUND(K1268+L1267,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1268+X1267,0)","v":0},{"$f":"ROUND(X1268+Y1267,0)","v":0},{"$f":"ROUND(Y1268+Z1267,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($D1265=LataProjekcji,ROUND($D1266-K1268,0),ROUND(IF(K1267=0,0,$D1266-K1268),0))","v":0},{"$f":"IF($D1265=LataProjekcji,ROUND($D1266-L1268,0),ROUND(IF(AND(L1267=0,K1269>0),$D1266-L1268,IF(L1267=0,0,$D1266-L1268)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1265=LataProjekcji,ROUND($D1266-X1268,0),ROUND(IF(AND(X1267=0,W1269>0),$D1266-X1268,IF(X1267=0,0,$D1266-X1268)),0))","v":0},{"$f":"IF($D1265=LataProjekcji,ROUND($D1266-Y1268,0),ROUND(IF(AND(Y1267=0,X1269>0),$D1266-Y1268,IF(Y1267=0,0,$D1266-Y1268)),0))","v":0},{"$f":"IF($D1265=LataProjekcji,ROUND($D1266-Z1268,0),ROUND(IF(AND(Z1267=0,Y1269>0),$D1266-Z1268,IF(Z1267=0,0,$D1266-Z1268)),0))","v":0},{"$f":"IF($D1265=LataProjekcji,ROUND($D1266-AA1268,0),ROUND(IF(AND(AA1267=0,Z1269>0),$D1266-AA1268,IF(AA1267=0,0,$D1266-AA1268)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1263+1","v":19},{"$f":"OFFSET('Środki trwałe'!$C$197,H1270,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$195,$D1264,0)=\"tak\",OFFSET($G$195,$D1264,0)=\"tak\",OFFSET($J$195,$D1264,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(K1267*OFFSET($K$223,$H1270,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$195,$D1264,0)=\"tak\",OFFSET($G$195,$D1264,0)=\"tak\",OFFSET($J$195,$D1264,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(X1267*OFFSET($K$223,$H1270,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$195,$D1264,0)=\"tak\",OFFSET($G$195,$D1264,0)=\"tak\",OFFSET($J$195,$D1264,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(Y1267*OFFSET($K$223,$H1270,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$195,$D1264,0)=\"tak\",OFFSET($G$195,$D1264,0)=\"tak\",OFFSET($J$195,$D1264,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(Z1267*OFFSET($K$223,$H1270,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$195,$D1264,0)=\"tak\",OFFSET($G$195,$D1264,0)=\"tak\",OFFSET($J$195,$D1264,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(AA1267*OFFSET($K$223,$H1270,(COLUMN()-11)),0),0)","v":0}]
[]
[]
[]
[]
[]
[null,"INNE WARTOŚCI NIEMATERIALNE I PRAWNE"]
[null,{"$f":"OFFSET($B$269,D1277,0)","v":0},null,0,null,"ile miesiący do końca roku",null,"niekwalifikowalne","spr"]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1277,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1277,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11},null,{"$f":"D284-G1278","v":0},{"$f":"D284-G1278-H1278","v":0}]
[null,"wartość netto",null,{"$f":"IF(E1279<0,0,ROUND(E1279,0))","v":0},{"$f":"OFFSET($D$269,D1277,0)","v":0},{"$f":"IF(E1279>10,ROUND(($D1280/12)*$F1278,0),$D1279)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1277,0)),0,IF(E1279>10,ROUND(D1279*am_wnip,0),IF(D1279<0,0,D1279)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1278=LataProjekcji,$F1279,IF($D1278=LataProjekcji,$D1280,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1278=LataProjekcji,$F1278>0),AND($D1278=LataProjekcji,$F1278=0,$E1279<=10)),$F1279,IF($D1278<LataProjekcji,IF((SUM($K1280:K1280)+$D1280)<$D1279,$D1280,$D1279-SUM($K1280:K1280)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1278=LataProjekcji,$F1278>0),AND($D1278=LataProjekcji,$F1278=0,$E1279<=10)),$F1279,IF($D1278<LataProjekcji,IF((SUM($K1280:L1280)+$D1280)<$D1279,$D1280,$D1279-SUM($K1280:L1280)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1278=LataProjekcji,$F1278>0),AND($D1278=LataProjekcji,$F1278=0,$E1279<=10)),$F1279,IF($D1278<LataProjekcji,IF((SUM($K1280:M1280)+$D1280)<$D1279,$D1280,$D1279-SUM($K1280:M1280)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1278=LataProjekcji,$F1278>0),AND($D1278=LataProjekcji,$F1278=0,$E1279<=10)),$F1279,IF($D1278<LataProjekcji,IF((SUM($K1280:N1280)+$D1280)<$D1279,$D1280,$D1279-SUM($K1280:N1280)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1278=LataProjekcji,$F1278>0),AND($D1278=LataProjekcji,$F1278=0,$E1279<=10)),$F1279,IF($D1278<LataProjekcji,IF((SUM($K1280:O1280)+$D1280)<$D1279,$D1280,$D1279-SUM($K1280:O1280)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1278=LataProjekcji,$F1278>0),AND($D1278=LataProjekcji,$F1278=0,$E1279<=10)),$F1279,IF($D1278<LataProjekcji,IF((SUM($K1280:P1280)+$D1280)<$D1279,$D1280,$D1279-SUM($K1280:P1280)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1278=LataProjekcji,$F1278>0),AND($D1278=LataProjekcji,$F1278=0,$E1279<=10)),$F1279,IF($D1278<LataProjekcji,IF((SUM($K1280:Q1280)+$D1280)<$D1279,$D1280,$D1279-SUM($K1280:Q1280)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1278=LataProjekcji,$F1278>0),AND($D1278=LataProjekcji,$F1278=0,$E1279<=10)),$F1279,IF($D1278<LataProjekcji,IF((SUM($K1280:R1280)+$D1280)<$D1279,$D1280,$D1279-SUM($K1280:R1280)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1278=LataProjekcji,$F1278>0),AND($D1278=LataProjekcji,$F1278=0,$E1279<=10)),$F1279,IF($D1278<LataProjekcji,IF((SUM($K1280:S1280)+$D1280)<$D1279,$D1280,$D1279-SUM($K1280:S1280)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1278=LataProjekcji,$F1278>0),AND($D1278=LataProjekcji,$F1278=0,$E1279<=10)),$F1279,IF($D1278<LataProjekcji,IF((SUM($K1280:T1280)+$D1280)<$D1279,$D1280,$D1279-SUM($K1280:T1280)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1278=LataProjekcji,$F1278>0),AND($D1278=LataProjekcji,$F1278=0,$E1279<=10)),$F1279,IF($D1278<LataProjekcji,IF((SUM($K1280:U1280)+$D1280)<$D1279,$D1280,$D1279-SUM($K1280:U1280)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1278=LataProjekcji,$F1278>0),AND($D1278=LataProjekcji,$F1278=0,$E1279<=10)),$F1279,IF($D1278<LataProjekcji,IF((SUM($K1280:V1280)+$D1280)<$D1279,$D1280,$D1279-SUM($K1280:V1280)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1278=LataProjekcji,$F1278>0),AND($D1278=LataProjekcji,$F1278=0,$E1279<=10)),$F1279,IF($D1278<LataProjekcji,IF((SUM($K1280:W1280)+$D1280)<$D1279,$D1280,$D1279-SUM($K1280:W1280)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1278=LataProjekcji,$F1278>0),AND($D1278=LataProjekcji,$F1278=0,$E1279<=10)),$F1279,IF($D1278<LataProjekcji,IF((SUM($K1280:X1280)+$D1280)<$D1279,$D1280,$D1279-SUM($K1280:X1280)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1278=LataProjekcji,$F1278>0),AND($D1278=LataProjekcji,$F1278=0,$E1279<=10)),$F1279,IF($D1278<LataProjekcji,IF((SUM($K1280:Y1280)+$D1280)<$D1279,$D1280,$D1279-SUM($K1280:Y1280)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1278=LataProjekcji,$F1278>0),AND($D1278=LataProjekcji,$F1278=0,$E1279<=10)),$F1279,IF($D1278<LataProjekcji,IF((SUM($K1280:Z1280)+$D1280)<$D1279,$D1280,$D1279-SUM($K1280:Z1280)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1280,0)","v":0},{"$f":"ROUND(K1281+L1280,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1281+X1280,0)","v":0},{"$f":"ROUND(X1281+Y1280,0)","v":0},{"$f":"ROUND(Y1281+Z1280,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,0,null,null,{"$f":"IF($D1278=LataProjekcji,ROUND($D1279-K1281,0),ROUND(IF(K1280=0,0,$D1279-K1281),0))","v":0},{"$f":"IF($D1278=LataProjekcji,ROUND($D1279-L1281,0),ROUND(IF(AND(L1280=0,K1282>0),$D1279-L1281,IF(L1280=0,0,$D1279-L1281)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1278=LataProjekcji,ROUND($D1279-X1281,0),ROUND(IF(AND(X1280=0,W1282>0),$D1279-X1281,IF(X1280=0,0,$D1279-X1281)),0))","v":0},{"$f":"IF($D1278=LataProjekcji,ROUND($D1279-Y1281,0),ROUND(IF(AND(Y1280=0,X1282>0),$D1279-Y1281,IF(Y1280=0,0,$D1279-Y1281)),0))","v":0},{"$f":"IF($D1278=LataProjekcji,ROUND($D1279-Z1281,0),ROUND(IF(AND(Z1280=0,Y1282>0),$D1279-Z1281,IF(Z1280=0,0,$D1279-Z1281)),0))","v":0},{"$f":"IF($D1278=LataProjekcji,ROUND($D1279-AA1281,0),ROUND(IF(AND(AA1280=0,Z1282>0),$D1279-AA1281,IF(AA1280=0,0,$D1279-AA1281)),0))","v":0}]
[null,null,null,null,null,null,null,0,{"$f":"OFFSET('Środki trwałe'!$C$269,H1283,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1277,0)=\"tak\",OFFSET($G$269,$D1277,0)=\"tak\",OFFSET($J$269,$D1277,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1282,(COLUMN()-11))*OFFSET($K$290,$H1283,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1277,0)=\"tak\",OFFSET($G$269,$D1277,0)=\"tak\",OFFSET($J$269,$D1277,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1282,(COLUMN()-11))*OFFSET($K$290,$H1283,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1277,0)=\"tak\",OFFSET($G$269,$D1277,0)=\"tak\",OFFSET($J$269,$D1277,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1282,(COLUMN()-11))*OFFSET($K$290,$H1283,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1277,0)=\"tak\",OFFSET($G$269,$D1277,0)=\"tak\",OFFSET($J$269,$D1277,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1282,(COLUMN()-11))*OFFSET($K$290,$H1283,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1277,0)=\"tak\",OFFSET($G$269,$D1277,0)=\"tak\",OFFSET($J$269,$D1277,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1282,(COLUMN()-11))*OFFSET($K$290,$H1283,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1284,0)","v":0},null,{"$f":"D1277+1","v":1}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1284,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1284,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1286<0,0,ROUND(E1286,0))","v":0},{"$f":"OFFSET($D$269,D1284,0)","v":0},{"$f":"IF(E1286>10,ROUND(($D1287/12)*$F1285,0),$D1286)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1284,0)),0,IF(E1286>10,ROUND(D1286*am_wnip,0),IF(D1286<0,0,D1286)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1285=LataProjekcji,$F1286,IF($D1285=LataProjekcji,$D1287,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1285=LataProjekcji,$F1285>0),AND($D1285=LataProjekcji,$F1285=0,$E1286<=10)),$F1286,IF($D1285<LataProjekcji,IF((SUM($K1287:K1287)+$D1287)<$D1286,$D1287,$D1286-SUM($K1287:K1287)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1285=LataProjekcji,$F1285>0),AND($D1285=LataProjekcji,$F1285=0,$E1286<=10)),$F1286,IF($D1285<LataProjekcji,IF((SUM($K1287:L1287)+$D1287)<$D1286,$D1287,$D1286-SUM($K1287:L1287)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1285=LataProjekcji,$F1285>0),AND($D1285=LataProjekcji,$F1285=0,$E1286<=10)),$F1286,IF($D1285<LataProjekcji,IF((SUM($K1287:M1287)+$D1287)<$D1286,$D1287,$D1286-SUM($K1287:M1287)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1285=LataProjekcji,$F1285>0),AND($D1285=LataProjekcji,$F1285=0,$E1286<=10)),$F1286,IF($D1285<LataProjekcji,IF((SUM($K1287:N1287)+$D1287)<$D1286,$D1287,$D1286-SUM($K1287:N1287)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1285=LataProjekcji,$F1285>0),AND($D1285=LataProjekcji,$F1285=0,$E1286<=10)),$F1286,IF($D1285<LataProjekcji,IF((SUM($K1287:O1287)+$D1287)<$D1286,$D1287,$D1286-SUM($K1287:O1287)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1285=LataProjekcji,$F1285>0),AND($D1285=LataProjekcji,$F1285=0,$E1286<=10)),$F1286,IF($D1285<LataProjekcji,IF((SUM($K1287:P1287)+$D1287)<$D1286,$D1287,$D1286-SUM($K1287:P1287)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1285=LataProjekcji,$F1285>0),AND($D1285=LataProjekcji,$F1285=0,$E1286<=10)),$F1286,IF($D1285<LataProjekcji,IF((SUM($K1287:Q1287)+$D1287)<$D1286,$D1287,$D1286-SUM($K1287:Q1287)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1285=LataProjekcji,$F1285>0),AND($D1285=LataProjekcji,$F1285=0,$E1286<=10)),$F1286,IF($D1285<LataProjekcji,IF((SUM($K1287:R1287)+$D1287)<$D1286,$D1287,$D1286-SUM($K1287:R1287)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1285=LataProjekcji,$F1285>0),AND($D1285=LataProjekcji,$F1285=0,$E1286<=10)),$F1286,IF($D1285<LataProjekcji,IF((SUM($K1287:S1287)+$D1287)<$D1286,$D1287,$D1286-SUM($K1287:S1287)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1285=LataProjekcji,$F1285>0),AND($D1285=LataProjekcji,$F1285=0,$E1286<=10)),$F1286,IF($D1285<LataProjekcji,IF((SUM($K1287:T1287)+$D1287)<$D1286,$D1287,$D1286-SUM($K1287:T1287)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1285=LataProjekcji,$F1285>0),AND($D1285=LataProjekcji,$F1285=0,$E1286<=10)),$F1286,IF($D1285<LataProjekcji,IF((SUM($K1287:U1287)+$D1287)<$D1286,$D1287,$D1286-SUM($K1287:U1287)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1285=LataProjekcji,$F1285>0),AND($D1285=LataProjekcji,$F1285=0,$E1286<=10)),$F1286,IF($D1285<LataProjekcji,IF((SUM($K1287:V1287)+$D1287)<$D1286,$D1287,$D1286-SUM($K1287:V1287)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1285=LataProjekcji,$F1285>0),AND($D1285=LataProjekcji,$F1285=0,$E1286<=10)),$F1286,IF($D1285<LataProjekcji,IF((SUM($K1287:W1287)+$D1287)<$D1286,$D1287,$D1286-SUM($K1287:W1287)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1285=LataProjekcji,$F1285>0),AND($D1285=LataProjekcji,$F1285=0,$E1286<=10)),$F1286,IF($D1285<LataProjekcji,IF((SUM($K1287:X1287)+$D1287)<$D1286,$D1287,$D1286-SUM($K1287:X1287)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1285=LataProjekcji,$F1285>0),AND($D1285=LataProjekcji,$F1285=0,$E1286<=10)),$F1286,IF($D1285<LataProjekcji,IF((SUM($K1287:Y1287)+$D1287)<$D1286,$D1287,$D1286-SUM($K1287:Y1287)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1285=LataProjekcji,$F1285>0),AND($D1285=LataProjekcji,$F1285=0,$E1286<=10)),$F1286,IF($D1285<LataProjekcji,IF((SUM($K1287:Z1287)+$D1287)<$D1286,$D1287,$D1286-SUM($K1287:Z1287)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1287,0)","v":0},{"$f":"ROUND(K1288+L1287,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1288+X1287,0)","v":0},{"$f":"ROUND(X1288+Y1287,0)","v":0},{"$f":"ROUND(Y1288+Z1287,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1282+7","v":7},null,null,{"$f":"IF($D1285=LataProjekcji,ROUND($D1286-K1288,0),ROUND(IF(K1287=0,0,$D1286-K1288),0))","v":0},{"$f":"IF($D1285=LataProjekcji,ROUND($D1286-L1288,0),ROUND(IF(AND(L1287=0,K1289>0),$D1286-L1288,IF(L1287=0,0,$D1286-L1288)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1285=LataProjekcji,ROUND($D1286-X1288,0),ROUND(IF(AND(X1287=0,W1289>0),$D1286-X1288,IF(X1287=0,0,$D1286-X1288)),0))","v":0},{"$f":"IF($D1285=LataProjekcji,ROUND($D1286-Y1288,0),ROUND(IF(AND(Y1287=0,X1289>0),$D1286-Y1288,IF(Y1287=0,0,$D1286-Y1288)),0))","v":0},{"$f":"IF($D1285=LataProjekcji,ROUND($D1286-Z1288,0),ROUND(IF(AND(Z1287=0,Y1289>0),$D1286-Z1288,IF(Z1287=0,0,$D1286-Z1288)),0))","v":0},{"$f":"IF($D1285=LataProjekcji,ROUND($D1286-AA1288,0),ROUND(IF(AND(AA1287=0,Z1289>0),$D1286-AA1288,IF(AA1287=0,0,$D1286-AA1288)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1283+1","v":1},{"$f":"OFFSET('Środki trwałe'!$C$269,H1290,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1284,0)=\"tak\",OFFSET($G$269,$D1284,0)=\"tak\",OFFSET($J$269,$D1284,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1289,(COLUMN()-11))*OFFSET($K$290,$H1290,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1284,0)=\"tak\",OFFSET($G$269,$D1284,0)=\"tak\",OFFSET($J$269,$D1284,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1289,(COLUMN()-11))*OFFSET($K$290,$H1290,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1284,0)=\"tak\",OFFSET($G$269,$D1284,0)=\"tak\",OFFSET($J$269,$D1284,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1289,(COLUMN()-11))*OFFSET($K$290,$H1290,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1284,0)=\"tak\",OFFSET($G$269,$D1284,0)=\"tak\",OFFSET($J$269,$D1284,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1289,(COLUMN()-11))*OFFSET($K$290,$H1290,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1284,0)=\"tak\",OFFSET($G$269,$D1284,0)=\"tak\",OFFSET($J$269,$D1284,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1289,(COLUMN()-11))*OFFSET($K$290,$H1290,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1291,0)","v":0},null,{"$f":"D1284+1","v":2}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1291,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1291,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1293<0,0,ROUND(E1293,0))","v":0},{"$f":"OFFSET($D$269,D1291,0)","v":0},{"$f":"IF(E1293>10,ROUND(($D1294/12)*$F1292,0),$D1293)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1291,0)),0,IF(E1293>10,ROUND(D1293*am_wnip,0),IF(D1293<0,0,D1293)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1292=LataProjekcji,$F1293,IF($D1292=LataProjekcji,$D1294,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1292=LataProjekcji,$F1292>0),AND($D1292=LataProjekcji,$F1292=0,$E1293<=10)),$F1293,IF($D1292<LataProjekcji,IF((SUM($K1294:K1294)+$D1294)<$D1293,$D1294,$D1293-SUM($K1294:K1294)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1292=LataProjekcji,$F1292>0),AND($D1292=LataProjekcji,$F1292=0,$E1293<=10)),$F1293,IF($D1292<LataProjekcji,IF((SUM($K1294:L1294)+$D1294)<$D1293,$D1294,$D1293-SUM($K1294:L1294)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1292=LataProjekcji,$F1292>0),AND($D1292=LataProjekcji,$F1292=0,$E1293<=10)),$F1293,IF($D1292<LataProjekcji,IF((SUM($K1294:M1294)+$D1294)<$D1293,$D1294,$D1293-SUM($K1294:M1294)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1292=LataProjekcji,$F1292>0),AND($D1292=LataProjekcji,$F1292=0,$E1293<=10)),$F1293,IF($D1292<LataProjekcji,IF((SUM($K1294:N1294)+$D1294)<$D1293,$D1294,$D1293-SUM($K1294:N1294)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1292=LataProjekcji,$F1292>0),AND($D1292=LataProjekcji,$F1292=0,$E1293<=10)),$F1293,IF($D1292<LataProjekcji,IF((SUM($K1294:O1294)+$D1294)<$D1293,$D1294,$D1293-SUM($K1294:O1294)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1292=LataProjekcji,$F1292>0),AND($D1292=LataProjekcji,$F1292=0,$E1293<=10)),$F1293,IF($D1292<LataProjekcji,IF((SUM($K1294:P1294)+$D1294)<$D1293,$D1294,$D1293-SUM($K1294:P1294)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1292=LataProjekcji,$F1292>0),AND($D1292=LataProjekcji,$F1292=0,$E1293<=10)),$F1293,IF($D1292<LataProjekcji,IF((SUM($K1294:Q1294)+$D1294)<$D1293,$D1294,$D1293-SUM($K1294:Q1294)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1292=LataProjekcji,$F1292>0),AND($D1292=LataProjekcji,$F1292=0,$E1293<=10)),$F1293,IF($D1292<LataProjekcji,IF((SUM($K1294:R1294)+$D1294)<$D1293,$D1294,$D1293-SUM($K1294:R1294)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1292=LataProjekcji,$F1292>0),AND($D1292=LataProjekcji,$F1292=0,$E1293<=10)),$F1293,IF($D1292<LataProjekcji,IF((SUM($K1294:S1294)+$D1294)<$D1293,$D1294,$D1293-SUM($K1294:S1294)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1292=LataProjekcji,$F1292>0),AND($D1292=LataProjekcji,$F1292=0,$E1293<=10)),$F1293,IF($D1292<LataProjekcji,IF((SUM($K1294:T1294)+$D1294)<$D1293,$D1294,$D1293-SUM($K1294:T1294)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1292=LataProjekcji,$F1292>0),AND($D1292=LataProjekcji,$F1292=0,$E1293<=10)),$F1293,IF($D1292<LataProjekcji,IF((SUM($K1294:U1294)+$D1294)<$D1293,$D1294,$D1293-SUM($K1294:U1294)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1292=LataProjekcji,$F1292>0),AND($D1292=LataProjekcji,$F1292=0,$E1293<=10)),$F1293,IF($D1292<LataProjekcji,IF((SUM($K1294:V1294)+$D1294)<$D1293,$D1294,$D1293-SUM($K1294:V1294)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1292=LataProjekcji,$F1292>0),AND($D1292=LataProjekcji,$F1292=0,$E1293<=10)),$F1293,IF($D1292<LataProjekcji,IF((SUM($K1294:W1294)+$D1294)<$D1293,$D1294,$D1293-SUM($K1294:W1294)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1292=LataProjekcji,$F1292>0),AND($D1292=LataProjekcji,$F1292=0,$E1293<=10)),$F1293,IF($D1292<LataProjekcji,IF((SUM($K1294:X1294)+$D1294)<$D1293,$D1294,$D1293-SUM($K1294:X1294)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1292=LataProjekcji,$F1292>0),AND($D1292=LataProjekcji,$F1292=0,$E1293<=10)),$F1293,IF($D1292<LataProjekcji,IF((SUM($K1294:Y1294)+$D1294)<$D1293,$D1294,$D1293-SUM($K1294:Y1294)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1292=LataProjekcji,$F1292>0),AND($D1292=LataProjekcji,$F1292=0,$E1293<=10)),$F1293,IF($D1292<LataProjekcji,IF((SUM($K1294:Z1294)+$D1294)<$D1293,$D1294,$D1293-SUM($K1294:Z1294)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1294,0)","v":0},{"$f":"ROUND(K1295+L1294,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1295+X1294,0)","v":0},{"$f":"ROUND(X1295+Y1294,0)","v":0},{"$f":"ROUND(Y1295+Z1294,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1289+7","v":14},null,null,{"$f":"IF($D1292=LataProjekcji,ROUND($D1293-K1295,0),ROUND(IF(K1294=0,0,$D1293-K1295),0))","v":0},{"$f":"IF($D1292=LataProjekcji,ROUND($D1293-L1295,0),ROUND(IF(AND(L1294=0,K1296>0),$D1293-L1295,IF(L1294=0,0,$D1293-L1295)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1292=LataProjekcji,ROUND($D1293-X1295,0),ROUND(IF(AND(X1294=0,W1296>0),$D1293-X1295,IF(X1294=0,0,$D1293-X1295)),0))","v":0},{"$f":"IF($D1292=LataProjekcji,ROUND($D1293-Y1295,0),ROUND(IF(AND(Y1294=0,X1296>0),$D1293-Y1295,IF(Y1294=0,0,$D1293-Y1295)),0))","v":0},{"$f":"IF($D1292=LataProjekcji,ROUND($D1293-Z1295,0),ROUND(IF(AND(Z1294=0,Y1296>0),$D1293-Z1295,IF(Z1294=0,0,$D1293-Z1295)),0))","v":0},{"$f":"IF($D1292=LataProjekcji,ROUND($D1293-AA1295,0),ROUND(IF(AND(AA1294=0,Z1296>0),$D1293-AA1295,IF(AA1294=0,0,$D1293-AA1295)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1290+1","v":2},{"$f":"OFFSET('Środki trwałe'!$C$269,H1297,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1291,0)=\"tak\",OFFSET($G$269,$D1291,0)=\"tak\",OFFSET($J$269,$D1291,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1296,(COLUMN()-11))*OFFSET($K$290,$H1297,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1291,0)=\"tak\",OFFSET($G$269,$D1291,0)=\"tak\",OFFSET($J$269,$D1291,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1296,(COLUMN()-11))*OFFSET($K$290,$H1297,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1291,0)=\"tak\",OFFSET($G$269,$D1291,0)=\"tak\",OFFSET($J$269,$D1291,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1296,(COLUMN()-11))*OFFSET($K$290,$H1297,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1291,0)=\"tak\",OFFSET($G$269,$D1291,0)=\"tak\",OFFSET($J$269,$D1291,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1296,(COLUMN()-11))*OFFSET($K$290,$H1297,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1291,0)=\"tak\",OFFSET($G$269,$D1291,0)=\"tak\",OFFSET($J$269,$D1291,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1296,(COLUMN()-11))*OFFSET($K$290,$H1297,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1298,0)","v":0},null,{"$f":"D1291+1","v":3}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1298,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1298,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1300<0,0,ROUND(E1300,0))","v":0},{"$f":"OFFSET($D$269,D1298,0)","v":0},{"$f":"IF(E1300>10,ROUND(($D1301/12)*$F1299,0),$D1300)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1298,0)),0,IF(E1300>10,ROUND(D1300*am_wnip,0),IF(D1300<0,0,D1300)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1299=LataProjekcji,$F1300,IF($D1299=LataProjekcji,$D1301,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1299=LataProjekcji,$F1299>0),AND($D1299=LataProjekcji,$F1299=0,$E1300<=10)),$F1300,IF($D1299<LataProjekcji,IF((SUM($K1301:K1301)+$D1301)<$D1300,$D1301,$D1300-SUM($K1301:K1301)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1299=LataProjekcji,$F1299>0),AND($D1299=LataProjekcji,$F1299=0,$E1300<=10)),$F1300,IF($D1299<LataProjekcji,IF((SUM($K1301:L1301)+$D1301)<$D1300,$D1301,$D1300-SUM($K1301:L1301)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1299=LataProjekcji,$F1299>0),AND($D1299=LataProjekcji,$F1299=0,$E1300<=10)),$F1300,IF($D1299<LataProjekcji,IF((SUM($K1301:M1301)+$D1301)<$D1300,$D1301,$D1300-SUM($K1301:M1301)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1299=LataProjekcji,$F1299>0),AND($D1299=LataProjekcji,$F1299=0,$E1300<=10)),$F1300,IF($D1299<LataProjekcji,IF((SUM($K1301:N1301)+$D1301)<$D1300,$D1301,$D1300-SUM($K1301:N1301)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1299=LataProjekcji,$F1299>0),AND($D1299=LataProjekcji,$F1299=0,$E1300<=10)),$F1300,IF($D1299<LataProjekcji,IF((SUM($K1301:O1301)+$D1301)<$D1300,$D1301,$D1300-SUM($K1301:O1301)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1299=LataProjekcji,$F1299>0),AND($D1299=LataProjekcji,$F1299=0,$E1300<=10)),$F1300,IF($D1299<LataProjekcji,IF((SUM($K1301:P1301)+$D1301)<$D1300,$D1301,$D1300-SUM($K1301:P1301)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1299=LataProjekcji,$F1299>0),AND($D1299=LataProjekcji,$F1299=0,$E1300<=10)),$F1300,IF($D1299<LataProjekcji,IF((SUM($K1301:Q1301)+$D1301)<$D1300,$D1301,$D1300-SUM($K1301:Q1301)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1299=LataProjekcji,$F1299>0),AND($D1299=LataProjekcji,$F1299=0,$E1300<=10)),$F1300,IF($D1299<LataProjekcji,IF((SUM($K1301:R1301)+$D1301)<$D1300,$D1301,$D1300-SUM($K1301:R1301)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1299=LataProjekcji,$F1299>0),AND($D1299=LataProjekcji,$F1299=0,$E1300<=10)),$F1300,IF($D1299<LataProjekcji,IF((SUM($K1301:S1301)+$D1301)<$D1300,$D1301,$D1300-SUM($K1301:S1301)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1299=LataProjekcji,$F1299>0),AND($D1299=LataProjekcji,$F1299=0,$E1300<=10)),$F1300,IF($D1299<LataProjekcji,IF((SUM($K1301:T1301)+$D1301)<$D1300,$D1301,$D1300-SUM($K1301:T1301)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1299=LataProjekcji,$F1299>0),AND($D1299=LataProjekcji,$F1299=0,$E1300<=10)),$F1300,IF($D1299<LataProjekcji,IF((SUM($K1301:U1301)+$D1301)<$D1300,$D1301,$D1300-SUM($K1301:U1301)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1299=LataProjekcji,$F1299>0),AND($D1299=LataProjekcji,$F1299=0,$E1300<=10)),$F1300,IF($D1299<LataProjekcji,IF((SUM($K1301:V1301)+$D1301)<$D1300,$D1301,$D1300-SUM($K1301:V1301)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1299=LataProjekcji,$F1299>0),AND($D1299=LataProjekcji,$F1299=0,$E1300<=10)),$F1300,IF($D1299<LataProjekcji,IF((SUM($K1301:W1301)+$D1301)<$D1300,$D1301,$D1300-SUM($K1301:W1301)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1299=LataProjekcji,$F1299>0),AND($D1299=LataProjekcji,$F1299=0,$E1300<=10)),$F1300,IF($D1299<LataProjekcji,IF((SUM($K1301:X1301)+$D1301)<$D1300,$D1301,$D1300-SUM($K1301:X1301)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1299=LataProjekcji,$F1299>0),AND($D1299=LataProjekcji,$F1299=0,$E1300<=10)),$F1300,IF($D1299<LataProjekcji,IF((SUM($K1301:Y1301)+$D1301)<$D1300,$D1301,$D1300-SUM($K1301:Y1301)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1299=LataProjekcji,$F1299>0),AND($D1299=LataProjekcji,$F1299=0,$E1300<=10)),$F1300,IF($D1299<LataProjekcji,IF((SUM($K1301:Z1301)+$D1301)<$D1300,$D1301,$D1300-SUM($K1301:Z1301)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1301,0)","v":0},{"$f":"ROUND(K1302+L1301,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1302+X1301,0)","v":0},{"$f":"ROUND(X1302+Y1301,0)","v":0},{"$f":"ROUND(Y1302+Z1301,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1296+7","v":21},null,null,{"$f":"IF($D1299=LataProjekcji,ROUND($D1300-K1302,0),ROUND(IF(K1301=0,0,$D1300-K1302),0))","v":0},{"$f":"IF($D1299=LataProjekcji,ROUND($D1300-L1302,0),ROUND(IF(AND(L1301=0,K1303>0),$D1300-L1302,IF(L1301=0,0,$D1300-L1302)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1299=LataProjekcji,ROUND($D1300-X1302,0),ROUND(IF(AND(X1301=0,W1303>0),$D1300-X1302,IF(X1301=0,0,$D1300-X1302)),0))","v":0},{"$f":"IF($D1299=LataProjekcji,ROUND($D1300-Y1302,0),ROUND(IF(AND(Y1301=0,X1303>0),$D1300-Y1302,IF(Y1301=0,0,$D1300-Y1302)),0))","v":0},{"$f":"IF($D1299=LataProjekcji,ROUND($D1300-Z1302,0),ROUND(IF(AND(Z1301=0,Y1303>0),$D1300-Z1302,IF(Z1301=0,0,$D1300-Z1302)),0))","v":0},{"$f":"IF($D1299=LataProjekcji,ROUND($D1300-AA1302,0),ROUND(IF(AND(AA1301=0,Z1303>0),$D1300-AA1302,IF(AA1301=0,0,$D1300-AA1302)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1297+1","v":3},{"$f":"OFFSET('Środki trwałe'!$C$269,H1304,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1298,0)=\"tak\",OFFSET($G$269,$D1298,0)=\"tak\",OFFSET($J$269,$D1298,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1303,(COLUMN()-11))*OFFSET($K$290,$H1304,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1298,0)=\"tak\",OFFSET($G$269,$D1298,0)=\"tak\",OFFSET($J$269,$D1298,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1303,(COLUMN()-11))*OFFSET($K$290,$H1304,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1298,0)=\"tak\",OFFSET($G$269,$D1298,0)=\"tak\",OFFSET($J$269,$D1298,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1303,(COLUMN()-11))*OFFSET($K$290,$H1304,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1298,0)=\"tak\",OFFSET($G$269,$D1298,0)=\"tak\",OFFSET($J$269,$D1298,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1303,(COLUMN()-11))*OFFSET($K$290,$H1304,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1298,0)=\"tak\",OFFSET($G$269,$D1298,0)=\"tak\",OFFSET($J$269,$D1298,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1303,(COLUMN()-11))*OFFSET($K$290,$H1304,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1305,0)","v":0},null,{"$f":"D1298+1","v":4}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1305,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1305,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1307<0,0,ROUND(E1307,0))","v":0},{"$f":"OFFSET($D$269,D1305,0)","v":0},{"$f":"IF(E1307>10,ROUND(($D1308/12)*$F1306,0),$D1307)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1305,0)),0,IF(E1307>10,ROUND(D1307*am_wnip,0),IF(D1307<0,0,D1307)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1306=LataProjekcji,$F1307,IF($D1306=LataProjekcji,$D1308,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1306=LataProjekcji,$F1306>0),AND($D1306=LataProjekcji,$F1306=0,$E1307<=10)),$F1307,IF($D1306<LataProjekcji,IF((SUM($K1308:K1308)+$D1308)<$D1307,$D1308,$D1307-SUM($K1308:K1308)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1306=LataProjekcji,$F1306>0),AND($D1306=LataProjekcji,$F1306=0,$E1307<=10)),$F1307,IF($D1306<LataProjekcji,IF((SUM($K1308:L1308)+$D1308)<$D1307,$D1308,$D1307-SUM($K1308:L1308)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1306=LataProjekcji,$F1306>0),AND($D1306=LataProjekcji,$F1306=0,$E1307<=10)),$F1307,IF($D1306<LataProjekcji,IF((SUM($K1308:M1308)+$D1308)<$D1307,$D1308,$D1307-SUM($K1308:M1308)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1306=LataProjekcji,$F1306>0),AND($D1306=LataProjekcji,$F1306=0,$E1307<=10)),$F1307,IF($D1306<LataProjekcji,IF((SUM($K1308:N1308)+$D1308)<$D1307,$D1308,$D1307-SUM($K1308:N1308)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1306=LataProjekcji,$F1306>0),AND($D1306=LataProjekcji,$F1306=0,$E1307<=10)),$F1307,IF($D1306<LataProjekcji,IF((SUM($K1308:O1308)+$D1308)<$D1307,$D1308,$D1307-SUM($K1308:O1308)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1306=LataProjekcji,$F1306>0),AND($D1306=LataProjekcji,$F1306=0,$E1307<=10)),$F1307,IF($D1306<LataProjekcji,IF((SUM($K1308:P1308)+$D1308)<$D1307,$D1308,$D1307-SUM($K1308:P1308)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1306=LataProjekcji,$F1306>0),AND($D1306=LataProjekcji,$F1306=0,$E1307<=10)),$F1307,IF($D1306<LataProjekcji,IF((SUM($K1308:Q1308)+$D1308)<$D1307,$D1308,$D1307-SUM($K1308:Q1308)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1306=LataProjekcji,$F1306>0),AND($D1306=LataProjekcji,$F1306=0,$E1307<=10)),$F1307,IF($D1306<LataProjekcji,IF((SUM($K1308:R1308)+$D1308)<$D1307,$D1308,$D1307-SUM($K1308:R1308)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1306=LataProjekcji,$F1306>0),AND($D1306=LataProjekcji,$F1306=0,$E1307<=10)),$F1307,IF($D1306<LataProjekcji,IF((SUM($K1308:S1308)+$D1308)<$D1307,$D1308,$D1307-SUM($K1308:S1308)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1306=LataProjekcji,$F1306>0),AND($D1306=LataProjekcji,$F1306=0,$E1307<=10)),$F1307,IF($D1306<LataProjekcji,IF((SUM($K1308:T1308)+$D1308)<$D1307,$D1308,$D1307-SUM($K1308:T1308)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1306=LataProjekcji,$F1306>0),AND($D1306=LataProjekcji,$F1306=0,$E1307<=10)),$F1307,IF($D1306<LataProjekcji,IF((SUM($K1308:U1308)+$D1308)<$D1307,$D1308,$D1307-SUM($K1308:U1308)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1306=LataProjekcji,$F1306>0),AND($D1306=LataProjekcji,$F1306=0,$E1307<=10)),$F1307,IF($D1306<LataProjekcji,IF((SUM($K1308:V1308)+$D1308)<$D1307,$D1308,$D1307-SUM($K1308:V1308)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1306=LataProjekcji,$F1306>0),AND($D1306=LataProjekcji,$F1306=0,$E1307<=10)),$F1307,IF($D1306<LataProjekcji,IF((SUM($K1308:W1308)+$D1308)<$D1307,$D1308,$D1307-SUM($K1308:W1308)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1306=LataProjekcji,$F1306>0),AND($D1306=LataProjekcji,$F1306=0,$E1307<=10)),$F1307,IF($D1306<LataProjekcji,IF((SUM($K1308:X1308)+$D1308)<$D1307,$D1308,$D1307-SUM($K1308:X1308)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1306=LataProjekcji,$F1306>0),AND($D1306=LataProjekcji,$F1306=0,$E1307<=10)),$F1307,IF($D1306<LataProjekcji,IF((SUM($K1308:Y1308)+$D1308)<$D1307,$D1308,$D1307-SUM($K1308:Y1308)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1306=LataProjekcji,$F1306>0),AND($D1306=LataProjekcji,$F1306=0,$E1307<=10)),$F1307,IF($D1306<LataProjekcji,IF((SUM($K1308:Z1308)+$D1308)<$D1307,$D1308,$D1307-SUM($K1308:Z1308)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1308,0)","v":0},{"$f":"ROUND(K1309+L1308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1309+X1308,0)","v":0},{"$f":"ROUND(X1309+Y1308,0)","v":0},{"$f":"ROUND(Y1309+Z1308,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1303+7","v":28},null,null,{"$f":"IF($D1306=LataProjekcji,ROUND($D1307-K1309,0),ROUND(IF(K1308=0,0,$D1307-K1309),0))","v":0},{"$f":"IF($D1306=LataProjekcji,ROUND($D1307-L1309,0),ROUND(IF(AND(L1308=0,K1310>0),$D1307-L1309,IF(L1308=0,0,$D1307-L1309)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1306=LataProjekcji,ROUND($D1307-X1309,0),ROUND(IF(AND(X1308=0,W1310>0),$D1307-X1309,IF(X1308=0,0,$D1307-X1309)),0))","v":0},{"$f":"IF($D1306=LataProjekcji,ROUND($D1307-Y1309,0),ROUND(IF(AND(Y1308=0,X1310>0),$D1307-Y1309,IF(Y1308=0,0,$D1307-Y1309)),0))","v":0},{"$f":"IF($D1306=LataProjekcji,ROUND($D1307-Z1309,0),ROUND(IF(AND(Z1308=0,Y1310>0),$D1307-Z1309,IF(Z1308=0,0,$D1307-Z1309)),0))","v":0},{"$f":"IF($D1306=LataProjekcji,ROUND($D1307-AA1309,0),ROUND(IF(AND(AA1308=0,Z1310>0),$D1307-AA1309,IF(AA1308=0,0,$D1307-AA1309)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1304+1","v":4},{"$f":"OFFSET('Środki trwałe'!$C$269,H1311,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1305,0)=\"tak\",OFFSET($G$269,$D1305,0)=\"tak\",OFFSET($J$269,$D1305,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1310,(COLUMN()-11))*OFFSET($K$290,$H1311,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1305,0)=\"tak\",OFFSET($G$269,$D1305,0)=\"tak\",OFFSET($J$269,$D1305,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1310,(COLUMN()-11))*OFFSET($K$290,$H1311,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1305,0)=\"tak\",OFFSET($G$269,$D1305,0)=\"tak\",OFFSET($J$269,$D1305,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1310,(COLUMN()-11))*OFFSET($K$290,$H1311,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1305,0)=\"tak\",OFFSET($G$269,$D1305,0)=\"tak\",OFFSET($J$269,$D1305,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1310,(COLUMN()-11))*OFFSET($K$290,$H1311,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1305,0)=\"tak\",OFFSET($G$269,$D1305,0)=\"tak\",OFFSET($J$269,$D1305,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1310,(COLUMN()-11))*OFFSET($K$290,$H1311,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1312,0)","v":0},null,{"$f":"D1305+1","v":5}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1312,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1312,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1314<0,0,ROUND(E1314,0))","v":0},{"$f":"OFFSET($D$269,D1312,0)","v":0},{"$f":"IF(E1314>10,ROUND(($D1315/12)*$F1313,0),$D1314)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1312,0)),0,IF(E1314>10,ROUND(D1314*am_wnip,0),IF(D1314<0,0,D1314)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1313=LataProjekcji,$F1314,IF($D1313=LataProjekcji,$D1315,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1313=LataProjekcji,$F1313>0),AND($D1313=LataProjekcji,$F1313=0,$E1314<=10)),$F1314,IF($D1313<LataProjekcji,IF((SUM($K1315:K1315)+$D1315)<$D1314,$D1315,$D1314-SUM($K1315:K1315)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1313=LataProjekcji,$F1313>0),AND($D1313=LataProjekcji,$F1313=0,$E1314<=10)),$F1314,IF($D1313<LataProjekcji,IF((SUM($K1315:L1315)+$D1315)<$D1314,$D1315,$D1314-SUM($K1315:L1315)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1313=LataProjekcji,$F1313>0),AND($D1313=LataProjekcji,$F1313=0,$E1314<=10)),$F1314,IF($D1313<LataProjekcji,IF((SUM($K1315:M1315)+$D1315)<$D1314,$D1315,$D1314-SUM($K1315:M1315)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1313=LataProjekcji,$F1313>0),AND($D1313=LataProjekcji,$F1313=0,$E1314<=10)),$F1314,IF($D1313<LataProjekcji,IF((SUM($K1315:N1315)+$D1315)<$D1314,$D1315,$D1314-SUM($K1315:N1315)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1313=LataProjekcji,$F1313>0),AND($D1313=LataProjekcji,$F1313=0,$E1314<=10)),$F1314,IF($D1313<LataProjekcji,IF((SUM($K1315:O1315)+$D1315)<$D1314,$D1315,$D1314-SUM($K1315:O1315)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1313=LataProjekcji,$F1313>0),AND($D1313=LataProjekcji,$F1313=0,$E1314<=10)),$F1314,IF($D1313<LataProjekcji,IF((SUM($K1315:P1315)+$D1315)<$D1314,$D1315,$D1314-SUM($K1315:P1315)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1313=LataProjekcji,$F1313>0),AND($D1313=LataProjekcji,$F1313=0,$E1314<=10)),$F1314,IF($D1313<LataProjekcji,IF((SUM($K1315:Q1315)+$D1315)<$D1314,$D1315,$D1314-SUM($K1315:Q1315)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1313=LataProjekcji,$F1313>0),AND($D1313=LataProjekcji,$F1313=0,$E1314<=10)),$F1314,IF($D1313<LataProjekcji,IF((SUM($K1315:R1315)+$D1315)<$D1314,$D1315,$D1314-SUM($K1315:R1315)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1313=LataProjekcji,$F1313>0),AND($D1313=LataProjekcji,$F1313=0,$E1314<=10)),$F1314,IF($D1313<LataProjekcji,IF((SUM($K1315:S1315)+$D1315)<$D1314,$D1315,$D1314-SUM($K1315:S1315)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1313=LataProjekcji,$F1313>0),AND($D1313=LataProjekcji,$F1313=0,$E1314<=10)),$F1314,IF($D1313<LataProjekcji,IF((SUM($K1315:T1315)+$D1315)<$D1314,$D1315,$D1314-SUM($K1315:T1315)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1313=LataProjekcji,$F1313>0),AND($D1313=LataProjekcji,$F1313=0,$E1314<=10)),$F1314,IF($D1313<LataProjekcji,IF((SUM($K1315:U1315)+$D1315)<$D1314,$D1315,$D1314-SUM($K1315:U1315)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1313=LataProjekcji,$F1313>0),AND($D1313=LataProjekcji,$F1313=0,$E1314<=10)),$F1314,IF($D1313<LataProjekcji,IF((SUM($K1315:V1315)+$D1315)<$D1314,$D1315,$D1314-SUM($K1315:V1315)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1313=LataProjekcji,$F1313>0),AND($D1313=LataProjekcji,$F1313=0,$E1314<=10)),$F1314,IF($D1313<LataProjekcji,IF((SUM($K1315:W1315)+$D1315)<$D1314,$D1315,$D1314-SUM($K1315:W1315)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1313=LataProjekcji,$F1313>0),AND($D1313=LataProjekcji,$F1313=0,$E1314<=10)),$F1314,IF($D1313<LataProjekcji,IF((SUM($K1315:X1315)+$D1315)<$D1314,$D1315,$D1314-SUM($K1315:X1315)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1313=LataProjekcji,$F1313>0),AND($D1313=LataProjekcji,$F1313=0,$E1314<=10)),$F1314,IF($D1313<LataProjekcji,IF((SUM($K1315:Y1315)+$D1315)<$D1314,$D1315,$D1314-SUM($K1315:Y1315)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1313=LataProjekcji,$F1313>0),AND($D1313=LataProjekcji,$F1313=0,$E1314<=10)),$F1314,IF($D1313<LataProjekcji,IF((SUM($K1315:Z1315)+$D1315)<$D1314,$D1315,$D1314-SUM($K1315:Z1315)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1315,0)","v":0},{"$f":"ROUND(K1316+L1315,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1316+X1315,0)","v":0},{"$f":"ROUND(X1316+Y1315,0)","v":0},{"$f":"ROUND(Y1316+Z1315,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1310+7","v":35},null,null,{"$f":"IF($D1313=LataProjekcji,ROUND($D1314-K1316,0),ROUND(IF(K1315=0,0,$D1314-K1316),0))","v":0},{"$f":"IF($D1313=LataProjekcji,ROUND($D1314-L1316,0),ROUND(IF(AND(L1315=0,K1317>0),$D1314-L1316,IF(L1315=0,0,$D1314-L1316)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1313=LataProjekcji,ROUND($D1314-X1316,0),ROUND(IF(AND(X1315=0,W1317>0),$D1314-X1316,IF(X1315=0,0,$D1314-X1316)),0))","v":0},{"$f":"IF($D1313=LataProjekcji,ROUND($D1314-Y1316,0),ROUND(IF(AND(Y1315=0,X1317>0),$D1314-Y1316,IF(Y1315=0,0,$D1314-Y1316)),0))","v":0},{"$f":"IF($D1313=LataProjekcji,ROUND($D1314-Z1316,0),ROUND(IF(AND(Z1315=0,Y1317>0),$D1314-Z1316,IF(Z1315=0,0,$D1314-Z1316)),0))","v":0},{"$f":"IF($D1313=LataProjekcji,ROUND($D1314-AA1316,0),ROUND(IF(AND(AA1315=0,Z1317>0),$D1314-AA1316,IF(AA1315=0,0,$D1314-AA1316)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1311+1","v":5},{"$f":"OFFSET('Środki trwałe'!$C$269,H1318,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1312,0)=\"tak\",OFFSET($G$269,$D1312,0)=\"tak\",OFFSET($J$269,$D1312,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1317,(COLUMN()-11))*OFFSET($K$290,$H1318,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1312,0)=\"tak\",OFFSET($G$269,$D1312,0)=\"tak\",OFFSET($J$269,$D1312,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1317,(COLUMN()-11))*OFFSET($K$290,$H1318,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1312,0)=\"tak\",OFFSET($G$269,$D1312,0)=\"tak\",OFFSET($J$269,$D1312,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1317,(COLUMN()-11))*OFFSET($K$290,$H1318,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1312,0)=\"tak\",OFFSET($G$269,$D1312,0)=\"tak\",OFFSET($J$269,$D1312,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1317,(COLUMN()-11))*OFFSET($K$290,$H1318,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1312,0)=\"tak\",OFFSET($G$269,$D1312,0)=\"tak\",OFFSET($J$269,$D1312,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1317,(COLUMN()-11))*OFFSET($K$290,$H1318,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1319,0)","v":0},null,{"$f":"D1312+1","v":6}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1319,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1319,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1321<0,0,ROUND(E1321,0))","v":0},{"$f":"OFFSET($D$269,D1319,0)","v":0},{"$f":"IF(E1321>10,ROUND(($D1322/12)*$F1320,0),$D1321)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1319,0)),0,IF(E1321>10,ROUND(D1321*am_wnip,0),IF(D1321<0,0,D1321)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1320=LataProjekcji,$F1321,IF($D1320=LataProjekcji,$D1322,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1320=LataProjekcji,$F1320>0),AND($D1320=LataProjekcji,$F1320=0,$E1321<=10)),$F1321,IF($D1320<LataProjekcji,IF((SUM($K1322:K1322)+$D1322)<$D1321,$D1322,$D1321-SUM($K1322:K1322)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1320=LataProjekcji,$F1320>0),AND($D1320=LataProjekcji,$F1320=0,$E1321<=10)),$F1321,IF($D1320<LataProjekcji,IF((SUM($K1322:L1322)+$D1322)<$D1321,$D1322,$D1321-SUM($K1322:L1322)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1320=LataProjekcji,$F1320>0),AND($D1320=LataProjekcji,$F1320=0,$E1321<=10)),$F1321,IF($D1320<LataProjekcji,IF((SUM($K1322:M1322)+$D1322)<$D1321,$D1322,$D1321-SUM($K1322:M1322)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1320=LataProjekcji,$F1320>0),AND($D1320=LataProjekcji,$F1320=0,$E1321<=10)),$F1321,IF($D1320<LataProjekcji,IF((SUM($K1322:N1322)+$D1322)<$D1321,$D1322,$D1321-SUM($K1322:N1322)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1320=LataProjekcji,$F1320>0),AND($D1320=LataProjekcji,$F1320=0,$E1321<=10)),$F1321,IF($D1320<LataProjekcji,IF((SUM($K1322:O1322)+$D1322)<$D1321,$D1322,$D1321-SUM($K1322:O1322)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1320=LataProjekcji,$F1320>0),AND($D1320=LataProjekcji,$F1320=0,$E1321<=10)),$F1321,IF($D1320<LataProjekcji,IF((SUM($K1322:P1322)+$D1322)<$D1321,$D1322,$D1321-SUM($K1322:P1322)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1320=LataProjekcji,$F1320>0),AND($D1320=LataProjekcji,$F1320=0,$E1321<=10)),$F1321,IF($D1320<LataProjekcji,IF((SUM($K1322:Q1322)+$D1322)<$D1321,$D1322,$D1321-SUM($K1322:Q1322)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1320=LataProjekcji,$F1320>0),AND($D1320=LataProjekcji,$F1320=0,$E1321<=10)),$F1321,IF($D1320<LataProjekcji,IF((SUM($K1322:R1322)+$D1322)<$D1321,$D1322,$D1321-SUM($K1322:R1322)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1320=LataProjekcji,$F1320>0),AND($D1320=LataProjekcji,$F1320=0,$E1321<=10)),$F1321,IF($D1320<LataProjekcji,IF((SUM($K1322:S1322)+$D1322)<$D1321,$D1322,$D1321-SUM($K1322:S1322)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1320=LataProjekcji,$F1320>0),AND($D1320=LataProjekcji,$F1320=0,$E1321<=10)),$F1321,IF($D1320<LataProjekcji,IF((SUM($K1322:T1322)+$D1322)<$D1321,$D1322,$D1321-SUM($K1322:T1322)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1320=LataProjekcji,$F1320>0),AND($D1320=LataProjekcji,$F1320=0,$E1321<=10)),$F1321,IF($D1320<LataProjekcji,IF((SUM($K1322:U1322)+$D1322)<$D1321,$D1322,$D1321-SUM($K1322:U1322)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1320=LataProjekcji,$F1320>0),AND($D1320=LataProjekcji,$F1320=0,$E1321<=10)),$F1321,IF($D1320<LataProjekcji,IF((SUM($K1322:V1322)+$D1322)<$D1321,$D1322,$D1321-SUM($K1322:V1322)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1320=LataProjekcji,$F1320>0),AND($D1320=LataProjekcji,$F1320=0,$E1321<=10)),$F1321,IF($D1320<LataProjekcji,IF((SUM($K1322:W1322)+$D1322)<$D1321,$D1322,$D1321-SUM($K1322:W1322)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1320=LataProjekcji,$F1320>0),AND($D1320=LataProjekcji,$F1320=0,$E1321<=10)),$F1321,IF($D1320<LataProjekcji,IF((SUM($K1322:X1322)+$D1322)<$D1321,$D1322,$D1321-SUM($K1322:X1322)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1320=LataProjekcji,$F1320>0),AND($D1320=LataProjekcji,$F1320=0,$E1321<=10)),$F1321,IF($D1320<LataProjekcji,IF((SUM($K1322:Y1322)+$D1322)<$D1321,$D1322,$D1321-SUM($K1322:Y1322)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1320=LataProjekcji,$F1320>0),AND($D1320=LataProjekcji,$F1320=0,$E1321<=10)),$F1321,IF($D1320<LataProjekcji,IF((SUM($K1322:Z1322)+$D1322)<$D1321,$D1322,$D1321-SUM($K1322:Z1322)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1322,0)","v":0},{"$f":"ROUND(K1323+L1322,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1323+X1322,0)","v":0},{"$f":"ROUND(X1323+Y1322,0)","v":0},{"$f":"ROUND(Y1323+Z1322,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1317+7","v":42},null,null,{"$f":"IF($D1320=LataProjekcji,ROUND($D1321-K1323,0),ROUND(IF(K1322=0,0,$D1321-K1323),0))","v":0},{"$f":"IF($D1320=LataProjekcji,ROUND($D1321-L1323,0),ROUND(IF(AND(L1322=0,K1324>0),$D1321-L1323,IF(L1322=0,0,$D1321-L1323)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1320=LataProjekcji,ROUND($D1321-X1323,0),ROUND(IF(AND(X1322=0,W1324>0),$D1321-X1323,IF(X1322=0,0,$D1321-X1323)),0))","v":0},{"$f":"IF($D1320=LataProjekcji,ROUND($D1321-Y1323,0),ROUND(IF(AND(Y1322=0,X1324>0),$D1321-Y1323,IF(Y1322=0,0,$D1321-Y1323)),0))","v":0},{"$f":"IF($D1320=LataProjekcji,ROUND($D1321-Z1323,0),ROUND(IF(AND(Z1322=0,Y1324>0),$D1321-Z1323,IF(Z1322=0,0,$D1321-Z1323)),0))","v":0},{"$f":"IF($D1320=LataProjekcji,ROUND($D1321-AA1323,0),ROUND(IF(AND(AA1322=0,Z1324>0),$D1321-AA1323,IF(AA1322=0,0,$D1321-AA1323)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1318+1","v":6},{"$f":"OFFSET('Środki trwałe'!$C$269,H1325,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1319,0)=\"tak\",OFFSET($G$269,$D1319,0)=\"tak\",OFFSET($J$269,$D1319,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1324,(COLUMN()-11))*OFFSET($K$290,$H1325,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1319,0)=\"tak\",OFFSET($G$269,$D1319,0)=\"tak\",OFFSET($J$269,$D1319,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1324,(COLUMN()-11))*OFFSET($K$290,$H1325,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1319,0)=\"tak\",OFFSET($G$269,$D1319,0)=\"tak\",OFFSET($J$269,$D1319,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1324,(COLUMN()-11))*OFFSET($K$290,$H1325,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1319,0)=\"tak\",OFFSET($G$269,$D1319,0)=\"tak\",OFFSET($J$269,$D1319,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1324,(COLUMN()-11))*OFFSET($K$290,$H1325,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1319,0)=\"tak\",OFFSET($G$269,$D1319,0)=\"tak\",OFFSET($J$269,$D1319,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1324,(COLUMN()-11))*OFFSET($K$290,$H1325,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1326,0)","v":0},null,{"$f":"D1319+1","v":7}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1326,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1326,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1328<0,0,ROUND(E1328,0))","v":0},{"$f":"OFFSET($D$269,D1326,0)","v":0},{"$f":"IF(E1328>10,ROUND(($D1329/12)*$F1327,0),$D1328)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1326,0)),0,IF(E1328>10,ROUND(D1328*am_wnip,0),IF(D1328<0,0,D1328)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1327=LataProjekcji,$F1328,IF($D1327=LataProjekcji,$D1329,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1327=LataProjekcji,$F1327>0),AND($D1327=LataProjekcji,$F1327=0,$E1328<=10)),$F1328,IF($D1327<LataProjekcji,IF((SUM($K1329:K1329)+$D1329)<$D1328,$D1329,$D1328-SUM($K1329:K1329)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1327=LataProjekcji,$F1327>0),AND($D1327=LataProjekcji,$F1327=0,$E1328<=10)),$F1328,IF($D1327<LataProjekcji,IF((SUM($K1329:L1329)+$D1329)<$D1328,$D1329,$D1328-SUM($K1329:L1329)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1327=LataProjekcji,$F1327>0),AND($D1327=LataProjekcji,$F1327=0,$E1328<=10)),$F1328,IF($D1327<LataProjekcji,IF((SUM($K1329:M1329)+$D1329)<$D1328,$D1329,$D1328-SUM($K1329:M1329)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1327=LataProjekcji,$F1327>0),AND($D1327=LataProjekcji,$F1327=0,$E1328<=10)),$F1328,IF($D1327<LataProjekcji,IF((SUM($K1329:N1329)+$D1329)<$D1328,$D1329,$D1328-SUM($K1329:N1329)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1327=LataProjekcji,$F1327>0),AND($D1327=LataProjekcji,$F1327=0,$E1328<=10)),$F1328,IF($D1327<LataProjekcji,IF((SUM($K1329:O1329)+$D1329)<$D1328,$D1329,$D1328-SUM($K1329:O1329)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1327=LataProjekcji,$F1327>0),AND($D1327=LataProjekcji,$F1327=0,$E1328<=10)),$F1328,IF($D1327<LataProjekcji,IF((SUM($K1329:P1329)+$D1329)<$D1328,$D1329,$D1328-SUM($K1329:P1329)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1327=LataProjekcji,$F1327>0),AND($D1327=LataProjekcji,$F1327=0,$E1328<=10)),$F1328,IF($D1327<LataProjekcji,IF((SUM($K1329:Q1329)+$D1329)<$D1328,$D1329,$D1328-SUM($K1329:Q1329)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1327=LataProjekcji,$F1327>0),AND($D1327=LataProjekcji,$F1327=0,$E1328<=10)),$F1328,IF($D1327<LataProjekcji,IF((SUM($K1329:R1329)+$D1329)<$D1328,$D1329,$D1328-SUM($K1329:R1329)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1327=LataProjekcji,$F1327>0),AND($D1327=LataProjekcji,$F1327=0,$E1328<=10)),$F1328,IF($D1327<LataProjekcji,IF((SUM($K1329:S1329)+$D1329)<$D1328,$D1329,$D1328-SUM($K1329:S1329)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1327=LataProjekcji,$F1327>0),AND($D1327=LataProjekcji,$F1327=0,$E1328<=10)),$F1328,IF($D1327<LataProjekcji,IF((SUM($K1329:T1329)+$D1329)<$D1328,$D1329,$D1328-SUM($K1329:T1329)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1327=LataProjekcji,$F1327>0),AND($D1327=LataProjekcji,$F1327=0,$E1328<=10)),$F1328,IF($D1327<LataProjekcji,IF((SUM($K1329:U1329)+$D1329)<$D1328,$D1329,$D1328-SUM($K1329:U1329)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1327=LataProjekcji,$F1327>0),AND($D1327=LataProjekcji,$F1327=0,$E1328<=10)),$F1328,IF($D1327<LataProjekcji,IF((SUM($K1329:V1329)+$D1329)<$D1328,$D1329,$D1328-SUM($K1329:V1329)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1327=LataProjekcji,$F1327>0),AND($D1327=LataProjekcji,$F1327=0,$E1328<=10)),$F1328,IF($D1327<LataProjekcji,IF((SUM($K1329:W1329)+$D1329)<$D1328,$D1329,$D1328-SUM($K1329:W1329)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1327=LataProjekcji,$F1327>0),AND($D1327=LataProjekcji,$F1327=0,$E1328<=10)),$F1328,IF($D1327<LataProjekcji,IF((SUM($K1329:X1329)+$D1329)<$D1328,$D1329,$D1328-SUM($K1329:X1329)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1327=LataProjekcji,$F1327>0),AND($D1327=LataProjekcji,$F1327=0,$E1328<=10)),$F1328,IF($D1327<LataProjekcji,IF((SUM($K1329:Y1329)+$D1329)<$D1328,$D1329,$D1328-SUM($K1329:Y1329)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1327=LataProjekcji,$F1327>0),AND($D1327=LataProjekcji,$F1327=0,$E1328<=10)),$F1328,IF($D1327<LataProjekcji,IF((SUM($K1329:Z1329)+$D1329)<$D1328,$D1329,$D1328-SUM($K1329:Z1329)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1329,0)","v":0},{"$f":"ROUND(K1330+L1329,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1330+X1329,0)","v":0},{"$f":"ROUND(X1330+Y1329,0)","v":0},{"$f":"ROUND(Y1330+Z1329,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1324+7","v":49},null,null,{"$f":"IF($D1327=LataProjekcji,ROUND($D1328-K1330,0),ROUND(IF(K1329=0,0,$D1328-K1330),0))","v":0},{"$f":"IF($D1327=LataProjekcji,ROUND($D1328-L1330,0),ROUND(IF(AND(L1329=0,K1331>0),$D1328-L1330,IF(L1329=0,0,$D1328-L1330)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1327=LataProjekcji,ROUND($D1328-X1330,0),ROUND(IF(AND(X1329=0,W1331>0),$D1328-X1330,IF(X1329=0,0,$D1328-X1330)),0))","v":0},{"$f":"IF($D1327=LataProjekcji,ROUND($D1328-Y1330,0),ROUND(IF(AND(Y1329=0,X1331>0),$D1328-Y1330,IF(Y1329=0,0,$D1328-Y1330)),0))","v":0},{"$f":"IF($D1327=LataProjekcji,ROUND($D1328-Z1330,0),ROUND(IF(AND(Z1329=0,Y1331>0),$D1328-Z1330,IF(Z1329=0,0,$D1328-Z1330)),0))","v":0},{"$f":"IF($D1327=LataProjekcji,ROUND($D1328-AA1330,0),ROUND(IF(AND(AA1329=0,Z1331>0),$D1328-AA1330,IF(AA1329=0,0,$D1328-AA1330)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1325+1","v":7},{"$f":"OFFSET('Środki trwałe'!$C$269,H1332,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1326,0)=\"tak\",OFFSET($G$269,$D1326,0)=\"tak\",OFFSET($J$269,$D1326,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1331,(COLUMN()-11))*OFFSET($K$290,$H1332,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1326,0)=\"tak\",OFFSET($G$269,$D1326,0)=\"tak\",OFFSET($J$269,$D1326,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1331,(COLUMN()-11))*OFFSET($K$290,$H1332,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1326,0)=\"tak\",OFFSET($G$269,$D1326,0)=\"tak\",OFFSET($J$269,$D1326,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1331,(COLUMN()-11))*OFFSET($K$290,$H1332,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1326,0)=\"tak\",OFFSET($G$269,$D1326,0)=\"tak\",OFFSET($J$269,$D1326,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1331,(COLUMN()-11))*OFFSET($K$290,$H1332,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1326,0)=\"tak\",OFFSET($G$269,$D1326,0)=\"tak\",OFFSET($J$269,$D1326,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1331,(COLUMN()-11))*OFFSET($K$290,$H1332,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1333,0)","v":0},null,{"$f":"D1326+1","v":8}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1333,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1333,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1335<0,0,ROUND(E1335,0))","v":0},{"$f":"OFFSET($D$269,D1333,0)","v":0},{"$f":"IF(E1335>10,ROUND(($D1336/12)*$F1334,0),$D1335)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1333,0)),0,IF(E1335>10,ROUND(D1335*am_wnip,0),IF(D1335<0,0,D1335)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1334=LataProjekcji,$F1335,IF($D1334=LataProjekcji,$D1336,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1334=LataProjekcji,$F1334>0),AND($D1334=LataProjekcji,$F1334=0,$E1335<=10)),$F1335,IF($D1334<LataProjekcji,IF((SUM($K1336:K1336)+$D1336)<$D1335,$D1336,$D1335-SUM($K1336:K1336)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1334=LataProjekcji,$F1334>0),AND($D1334=LataProjekcji,$F1334=0,$E1335<=10)),$F1335,IF($D1334<LataProjekcji,IF((SUM($K1336:L1336)+$D1336)<$D1335,$D1336,$D1335-SUM($K1336:L1336)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1334=LataProjekcji,$F1334>0),AND($D1334=LataProjekcji,$F1334=0,$E1335<=10)),$F1335,IF($D1334<LataProjekcji,IF((SUM($K1336:M1336)+$D1336)<$D1335,$D1336,$D1335-SUM($K1336:M1336)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1334=LataProjekcji,$F1334>0),AND($D1334=LataProjekcji,$F1334=0,$E1335<=10)),$F1335,IF($D1334<LataProjekcji,IF((SUM($K1336:N1336)+$D1336)<$D1335,$D1336,$D1335-SUM($K1336:N1336)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1334=LataProjekcji,$F1334>0),AND($D1334=LataProjekcji,$F1334=0,$E1335<=10)),$F1335,IF($D1334<LataProjekcji,IF((SUM($K1336:O1336)+$D1336)<$D1335,$D1336,$D1335-SUM($K1336:O1336)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1334=LataProjekcji,$F1334>0),AND($D1334=LataProjekcji,$F1334=0,$E1335<=10)),$F1335,IF($D1334<LataProjekcji,IF((SUM($K1336:P1336)+$D1336)<$D1335,$D1336,$D1335-SUM($K1336:P1336)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1334=LataProjekcji,$F1334>0),AND($D1334=LataProjekcji,$F1334=0,$E1335<=10)),$F1335,IF($D1334<LataProjekcji,IF((SUM($K1336:Q1336)+$D1336)<$D1335,$D1336,$D1335-SUM($K1336:Q1336)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1334=LataProjekcji,$F1334>0),AND($D1334=LataProjekcji,$F1334=0,$E1335<=10)),$F1335,IF($D1334<LataProjekcji,IF((SUM($K1336:R1336)+$D1336)<$D1335,$D1336,$D1335-SUM($K1336:R1336)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1334=LataProjekcji,$F1334>0),AND($D1334=LataProjekcji,$F1334=0,$E1335<=10)),$F1335,IF($D1334<LataProjekcji,IF((SUM($K1336:S1336)+$D1336)<$D1335,$D1336,$D1335-SUM($K1336:S1336)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1334=LataProjekcji,$F1334>0),AND($D1334=LataProjekcji,$F1334=0,$E1335<=10)),$F1335,IF($D1334<LataProjekcji,IF((SUM($K1336:T1336)+$D1336)<$D1335,$D1336,$D1335-SUM($K1336:T1336)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1334=LataProjekcji,$F1334>0),AND($D1334=LataProjekcji,$F1334=0,$E1335<=10)),$F1335,IF($D1334<LataProjekcji,IF((SUM($K1336:U1336)+$D1336)<$D1335,$D1336,$D1335-SUM($K1336:U1336)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1334=LataProjekcji,$F1334>0),AND($D1334=LataProjekcji,$F1334=0,$E1335<=10)),$F1335,IF($D1334<LataProjekcji,IF((SUM($K1336:V1336)+$D1336)<$D1335,$D1336,$D1335-SUM($K1336:V1336)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1334=LataProjekcji,$F1334>0),AND($D1334=LataProjekcji,$F1334=0,$E1335<=10)),$F1335,IF($D1334<LataProjekcji,IF((SUM($K1336:W1336)+$D1336)<$D1335,$D1336,$D1335-SUM($K1336:W1336)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1334=LataProjekcji,$F1334>0),AND($D1334=LataProjekcji,$F1334=0,$E1335<=10)),$F1335,IF($D1334<LataProjekcji,IF((SUM($K1336:X1336)+$D1336)<$D1335,$D1336,$D1335-SUM($K1336:X1336)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1334=LataProjekcji,$F1334>0),AND($D1334=LataProjekcji,$F1334=0,$E1335<=10)),$F1335,IF($D1334<LataProjekcji,IF((SUM($K1336:Y1336)+$D1336)<$D1335,$D1336,$D1335-SUM($K1336:Y1336)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1334=LataProjekcji,$F1334>0),AND($D1334=LataProjekcji,$F1334=0,$E1335<=10)),$F1335,IF($D1334<LataProjekcji,IF((SUM($K1336:Z1336)+$D1336)<$D1335,$D1336,$D1335-SUM($K1336:Z1336)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1336,0)","v":0},{"$f":"ROUND(K1337+L1336,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1337+X1336,0)","v":0},{"$f":"ROUND(X1337+Y1336,0)","v":0},{"$f":"ROUND(Y1337+Z1336,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1331+7","v":56},null,null,{"$f":"IF($D1334=LataProjekcji,ROUND($D1335-K1337,0),ROUND(IF(K1336=0,0,$D1335-K1337),0))","v":0},{"$f":"IF($D1334=LataProjekcji,ROUND($D1335-L1337,0),ROUND(IF(AND(L1336=0,K1338>0),$D1335-L1337,IF(L1336=0,0,$D1335-L1337)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1334=LataProjekcji,ROUND($D1335-X1337,0),ROUND(IF(AND(X1336=0,W1338>0),$D1335-X1337,IF(X1336=0,0,$D1335-X1337)),0))","v":0},{"$f":"IF($D1334=LataProjekcji,ROUND($D1335-Y1337,0),ROUND(IF(AND(Y1336=0,X1338>0),$D1335-Y1337,IF(Y1336=0,0,$D1335-Y1337)),0))","v":0},{"$f":"IF($D1334=LataProjekcji,ROUND($D1335-Z1337,0),ROUND(IF(AND(Z1336=0,Y1338>0),$D1335-Z1337,IF(Z1336=0,0,$D1335-Z1337)),0))","v":0},{"$f":"IF($D1334=LataProjekcji,ROUND($D1335-AA1337,0),ROUND(IF(AND(AA1336=0,Z1338>0),$D1335-AA1337,IF(AA1336=0,0,$D1335-AA1337)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1332+1","v":8},{"$f":"OFFSET('Środki trwałe'!$C$269,H1339,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1333,0)=\"tak\",OFFSET($G$269,$D1333,0)=\"tak\",OFFSET($J$269,$D1333,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1338,(COLUMN()-11))*OFFSET($K$290,$H1339,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1333,0)=\"tak\",OFFSET($G$269,$D1333,0)=\"tak\",OFFSET($J$269,$D1333,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1338,(COLUMN()-11))*OFFSET($K$290,$H1339,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1333,0)=\"tak\",OFFSET($G$269,$D1333,0)=\"tak\",OFFSET($J$269,$D1333,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1338,(COLUMN()-11))*OFFSET($K$290,$H1339,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1333,0)=\"tak\",OFFSET($G$269,$D1333,0)=\"tak\",OFFSET($J$269,$D1333,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1338,(COLUMN()-11))*OFFSET($K$290,$H1339,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1333,0)=\"tak\",OFFSET($G$269,$D1333,0)=\"tak\",OFFSET($J$269,$D1333,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1338,(COLUMN()-11))*OFFSET($K$290,$H1339,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1340,0)","v":0},null,{"$f":"D1333+1","v":9}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1340,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1340,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1342<0,0,ROUND(E1342,0))","v":0},{"$f":"OFFSET($D$269,D1340,0)","v":0},{"$f":"IF(E1342>10,ROUND(($D1343/12)*$F1341,0),$D1342)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1340,0)),0,IF(E1342>10,ROUND(D1342*am_wnip,0),IF(D1342<0,0,D1342)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1341=LataProjekcji,$F1342,IF($D1341=LataProjekcji,$D1343,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1341=LataProjekcji,$F1341>0),AND($D1341=LataProjekcji,$F1341=0,$E1342<=10)),$F1342,IF($D1341<LataProjekcji,IF((SUM($K1343:K1343)+$D1343)<$D1342,$D1343,$D1342-SUM($K1343:K1343)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1341=LataProjekcji,$F1341>0),AND($D1341=LataProjekcji,$F1341=0,$E1342<=10)),$F1342,IF($D1341<LataProjekcji,IF((SUM($K1343:L1343)+$D1343)<$D1342,$D1343,$D1342-SUM($K1343:L1343)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1341=LataProjekcji,$F1341>0),AND($D1341=LataProjekcji,$F1341=0,$E1342<=10)),$F1342,IF($D1341<LataProjekcji,IF((SUM($K1343:M1343)+$D1343)<$D1342,$D1343,$D1342-SUM($K1343:M1343)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1341=LataProjekcji,$F1341>0),AND($D1341=LataProjekcji,$F1341=0,$E1342<=10)),$F1342,IF($D1341<LataProjekcji,IF((SUM($K1343:N1343)+$D1343)<$D1342,$D1343,$D1342-SUM($K1343:N1343)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1341=LataProjekcji,$F1341>0),AND($D1341=LataProjekcji,$F1341=0,$E1342<=10)),$F1342,IF($D1341<LataProjekcji,IF((SUM($K1343:O1343)+$D1343)<$D1342,$D1343,$D1342-SUM($K1343:O1343)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1341=LataProjekcji,$F1341>0),AND($D1341=LataProjekcji,$F1341=0,$E1342<=10)),$F1342,IF($D1341<LataProjekcji,IF((SUM($K1343:P1343)+$D1343)<$D1342,$D1343,$D1342-SUM($K1343:P1343)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1341=LataProjekcji,$F1341>0),AND($D1341=LataProjekcji,$F1341=0,$E1342<=10)),$F1342,IF($D1341<LataProjekcji,IF((SUM($K1343:Q1343)+$D1343)<$D1342,$D1343,$D1342-SUM($K1343:Q1343)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1341=LataProjekcji,$F1341>0),AND($D1341=LataProjekcji,$F1341=0,$E1342<=10)),$F1342,IF($D1341<LataProjekcji,IF((SUM($K1343:R1343)+$D1343)<$D1342,$D1343,$D1342-SUM($K1343:R1343)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1341=LataProjekcji,$F1341>0),AND($D1341=LataProjekcji,$F1341=0,$E1342<=10)),$F1342,IF($D1341<LataProjekcji,IF((SUM($K1343:S1343)+$D1343)<$D1342,$D1343,$D1342-SUM($K1343:S1343)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1341=LataProjekcji,$F1341>0),AND($D1341=LataProjekcji,$F1341=0,$E1342<=10)),$F1342,IF($D1341<LataProjekcji,IF((SUM($K1343:T1343)+$D1343)<$D1342,$D1343,$D1342-SUM($K1343:T1343)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1341=LataProjekcji,$F1341>0),AND($D1341=LataProjekcji,$F1341=0,$E1342<=10)),$F1342,IF($D1341<LataProjekcji,IF((SUM($K1343:U1343)+$D1343)<$D1342,$D1343,$D1342-SUM($K1343:U1343)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1341=LataProjekcji,$F1341>0),AND($D1341=LataProjekcji,$F1341=0,$E1342<=10)),$F1342,IF($D1341<LataProjekcji,IF((SUM($K1343:V1343)+$D1343)<$D1342,$D1343,$D1342-SUM($K1343:V1343)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1341=LataProjekcji,$F1341>0),AND($D1341=LataProjekcji,$F1341=0,$E1342<=10)),$F1342,IF($D1341<LataProjekcji,IF((SUM($K1343:W1343)+$D1343)<$D1342,$D1343,$D1342-SUM($K1343:W1343)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1341=LataProjekcji,$F1341>0),AND($D1341=LataProjekcji,$F1341=0,$E1342<=10)),$F1342,IF($D1341<LataProjekcji,IF((SUM($K1343:X1343)+$D1343)<$D1342,$D1343,$D1342-SUM($K1343:X1343)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1341=LataProjekcji,$F1341>0),AND($D1341=LataProjekcji,$F1341=0,$E1342<=10)),$F1342,IF($D1341<LataProjekcji,IF((SUM($K1343:Y1343)+$D1343)<$D1342,$D1343,$D1342-SUM($K1343:Y1343)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1341=LataProjekcji,$F1341>0),AND($D1341=LataProjekcji,$F1341=0,$E1342<=10)),$F1342,IF($D1341<LataProjekcji,IF((SUM($K1343:Z1343)+$D1343)<$D1342,$D1343,$D1342-SUM($K1343:Z1343)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1343,0)","v":0},{"$f":"ROUND(K1344+L1343,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1344+X1343,0)","v":0},{"$f":"ROUND(X1344+Y1343,0)","v":0},{"$f":"ROUND(Y1344+Z1343,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1338+7","v":63},null,null,{"$f":"IF($D1341=LataProjekcji,ROUND($D1342-K1344,0),ROUND(IF(K1343=0,0,$D1342-K1344),0))","v":0},{"$f":"IF($D1341=LataProjekcji,ROUND($D1342-L1344,0),ROUND(IF(AND(L1343=0,K1345>0),$D1342-L1344,IF(L1343=0,0,$D1342-L1344)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1341=LataProjekcji,ROUND($D1342-X1344,0),ROUND(IF(AND(X1343=0,W1345>0),$D1342-X1344,IF(X1343=0,0,$D1342-X1344)),0))","v":0},{"$f":"IF($D1341=LataProjekcji,ROUND($D1342-Y1344,0),ROUND(IF(AND(Y1343=0,X1345>0),$D1342-Y1344,IF(Y1343=0,0,$D1342-Y1344)),0))","v":0},{"$f":"IF($D1341=LataProjekcji,ROUND($D1342-Z1344,0),ROUND(IF(AND(Z1343=0,Y1345>0),$D1342-Z1344,IF(Z1343=0,0,$D1342-Z1344)),0))","v":0},{"$f":"IF($D1341=LataProjekcji,ROUND($D1342-AA1344,0),ROUND(IF(AND(AA1343=0,Z1345>0),$D1342-AA1344,IF(AA1343=0,0,$D1342-AA1344)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1339+1","v":9},{"$f":"OFFSET('Środki trwałe'!$C$269,H1346,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1340,0)=\"tak\",OFFSET($G$269,$D1340,0)=\"tak\",OFFSET($J$269,$D1340,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1345,(COLUMN()-11))*OFFSET($K$290,$H1346,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1340,0)=\"tak\",OFFSET($G$269,$D1340,0)=\"tak\",OFFSET($J$269,$D1340,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1345,(COLUMN()-11))*OFFSET($K$290,$H1346,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1340,0)=\"tak\",OFFSET($G$269,$D1340,0)=\"tak\",OFFSET($J$269,$D1340,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1345,(COLUMN()-11))*OFFSET($K$290,$H1346,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1340,0)=\"tak\",OFFSET($G$269,$D1340,0)=\"tak\",OFFSET($J$269,$D1340,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1345,(COLUMN()-11))*OFFSET($K$290,$H1346,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1340,0)=\"tak\",OFFSET($G$269,$D1340,0)=\"tak\",OFFSET($J$269,$D1340,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1345,(COLUMN()-11))*OFFSET($K$290,$H1346,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1347,0)","v":0},null,{"$f":"D1340+1","v":10}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1347,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1347,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1349<0,0,ROUND(E1349,0))","v":0},{"$f":"OFFSET($D$269,D1347,0)","v":0},{"$f":"IF(E1349>10,ROUND(($D1350/12)*$F1348,0),$D1349)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1347,0)),0,IF(E1349>10,ROUND(D1349*am_wnip,0),IF(D1349<0,0,D1349)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1348=LataProjekcji,$F1349,IF($D1348=LataProjekcji,$D1350,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1348=LataProjekcji,$F1348>0),AND($D1348=LataProjekcji,$F1348=0,$E1349<=10)),$F1349,IF($D1348<LataProjekcji,IF((SUM($K1350:K1350)+$D1350)<$D1349,$D1350,$D1349-SUM($K1350:K1350)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1348=LataProjekcji,$F1348>0),AND($D1348=LataProjekcji,$F1348=0,$E1349<=10)),$F1349,IF($D1348<LataProjekcji,IF((SUM($K1350:L1350)+$D1350)<$D1349,$D1350,$D1349-SUM($K1350:L1350)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1348=LataProjekcji,$F1348>0),AND($D1348=LataProjekcji,$F1348=0,$E1349<=10)),$F1349,IF($D1348<LataProjekcji,IF((SUM($K1350:M1350)+$D1350)<$D1349,$D1350,$D1349-SUM($K1350:M1350)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1348=LataProjekcji,$F1348>0),AND($D1348=LataProjekcji,$F1348=0,$E1349<=10)),$F1349,IF($D1348<LataProjekcji,IF((SUM($K1350:N1350)+$D1350)<$D1349,$D1350,$D1349-SUM($K1350:N1350)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1348=LataProjekcji,$F1348>0),AND($D1348=LataProjekcji,$F1348=0,$E1349<=10)),$F1349,IF($D1348<LataProjekcji,IF((SUM($K1350:O1350)+$D1350)<$D1349,$D1350,$D1349-SUM($K1350:O1350)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1348=LataProjekcji,$F1348>0),AND($D1348=LataProjekcji,$F1348=0,$E1349<=10)),$F1349,IF($D1348<LataProjekcji,IF((SUM($K1350:P1350)+$D1350)<$D1349,$D1350,$D1349-SUM($K1350:P1350)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1348=LataProjekcji,$F1348>0),AND($D1348=LataProjekcji,$F1348=0,$E1349<=10)),$F1349,IF($D1348<LataProjekcji,IF((SUM($K1350:Q1350)+$D1350)<$D1349,$D1350,$D1349-SUM($K1350:Q1350)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1348=LataProjekcji,$F1348>0),AND($D1348=LataProjekcji,$F1348=0,$E1349<=10)),$F1349,IF($D1348<LataProjekcji,IF((SUM($K1350:R1350)+$D1350)<$D1349,$D1350,$D1349-SUM($K1350:R1350)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1348=LataProjekcji,$F1348>0),AND($D1348=LataProjekcji,$F1348=0,$E1349<=10)),$F1349,IF($D1348<LataProjekcji,IF((SUM($K1350:S1350)+$D1350)<$D1349,$D1350,$D1349-SUM($K1350:S1350)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1348=LataProjekcji,$F1348>0),AND($D1348=LataProjekcji,$F1348=0,$E1349<=10)),$F1349,IF($D1348<LataProjekcji,IF((SUM($K1350:T1350)+$D1350)<$D1349,$D1350,$D1349-SUM($K1350:T1350)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1348=LataProjekcji,$F1348>0),AND($D1348=LataProjekcji,$F1348=0,$E1349<=10)),$F1349,IF($D1348<LataProjekcji,IF((SUM($K1350:U1350)+$D1350)<$D1349,$D1350,$D1349-SUM($K1350:U1350)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1348=LataProjekcji,$F1348>0),AND($D1348=LataProjekcji,$F1348=0,$E1349<=10)),$F1349,IF($D1348<LataProjekcji,IF((SUM($K1350:V1350)+$D1350)<$D1349,$D1350,$D1349-SUM($K1350:V1350)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1348=LataProjekcji,$F1348>0),AND($D1348=LataProjekcji,$F1348=0,$E1349<=10)),$F1349,IF($D1348<LataProjekcji,IF((SUM($K1350:W1350)+$D1350)<$D1349,$D1350,$D1349-SUM($K1350:W1350)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1348=LataProjekcji,$F1348>0),AND($D1348=LataProjekcji,$F1348=0,$E1349<=10)),$F1349,IF($D1348<LataProjekcji,IF((SUM($K1350:X1350)+$D1350)<$D1349,$D1350,$D1349-SUM($K1350:X1350)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1348=LataProjekcji,$F1348>0),AND($D1348=LataProjekcji,$F1348=0,$E1349<=10)),$F1349,IF($D1348<LataProjekcji,IF((SUM($K1350:Y1350)+$D1350)<$D1349,$D1350,$D1349-SUM($K1350:Y1350)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1348=LataProjekcji,$F1348>0),AND($D1348=LataProjekcji,$F1348=0,$E1349<=10)),$F1349,IF($D1348<LataProjekcji,IF((SUM($K1350:Z1350)+$D1350)<$D1349,$D1350,$D1349-SUM($K1350:Z1350)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1350,0)","v":0},{"$f":"ROUND(K1351+L1350,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1351+X1350,0)","v":0},{"$f":"ROUND(X1351+Y1350,0)","v":0},{"$f":"ROUND(Y1351+Z1350,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1345+7","v":70},null,null,{"$f":"IF($D1348=LataProjekcji,ROUND($D1349-K1351,0),ROUND(IF(K1350=0,0,$D1349-K1351),0))","v":0},{"$f":"IF($D1348=LataProjekcji,ROUND($D1349-L1351,0),ROUND(IF(AND(L1350=0,K1352>0),$D1349-L1351,IF(L1350=0,0,$D1349-L1351)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1348=LataProjekcji,ROUND($D1349-X1351,0),ROUND(IF(AND(X1350=0,W1352>0),$D1349-X1351,IF(X1350=0,0,$D1349-X1351)),0))","v":0},{"$f":"IF($D1348=LataProjekcji,ROUND($D1349-Y1351,0),ROUND(IF(AND(Y1350=0,X1352>0),$D1349-Y1351,IF(Y1350=0,0,$D1349-Y1351)),0))","v":0},{"$f":"IF($D1348=LataProjekcji,ROUND($D1349-Z1351,0),ROUND(IF(AND(Z1350=0,Y1352>0),$D1349-Z1351,IF(Z1350=0,0,$D1349-Z1351)),0))","v":0},{"$f":"IF($D1348=LataProjekcji,ROUND($D1349-AA1351,0),ROUND(IF(AND(AA1350=0,Z1352>0),$D1349-AA1351,IF(AA1350=0,0,$D1349-AA1351)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1346+1","v":10},{"$f":"OFFSET('Środki trwałe'!$C$269,H1353,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1347,0)=\"tak\",OFFSET($G$269,$D1347,0)=\"tak\",OFFSET($J$269,$D1347,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1352,(COLUMN()-11))*OFFSET($K$290,$H1353,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1347,0)=\"tak\",OFFSET($G$269,$D1347,0)=\"tak\",OFFSET($J$269,$D1347,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1352,(COLUMN()-11))*OFFSET($K$290,$H1353,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1347,0)=\"tak\",OFFSET($G$269,$D1347,0)=\"tak\",OFFSET($J$269,$D1347,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1352,(COLUMN()-11))*OFFSET($K$290,$H1353,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1347,0)=\"tak\",OFFSET($G$269,$D1347,0)=\"tak\",OFFSET($J$269,$D1347,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1352,(COLUMN()-11))*OFFSET($K$290,$H1353,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1347,0)=\"tak\",OFFSET($G$269,$D1347,0)=\"tak\",OFFSET($J$269,$D1347,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1352,(COLUMN()-11))*OFFSET($K$290,$H1353,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1354,0)","v":0},null,{"$f":"D1347+1","v":11}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1354,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1354,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1356<0,0,ROUND(E1356,0))","v":0},{"$f":"OFFSET($D$269,D1354,0)","v":0},{"$f":"IF(E1356>10,ROUND(($D1357/12)*$F1355,0),$D1356)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1354,0)),0,IF(E1356>10,ROUND(D1356*am_wnip,0),IF(D1356<0,0,D1356)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1355=LataProjekcji,$F1356,IF($D1355=LataProjekcji,$D1357,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1355=LataProjekcji,$F1355>0),AND($D1355=LataProjekcji,$F1355=0,$E1356<=10)),$F1356,IF($D1355<LataProjekcji,IF((SUM($K1357:K1357)+$D1357)<$D1356,$D1357,$D1356-SUM($K1357:K1357)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1355=LataProjekcji,$F1355>0),AND($D1355=LataProjekcji,$F1355=0,$E1356<=10)),$F1356,IF($D1355<LataProjekcji,IF((SUM($K1357:L1357)+$D1357)<$D1356,$D1357,$D1356-SUM($K1357:L1357)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1355=LataProjekcji,$F1355>0),AND($D1355=LataProjekcji,$F1355=0,$E1356<=10)),$F1356,IF($D1355<LataProjekcji,IF((SUM($K1357:M1357)+$D1357)<$D1356,$D1357,$D1356-SUM($K1357:M1357)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1355=LataProjekcji,$F1355>0),AND($D1355=LataProjekcji,$F1355=0,$E1356<=10)),$F1356,IF($D1355<LataProjekcji,IF((SUM($K1357:N1357)+$D1357)<$D1356,$D1357,$D1356-SUM($K1357:N1357)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1355=LataProjekcji,$F1355>0),AND($D1355=LataProjekcji,$F1355=0,$E1356<=10)),$F1356,IF($D1355<LataProjekcji,IF((SUM($K1357:O1357)+$D1357)<$D1356,$D1357,$D1356-SUM($K1357:O1357)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1355=LataProjekcji,$F1355>0),AND($D1355=LataProjekcji,$F1355=0,$E1356<=10)),$F1356,IF($D1355<LataProjekcji,IF((SUM($K1357:P1357)+$D1357)<$D1356,$D1357,$D1356-SUM($K1357:P1357)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1355=LataProjekcji,$F1355>0),AND($D1355=LataProjekcji,$F1355=0,$E1356<=10)),$F1356,IF($D1355<LataProjekcji,IF((SUM($K1357:Q1357)+$D1357)<$D1356,$D1357,$D1356-SUM($K1357:Q1357)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1355=LataProjekcji,$F1355>0),AND($D1355=LataProjekcji,$F1355=0,$E1356<=10)),$F1356,IF($D1355<LataProjekcji,IF((SUM($K1357:R1357)+$D1357)<$D1356,$D1357,$D1356-SUM($K1357:R1357)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1355=LataProjekcji,$F1355>0),AND($D1355=LataProjekcji,$F1355=0,$E1356<=10)),$F1356,IF($D1355<LataProjekcji,IF((SUM($K1357:S1357)+$D1357)<$D1356,$D1357,$D1356-SUM($K1357:S1357)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1355=LataProjekcji,$F1355>0),AND($D1355=LataProjekcji,$F1355=0,$E1356<=10)),$F1356,IF($D1355<LataProjekcji,IF((SUM($K1357:T1357)+$D1357)<$D1356,$D1357,$D1356-SUM($K1357:T1357)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1355=LataProjekcji,$F1355>0),AND($D1355=LataProjekcji,$F1355=0,$E1356<=10)),$F1356,IF($D1355<LataProjekcji,IF((SUM($K1357:U1357)+$D1357)<$D1356,$D1357,$D1356-SUM($K1357:U1357)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1355=LataProjekcji,$F1355>0),AND($D1355=LataProjekcji,$F1355=0,$E1356<=10)),$F1356,IF($D1355<LataProjekcji,IF((SUM($K1357:V1357)+$D1357)<$D1356,$D1357,$D1356-SUM($K1357:V1357)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1355=LataProjekcji,$F1355>0),AND($D1355=LataProjekcji,$F1355=0,$E1356<=10)),$F1356,IF($D1355<LataProjekcji,IF((SUM($K1357:W1357)+$D1357)<$D1356,$D1357,$D1356-SUM($K1357:W1357)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1355=LataProjekcji,$F1355>0),AND($D1355=LataProjekcji,$F1355=0,$E1356<=10)),$F1356,IF($D1355<LataProjekcji,IF((SUM($K1357:X1357)+$D1357)<$D1356,$D1357,$D1356-SUM($K1357:X1357)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1355=LataProjekcji,$F1355>0),AND($D1355=LataProjekcji,$F1355=0,$E1356<=10)),$F1356,IF($D1355<LataProjekcji,IF((SUM($K1357:Y1357)+$D1357)<$D1356,$D1357,$D1356-SUM($K1357:Y1357)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1355=LataProjekcji,$F1355>0),AND($D1355=LataProjekcji,$F1355=0,$E1356<=10)),$F1356,IF($D1355<LataProjekcji,IF((SUM($K1357:Z1357)+$D1357)<$D1356,$D1357,$D1356-SUM($K1357:Z1357)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1357,0)","v":0},{"$f":"ROUND(K1358+L1357,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1358+X1357,0)","v":0},{"$f":"ROUND(X1358+Y1357,0)","v":0},{"$f":"ROUND(Y1358+Z1357,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1352+7","v":77},null,null,{"$f":"IF($D1355=LataProjekcji,ROUND($D1356-K1358,0),ROUND(IF(K1357=0,0,$D1356-K1358),0))","v":0},{"$f":"IF($D1355=LataProjekcji,ROUND($D1356-L1358,0),ROUND(IF(AND(L1357=0,K1359>0),$D1356-L1358,IF(L1357=0,0,$D1356-L1358)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1355=LataProjekcji,ROUND($D1356-X1358,0),ROUND(IF(AND(X1357=0,W1359>0),$D1356-X1358,IF(X1357=0,0,$D1356-X1358)),0))","v":0},{"$f":"IF($D1355=LataProjekcji,ROUND($D1356-Y1358,0),ROUND(IF(AND(Y1357=0,X1359>0),$D1356-Y1358,IF(Y1357=0,0,$D1356-Y1358)),0))","v":0},{"$f":"IF($D1355=LataProjekcji,ROUND($D1356-Z1358,0),ROUND(IF(AND(Z1357=0,Y1359>0),$D1356-Z1358,IF(Z1357=0,0,$D1356-Z1358)),0))","v":0},{"$f":"IF($D1355=LataProjekcji,ROUND($D1356-AA1358,0),ROUND(IF(AND(AA1357=0,Z1359>0),$D1356-AA1358,IF(AA1357=0,0,$D1356-AA1358)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1353+1","v":11},{"$f":"OFFSET('Środki trwałe'!$C$269,H1360,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1354,0)=\"tak\",OFFSET($G$269,$D1354,0)=\"tak\",OFFSET($J$269,$D1354,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1359,(COLUMN()-11))*OFFSET($K$290,$H1360,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1354,0)=\"tak\",OFFSET($G$269,$D1354,0)=\"tak\",OFFSET($J$269,$D1354,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1359,(COLUMN()-11))*OFFSET($K$290,$H1360,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1354,0)=\"tak\",OFFSET($G$269,$D1354,0)=\"tak\",OFFSET($J$269,$D1354,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1359,(COLUMN()-11))*OFFSET($K$290,$H1360,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1354,0)=\"tak\",OFFSET($G$269,$D1354,0)=\"tak\",OFFSET($J$269,$D1354,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1359,(COLUMN()-11))*OFFSET($K$290,$H1360,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1354,0)=\"tak\",OFFSET($G$269,$D1354,0)=\"tak\",OFFSET($J$269,$D1354,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1359,(COLUMN()-11))*OFFSET($K$290,$H1360,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1361,0)","v":0},null,{"$f":"D1354+1","v":12}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1361,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1361,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1363<0,0,ROUND(E1363,0))","v":0},{"$f":"OFFSET($D$269,D1361,0)","v":0},{"$f":"IF(E1363>10,ROUND(($D1364/12)*$F1362,0),$D1363)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1361,0)),0,IF(E1363>10,ROUND(D1363*am_wnip,0),IF(D1363<0,0,D1363)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1362=LataProjekcji,$F1363,IF($D1362=LataProjekcji,$D1364,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1362=LataProjekcji,$F1362>0),AND($D1362=LataProjekcji,$F1362=0,$E1363<=10)),$F1363,IF($D1362<LataProjekcji,IF((SUM($K1364:K1364)+$D1364)<$D1363,$D1364,$D1363-SUM($K1364:K1364)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1362=LataProjekcji,$F1362>0),AND($D1362=LataProjekcji,$F1362=0,$E1363<=10)),$F1363,IF($D1362<LataProjekcji,IF((SUM($K1364:L1364)+$D1364)<$D1363,$D1364,$D1363-SUM($K1364:L1364)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1362=LataProjekcji,$F1362>0),AND($D1362=LataProjekcji,$F1362=0,$E1363<=10)),$F1363,IF($D1362<LataProjekcji,IF((SUM($K1364:M1364)+$D1364)<$D1363,$D1364,$D1363-SUM($K1364:M1364)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1362=LataProjekcji,$F1362>0),AND($D1362=LataProjekcji,$F1362=0,$E1363<=10)),$F1363,IF($D1362<LataProjekcji,IF((SUM($K1364:N1364)+$D1364)<$D1363,$D1364,$D1363-SUM($K1364:N1364)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1362=LataProjekcji,$F1362>0),AND($D1362=LataProjekcji,$F1362=0,$E1363<=10)),$F1363,IF($D1362<LataProjekcji,IF((SUM($K1364:O1364)+$D1364)<$D1363,$D1364,$D1363-SUM($K1364:O1364)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1362=LataProjekcji,$F1362>0),AND($D1362=LataProjekcji,$F1362=0,$E1363<=10)),$F1363,IF($D1362<LataProjekcji,IF((SUM($K1364:P1364)+$D1364)<$D1363,$D1364,$D1363-SUM($K1364:P1364)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1362=LataProjekcji,$F1362>0),AND($D1362=LataProjekcji,$F1362=0,$E1363<=10)),$F1363,IF($D1362<LataProjekcji,IF((SUM($K1364:Q1364)+$D1364)<$D1363,$D1364,$D1363-SUM($K1364:Q1364)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1362=LataProjekcji,$F1362>0),AND($D1362=LataProjekcji,$F1362=0,$E1363<=10)),$F1363,IF($D1362<LataProjekcji,IF((SUM($K1364:R1364)+$D1364)<$D1363,$D1364,$D1363-SUM($K1364:R1364)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1362=LataProjekcji,$F1362>0),AND($D1362=LataProjekcji,$F1362=0,$E1363<=10)),$F1363,IF($D1362<LataProjekcji,IF((SUM($K1364:S1364)+$D1364)<$D1363,$D1364,$D1363-SUM($K1364:S1364)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1362=LataProjekcji,$F1362>0),AND($D1362=LataProjekcji,$F1362=0,$E1363<=10)),$F1363,IF($D1362<LataProjekcji,IF((SUM($K1364:T1364)+$D1364)<$D1363,$D1364,$D1363-SUM($K1364:T1364)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1362=LataProjekcji,$F1362>0),AND($D1362=LataProjekcji,$F1362=0,$E1363<=10)),$F1363,IF($D1362<LataProjekcji,IF((SUM($K1364:U1364)+$D1364)<$D1363,$D1364,$D1363-SUM($K1364:U1364)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1362=LataProjekcji,$F1362>0),AND($D1362=LataProjekcji,$F1362=0,$E1363<=10)),$F1363,IF($D1362<LataProjekcji,IF((SUM($K1364:V1364)+$D1364)<$D1363,$D1364,$D1363-SUM($K1364:V1364)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1362=LataProjekcji,$F1362>0),AND($D1362=LataProjekcji,$F1362=0,$E1363<=10)),$F1363,IF($D1362<LataProjekcji,IF((SUM($K1364:W1364)+$D1364)<$D1363,$D1364,$D1363-SUM($K1364:W1364)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1362=LataProjekcji,$F1362>0),AND($D1362=LataProjekcji,$F1362=0,$E1363<=10)),$F1363,IF($D1362<LataProjekcji,IF((SUM($K1364:X1364)+$D1364)<$D1363,$D1364,$D1363-SUM($K1364:X1364)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1362=LataProjekcji,$F1362>0),AND($D1362=LataProjekcji,$F1362=0,$E1363<=10)),$F1363,IF($D1362<LataProjekcji,IF((SUM($K1364:Y1364)+$D1364)<$D1363,$D1364,$D1363-SUM($K1364:Y1364)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1362=LataProjekcji,$F1362>0),AND($D1362=LataProjekcji,$F1362=0,$E1363<=10)),$F1363,IF($D1362<LataProjekcji,IF((SUM($K1364:Z1364)+$D1364)<$D1363,$D1364,$D1363-SUM($K1364:Z1364)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1364,0)","v":0},{"$f":"ROUND(K1365+L1364,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1365+X1364,0)","v":0},{"$f":"ROUND(X1365+Y1364,0)","v":0},{"$f":"ROUND(Y1365+Z1364,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1359+7","v":84},null,null,{"$f":"IF($D1362=LataProjekcji,ROUND($D1363-K1365,0),ROUND(IF(K1364=0,0,$D1363-K1365),0))","v":0},{"$f":"IF($D1362=LataProjekcji,ROUND($D1363-L1365,0),ROUND(IF(AND(L1364=0,K1366>0),$D1363-L1365,IF(L1364=0,0,$D1363-L1365)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1362=LataProjekcji,ROUND($D1363-X1365,0),ROUND(IF(AND(X1364=0,W1366>0),$D1363-X1365,IF(X1364=0,0,$D1363-X1365)),0))","v":0},{"$f":"IF($D1362=LataProjekcji,ROUND($D1363-Y1365,0),ROUND(IF(AND(Y1364=0,X1366>0),$D1363-Y1365,IF(Y1364=0,0,$D1363-Y1365)),0))","v":0},{"$f":"IF($D1362=LataProjekcji,ROUND($D1363-Z1365,0),ROUND(IF(AND(Z1364=0,Y1366>0),$D1363-Z1365,IF(Z1364=0,0,$D1363-Z1365)),0))","v":0},{"$f":"IF($D1362=LataProjekcji,ROUND($D1363-AA1365,0),ROUND(IF(AND(AA1364=0,Z1366>0),$D1363-AA1365,IF(AA1364=0,0,$D1363-AA1365)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1360+1","v":12},{"$f":"OFFSET('Środki trwałe'!$C$269,H1367,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1361,0)=\"tak\",OFFSET($G$269,$D1361,0)=\"tak\",OFFSET($J$269,$D1361,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1366,(COLUMN()-11))*OFFSET($K$290,$H1367,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1361,0)=\"tak\",OFFSET($G$269,$D1361,0)=\"tak\",OFFSET($J$269,$D1361,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1366,(COLUMN()-11))*OFFSET($K$290,$H1367,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1361,0)=\"tak\",OFFSET($G$269,$D1361,0)=\"tak\",OFFSET($J$269,$D1361,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1366,(COLUMN()-11))*OFFSET($K$290,$H1367,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1361,0)=\"tak\",OFFSET($G$269,$D1361,0)=\"tak\",OFFSET($J$269,$D1361,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1366,(COLUMN()-11))*OFFSET($K$290,$H1367,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1361,0)=\"tak\",OFFSET($G$269,$D1361,0)=\"tak\",OFFSET($J$269,$D1361,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1366,(COLUMN()-11))*OFFSET($K$290,$H1367,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1368,0)","v":0},null,{"$f":"D1361+1","v":13}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1368,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1368,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1370<0,0,ROUND(E1370,0))","v":0},{"$f":"OFFSET($D$269,D1368,0)","v":0},{"$f":"IF(E1370>10,ROUND(($D1371/12)*$F1369,0),$D1370)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1368,0)),0,IF(E1370>10,ROUND(D1370*am_wnip,0),IF(D1370<0,0,D1370)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1369=LataProjekcji,$F1370,IF($D1369=LataProjekcji,$D1371,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1369=LataProjekcji,$F1369>0),AND($D1369=LataProjekcji,$F1369=0,$E1370<=10)),$F1370,IF($D1369<LataProjekcji,IF((SUM($K1371:K1371)+$D1371)<$D1370,$D1371,$D1370-SUM($K1371:K1371)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1369=LataProjekcji,$F1369>0),AND($D1369=LataProjekcji,$F1369=0,$E1370<=10)),$F1370,IF($D1369<LataProjekcji,IF((SUM($K1371:L1371)+$D1371)<$D1370,$D1371,$D1370-SUM($K1371:L1371)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1369=LataProjekcji,$F1369>0),AND($D1369=LataProjekcji,$F1369=0,$E1370<=10)),$F1370,IF($D1369<LataProjekcji,IF((SUM($K1371:M1371)+$D1371)<$D1370,$D1371,$D1370-SUM($K1371:M1371)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1369=LataProjekcji,$F1369>0),AND($D1369=LataProjekcji,$F1369=0,$E1370<=10)),$F1370,IF($D1369<LataProjekcji,IF((SUM($K1371:N1371)+$D1371)<$D1370,$D1371,$D1370-SUM($K1371:N1371)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1369=LataProjekcji,$F1369>0),AND($D1369=LataProjekcji,$F1369=0,$E1370<=10)),$F1370,IF($D1369<LataProjekcji,IF((SUM($K1371:O1371)+$D1371)<$D1370,$D1371,$D1370-SUM($K1371:O1371)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1369=LataProjekcji,$F1369>0),AND($D1369=LataProjekcji,$F1369=0,$E1370<=10)),$F1370,IF($D1369<LataProjekcji,IF((SUM($K1371:P1371)+$D1371)<$D1370,$D1371,$D1370-SUM($K1371:P1371)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1369=LataProjekcji,$F1369>0),AND($D1369=LataProjekcji,$F1369=0,$E1370<=10)),$F1370,IF($D1369<LataProjekcji,IF((SUM($K1371:Q1371)+$D1371)<$D1370,$D1371,$D1370-SUM($K1371:Q1371)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1369=LataProjekcji,$F1369>0),AND($D1369=LataProjekcji,$F1369=0,$E1370<=10)),$F1370,IF($D1369<LataProjekcji,IF((SUM($K1371:R1371)+$D1371)<$D1370,$D1371,$D1370-SUM($K1371:R1371)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1369=LataProjekcji,$F1369>0),AND($D1369=LataProjekcji,$F1369=0,$E1370<=10)),$F1370,IF($D1369<LataProjekcji,IF((SUM($K1371:S1371)+$D1371)<$D1370,$D1371,$D1370-SUM($K1371:S1371)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1369=LataProjekcji,$F1369>0),AND($D1369=LataProjekcji,$F1369=0,$E1370<=10)),$F1370,IF($D1369<LataProjekcji,IF((SUM($K1371:T1371)+$D1371)<$D1370,$D1371,$D1370-SUM($K1371:T1371)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1369=LataProjekcji,$F1369>0),AND($D1369=LataProjekcji,$F1369=0,$E1370<=10)),$F1370,IF($D1369<LataProjekcji,IF((SUM($K1371:U1371)+$D1371)<$D1370,$D1371,$D1370-SUM($K1371:U1371)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1369=LataProjekcji,$F1369>0),AND($D1369=LataProjekcji,$F1369=0,$E1370<=10)),$F1370,IF($D1369<LataProjekcji,IF((SUM($K1371:V1371)+$D1371)<$D1370,$D1371,$D1370-SUM($K1371:V1371)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1369=LataProjekcji,$F1369>0),AND($D1369=LataProjekcji,$F1369=0,$E1370<=10)),$F1370,IF($D1369<LataProjekcji,IF((SUM($K1371:W1371)+$D1371)<$D1370,$D1371,$D1370-SUM($K1371:W1371)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1369=LataProjekcji,$F1369>0),AND($D1369=LataProjekcji,$F1369=0,$E1370<=10)),$F1370,IF($D1369<LataProjekcji,IF((SUM($K1371:X1371)+$D1371)<$D1370,$D1371,$D1370-SUM($K1371:X1371)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1369=LataProjekcji,$F1369>0),AND($D1369=LataProjekcji,$F1369=0,$E1370<=10)),$F1370,IF($D1369<LataProjekcji,IF((SUM($K1371:Y1371)+$D1371)<$D1370,$D1371,$D1370-SUM($K1371:Y1371)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1369=LataProjekcji,$F1369>0),AND($D1369=LataProjekcji,$F1369=0,$E1370<=10)),$F1370,IF($D1369<LataProjekcji,IF((SUM($K1371:Z1371)+$D1371)<$D1370,$D1371,$D1370-SUM($K1371:Z1371)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1371,0)","v":0},{"$f":"ROUND(K1372+L1371,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1372+X1371,0)","v":0},{"$f":"ROUND(X1372+Y1371,0)","v":0},{"$f":"ROUND(Y1372+Z1371,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1366+7","v":91},null,null,{"$f":"IF($D1369=LataProjekcji,ROUND($D1370-K1372,0),ROUND(IF(K1371=0,0,$D1370-K1372),0))","v":0},{"$f":"IF($D1369=LataProjekcji,ROUND($D1370-L1372,0),ROUND(IF(AND(L1371=0,K1373>0),$D1370-L1372,IF(L1371=0,0,$D1370-L1372)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1369=LataProjekcji,ROUND($D1370-X1372,0),ROUND(IF(AND(X1371=0,W1373>0),$D1370-X1372,IF(X1371=0,0,$D1370-X1372)),0))","v":0},{"$f":"IF($D1369=LataProjekcji,ROUND($D1370-Y1372,0),ROUND(IF(AND(Y1371=0,X1373>0),$D1370-Y1372,IF(Y1371=0,0,$D1370-Y1372)),0))","v":0},{"$f":"IF($D1369=LataProjekcji,ROUND($D1370-Z1372,0),ROUND(IF(AND(Z1371=0,Y1373>0),$D1370-Z1372,IF(Z1371=0,0,$D1370-Z1372)),0))","v":0},{"$f":"IF($D1369=LataProjekcji,ROUND($D1370-AA1372,0),ROUND(IF(AND(AA1371=0,Z1373>0),$D1370-AA1372,IF(AA1371=0,0,$D1370-AA1372)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1367+1","v":13},{"$f":"OFFSET('Środki trwałe'!$C$269,H1374,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1368,0)=\"tak\",OFFSET($G$269,$D1368,0)=\"tak\",OFFSET($J$269,$D1368,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1373,(COLUMN()-11))*OFFSET($K$290,$H1374,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1368,0)=\"tak\",OFFSET($G$269,$D1368,0)=\"tak\",OFFSET($J$269,$D1368,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1373,(COLUMN()-11))*OFFSET($K$290,$H1374,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1368,0)=\"tak\",OFFSET($G$269,$D1368,0)=\"tak\",OFFSET($J$269,$D1368,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1373,(COLUMN()-11))*OFFSET($K$290,$H1374,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1368,0)=\"tak\",OFFSET($G$269,$D1368,0)=\"tak\",OFFSET($J$269,$D1368,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1373,(COLUMN()-11))*OFFSET($K$290,$H1374,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1368,0)=\"tak\",OFFSET($G$269,$D1368,0)=\"tak\",OFFSET($J$269,$D1368,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1373,(COLUMN()-11))*OFFSET($K$290,$H1374,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1375,0)","v":0},null,{"$f":"D1368+1","v":14}]
[null,"rok zakupu i miesiąc zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1375,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1375,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1377<0,0,ROUND(E1377,0))","v":0},{"$f":"OFFSET($D$269,D1375,0)","v":0},{"$f":"IF(E1377>10,ROUND(($D1378/12)*$F1376,0),$D1377)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1375,0)),0,IF(E1377>10,ROUND(D1377*am_wnip,0),IF(D1377<0,0,D1377)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1376=LataProjekcji,$F1377,IF($D1376=LataProjekcji,$D1378,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1376=LataProjekcji,$F1376>0),AND($D1376=LataProjekcji,$F1376=0,$E1377<=10)),$F1377,IF($D1376<LataProjekcji,IF((SUM($K1378:K1378)+$D1378)<$D1377,$D1378,$D1377-SUM($K1378:K1378)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1376=LataProjekcji,$F1376>0),AND($D1376=LataProjekcji,$F1376=0,$E1377<=10)),$F1377,IF($D1376<LataProjekcji,IF((SUM($K1378:L1378)+$D1378)<$D1377,$D1378,$D1377-SUM($K1378:L1378)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1376=LataProjekcji,$F1376>0),AND($D1376=LataProjekcji,$F1376=0,$E1377<=10)),$F1377,IF($D1376<LataProjekcji,IF((SUM($K1378:M1378)+$D1378)<$D1377,$D1378,$D1377-SUM($K1378:M1378)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1376=LataProjekcji,$F1376>0),AND($D1376=LataProjekcji,$F1376=0,$E1377<=10)),$F1377,IF($D1376<LataProjekcji,IF((SUM($K1378:N1378)+$D1378)<$D1377,$D1378,$D1377-SUM($K1378:N1378)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1376=LataProjekcji,$F1376>0),AND($D1376=LataProjekcji,$F1376=0,$E1377<=10)),$F1377,IF($D1376<LataProjekcji,IF((SUM($K1378:O1378)+$D1378)<$D1377,$D1378,$D1377-SUM($K1378:O1378)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1376=LataProjekcji,$F1376>0),AND($D1376=LataProjekcji,$F1376=0,$E1377<=10)),$F1377,IF($D1376<LataProjekcji,IF((SUM($K1378:P1378)+$D1378)<$D1377,$D1378,$D1377-SUM($K1378:P1378)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1376=LataProjekcji,$F1376>0),AND($D1376=LataProjekcji,$F1376=0,$E1377<=10)),$F1377,IF($D1376<LataProjekcji,IF((SUM($K1378:Q1378)+$D1378)<$D1377,$D1378,$D1377-SUM($K1378:Q1378)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1376=LataProjekcji,$F1376>0),AND($D1376=LataProjekcji,$F1376=0,$E1377<=10)),$F1377,IF($D1376<LataProjekcji,IF((SUM($K1378:R1378)+$D1378)<$D1377,$D1378,$D1377-SUM($K1378:R1378)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1376=LataProjekcji,$F1376>0),AND($D1376=LataProjekcji,$F1376=0,$E1377<=10)),$F1377,IF($D1376<LataProjekcji,IF((SUM($K1378:S1378)+$D1378)<$D1377,$D1378,$D1377-SUM($K1378:S1378)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1376=LataProjekcji,$F1376>0),AND($D1376=LataProjekcji,$F1376=0,$E1377<=10)),$F1377,IF($D1376<LataProjekcji,IF((SUM($K1378:T1378)+$D1378)<$D1377,$D1378,$D1377-SUM($K1378:T1378)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1376=LataProjekcji,$F1376>0),AND($D1376=LataProjekcji,$F1376=0,$E1377<=10)),$F1377,IF($D1376<LataProjekcji,IF((SUM($K1378:U1378)+$D1378)<$D1377,$D1378,$D1377-SUM($K1378:U1378)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1376=LataProjekcji,$F1376>0),AND($D1376=LataProjekcji,$F1376=0,$E1377<=10)),$F1377,IF($D1376<LataProjekcji,IF((SUM($K1378:V1378)+$D1378)<$D1377,$D1378,$D1377-SUM($K1378:V1378)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1376=LataProjekcji,$F1376>0),AND($D1376=LataProjekcji,$F1376=0,$E1377<=10)),$F1377,IF($D1376<LataProjekcji,IF((SUM($K1378:W1378)+$D1378)<$D1377,$D1378,$D1377-SUM($K1378:W1378)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1376=LataProjekcji,$F1376>0),AND($D1376=LataProjekcji,$F1376=0,$E1377<=10)),$F1377,IF($D1376<LataProjekcji,IF((SUM($K1378:X1378)+$D1378)<$D1377,$D1378,$D1377-SUM($K1378:X1378)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1376=LataProjekcji,$F1376>0),AND($D1376=LataProjekcji,$F1376=0,$E1377<=10)),$F1377,IF($D1376<LataProjekcji,IF((SUM($K1378:Y1378)+$D1378)<$D1377,$D1378,$D1377-SUM($K1378:Y1378)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1376=LataProjekcji,$F1376>0),AND($D1376=LataProjekcji,$F1376=0,$E1377<=10)),$F1377,IF($D1376<LataProjekcji,IF((SUM($K1378:Z1378)+$D1378)<$D1377,$D1378,$D1377-SUM($K1378:Z1378)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1378,0)","v":0},{"$f":"ROUND(K1379+L1378,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1379+X1378,0)","v":0},{"$f":"ROUND(X1379+Y1378,0)","v":0},{"$f":"ROUND(Y1379+Z1378,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1373+7","v":98},null,null,{"$f":"IF($D1376=LataProjekcji,ROUND($D1377-K1379,0),ROUND(IF(K1378=0,0,$D1377-K1379),0))","v":0},{"$f":"IF($D1376=LataProjekcji,ROUND($D1377-L1379,0),ROUND(IF(AND(L1378=0,K1380>0),$D1377-L1379,IF(L1378=0,0,$D1377-L1379)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1376=LataProjekcji,ROUND($D1377-X1379,0),ROUND(IF(AND(X1378=0,W1380>0),$D1377-X1379,IF(X1378=0,0,$D1377-X1379)),0))","v":0},{"$f":"IF($D1376=LataProjekcji,ROUND($D1377-Y1379,0),ROUND(IF(AND(Y1378=0,X1380>0),$D1377-Y1379,IF(Y1378=0,0,$D1377-Y1379)),0))","v":0},{"$f":"IF($D1376=LataProjekcji,ROUND($D1377-Z1379,0),ROUND(IF(AND(Z1378=0,Y1380>0),$D1377-Z1379,IF(Z1378=0,0,$D1377-Z1379)),0))","v":0},{"$f":"IF($D1376=LataProjekcji,ROUND($D1377-AA1379,0),ROUND(IF(AND(AA1378=0,Z1380>0),$D1377-AA1379,IF(AA1378=0,0,$D1377-AA1379)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1374+1","v":14},{"$f":"OFFSET('Środki trwałe'!$C$269,H1381,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1375,0)=\"tak\",OFFSET($G$269,$D1375,0)=\"tak\",OFFSET($J$269,$D1375,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1380,(COLUMN()-11))*OFFSET($K$290,$H1381,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1375,0)=\"tak\",OFFSET($G$269,$D1375,0)=\"tak\",OFFSET($J$269,$D1375,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1380,(COLUMN()-11))*OFFSET($K$290,$H1381,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1375,0)=\"tak\",OFFSET($G$269,$D1375,0)=\"tak\",OFFSET($J$269,$D1375,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1380,(COLUMN()-11))*OFFSET($K$290,$H1381,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1375,0)=\"tak\",OFFSET($G$269,$D1375,0)=\"tak\",OFFSET($J$269,$D1375,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1380,(COLUMN()-11))*OFFSET($K$290,$H1381,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1375,0)=\"tak\",OFFSET($G$269,$D1375,0)=\"tak\",OFFSET($J$269,$D1375,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1380,(COLUMN()-11))*OFFSET($K$290,$H1381,(COLUMN()-11)),0),0)","v":0}]
[]
[]
[]
[]
[]
[null,"GRUNTY",null,null,null,null,null,null,null,null,{"$f":"COLUMN()","v":11}]
[null,{"$f":"OFFSET($B$269,D1388,0)","v":0},null,57,null,"ile miesiący do końca roku",null,"niekwalifikowalne","spr"]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1388,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1388,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11},null,{"$f":"D331-G1389","v":0},{"$f":"D331-G1389-H1389","v":0}]
[null,"wartość netto",null,{"$f":"IF(E1390<0,0,ROUND(E1390,0))","v":0},{"$f":"OFFSET($D$269,D1388,0)","v":0},{"$f":"IF(E1390>10,ROUND(($D1391/12)*$F1389,0),$D1390)","v":0},"<- am. Do końca roku"]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1388,0)),0,IF(E1390>10,ROUND(D1390*am_grunty,0),IF(D1390<0,0,D1390)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1389=LataProjekcji,$F1390,IF($D1389=LataProjekcji,$D1391,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1389=LataProjekcji,$F1389>0),AND($D1389=LataProjekcji,$F1389=0,$E1390<=10)),$F1390,IF($D1389<LataProjekcji,IF((SUM($K1391:K1391)+$D1391)<$D1390,$D1391,$D1390-SUM($K1391:K1391)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1389=LataProjekcji,$F1389>0),AND($D1389=LataProjekcji,$F1389=0,$E1390<=10)),$F1390,IF($D1389<LataProjekcji,IF((SUM($K1391:L1391)+$D1391)<$D1390,$D1391,$D1390-SUM($K1391:L1391)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1389=LataProjekcji,$F1389>0),AND($D1389=LataProjekcji,$F1389=0,$E1390<=10)),$F1390,IF($D1389<LataProjekcji,IF((SUM($K1391:M1391)+$D1391)<$D1390,$D1391,$D1390-SUM($K1391:M1391)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1389=LataProjekcji,$F1389>0),AND($D1389=LataProjekcji,$F1389=0,$E1390<=10)),$F1390,IF($D1389<LataProjekcji,IF((SUM($K1391:N1391)+$D1391)<$D1390,$D1391,$D1390-SUM($K1391:N1391)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1389=LataProjekcji,$F1389>0),AND($D1389=LataProjekcji,$F1389=0,$E1390<=10)),$F1390,IF($D1389<LataProjekcji,IF((SUM($K1391:O1391)+$D1391)<$D1390,$D1391,$D1390-SUM($K1391:O1391)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1389=LataProjekcji,$F1389>0),AND($D1389=LataProjekcji,$F1389=0,$E1390<=10)),$F1390,IF($D1389<LataProjekcji,IF((SUM($K1391:P1391)+$D1391)<$D1390,$D1391,$D1390-SUM($K1391:P1391)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1389=LataProjekcji,$F1389>0),AND($D1389=LataProjekcji,$F1389=0,$E1390<=10)),$F1390,IF($D1389<LataProjekcji,IF((SUM($K1391:Q1391)+$D1391)<$D1390,$D1391,$D1390-SUM($K1391:Q1391)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1389=LataProjekcji,$F1389>0),AND($D1389=LataProjekcji,$F1389=0,$E1390<=10)),$F1390,IF($D1389<LataProjekcji,IF((SUM($K1391:R1391)+$D1391)<$D1390,$D1391,$D1390-SUM($K1391:R1391)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1389=LataProjekcji,$F1389>0),AND($D1389=LataProjekcji,$F1389=0,$E1390<=10)),$F1390,IF($D1389<LataProjekcji,IF((SUM($K1391:S1391)+$D1391)<$D1390,$D1391,$D1390-SUM($K1391:S1391)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1389=LataProjekcji,$F1389>0),AND($D1389=LataProjekcji,$F1389=0,$E1390<=10)),$F1390,IF($D1389<LataProjekcji,IF((SUM($K1391:T1391)+$D1391)<$D1390,$D1391,$D1390-SUM($K1391:T1391)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1389=LataProjekcji,$F1389>0),AND($D1389=LataProjekcji,$F1389=0,$E1390<=10)),$F1390,IF($D1389<LataProjekcji,IF((SUM($K1391:U1391)+$D1391)<$D1390,$D1391,$D1390-SUM($K1391:U1391)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1389=LataProjekcji,$F1389>0),AND($D1389=LataProjekcji,$F1389=0,$E1390<=10)),$F1390,IF($D1389<LataProjekcji,IF((SUM($K1391:V1391)+$D1391)<$D1390,$D1391,$D1390-SUM($K1391:V1391)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1389=LataProjekcji,$F1389>0),AND($D1389=LataProjekcji,$F1389=0,$E1390<=10)),$F1390,IF($D1389<LataProjekcji,IF((SUM($K1391:W1391)+$D1391)<$D1390,$D1391,$D1390-SUM($K1391:W1391)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1389=LataProjekcji,$F1389>0),AND($D1389=LataProjekcji,$F1389=0,$E1390<=10)),$F1390,IF($D1389<LataProjekcji,IF((SUM($K1391:X1391)+$D1391)<$D1390,$D1391,$D1390-SUM($K1391:X1391)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1389=LataProjekcji,$F1389>0),AND($D1389=LataProjekcji,$F1389=0,$E1390<=10)),$F1390,IF($D1389<LataProjekcji,IF((SUM($K1391:Y1391)+$D1391)<$D1390,$D1391,$D1390-SUM($K1391:Y1391)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1389=LataProjekcji,$F1389>0),AND($D1389=LataProjekcji,$F1389=0,$E1390<=10)),$F1390,IF($D1389<LataProjekcji,IF((SUM($K1391:Z1391)+$D1391)<$D1390,$D1391,$D1390-SUM($K1391:Z1391)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1391,0)","v":0},{"$f":"ROUND(K1392+L1391,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1392+X1391,0)","v":0},{"$f":"ROUND(X1392+Y1391,0)","v":0},{"$f":"ROUND(Y1392+Z1391,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1380+9","v":107},null,null,{"$f":"IF($D1389=LataProjekcji,ROUND($D1390-K1392,0),ROUND(IF(K1391=0,0,$D1390-K1392),0))","v":0},{"$f":"IF($D1389=LataProjekcji,ROUND($D1390-L1392,0),ROUND(IF(AND(L1391=0,K1393>0),$D1390-L1392,IF(L1391=0,0,$D1390-L1392)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1389=LataProjekcji,ROUND($D1390-X1392,0),ROUND(IF(AND(X1391=0,W1393>0),$D1390-X1392,IF(X1391=0,0,$D1390-X1392)),0))","v":0},{"$f":"IF($D1389=LataProjekcji,ROUND($D1390-Y1392,0),ROUND(IF(AND(Y1391=0,X1393>0),$D1390-Y1392,IF(Y1391=0,0,$D1390-Y1392)),0))","v":0},{"$f":"IF($D1389=LataProjekcji,ROUND($D1390-Z1392,0),ROUND(IF(AND(Z1391=0,Y1393>0),$D1390-Z1392,IF(Z1391=0,0,$D1390-Z1392)),0))","v":0},{"$f":"IF($D1389=LataProjekcji,ROUND($D1390-AA1392,0),ROUND(IF(AND(AA1391=0,Z1393>0),$D1390-AA1392,IF(AA1391=0,0,$D1390-AA1392)),0))","v":0}]
[null,null,null,null,null,null,null,0,{"$f":"OFFSET('Środki trwałe'!$C$326,H1394,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1388,0)=\"tak\",OFFSET($G$269,$D1388,0)=\"tak\",OFFSET($J$269,$D1388,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1393,(COLUMN()-11))*OFFSET($K$337,$H1394,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1388,0)=\"tak\",OFFSET($G$269,$D1388,0)=\"tak\",OFFSET($J$269,$D1388,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1393,(COLUMN()-11))*OFFSET($K$337,$H1394,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1388,0)=\"tak\",OFFSET($G$269,$D1388,0)=\"tak\",OFFSET($J$269,$D1388,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1393,(COLUMN()-11))*OFFSET($K$337,$H1394,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1388,0)=\"tak\",OFFSET($G$269,$D1388,0)=\"tak\",OFFSET($J$269,$D1388,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1393,(COLUMN()-11))*OFFSET($K$337,$H1394,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1388,0)=\"tak\",OFFSET($G$269,$D1388,0)=\"tak\",OFFSET($J$269,$D1388,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1393,(COLUMN()-11))*OFFSET($K$337,$H1394,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1395,0)","v":0},null,{"$f":"D1388+1","v":58}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1395,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1395,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1397<0,0,ROUND(E1397,0))","v":0},{"$f":"OFFSET($D$269,D1395,0)","v":0},{"$f":"IF(E1397>10,ROUND(($D1398/12)*$F1396,0),$D1397)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1395,0)),0,IF(E1397>10,ROUND(D1397*am_grunty,0),IF(D1397<0,0,D1397)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1396=LataProjekcji,$F1397,IF($D1396=LataProjekcji,$D1398,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1396=LataProjekcji,$F1396>0),AND($D1396=LataProjekcji,$F1396=0,$E1397<=10)),$F1397,IF($D1396<LataProjekcji,IF((SUM($K1398:K1398)+$D1398)<$D1397,$D1398,$D1397-SUM($K1398:K1398)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1396=LataProjekcji,$F1396>0),AND($D1396=LataProjekcji,$F1396=0,$E1397<=10)),$F1397,IF($D1396<LataProjekcji,IF((SUM($K1398:L1398)+$D1398)<$D1397,$D1398,$D1397-SUM($K1398:L1398)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1396=LataProjekcji,$F1396>0),AND($D1396=LataProjekcji,$F1396=0,$E1397<=10)),$F1397,IF($D1396<LataProjekcji,IF((SUM($K1398:M1398)+$D1398)<$D1397,$D1398,$D1397-SUM($K1398:M1398)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1396=LataProjekcji,$F1396>0),AND($D1396=LataProjekcji,$F1396=0,$E1397<=10)),$F1397,IF($D1396<LataProjekcji,IF((SUM($K1398:N1398)+$D1398)<$D1397,$D1398,$D1397-SUM($K1398:N1398)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1396=LataProjekcji,$F1396>0),AND($D1396=LataProjekcji,$F1396=0,$E1397<=10)),$F1397,IF($D1396<LataProjekcji,IF((SUM($K1398:O1398)+$D1398)<$D1397,$D1398,$D1397-SUM($K1398:O1398)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1396=LataProjekcji,$F1396>0),AND($D1396=LataProjekcji,$F1396=0,$E1397<=10)),$F1397,IF($D1396<LataProjekcji,IF((SUM($K1398:P1398)+$D1398)<$D1397,$D1398,$D1397-SUM($K1398:P1398)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1396=LataProjekcji,$F1396>0),AND($D1396=LataProjekcji,$F1396=0,$E1397<=10)),$F1397,IF($D1396<LataProjekcji,IF((SUM($K1398:Q1398)+$D1398)<$D1397,$D1398,$D1397-SUM($K1398:Q1398)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1396=LataProjekcji,$F1396>0),AND($D1396=LataProjekcji,$F1396=0,$E1397<=10)),$F1397,IF($D1396<LataProjekcji,IF((SUM($K1398:R1398)+$D1398)<$D1397,$D1398,$D1397-SUM($K1398:R1398)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1396=LataProjekcji,$F1396>0),AND($D1396=LataProjekcji,$F1396=0,$E1397<=10)),$F1397,IF($D1396<LataProjekcji,IF((SUM($K1398:S1398)+$D1398)<$D1397,$D1398,$D1397-SUM($K1398:S1398)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1396=LataProjekcji,$F1396>0),AND($D1396=LataProjekcji,$F1396=0,$E1397<=10)),$F1397,IF($D1396<LataProjekcji,IF((SUM($K1398:T1398)+$D1398)<$D1397,$D1398,$D1397-SUM($K1398:T1398)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1396=LataProjekcji,$F1396>0),AND($D1396=LataProjekcji,$F1396=0,$E1397<=10)),$F1397,IF($D1396<LataProjekcji,IF((SUM($K1398:U1398)+$D1398)<$D1397,$D1398,$D1397-SUM($K1398:U1398)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1396=LataProjekcji,$F1396>0),AND($D1396=LataProjekcji,$F1396=0,$E1397<=10)),$F1397,IF($D1396<LataProjekcji,IF((SUM($K1398:V1398)+$D1398)<$D1397,$D1398,$D1397-SUM($K1398:V1398)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1396=LataProjekcji,$F1396>0),AND($D1396=LataProjekcji,$F1396=0,$E1397<=10)),$F1397,IF($D1396<LataProjekcji,IF((SUM($K1398:W1398)+$D1398)<$D1397,$D1398,$D1397-SUM($K1398:W1398)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1396=LataProjekcji,$F1396>0),AND($D1396=LataProjekcji,$F1396=0,$E1397<=10)),$F1397,IF($D1396<LataProjekcji,IF((SUM($K1398:X1398)+$D1398)<$D1397,$D1398,$D1397-SUM($K1398:X1398)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1396=LataProjekcji,$F1396>0),AND($D1396=LataProjekcji,$F1396=0,$E1397<=10)),$F1397,IF($D1396<LataProjekcji,IF((SUM($K1398:Y1398)+$D1398)<$D1397,$D1398,$D1397-SUM($K1398:Y1398)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1396=LataProjekcji,$F1396>0),AND($D1396=LataProjekcji,$F1396=0,$E1397<=10)),$F1397,IF($D1396<LataProjekcji,IF((SUM($K1398:Z1398)+$D1398)<$D1397,$D1398,$D1397-SUM($K1398:Z1398)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1398,0)","v":0},{"$f":"ROUND(K1399+L1398,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1399+X1398,0)","v":0},{"$f":"ROUND(X1399+Y1398,0)","v":0},{"$f":"ROUND(Y1399+Z1398,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1393+7","v":114},null,null,{"$f":"IF($D1396=LataProjekcji,ROUND($D1397-K1399,0),ROUND(IF(K1398=0,0,$D1397-K1399),0))","v":0},{"$f":"IF($D1396=LataProjekcji,ROUND($D1397-L1399,0),ROUND(IF(AND(L1398=0,K1400>0),$D1397-L1399,IF(L1398=0,0,$D1397-L1399)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1396=LataProjekcji,ROUND($D1397-X1399,0),ROUND(IF(AND(X1398=0,W1400>0),$D1397-X1399,IF(X1398=0,0,$D1397-X1399)),0))","v":0},{"$f":"IF($D1396=LataProjekcji,ROUND($D1397-Y1399,0),ROUND(IF(AND(Y1398=0,X1400>0),$D1397-Y1399,IF(Y1398=0,0,$D1397-Y1399)),0))","v":0},{"$f":"IF($D1396=LataProjekcji,ROUND($D1397-Z1399,0),ROUND(IF(AND(Z1398=0,Y1400>0),$D1397-Z1399,IF(Z1398=0,0,$D1397-Z1399)),0))","v":0},{"$f":"IF($D1396=LataProjekcji,ROUND($D1397-AA1399,0),ROUND(IF(AND(AA1398=0,Z1400>0),$D1397-AA1399,IF(AA1398=0,0,$D1397-AA1399)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1394+1","v":1},{"$f":"OFFSET('Środki trwałe'!$C$326,H1401,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1395,0)=\"tak\",OFFSET($G$269,$D1395,0)=\"tak\",OFFSET($J$269,$D1395,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1400,(COLUMN()-11))*OFFSET($K$337,$H1401,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1395,0)=\"tak\",OFFSET($G$269,$D1395,0)=\"tak\",OFFSET($J$269,$D1395,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1400,(COLUMN()-11))*OFFSET($K$337,$H1401,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1395,0)=\"tak\",OFFSET($G$269,$D1395,0)=\"tak\",OFFSET($J$269,$D1395,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1400,(COLUMN()-11))*OFFSET($K$337,$H1401,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1395,0)=\"tak\",OFFSET($G$269,$D1395,0)=\"tak\",OFFSET($J$269,$D1395,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1400,(COLUMN()-11))*OFFSET($K$337,$H1401,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1395,0)=\"tak\",OFFSET($G$269,$D1395,0)=\"tak\",OFFSET($J$269,$D1395,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1400,(COLUMN()-11))*OFFSET($K$337,$H1401,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1402,0)","v":0},null,{"$f":"D1395+1","v":59}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1402,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1402,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1404<0,0,ROUND(E1404,0))","v":0},{"$f":"OFFSET($D$269,D1402,0)","v":0},{"$f":"IF(E1404>10,ROUND(($D1405/12)*$F1403,0),$D1404)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1402,0)),0,IF(E1404>10,ROUND(D1404*am_grunty,0),IF(D1404<0,0,D1404)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1403=LataProjekcji,$F1404,IF($D1403=LataProjekcji,$D1405,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1403=LataProjekcji,$F1403>0),AND($D1403=LataProjekcji,$F1403=0,$E1404<=10)),$F1404,IF($D1403<LataProjekcji,IF((SUM($K1405:K1405)+$D1405)<$D1404,$D1405,$D1404-SUM($K1405:K1405)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1403=LataProjekcji,$F1403>0),AND($D1403=LataProjekcji,$F1403=0,$E1404<=10)),$F1404,IF($D1403<LataProjekcji,IF((SUM($K1405:L1405)+$D1405)<$D1404,$D1405,$D1404-SUM($K1405:L1405)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1403=LataProjekcji,$F1403>0),AND($D1403=LataProjekcji,$F1403=0,$E1404<=10)),$F1404,IF($D1403<LataProjekcji,IF((SUM($K1405:M1405)+$D1405)<$D1404,$D1405,$D1404-SUM($K1405:M1405)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1403=LataProjekcji,$F1403>0),AND($D1403=LataProjekcji,$F1403=0,$E1404<=10)),$F1404,IF($D1403<LataProjekcji,IF((SUM($K1405:N1405)+$D1405)<$D1404,$D1405,$D1404-SUM($K1405:N1405)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1403=LataProjekcji,$F1403>0),AND($D1403=LataProjekcji,$F1403=0,$E1404<=10)),$F1404,IF($D1403<LataProjekcji,IF((SUM($K1405:O1405)+$D1405)<$D1404,$D1405,$D1404-SUM($K1405:O1405)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1403=LataProjekcji,$F1403>0),AND($D1403=LataProjekcji,$F1403=0,$E1404<=10)),$F1404,IF($D1403<LataProjekcji,IF((SUM($K1405:P1405)+$D1405)<$D1404,$D1405,$D1404-SUM($K1405:P1405)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1403=LataProjekcji,$F1403>0),AND($D1403=LataProjekcji,$F1403=0,$E1404<=10)),$F1404,IF($D1403<LataProjekcji,IF((SUM($K1405:Q1405)+$D1405)<$D1404,$D1405,$D1404-SUM($K1405:Q1405)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1403=LataProjekcji,$F1403>0),AND($D1403=LataProjekcji,$F1403=0,$E1404<=10)),$F1404,IF($D1403<LataProjekcji,IF((SUM($K1405:R1405)+$D1405)<$D1404,$D1405,$D1404-SUM($K1405:R1405)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1403=LataProjekcji,$F1403>0),AND($D1403=LataProjekcji,$F1403=0,$E1404<=10)),$F1404,IF($D1403<LataProjekcji,IF((SUM($K1405:S1405)+$D1405)<$D1404,$D1405,$D1404-SUM($K1405:S1405)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1403=LataProjekcji,$F1403>0),AND($D1403=LataProjekcji,$F1403=0,$E1404<=10)),$F1404,IF($D1403<LataProjekcji,IF((SUM($K1405:T1405)+$D1405)<$D1404,$D1405,$D1404-SUM($K1405:T1405)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1403=LataProjekcji,$F1403>0),AND($D1403=LataProjekcji,$F1403=0,$E1404<=10)),$F1404,IF($D1403<LataProjekcji,IF((SUM($K1405:U1405)+$D1405)<$D1404,$D1405,$D1404-SUM($K1405:U1405)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1403=LataProjekcji,$F1403>0),AND($D1403=LataProjekcji,$F1403=0,$E1404<=10)),$F1404,IF($D1403<LataProjekcji,IF((SUM($K1405:V1405)+$D1405)<$D1404,$D1405,$D1404-SUM($K1405:V1405)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1403=LataProjekcji,$F1403>0),AND($D1403=LataProjekcji,$F1403=0,$E1404<=10)),$F1404,IF($D1403<LataProjekcji,IF((SUM($K1405:W1405)+$D1405)<$D1404,$D1405,$D1404-SUM($K1405:W1405)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1403=LataProjekcji,$F1403>0),AND($D1403=LataProjekcji,$F1403=0,$E1404<=10)),$F1404,IF($D1403<LataProjekcji,IF((SUM($K1405:X1405)+$D1405)<$D1404,$D1405,$D1404-SUM($K1405:X1405)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1403=LataProjekcji,$F1403>0),AND($D1403=LataProjekcji,$F1403=0,$E1404<=10)),$F1404,IF($D1403<LataProjekcji,IF((SUM($K1405:Y1405)+$D1405)<$D1404,$D1405,$D1404-SUM($K1405:Y1405)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1403=LataProjekcji,$F1403>0),AND($D1403=LataProjekcji,$F1403=0,$E1404<=10)),$F1404,IF($D1403<LataProjekcji,IF((SUM($K1405:Z1405)+$D1405)<$D1404,$D1405,$D1404-SUM($K1405:Z1405)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1405,0)","v":0},{"$f":"ROUND(K1406+L1405,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1406+X1405,0)","v":0},{"$f":"ROUND(X1406+Y1405,0)","v":0},{"$f":"ROUND(Y1406+Z1405,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1400+7","v":121},null,null,{"$f":"IF($D1403=LataProjekcji,ROUND($D1404-K1406,0),ROUND(IF(K1405=0,0,$D1404-K1406),0))","v":0},{"$f":"IF($D1403=LataProjekcji,ROUND($D1404-L1406,0),ROUND(IF(AND(L1405=0,K1407>0),$D1404-L1406,IF(L1405=0,0,$D1404-L1406)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1403=LataProjekcji,ROUND($D1404-X1406,0),ROUND(IF(AND(X1405=0,W1407>0),$D1404-X1406,IF(X1405=0,0,$D1404-X1406)),0))","v":0},{"$f":"IF($D1403=LataProjekcji,ROUND($D1404-Y1406,0),ROUND(IF(AND(Y1405=0,X1407>0),$D1404-Y1406,IF(Y1405=0,0,$D1404-Y1406)),0))","v":0},{"$f":"IF($D1403=LataProjekcji,ROUND($D1404-Z1406,0),ROUND(IF(AND(Z1405=0,Y1407>0),$D1404-Z1406,IF(Z1405=0,0,$D1404-Z1406)),0))","v":0},{"$f":"IF($D1403=LataProjekcji,ROUND($D1404-AA1406,0),ROUND(IF(AND(AA1405=0,Z1407>0),$D1404-AA1406,IF(AA1405=0,0,$D1404-AA1406)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1401+1","v":2},{"$f":"OFFSET('Środki trwałe'!$C$326,H1408,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1402,0)=\"tak\",OFFSET($G$269,$D1402,0)=\"tak\",OFFSET($J$269,$D1402,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1407,(COLUMN()-11))*OFFSET($K$337,$H1408,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1402,0)=\"tak\",OFFSET($G$269,$D1402,0)=\"tak\",OFFSET($J$269,$D1402,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1407,(COLUMN()-11))*OFFSET($K$337,$H1408,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1402,0)=\"tak\",OFFSET($G$269,$D1402,0)=\"tak\",OFFSET($J$269,$D1402,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1407,(COLUMN()-11))*OFFSET($K$337,$H1408,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1402,0)=\"tak\",OFFSET($G$269,$D1402,0)=\"tak\",OFFSET($J$269,$D1402,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1407,(COLUMN()-11))*OFFSET($K$337,$H1408,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1402,0)=\"tak\",OFFSET($G$269,$D1402,0)=\"tak\",OFFSET($J$269,$D1402,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1407,(COLUMN()-11))*OFFSET($K$337,$H1408,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1409,0)","v":0},null,{"$f":"D1402+1","v":60}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1409,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1409,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1411<0,0,ROUND(E1411,0))","v":0},{"$f":"OFFSET($D$269,D1409,0)","v":0},{"$f":"IF(E1411>10,ROUND(($D1412/12)*$F1410,0),$D1411)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1409,0)),0,IF(E1411>10,ROUND(D1411*am_grunty,0),IF(D1411<0,0,D1411)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1410=LataProjekcji,$F1411,IF($D1410=LataProjekcji,$D1412,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1410=LataProjekcji,$F1410>0),AND($D1410=LataProjekcji,$F1410=0,$E1411<=10)),$F1411,IF($D1410<LataProjekcji,IF((SUM($K1412:K1412)+$D1412)<$D1411,$D1412,$D1411-SUM($K1412:K1412)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1410=LataProjekcji,$F1410>0),AND($D1410=LataProjekcji,$F1410=0,$E1411<=10)),$F1411,IF($D1410<LataProjekcji,IF((SUM($K1412:L1412)+$D1412)<$D1411,$D1412,$D1411-SUM($K1412:L1412)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1410=LataProjekcji,$F1410>0),AND($D1410=LataProjekcji,$F1410=0,$E1411<=10)),$F1411,IF($D1410<LataProjekcji,IF((SUM($K1412:M1412)+$D1412)<$D1411,$D1412,$D1411-SUM($K1412:M1412)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1410=LataProjekcji,$F1410>0),AND($D1410=LataProjekcji,$F1410=0,$E1411<=10)),$F1411,IF($D1410<LataProjekcji,IF((SUM($K1412:N1412)+$D1412)<$D1411,$D1412,$D1411-SUM($K1412:N1412)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1410=LataProjekcji,$F1410>0),AND($D1410=LataProjekcji,$F1410=0,$E1411<=10)),$F1411,IF($D1410<LataProjekcji,IF((SUM($K1412:O1412)+$D1412)<$D1411,$D1412,$D1411-SUM($K1412:O1412)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1410=LataProjekcji,$F1410>0),AND($D1410=LataProjekcji,$F1410=0,$E1411<=10)),$F1411,IF($D1410<LataProjekcji,IF((SUM($K1412:P1412)+$D1412)<$D1411,$D1412,$D1411-SUM($K1412:P1412)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1410=LataProjekcji,$F1410>0),AND($D1410=LataProjekcji,$F1410=0,$E1411<=10)),$F1411,IF($D1410<LataProjekcji,IF((SUM($K1412:Q1412)+$D1412)<$D1411,$D1412,$D1411-SUM($K1412:Q1412)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1410=LataProjekcji,$F1410>0),AND($D1410=LataProjekcji,$F1410=0,$E1411<=10)),$F1411,IF($D1410<LataProjekcji,IF((SUM($K1412:R1412)+$D1412)<$D1411,$D1412,$D1411-SUM($K1412:R1412)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1410=LataProjekcji,$F1410>0),AND($D1410=LataProjekcji,$F1410=0,$E1411<=10)),$F1411,IF($D1410<LataProjekcji,IF((SUM($K1412:S1412)+$D1412)<$D1411,$D1412,$D1411-SUM($K1412:S1412)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1410=LataProjekcji,$F1410>0),AND($D1410=LataProjekcji,$F1410=0,$E1411<=10)),$F1411,IF($D1410<LataProjekcji,IF((SUM($K1412:T1412)+$D1412)<$D1411,$D1412,$D1411-SUM($K1412:T1412)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1410=LataProjekcji,$F1410>0),AND($D1410=LataProjekcji,$F1410=0,$E1411<=10)),$F1411,IF($D1410<LataProjekcji,IF((SUM($K1412:U1412)+$D1412)<$D1411,$D1412,$D1411-SUM($K1412:U1412)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1410=LataProjekcji,$F1410>0),AND($D1410=LataProjekcji,$F1410=0,$E1411<=10)),$F1411,IF($D1410<LataProjekcji,IF((SUM($K1412:V1412)+$D1412)<$D1411,$D1412,$D1411-SUM($K1412:V1412)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1410=LataProjekcji,$F1410>0),AND($D1410=LataProjekcji,$F1410=0,$E1411<=10)),$F1411,IF($D1410<LataProjekcji,IF((SUM($K1412:W1412)+$D1412)<$D1411,$D1412,$D1411-SUM($K1412:W1412)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1410=LataProjekcji,$F1410>0),AND($D1410=LataProjekcji,$F1410=0,$E1411<=10)),$F1411,IF($D1410<LataProjekcji,IF((SUM($K1412:X1412)+$D1412)<$D1411,$D1412,$D1411-SUM($K1412:X1412)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1410=LataProjekcji,$F1410>0),AND($D1410=LataProjekcji,$F1410=0,$E1411<=10)),$F1411,IF($D1410<LataProjekcji,IF((SUM($K1412:Y1412)+$D1412)<$D1411,$D1412,$D1411-SUM($K1412:Y1412)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1410=LataProjekcji,$F1410>0),AND($D1410=LataProjekcji,$F1410=0,$E1411<=10)),$F1411,IF($D1410<LataProjekcji,IF((SUM($K1412:Z1412)+$D1412)<$D1411,$D1412,$D1411-SUM($K1412:Z1412)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1412,0)","v":0},{"$f":"ROUND(K1413+L1412,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1413+X1412,0)","v":0},{"$f":"ROUND(X1413+Y1412,0)","v":0},{"$f":"ROUND(Y1413+Z1412,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1407+7","v":128},null,null,{"$f":"IF($D1410=LataProjekcji,ROUND($D1411-K1413,0),ROUND(IF(K1412=0,0,$D1411-K1413),0))","v":0},{"$f":"IF($D1410=LataProjekcji,ROUND($D1411-L1413,0),ROUND(IF(AND(L1412=0,K1414>0),$D1411-L1413,IF(L1412=0,0,$D1411-L1413)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1410=LataProjekcji,ROUND($D1411-X1413,0),ROUND(IF(AND(X1412=0,W1414>0),$D1411-X1413,IF(X1412=0,0,$D1411-X1413)),0))","v":0},{"$f":"IF($D1410=LataProjekcji,ROUND($D1411-Y1413,0),ROUND(IF(AND(Y1412=0,X1414>0),$D1411-Y1413,IF(Y1412=0,0,$D1411-Y1413)),0))","v":0},{"$f":"IF($D1410=LataProjekcji,ROUND($D1411-Z1413,0),ROUND(IF(AND(Z1412=0,Y1414>0),$D1411-Z1413,IF(Z1412=0,0,$D1411-Z1413)),0))","v":0},{"$f":"IF($D1410=LataProjekcji,ROUND($D1411-AA1413,0),ROUND(IF(AND(AA1412=0,Z1414>0),$D1411-AA1413,IF(AA1412=0,0,$D1411-AA1413)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1408+1","v":3},{"$f":"OFFSET('Środki trwałe'!$C$326,H1415,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1409,0)=\"tak\",OFFSET($G$269,$D1409,0)=\"tak\",OFFSET($J$269,$D1409,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1414,(COLUMN()-11))*OFFSET($K$337,$H1415,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1409,0)=\"tak\",OFFSET($G$269,$D1409,0)=\"tak\",OFFSET($J$269,$D1409,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1414,(COLUMN()-11))*OFFSET($K$337,$H1415,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1409,0)=\"tak\",OFFSET($G$269,$D1409,0)=\"tak\",OFFSET($J$269,$D1409,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1414,(COLUMN()-11))*OFFSET($K$337,$H1415,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1409,0)=\"tak\",OFFSET($G$269,$D1409,0)=\"tak\",OFFSET($J$269,$D1409,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1414,(COLUMN()-11))*OFFSET($K$337,$H1415,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1409,0)=\"tak\",OFFSET($G$269,$D1409,0)=\"tak\",OFFSET($J$269,$D1409,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1414,(COLUMN()-11))*OFFSET($K$337,$H1415,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1416,0)","v":0},null,{"$f":"D1409+1","v":61}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1416,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1416,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1418<0,0,ROUND(E1418,0))","v":0},{"$f":"OFFSET($D$269,D1416,0)","v":0},{"$f":"IF(E1418>10,ROUND(($D1419/12)*$F1417,0),$D1418)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1416,0)),0,IF(E1418>10,ROUND(D1418*am_grunty,0),IF(D1418<0,0,D1418)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1417=LataProjekcji,$F1418,IF($D1417=LataProjekcji,$D1419,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1417=LataProjekcji,$F1417>0),AND($D1417=LataProjekcji,$F1417=0,$E1418<=10)),$F1418,IF($D1417<LataProjekcji,IF((SUM($K1419:K1419)+$D1419)<$D1418,$D1419,$D1418-SUM($K1419:K1419)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1417=LataProjekcji,$F1417>0),AND($D1417=LataProjekcji,$F1417=0,$E1418<=10)),$F1418,IF($D1417<LataProjekcji,IF((SUM($K1419:L1419)+$D1419)<$D1418,$D1419,$D1418-SUM($K1419:L1419)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1417=LataProjekcji,$F1417>0),AND($D1417=LataProjekcji,$F1417=0,$E1418<=10)),$F1418,IF($D1417<LataProjekcji,IF((SUM($K1419:M1419)+$D1419)<$D1418,$D1419,$D1418-SUM($K1419:M1419)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1417=LataProjekcji,$F1417>0),AND($D1417=LataProjekcji,$F1417=0,$E1418<=10)),$F1418,IF($D1417<LataProjekcji,IF((SUM($K1419:N1419)+$D1419)<$D1418,$D1419,$D1418-SUM($K1419:N1419)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1417=LataProjekcji,$F1417>0),AND($D1417=LataProjekcji,$F1417=0,$E1418<=10)),$F1418,IF($D1417<LataProjekcji,IF((SUM($K1419:O1419)+$D1419)<$D1418,$D1419,$D1418-SUM($K1419:O1419)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1417=LataProjekcji,$F1417>0),AND($D1417=LataProjekcji,$F1417=0,$E1418<=10)),$F1418,IF($D1417<LataProjekcji,IF((SUM($K1419:P1419)+$D1419)<$D1418,$D1419,$D1418-SUM($K1419:P1419)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1417=LataProjekcji,$F1417>0),AND($D1417=LataProjekcji,$F1417=0,$E1418<=10)),$F1418,IF($D1417<LataProjekcji,IF((SUM($K1419:Q1419)+$D1419)<$D1418,$D1419,$D1418-SUM($K1419:Q1419)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1417=LataProjekcji,$F1417>0),AND($D1417=LataProjekcji,$F1417=0,$E1418<=10)),$F1418,IF($D1417<LataProjekcji,IF((SUM($K1419:R1419)+$D1419)<$D1418,$D1419,$D1418-SUM($K1419:R1419)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1417=LataProjekcji,$F1417>0),AND($D1417=LataProjekcji,$F1417=0,$E1418<=10)),$F1418,IF($D1417<LataProjekcji,IF((SUM($K1419:S1419)+$D1419)<$D1418,$D1419,$D1418-SUM($K1419:S1419)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1417=LataProjekcji,$F1417>0),AND($D1417=LataProjekcji,$F1417=0,$E1418<=10)),$F1418,IF($D1417<LataProjekcji,IF((SUM($K1419:T1419)+$D1419)<$D1418,$D1419,$D1418-SUM($K1419:T1419)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1417=LataProjekcji,$F1417>0),AND($D1417=LataProjekcji,$F1417=0,$E1418<=10)),$F1418,IF($D1417<LataProjekcji,IF((SUM($K1419:U1419)+$D1419)<$D1418,$D1419,$D1418-SUM($K1419:U1419)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1417=LataProjekcji,$F1417>0),AND($D1417=LataProjekcji,$F1417=0,$E1418<=10)),$F1418,IF($D1417<LataProjekcji,IF((SUM($K1419:V1419)+$D1419)<$D1418,$D1419,$D1418-SUM($K1419:V1419)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1417=LataProjekcji,$F1417>0),AND($D1417=LataProjekcji,$F1417=0,$E1418<=10)),$F1418,IF($D1417<LataProjekcji,IF((SUM($K1419:W1419)+$D1419)<$D1418,$D1419,$D1418-SUM($K1419:W1419)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1417=LataProjekcji,$F1417>0),AND($D1417=LataProjekcji,$F1417=0,$E1418<=10)),$F1418,IF($D1417<LataProjekcji,IF((SUM($K1419:X1419)+$D1419)<$D1418,$D1419,$D1418-SUM($K1419:X1419)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1417=LataProjekcji,$F1417>0),AND($D1417=LataProjekcji,$F1417=0,$E1418<=10)),$F1418,IF($D1417<LataProjekcji,IF((SUM($K1419:Y1419)+$D1419)<$D1418,$D1419,$D1418-SUM($K1419:Y1419)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1417=LataProjekcji,$F1417>0),AND($D1417=LataProjekcji,$F1417=0,$E1418<=10)),$F1418,IF($D1417<LataProjekcji,IF((SUM($K1419:Z1419)+$D1419)<$D1418,$D1419,$D1418-SUM($K1419:Z1419)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1419,0)","v":0},{"$f":"ROUND(K1420+L1419,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1420+X1419,0)","v":0},{"$f":"ROUND(X1420+Y1419,0)","v":0},{"$f":"ROUND(Y1420+Z1419,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1414+7","v":135},null,null,{"$f":"IF($D1417=LataProjekcji,ROUND($D1418-K1420,0),ROUND(IF(K1419=0,0,$D1418-K1420),0))","v":0},{"$f":"IF($D1417=LataProjekcji,ROUND($D1418-L1420,0),ROUND(IF(AND(L1419=0,K1421>0),$D1418-L1420,IF(L1419=0,0,$D1418-L1420)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1417=LataProjekcji,ROUND($D1418-X1420,0),ROUND(IF(AND(X1419=0,W1421>0),$D1418-X1420,IF(X1419=0,0,$D1418-X1420)),0))","v":0},{"$f":"IF($D1417=LataProjekcji,ROUND($D1418-Y1420,0),ROUND(IF(AND(Y1419=0,X1421>0),$D1418-Y1420,IF(Y1419=0,0,$D1418-Y1420)),0))","v":0},{"$f":"IF($D1417=LataProjekcji,ROUND($D1418-Z1420,0),ROUND(IF(AND(Z1419=0,Y1421>0),$D1418-Z1420,IF(Z1419=0,0,$D1418-Z1420)),0))","v":0},{"$f":"IF($D1417=LataProjekcji,ROUND($D1418-AA1420,0),ROUND(IF(AND(AA1419=0,Z1421>0),$D1418-AA1420,IF(AA1419=0,0,$D1418-AA1420)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1415+1","v":4},{"$f":"OFFSET('Środki trwałe'!$C$326,H1422,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1416,0)=\"tak\",OFFSET($G$269,$D1416,0)=\"tak\",OFFSET($J$269,$D1416,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1421,(COLUMN()-11))*OFFSET($K$337,$H1422,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1416,0)=\"tak\",OFFSET($G$269,$D1416,0)=\"tak\",OFFSET($J$269,$D1416,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1421,(COLUMN()-11))*OFFSET($K$337,$H1422,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1416,0)=\"tak\",OFFSET($G$269,$D1416,0)=\"tak\",OFFSET($J$269,$D1416,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1421,(COLUMN()-11))*OFFSET($K$337,$H1422,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1416,0)=\"tak\",OFFSET($G$269,$D1416,0)=\"tak\",OFFSET($J$269,$D1416,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1421,(COLUMN()-11))*OFFSET($K$337,$H1422,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1416,0)=\"tak\",OFFSET($G$269,$D1416,0)=\"tak\",OFFSET($J$269,$D1416,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1421,(COLUMN()-11))*OFFSET($K$337,$H1422,(COLUMN()-11)),0),0)","v":0}]
[]
[]
[]
[]
[null,"BUDYNKI I BUDOWLE (+ ŚRODKI TRWAŁE W BUDOWIE)"]
[null,{"$f":"OFFSET($B$269,D1428,0)","v":0},null,84,null,"ile miesiący do końca roku",null,"niekwalifikowalne","spr"]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1428,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1428,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11},null,{"$f":"D412-G1429","v":0},{"$f":"D412-G1429-H1429","v":0}]
[null,"wartość netto",null,{"$f":"IF(E1430<0,0,ROUND(E1430,0))","v":0},{"$f":"OFFSET($D$269,D1428,0)","v":0},{"$f":"IF(E1430>10,ROUND(($D1431/12)*$F1429,0),$D1430)","v":0},"<- am. Do końca roku"]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1428,0)),0,IF(E1430>10,ROUND(D1430*am_budynki,0),IF(D1430<0,0,D1430)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1429=LataProjekcji,$F1430,IF($D1429=LataProjekcji,$D1431,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1429=LataProjekcji,$F1429>0),AND($D1429=LataProjekcji,$F1429=0,$E1430<=10)),$F1430,IF($D1429<LataProjekcji,IF((SUM($K1431:K1431)+$D1431)<$D1430,$D1431,$D1430-SUM($K1431:K1431)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1429=LataProjekcji,$F1429>0),AND($D1429=LataProjekcji,$F1429=0,$E1430<=10)),$F1430,IF($D1429<LataProjekcji,IF((SUM($K1431:L1431)+$D1431)<$D1430,$D1431,$D1430-SUM($K1431:L1431)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1429=LataProjekcji,$F1429>0),AND($D1429=LataProjekcji,$F1429=0,$E1430<=10)),$F1430,IF($D1429<LataProjekcji,IF((SUM($K1431:M1431)+$D1431)<$D1430,$D1431,$D1430-SUM($K1431:M1431)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1429=LataProjekcji,$F1429>0),AND($D1429=LataProjekcji,$F1429=0,$E1430<=10)),$F1430,IF($D1429<LataProjekcji,IF((SUM($K1431:N1431)+$D1431)<$D1430,$D1431,$D1430-SUM($K1431:N1431)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1429=LataProjekcji,$F1429>0),AND($D1429=LataProjekcji,$F1429=0,$E1430<=10)),$F1430,IF($D1429<LataProjekcji,IF((SUM($K1431:O1431)+$D1431)<$D1430,$D1431,$D1430-SUM($K1431:O1431)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1429=LataProjekcji,$F1429>0),AND($D1429=LataProjekcji,$F1429=0,$E1430<=10)),$F1430,IF($D1429<LataProjekcji,IF((SUM($K1431:P1431)+$D1431)<$D1430,$D1431,$D1430-SUM($K1431:P1431)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1429=LataProjekcji,$F1429>0),AND($D1429=LataProjekcji,$F1429=0,$E1430<=10)),$F1430,IF($D1429<LataProjekcji,IF((SUM($K1431:Q1431)+$D1431)<$D1430,$D1431,$D1430-SUM($K1431:Q1431)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1429=LataProjekcji,$F1429>0),AND($D1429=LataProjekcji,$F1429=0,$E1430<=10)),$F1430,IF($D1429<LataProjekcji,IF((SUM($K1431:R1431)+$D1431)<$D1430,$D1431,$D1430-SUM($K1431:R1431)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1429=LataProjekcji,$F1429>0),AND($D1429=LataProjekcji,$F1429=0,$E1430<=10)),$F1430,IF($D1429<LataProjekcji,IF((SUM($K1431:S1431)+$D1431)<$D1430,$D1431,$D1430-SUM($K1431:S1431)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1429=LataProjekcji,$F1429>0),AND($D1429=LataProjekcji,$F1429=0,$E1430<=10)),$F1430,IF($D1429<LataProjekcji,IF((SUM($K1431:T1431)+$D1431)<$D1430,$D1431,$D1430-SUM($K1431:T1431)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1429=LataProjekcji,$F1429>0),AND($D1429=LataProjekcji,$F1429=0,$E1430<=10)),$F1430,IF($D1429<LataProjekcji,IF((SUM($K1431:U1431)+$D1431)<$D1430,$D1431,$D1430-SUM($K1431:U1431)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1429=LataProjekcji,$F1429>0),AND($D1429=LataProjekcji,$F1429=0,$E1430<=10)),$F1430,IF($D1429<LataProjekcji,IF((SUM($K1431:V1431)+$D1431)<$D1430,$D1431,$D1430-SUM($K1431:V1431)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1429=LataProjekcji,$F1429>0),AND($D1429=LataProjekcji,$F1429=0,$E1430<=10)),$F1430,IF($D1429<LataProjekcji,IF((SUM($K1431:W1431)+$D1431)<$D1430,$D1431,$D1430-SUM($K1431:W1431)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1429=LataProjekcji,$F1429>0),AND($D1429=LataProjekcji,$F1429=0,$E1430<=10)),$F1430,IF($D1429<LataProjekcji,IF((SUM($K1431:X1431)+$D1431)<$D1430,$D1431,$D1430-SUM($K1431:X1431)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1429=LataProjekcji,$F1429>0),AND($D1429=LataProjekcji,$F1429=0,$E1430<=10)),$F1430,IF($D1429<LataProjekcji,IF((SUM($K1431:Y1431)+$D1431)<$D1430,$D1431,$D1430-SUM($K1431:Y1431)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1429=LataProjekcji,$F1429>0),AND($D1429=LataProjekcji,$F1429=0,$E1430<=10)),$F1430,IF($D1429<LataProjekcji,IF((SUM($K1431:Z1431)+$D1431)<$D1430,$D1431,$D1430-SUM($K1431:Z1431)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1431,0)","v":0},{"$f":"ROUND(K1432+L1431,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1432+X1431,0)","v":0},{"$f":"ROUND(X1432+Y1431,0)","v":0},{"$f":"ROUND(Y1432+Z1431,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1421+9","v":144},null,null,{"$f":"IF($D1429=LataProjekcji,ROUND($D1430-K1432,0),ROUND(IF(K1431=0,0,$D1430-K1432),0))","v":0},{"$f":"IF($D1429=LataProjekcji,ROUND($D1430-L1432,0),ROUND(IF(AND(L1431=0,K1433>0),$D1430-L1432,IF(L1431=0,0,$D1430-L1432)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1429=LataProjekcji,ROUND($D1430-X1432,0),ROUND(IF(AND(X1431=0,W1433>0),$D1430-X1432,IF(X1431=0,0,$D1430-X1432)),0))","v":0},{"$f":"IF($D1429=LataProjekcji,ROUND($D1430-Y1432,0),ROUND(IF(AND(Y1431=0,X1433>0),$D1430-Y1432,IF(Y1431=0,0,$D1430-Y1432)),0))","v":0},{"$f":"IF($D1429=LataProjekcji,ROUND($D1430-Z1432,0),ROUND(IF(AND(Z1431=0,Y1433>0),$D1430-Z1432,IF(Z1431=0,0,$D1430-Z1432)),0))","v":0},{"$f":"IF($D1429=LataProjekcji,ROUND($D1430-AA1432,0),ROUND(IF(AND(AA1431=0,Z1433>0),$D1430-AA1432,IF(AA1431=0,0,$D1430-AA1432)),0))","v":0}]
[null,null,null,null,null,null,null,0,{"$f":"OFFSET('Środki trwałe'!$C$353,H1434,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1428,0)=\"tak\",OFFSET($G$269,$D1428,0)=\"tak\",OFFSET($J$269,$D1428,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1433,(COLUMN()-11))*OFFSET($K$374,$H1434,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1428,0)=\"tak\",OFFSET($G$269,$D1428,0)=\"tak\",OFFSET($J$269,$D1428,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1433,(COLUMN()-11))*OFFSET($K$374,$H1434,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1428,0)=\"tak\",OFFSET($G$269,$D1428,0)=\"tak\",OFFSET($J$269,$D1428,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1433,(COLUMN()-11))*OFFSET($K$374,$H1434,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1428,0)=\"tak\",OFFSET($G$269,$D1428,0)=\"tak\",OFFSET($J$269,$D1428,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1433,(COLUMN()-11))*OFFSET($K$374,$H1434,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1428,0)=\"tak\",OFFSET($G$269,$D1428,0)=\"tak\",OFFSET($J$269,$D1428,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1433,(COLUMN()-11))*OFFSET($K$374,$H1434,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1435,0)","v":0},null,{"$f":"D1428+1","v":85}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1435,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1435,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1437<0,0,ROUND(E1437,0))","v":0},{"$f":"OFFSET($D$269,D1435,0)","v":0},{"$f":"IF(E1437>10,ROUND(($D1438/12)*$F1436,0),$D1437)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1435,0)),0,IF(E1437>10,ROUND(D1437*am_budynki,0),IF(D1437<0,0,D1437)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1436=LataProjekcji,$F1437,IF($D1436=LataProjekcji,$D1438,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1436=LataProjekcji,$F1436>0),AND($D1436=LataProjekcji,$F1436=0,$E1437<=10)),$F1437,IF($D1436<LataProjekcji,IF((SUM($K1438:K1438)+$D1438)<$D1437,$D1438,$D1437-SUM($K1438:K1438)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1436=LataProjekcji,$F1436>0),AND($D1436=LataProjekcji,$F1436=0,$E1437<=10)),$F1437,IF($D1436<LataProjekcji,IF((SUM($K1438:L1438)+$D1438)<$D1437,$D1438,$D1437-SUM($K1438:L1438)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1436=LataProjekcji,$F1436>0),AND($D1436=LataProjekcji,$F1436=0,$E1437<=10)),$F1437,IF($D1436<LataProjekcji,IF((SUM($K1438:M1438)+$D1438)<$D1437,$D1438,$D1437-SUM($K1438:M1438)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1436=LataProjekcji,$F1436>0),AND($D1436=LataProjekcji,$F1436=0,$E1437<=10)),$F1437,IF($D1436<LataProjekcji,IF((SUM($K1438:N1438)+$D1438)<$D1437,$D1438,$D1437-SUM($K1438:N1438)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1436=LataProjekcji,$F1436>0),AND($D1436=LataProjekcji,$F1436=0,$E1437<=10)),$F1437,IF($D1436<LataProjekcji,IF((SUM($K1438:O1438)+$D1438)<$D1437,$D1438,$D1437-SUM($K1438:O1438)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1436=LataProjekcji,$F1436>0),AND($D1436=LataProjekcji,$F1436=0,$E1437<=10)),$F1437,IF($D1436<LataProjekcji,IF((SUM($K1438:P1438)+$D1438)<$D1437,$D1438,$D1437-SUM($K1438:P1438)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1436=LataProjekcji,$F1436>0),AND($D1436=LataProjekcji,$F1436=0,$E1437<=10)),$F1437,IF($D1436<LataProjekcji,IF((SUM($K1438:Q1438)+$D1438)<$D1437,$D1438,$D1437-SUM($K1438:Q1438)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1436=LataProjekcji,$F1436>0),AND($D1436=LataProjekcji,$F1436=0,$E1437<=10)),$F1437,IF($D1436<LataProjekcji,IF((SUM($K1438:R1438)+$D1438)<$D1437,$D1438,$D1437-SUM($K1438:R1438)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1436=LataProjekcji,$F1436>0),AND($D1436=LataProjekcji,$F1436=0,$E1437<=10)),$F1437,IF($D1436<LataProjekcji,IF((SUM($K1438:S1438)+$D1438)<$D1437,$D1438,$D1437-SUM($K1438:S1438)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1436=LataProjekcji,$F1436>0),AND($D1436=LataProjekcji,$F1436=0,$E1437<=10)),$F1437,IF($D1436<LataProjekcji,IF((SUM($K1438:T1438)+$D1438)<$D1437,$D1438,$D1437-SUM($K1438:T1438)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1436=LataProjekcji,$F1436>0),AND($D1436=LataProjekcji,$F1436=0,$E1437<=10)),$F1437,IF($D1436<LataProjekcji,IF((SUM($K1438:U1438)+$D1438)<$D1437,$D1438,$D1437-SUM($K1438:U1438)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1436=LataProjekcji,$F1436>0),AND($D1436=LataProjekcji,$F1436=0,$E1437<=10)),$F1437,IF($D1436<LataProjekcji,IF((SUM($K1438:V1438)+$D1438)<$D1437,$D1438,$D1437-SUM($K1438:V1438)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1436=LataProjekcji,$F1436>0),AND($D1436=LataProjekcji,$F1436=0,$E1437<=10)),$F1437,IF($D1436<LataProjekcji,IF((SUM($K1438:W1438)+$D1438)<$D1437,$D1438,$D1437-SUM($K1438:W1438)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1436=LataProjekcji,$F1436>0),AND($D1436=LataProjekcji,$F1436=0,$E1437<=10)),$F1437,IF($D1436<LataProjekcji,IF((SUM($K1438:X1438)+$D1438)<$D1437,$D1438,$D1437-SUM($K1438:X1438)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1436=LataProjekcji,$F1436>0),AND($D1436=LataProjekcji,$F1436=0,$E1437<=10)),$F1437,IF($D1436<LataProjekcji,IF((SUM($K1438:Y1438)+$D1438)<$D1437,$D1438,$D1437-SUM($K1438:Y1438)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1436=LataProjekcji,$F1436>0),AND($D1436=LataProjekcji,$F1436=0,$E1437<=10)),$F1437,IF($D1436<LataProjekcji,IF((SUM($K1438:Z1438)+$D1438)<$D1437,$D1438,$D1437-SUM($K1438:Z1438)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1438,0)","v":0},{"$f":"ROUND(K1439+L1438,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1439+X1438,0)","v":0},{"$f":"ROUND(X1439+Y1438,0)","v":0},{"$f":"ROUND(Y1439+Z1438,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1433+7","v":151},null,null,{"$f":"IF($D1436=LataProjekcji,ROUND($D1437-K1439,0),ROUND(IF(K1438=0,0,$D1437-K1439),0))","v":0},{"$f":"IF($D1436=LataProjekcji,ROUND($D1437-L1439,0),ROUND(IF(AND(L1438=0,K1440>0),$D1437-L1439,IF(L1438=0,0,$D1437-L1439)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1436=LataProjekcji,ROUND($D1437-X1439,0),ROUND(IF(AND(X1438=0,W1440>0),$D1437-X1439,IF(X1438=0,0,$D1437-X1439)),0))","v":0},{"$f":"IF($D1436=LataProjekcji,ROUND($D1437-Y1439,0),ROUND(IF(AND(Y1438=0,X1440>0),$D1437-Y1439,IF(Y1438=0,0,$D1437-Y1439)),0))","v":0},{"$f":"IF($D1436=LataProjekcji,ROUND($D1437-Z1439,0),ROUND(IF(AND(Z1438=0,Y1440>0),$D1437-Z1439,IF(Z1438=0,0,$D1437-Z1439)),0))","v":0},{"$f":"IF($D1436=LataProjekcji,ROUND($D1437-AA1439,0),ROUND(IF(AND(AA1438=0,Z1440>0),$D1437-AA1439,IF(AA1438=0,0,$D1437-AA1439)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1434+1","v":1},{"$f":"OFFSET('Środki trwałe'!$C$353,H1441,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1435,0)=\"tak\",OFFSET($G$269,$D1435,0)=\"tak\",OFFSET($J$269,$D1435,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1440,(COLUMN()-11))*OFFSET($K$374,$H1441,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1435,0)=\"tak\",OFFSET($G$269,$D1435,0)=\"tak\",OFFSET($J$269,$D1435,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1440,(COLUMN()-11))*OFFSET($K$374,$H1441,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1435,0)=\"tak\",OFFSET($G$269,$D1435,0)=\"tak\",OFFSET($J$269,$D1435,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1440,(COLUMN()-11))*OFFSET($K$374,$H1441,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1435,0)=\"tak\",OFFSET($G$269,$D1435,0)=\"tak\",OFFSET($J$269,$D1435,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1440,(COLUMN()-11))*OFFSET($K$374,$H1441,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1435,0)=\"tak\",OFFSET($G$269,$D1435,0)=\"tak\",OFFSET($J$269,$D1435,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1440,(COLUMN()-11))*OFFSET($K$374,$H1441,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1442,0)","v":0},null,{"$f":"D1435+1","v":86}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1442,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1442,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1444<0,0,ROUND(E1444,0))","v":0},{"$f":"OFFSET($D$269,D1442,0)","v":0},{"$f":"IF(E1444>10,ROUND(($D1445/12)*$F1443,0),$D1444)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1442,0)),0,IF(E1444>10,ROUND(D1444*am_budynki,0),IF(D1444<0,0,D1444)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1443=LataProjekcji,$F1444,IF($D1443=LataProjekcji,$D1445,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1443=LataProjekcji,$F1443>0),AND($D1443=LataProjekcji,$F1443=0,$E1444<=10)),$F1444,IF($D1443<LataProjekcji,IF((SUM($K1445:K1445)+$D1445)<$D1444,$D1445,$D1444-SUM($K1445:K1445)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1443=LataProjekcji,$F1443>0),AND($D1443=LataProjekcji,$F1443=0,$E1444<=10)),$F1444,IF($D1443<LataProjekcji,IF((SUM($K1445:L1445)+$D1445)<$D1444,$D1445,$D1444-SUM($K1445:L1445)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1443=LataProjekcji,$F1443>0),AND($D1443=LataProjekcji,$F1443=0,$E1444<=10)),$F1444,IF($D1443<LataProjekcji,IF((SUM($K1445:M1445)+$D1445)<$D1444,$D1445,$D1444-SUM($K1445:M1445)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1443=LataProjekcji,$F1443>0),AND($D1443=LataProjekcji,$F1443=0,$E1444<=10)),$F1444,IF($D1443<LataProjekcji,IF((SUM($K1445:N1445)+$D1445)<$D1444,$D1445,$D1444-SUM($K1445:N1445)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1443=LataProjekcji,$F1443>0),AND($D1443=LataProjekcji,$F1443=0,$E1444<=10)),$F1444,IF($D1443<LataProjekcji,IF((SUM($K1445:O1445)+$D1445)<$D1444,$D1445,$D1444-SUM($K1445:O1445)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1443=LataProjekcji,$F1443>0),AND($D1443=LataProjekcji,$F1443=0,$E1444<=10)),$F1444,IF($D1443<LataProjekcji,IF((SUM($K1445:P1445)+$D1445)<$D1444,$D1445,$D1444-SUM($K1445:P1445)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1443=LataProjekcji,$F1443>0),AND($D1443=LataProjekcji,$F1443=0,$E1444<=10)),$F1444,IF($D1443<LataProjekcji,IF((SUM($K1445:Q1445)+$D1445)<$D1444,$D1445,$D1444-SUM($K1445:Q1445)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1443=LataProjekcji,$F1443>0),AND($D1443=LataProjekcji,$F1443=0,$E1444<=10)),$F1444,IF($D1443<LataProjekcji,IF((SUM($K1445:R1445)+$D1445)<$D1444,$D1445,$D1444-SUM($K1445:R1445)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1443=LataProjekcji,$F1443>0),AND($D1443=LataProjekcji,$F1443=0,$E1444<=10)),$F1444,IF($D1443<LataProjekcji,IF((SUM($K1445:S1445)+$D1445)<$D1444,$D1445,$D1444-SUM($K1445:S1445)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1443=LataProjekcji,$F1443>0),AND($D1443=LataProjekcji,$F1443=0,$E1444<=10)),$F1444,IF($D1443<LataProjekcji,IF((SUM($K1445:T1445)+$D1445)<$D1444,$D1445,$D1444-SUM($K1445:T1445)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1443=LataProjekcji,$F1443>0),AND($D1443=LataProjekcji,$F1443=0,$E1444<=10)),$F1444,IF($D1443<LataProjekcji,IF((SUM($K1445:U1445)+$D1445)<$D1444,$D1445,$D1444-SUM($K1445:U1445)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1443=LataProjekcji,$F1443>0),AND($D1443=LataProjekcji,$F1443=0,$E1444<=10)),$F1444,IF($D1443<LataProjekcji,IF((SUM($K1445:V1445)+$D1445)<$D1444,$D1445,$D1444-SUM($K1445:V1445)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1443=LataProjekcji,$F1443>0),AND($D1443=LataProjekcji,$F1443=0,$E1444<=10)),$F1444,IF($D1443<LataProjekcji,IF((SUM($K1445:W1445)+$D1445)<$D1444,$D1445,$D1444-SUM($K1445:W1445)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1443=LataProjekcji,$F1443>0),AND($D1443=LataProjekcji,$F1443=0,$E1444<=10)),$F1444,IF($D1443<LataProjekcji,IF((SUM($K1445:X1445)+$D1445)<$D1444,$D1445,$D1444-SUM($K1445:X1445)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1443=LataProjekcji,$F1443>0),AND($D1443=LataProjekcji,$F1443=0,$E1444<=10)),$F1444,IF($D1443<LataProjekcji,IF((SUM($K1445:Y1445)+$D1445)<$D1444,$D1445,$D1444-SUM($K1445:Y1445)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1443=LataProjekcji,$F1443>0),AND($D1443=LataProjekcji,$F1443=0,$E1444<=10)),$F1444,IF($D1443<LataProjekcji,IF((SUM($K1445:Z1445)+$D1445)<$D1444,$D1445,$D1444-SUM($K1445:Z1445)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1445,0)","v":0},{"$f":"ROUND(K1446+L1445,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1446+X1445,0)","v":0},{"$f":"ROUND(X1446+Y1445,0)","v":0},{"$f":"ROUND(Y1446+Z1445,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1440+7","v":158},null,null,{"$f":"IF($D1443=LataProjekcji,ROUND($D1444-K1446,0),ROUND(IF(K1445=0,0,$D1444-K1446),0))","v":0},{"$f":"IF($D1443=LataProjekcji,ROUND($D1444-L1446,0),ROUND(IF(AND(L1445=0,K1447>0),$D1444-L1446,IF(L1445=0,0,$D1444-L1446)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1443=LataProjekcji,ROUND($D1444-X1446,0),ROUND(IF(AND(X1445=0,W1447>0),$D1444-X1446,IF(X1445=0,0,$D1444-X1446)),0))","v":0},{"$f":"IF($D1443=LataProjekcji,ROUND($D1444-Y1446,0),ROUND(IF(AND(Y1445=0,X1447>0),$D1444-Y1446,IF(Y1445=0,0,$D1444-Y1446)),0))","v":0},{"$f":"IF($D1443=LataProjekcji,ROUND($D1444-Z1446,0),ROUND(IF(AND(Z1445=0,Y1447>0),$D1444-Z1446,IF(Z1445=0,0,$D1444-Z1446)),0))","v":0},{"$f":"IF($D1443=LataProjekcji,ROUND($D1444-AA1446,0),ROUND(IF(AND(AA1445=0,Z1447>0),$D1444-AA1446,IF(AA1445=0,0,$D1444-AA1446)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1441+1","v":2},{"$f":"OFFSET('Środki trwałe'!$C$353,H1448,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1442,0)=\"tak\",OFFSET($G$269,$D1442,0)=\"tak\",OFFSET($J$269,$D1442,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1447,(COLUMN()-11))*OFFSET($K$374,$H1448,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1442,0)=\"tak\",OFFSET($G$269,$D1442,0)=\"tak\",OFFSET($J$269,$D1442,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1447,(COLUMN()-11))*OFFSET($K$374,$H1448,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1442,0)=\"tak\",OFFSET($G$269,$D1442,0)=\"tak\",OFFSET($J$269,$D1442,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1447,(COLUMN()-11))*OFFSET($K$374,$H1448,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1442,0)=\"tak\",OFFSET($G$269,$D1442,0)=\"tak\",OFFSET($J$269,$D1442,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1447,(COLUMN()-11))*OFFSET($K$374,$H1448,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1442,0)=\"tak\",OFFSET($G$269,$D1442,0)=\"tak\",OFFSET($J$269,$D1442,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1447,(COLUMN()-11))*OFFSET($K$374,$H1448,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1449,0)","v":0},null,{"$f":"D1442+1","v":87}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1449,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1449,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1451<0,0,ROUND(E1451,0))","v":0},{"$f":"OFFSET($D$269,D1449,0)","v":0},{"$f":"IF(E1451>10,ROUND(($D1452/12)*$F1450,0),$D1451)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1449,0)),0,IF(E1451>10,ROUND(D1451*am_budynki,0),IF(D1451<0,0,D1451)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1450=LataProjekcji,$F1451,IF($D1450=LataProjekcji,$D1452,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1450=LataProjekcji,$F1450>0),AND($D1450=LataProjekcji,$F1450=0,$E1451<=10)),$F1451,IF($D1450<LataProjekcji,IF((SUM($K1452:K1452)+$D1452)<$D1451,$D1452,$D1451-SUM($K1452:K1452)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1450=LataProjekcji,$F1450>0),AND($D1450=LataProjekcji,$F1450=0,$E1451<=10)),$F1451,IF($D1450<LataProjekcji,IF((SUM($K1452:L1452)+$D1452)<$D1451,$D1452,$D1451-SUM($K1452:L1452)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1450=LataProjekcji,$F1450>0),AND($D1450=LataProjekcji,$F1450=0,$E1451<=10)),$F1451,IF($D1450<LataProjekcji,IF((SUM($K1452:M1452)+$D1452)<$D1451,$D1452,$D1451-SUM($K1452:M1452)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1450=LataProjekcji,$F1450>0),AND($D1450=LataProjekcji,$F1450=0,$E1451<=10)),$F1451,IF($D1450<LataProjekcji,IF((SUM($K1452:N1452)+$D1452)<$D1451,$D1452,$D1451-SUM($K1452:N1452)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1450=LataProjekcji,$F1450>0),AND($D1450=LataProjekcji,$F1450=0,$E1451<=10)),$F1451,IF($D1450<LataProjekcji,IF((SUM($K1452:O1452)+$D1452)<$D1451,$D1452,$D1451-SUM($K1452:O1452)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1450=LataProjekcji,$F1450>0),AND($D1450=LataProjekcji,$F1450=0,$E1451<=10)),$F1451,IF($D1450<LataProjekcji,IF((SUM($K1452:P1452)+$D1452)<$D1451,$D1452,$D1451-SUM($K1452:P1452)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1450=LataProjekcji,$F1450>0),AND($D1450=LataProjekcji,$F1450=0,$E1451<=10)),$F1451,IF($D1450<LataProjekcji,IF((SUM($K1452:Q1452)+$D1452)<$D1451,$D1452,$D1451-SUM($K1452:Q1452)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1450=LataProjekcji,$F1450>0),AND($D1450=LataProjekcji,$F1450=0,$E1451<=10)),$F1451,IF($D1450<LataProjekcji,IF((SUM($K1452:R1452)+$D1452)<$D1451,$D1452,$D1451-SUM($K1452:R1452)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1450=LataProjekcji,$F1450>0),AND($D1450=LataProjekcji,$F1450=0,$E1451<=10)),$F1451,IF($D1450<LataProjekcji,IF((SUM($K1452:S1452)+$D1452)<$D1451,$D1452,$D1451-SUM($K1452:S1452)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1450=LataProjekcji,$F1450>0),AND($D1450=LataProjekcji,$F1450=0,$E1451<=10)),$F1451,IF($D1450<LataProjekcji,IF((SUM($K1452:T1452)+$D1452)<$D1451,$D1452,$D1451-SUM($K1452:T1452)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1450=LataProjekcji,$F1450>0),AND($D1450=LataProjekcji,$F1450=0,$E1451<=10)),$F1451,IF($D1450<LataProjekcji,IF((SUM($K1452:U1452)+$D1452)<$D1451,$D1452,$D1451-SUM($K1452:U1452)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1450=LataProjekcji,$F1450>0),AND($D1450=LataProjekcji,$F1450=0,$E1451<=10)),$F1451,IF($D1450<LataProjekcji,IF((SUM($K1452:V1452)+$D1452)<$D1451,$D1452,$D1451-SUM($K1452:V1452)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1450=LataProjekcji,$F1450>0),AND($D1450=LataProjekcji,$F1450=0,$E1451<=10)),$F1451,IF($D1450<LataProjekcji,IF((SUM($K1452:W1452)+$D1452)<$D1451,$D1452,$D1451-SUM($K1452:W1452)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1450=LataProjekcji,$F1450>0),AND($D1450=LataProjekcji,$F1450=0,$E1451<=10)),$F1451,IF($D1450<LataProjekcji,IF((SUM($K1452:X1452)+$D1452)<$D1451,$D1452,$D1451-SUM($K1452:X1452)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1450=LataProjekcji,$F1450>0),AND($D1450=LataProjekcji,$F1450=0,$E1451<=10)),$F1451,IF($D1450<LataProjekcji,IF((SUM($K1452:Y1452)+$D1452)<$D1451,$D1452,$D1451-SUM($K1452:Y1452)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1450=LataProjekcji,$F1450>0),AND($D1450=LataProjekcji,$F1450=0,$E1451<=10)),$F1451,IF($D1450<LataProjekcji,IF((SUM($K1452:Z1452)+$D1452)<$D1451,$D1452,$D1451-SUM($K1452:Z1452)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1452,0)","v":0},{"$f":"ROUND(K1453+L1452,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1453+X1452,0)","v":0},{"$f":"ROUND(X1453+Y1452,0)","v":0},{"$f":"ROUND(Y1453+Z1452,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1447+7","v":165},null,null,{"$f":"IF($D1450=LataProjekcji,ROUND($D1451-K1453,0),ROUND(IF(K1452=0,0,$D1451-K1453),0))","v":0},{"$f":"IF($D1450=LataProjekcji,ROUND($D1451-L1453,0),ROUND(IF(AND(L1452=0,K1454>0),$D1451-L1453,IF(L1452=0,0,$D1451-L1453)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1450=LataProjekcji,ROUND($D1451-X1453,0),ROUND(IF(AND(X1452=0,W1454>0),$D1451-X1453,IF(X1452=0,0,$D1451-X1453)),0))","v":0},{"$f":"IF($D1450=LataProjekcji,ROUND($D1451-Y1453,0),ROUND(IF(AND(Y1452=0,X1454>0),$D1451-Y1453,IF(Y1452=0,0,$D1451-Y1453)),0))","v":0},{"$f":"IF($D1450=LataProjekcji,ROUND($D1451-Z1453,0),ROUND(IF(AND(Z1452=0,Y1454>0),$D1451-Z1453,IF(Z1452=0,0,$D1451-Z1453)),0))","v":0},{"$f":"IF($D1450=LataProjekcji,ROUND($D1451-AA1453,0),ROUND(IF(AND(AA1452=0,Z1454>0),$D1451-AA1453,IF(AA1452=0,0,$D1451-AA1453)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1448+1","v":3},{"$f":"OFFSET('Środki trwałe'!$C$353,H1455,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1449,0)=\"tak\",OFFSET($G$269,$D1449,0)=\"tak\",OFFSET($J$269,$D1449,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1454,(COLUMN()-11))*OFFSET($K$374,$H1455,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1449,0)=\"tak\",OFFSET($G$269,$D1449,0)=\"tak\",OFFSET($J$269,$D1449,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1454,(COLUMN()-11))*OFFSET($K$374,$H1455,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1449,0)=\"tak\",OFFSET($G$269,$D1449,0)=\"tak\",OFFSET($J$269,$D1449,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1454,(COLUMN()-11))*OFFSET($K$374,$H1455,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1449,0)=\"tak\",OFFSET($G$269,$D1449,0)=\"tak\",OFFSET($J$269,$D1449,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1454,(COLUMN()-11))*OFFSET($K$374,$H1455,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1449,0)=\"tak\",OFFSET($G$269,$D1449,0)=\"tak\",OFFSET($J$269,$D1449,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1454,(COLUMN()-11))*OFFSET($K$374,$H1455,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1456,0)","v":0},null,{"$f":"D1449+1","v":88}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1456,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1456,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1458<0,0,ROUND(E1458,0))","v":0},{"$f":"OFFSET($D$269,D1456,0)","v":0},{"$f":"IF(E1458>10,ROUND(($D1459/12)*$F1457,0),$D1458)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1456,0)),0,IF(E1458>10,ROUND(D1458*am_budynki,0),IF(D1458<0,0,D1458)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1457=LataProjekcji,$F1458,IF($D1457=LataProjekcji,$D1459,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1457=LataProjekcji,$F1457>0),AND($D1457=LataProjekcji,$F1457=0,$E1458<=10)),$F1458,IF($D1457<LataProjekcji,IF((SUM($K1459:K1459)+$D1459)<$D1458,$D1459,$D1458-SUM($K1459:K1459)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1457=LataProjekcji,$F1457>0),AND($D1457=LataProjekcji,$F1457=0,$E1458<=10)),$F1458,IF($D1457<LataProjekcji,IF((SUM($K1459:L1459)+$D1459)<$D1458,$D1459,$D1458-SUM($K1459:L1459)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1457=LataProjekcji,$F1457>0),AND($D1457=LataProjekcji,$F1457=0,$E1458<=10)),$F1458,IF($D1457<LataProjekcji,IF((SUM($K1459:M1459)+$D1459)<$D1458,$D1459,$D1458-SUM($K1459:M1459)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1457=LataProjekcji,$F1457>0),AND($D1457=LataProjekcji,$F1457=0,$E1458<=10)),$F1458,IF($D1457<LataProjekcji,IF((SUM($K1459:N1459)+$D1459)<$D1458,$D1459,$D1458-SUM($K1459:N1459)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1457=LataProjekcji,$F1457>0),AND($D1457=LataProjekcji,$F1457=0,$E1458<=10)),$F1458,IF($D1457<LataProjekcji,IF((SUM($K1459:O1459)+$D1459)<$D1458,$D1459,$D1458-SUM($K1459:O1459)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1457=LataProjekcji,$F1457>0),AND($D1457=LataProjekcji,$F1457=0,$E1458<=10)),$F1458,IF($D1457<LataProjekcji,IF((SUM($K1459:P1459)+$D1459)<$D1458,$D1459,$D1458-SUM($K1459:P1459)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1457=LataProjekcji,$F1457>0),AND($D1457=LataProjekcji,$F1457=0,$E1458<=10)),$F1458,IF($D1457<LataProjekcji,IF((SUM($K1459:Q1459)+$D1459)<$D1458,$D1459,$D1458-SUM($K1459:Q1459)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1457=LataProjekcji,$F1457>0),AND($D1457=LataProjekcji,$F1457=0,$E1458<=10)),$F1458,IF($D1457<LataProjekcji,IF((SUM($K1459:R1459)+$D1459)<$D1458,$D1459,$D1458-SUM($K1459:R1459)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1457=LataProjekcji,$F1457>0),AND($D1457=LataProjekcji,$F1457=0,$E1458<=10)),$F1458,IF($D1457<LataProjekcji,IF((SUM($K1459:S1459)+$D1459)<$D1458,$D1459,$D1458-SUM($K1459:S1459)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1457=LataProjekcji,$F1457>0),AND($D1457=LataProjekcji,$F1457=0,$E1458<=10)),$F1458,IF($D1457<LataProjekcji,IF((SUM($K1459:T1459)+$D1459)<$D1458,$D1459,$D1458-SUM($K1459:T1459)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1457=LataProjekcji,$F1457>0),AND($D1457=LataProjekcji,$F1457=0,$E1458<=10)),$F1458,IF($D1457<LataProjekcji,IF((SUM($K1459:U1459)+$D1459)<$D1458,$D1459,$D1458-SUM($K1459:U1459)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1457=LataProjekcji,$F1457>0),AND($D1457=LataProjekcji,$F1457=0,$E1458<=10)),$F1458,IF($D1457<LataProjekcji,IF((SUM($K1459:V1459)+$D1459)<$D1458,$D1459,$D1458-SUM($K1459:V1459)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1457=LataProjekcji,$F1457>0),AND($D1457=LataProjekcji,$F1457=0,$E1458<=10)),$F1458,IF($D1457<LataProjekcji,IF((SUM($K1459:W1459)+$D1459)<$D1458,$D1459,$D1458-SUM($K1459:W1459)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1457=LataProjekcji,$F1457>0),AND($D1457=LataProjekcji,$F1457=0,$E1458<=10)),$F1458,IF($D1457<LataProjekcji,IF((SUM($K1459:X1459)+$D1459)<$D1458,$D1459,$D1458-SUM($K1459:X1459)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1457=LataProjekcji,$F1457>0),AND($D1457=LataProjekcji,$F1457=0,$E1458<=10)),$F1458,IF($D1457<LataProjekcji,IF((SUM($K1459:Y1459)+$D1459)<$D1458,$D1459,$D1458-SUM($K1459:Y1459)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1457=LataProjekcji,$F1457>0),AND($D1457=LataProjekcji,$F1457=0,$E1458<=10)),$F1458,IF($D1457<LataProjekcji,IF((SUM($K1459:Z1459)+$D1459)<$D1458,$D1459,$D1458-SUM($K1459:Z1459)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1459,0)","v":0},{"$f":"ROUND(K1460+L1459,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1460+X1459,0)","v":0},{"$f":"ROUND(X1460+Y1459,0)","v":0},{"$f":"ROUND(Y1460+Z1459,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1454+7","v":172},null,null,{"$f":"IF($D1457=LataProjekcji,ROUND($D1458-K1460,0),ROUND(IF(K1459=0,0,$D1458-K1460),0))","v":0},{"$f":"IF($D1457=LataProjekcji,ROUND($D1458-L1460,0),ROUND(IF(AND(L1459=0,K1461>0),$D1458-L1460,IF(L1459=0,0,$D1458-L1460)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1457=LataProjekcji,ROUND($D1458-X1460,0),ROUND(IF(AND(X1459=0,W1461>0),$D1458-X1460,IF(X1459=0,0,$D1458-X1460)),0))","v":0},{"$f":"IF($D1457=LataProjekcji,ROUND($D1458-Y1460,0),ROUND(IF(AND(Y1459=0,X1461>0),$D1458-Y1460,IF(Y1459=0,0,$D1458-Y1460)),0))","v":0},{"$f":"IF($D1457=LataProjekcji,ROUND($D1458-Z1460,0),ROUND(IF(AND(Z1459=0,Y1461>0),$D1458-Z1460,IF(Z1459=0,0,$D1458-Z1460)),0))","v":0},{"$f":"IF($D1457=LataProjekcji,ROUND($D1458-AA1460,0),ROUND(IF(AND(AA1459=0,Z1461>0),$D1458-AA1460,IF(AA1459=0,0,$D1458-AA1460)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1455+1","v":4},{"$f":"OFFSET('Środki trwałe'!$C$353,H1462,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1456,0)=\"tak\",OFFSET($G$269,$D1456,0)=\"tak\",OFFSET($J$269,$D1456,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1461,(COLUMN()-11))*OFFSET($K$374,$H1462,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1456,0)=\"tak\",OFFSET($G$269,$D1456,0)=\"tak\",OFFSET($J$269,$D1456,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1461,(COLUMN()-11))*OFFSET($K$374,$H1462,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1456,0)=\"tak\",OFFSET($G$269,$D1456,0)=\"tak\",OFFSET($J$269,$D1456,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1461,(COLUMN()-11))*OFFSET($K$374,$H1462,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1456,0)=\"tak\",OFFSET($G$269,$D1456,0)=\"tak\",OFFSET($J$269,$D1456,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1461,(COLUMN()-11))*OFFSET($K$374,$H1462,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1456,0)=\"tak\",OFFSET($G$269,$D1456,0)=\"tak\",OFFSET($J$269,$D1456,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1461,(COLUMN()-11))*OFFSET($K$374,$H1462,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1463,0)","v":0},null,{"$f":"D1456+1","v":89}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1463,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1463,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1465<0,0,ROUND(E1465,0))","v":0},{"$f":"OFFSET($D$269,D1463,0)","v":0},{"$f":"IF(E1465>10,ROUND(($D1466/12)*$F1464,0),$D1465)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1463,0)),0,IF(E1465>10,ROUND(D1465*am_budynki,0),IF(D1465<0,0,D1465)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1464=LataProjekcji,$F1465,IF($D1464=LataProjekcji,$D1466,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1464=LataProjekcji,$F1464>0),AND($D1464=LataProjekcji,$F1464=0,$E1465<=10)),$F1465,IF($D1464<LataProjekcji,IF((SUM($K1466:K1466)+$D1466)<$D1465,$D1466,$D1465-SUM($K1466:K1466)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1464=LataProjekcji,$F1464>0),AND($D1464=LataProjekcji,$F1464=0,$E1465<=10)),$F1465,IF($D1464<LataProjekcji,IF((SUM($K1466:L1466)+$D1466)<$D1465,$D1466,$D1465-SUM($K1466:L1466)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1464=LataProjekcji,$F1464>0),AND($D1464=LataProjekcji,$F1464=0,$E1465<=10)),$F1465,IF($D1464<LataProjekcji,IF((SUM($K1466:M1466)+$D1466)<$D1465,$D1466,$D1465-SUM($K1466:M1466)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1464=LataProjekcji,$F1464>0),AND($D1464=LataProjekcji,$F1464=0,$E1465<=10)),$F1465,IF($D1464<LataProjekcji,IF((SUM($K1466:N1466)+$D1466)<$D1465,$D1466,$D1465-SUM($K1466:N1466)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1464=LataProjekcji,$F1464>0),AND($D1464=LataProjekcji,$F1464=0,$E1465<=10)),$F1465,IF($D1464<LataProjekcji,IF((SUM($K1466:O1466)+$D1466)<$D1465,$D1466,$D1465-SUM($K1466:O1466)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1464=LataProjekcji,$F1464>0),AND($D1464=LataProjekcji,$F1464=0,$E1465<=10)),$F1465,IF($D1464<LataProjekcji,IF((SUM($K1466:P1466)+$D1466)<$D1465,$D1466,$D1465-SUM($K1466:P1466)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1464=LataProjekcji,$F1464>0),AND($D1464=LataProjekcji,$F1464=0,$E1465<=10)),$F1465,IF($D1464<LataProjekcji,IF((SUM($K1466:Q1466)+$D1466)<$D1465,$D1466,$D1465-SUM($K1466:Q1466)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1464=LataProjekcji,$F1464>0),AND($D1464=LataProjekcji,$F1464=0,$E1465<=10)),$F1465,IF($D1464<LataProjekcji,IF((SUM($K1466:R1466)+$D1466)<$D1465,$D1466,$D1465-SUM($K1466:R1466)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1464=LataProjekcji,$F1464>0),AND($D1464=LataProjekcji,$F1464=0,$E1465<=10)),$F1465,IF($D1464<LataProjekcji,IF((SUM($K1466:S1466)+$D1466)<$D1465,$D1466,$D1465-SUM($K1466:S1466)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1464=LataProjekcji,$F1464>0),AND($D1464=LataProjekcji,$F1464=0,$E1465<=10)),$F1465,IF($D1464<LataProjekcji,IF((SUM($K1466:T1466)+$D1466)<$D1465,$D1466,$D1465-SUM($K1466:T1466)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1464=LataProjekcji,$F1464>0),AND($D1464=LataProjekcji,$F1464=0,$E1465<=10)),$F1465,IF($D1464<LataProjekcji,IF((SUM($K1466:U1466)+$D1466)<$D1465,$D1466,$D1465-SUM($K1466:U1466)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1464=LataProjekcji,$F1464>0),AND($D1464=LataProjekcji,$F1464=0,$E1465<=10)),$F1465,IF($D1464<LataProjekcji,IF((SUM($K1466:V1466)+$D1466)<$D1465,$D1466,$D1465-SUM($K1466:V1466)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1464=LataProjekcji,$F1464>0),AND($D1464=LataProjekcji,$F1464=0,$E1465<=10)),$F1465,IF($D1464<LataProjekcji,IF((SUM($K1466:W1466)+$D1466)<$D1465,$D1466,$D1465-SUM($K1466:W1466)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1464=LataProjekcji,$F1464>0),AND($D1464=LataProjekcji,$F1464=0,$E1465<=10)),$F1465,IF($D1464<LataProjekcji,IF((SUM($K1466:X1466)+$D1466)<$D1465,$D1466,$D1465-SUM($K1466:X1466)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1464=LataProjekcji,$F1464>0),AND($D1464=LataProjekcji,$F1464=0,$E1465<=10)),$F1465,IF($D1464<LataProjekcji,IF((SUM($K1466:Y1466)+$D1466)<$D1465,$D1466,$D1465-SUM($K1466:Y1466)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1464=LataProjekcji,$F1464>0),AND($D1464=LataProjekcji,$F1464=0,$E1465<=10)),$F1465,IF($D1464<LataProjekcji,IF((SUM($K1466:Z1466)+$D1466)<$D1465,$D1466,$D1465-SUM($K1466:Z1466)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1466,0)","v":0},{"$f":"ROUND(K1467+L1466,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1467+X1466,0)","v":0},{"$f":"ROUND(X1467+Y1466,0)","v":0},{"$f":"ROUND(Y1467+Z1466,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1461+7","v":179},null,null,{"$f":"IF($D1464=LataProjekcji,ROUND($D1465-K1467,0),ROUND(IF(K1466=0,0,$D1465-K1467),0))","v":0},{"$f":"IF($D1464=LataProjekcji,ROUND($D1465-L1467,0),ROUND(IF(AND(L1466=0,K1468>0),$D1465-L1467,IF(L1466=0,0,$D1465-L1467)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1464=LataProjekcji,ROUND($D1465-X1467,0),ROUND(IF(AND(X1466=0,W1468>0),$D1465-X1467,IF(X1466=0,0,$D1465-X1467)),0))","v":0},{"$f":"IF($D1464=LataProjekcji,ROUND($D1465-Y1467,0),ROUND(IF(AND(Y1466=0,X1468>0),$D1465-Y1467,IF(Y1466=0,0,$D1465-Y1467)),0))","v":0},{"$f":"IF($D1464=LataProjekcji,ROUND($D1465-Z1467,0),ROUND(IF(AND(Z1466=0,Y1468>0),$D1465-Z1467,IF(Z1466=0,0,$D1465-Z1467)),0))","v":0},{"$f":"IF($D1464=LataProjekcji,ROUND($D1465-AA1467,0),ROUND(IF(AND(AA1466=0,Z1468>0),$D1465-AA1467,IF(AA1466=0,0,$D1465-AA1467)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1462+1","v":5},{"$f":"OFFSET('Środki trwałe'!$C$353,H1469,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1463,0)=\"tak\",OFFSET($G$269,$D1463,0)=\"tak\",OFFSET($J$269,$D1463,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1468,(COLUMN()-11))*OFFSET($K$374,$H1469,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1463,0)=\"tak\",OFFSET($G$269,$D1463,0)=\"tak\",OFFSET($J$269,$D1463,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1468,(COLUMN()-11))*OFFSET($K$374,$H1469,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1463,0)=\"tak\",OFFSET($G$269,$D1463,0)=\"tak\",OFFSET($J$269,$D1463,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1468,(COLUMN()-11))*OFFSET($K$374,$H1469,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1463,0)=\"tak\",OFFSET($G$269,$D1463,0)=\"tak\",OFFSET($J$269,$D1463,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1468,(COLUMN()-11))*OFFSET($K$374,$H1469,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1463,0)=\"tak\",OFFSET($G$269,$D1463,0)=\"tak\",OFFSET($J$269,$D1463,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1468,(COLUMN()-11))*OFFSET($K$374,$H1469,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1470,0)","v":0},null,{"$f":"D1463+1","v":90}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1470,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1470,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1472<0,0,ROUND(E1472,0))","v":0},{"$f":"OFFSET($D$269,D1470,0)","v":0},{"$f":"IF(E1472>10,ROUND(($D1473/12)*$F1471,0),$D1472)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1470,0)),0,IF(E1472>10,ROUND(D1472*am_budynki,0),IF(D1472<0,0,D1472)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1471=LataProjekcji,$F1472,IF($D1471=LataProjekcji,$D1473,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1471=LataProjekcji,$F1471>0),AND($D1471=LataProjekcji,$F1471=0,$E1472<=10)),$F1472,IF($D1471<LataProjekcji,IF((SUM($K1473:K1473)+$D1473)<$D1472,$D1473,$D1472-SUM($K1473:K1473)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1471=LataProjekcji,$F1471>0),AND($D1471=LataProjekcji,$F1471=0,$E1472<=10)),$F1472,IF($D1471<LataProjekcji,IF((SUM($K1473:L1473)+$D1473)<$D1472,$D1473,$D1472-SUM($K1473:L1473)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1471=LataProjekcji,$F1471>0),AND($D1471=LataProjekcji,$F1471=0,$E1472<=10)),$F1472,IF($D1471<LataProjekcji,IF((SUM($K1473:M1473)+$D1473)<$D1472,$D1473,$D1472-SUM($K1473:M1473)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1471=LataProjekcji,$F1471>0),AND($D1471=LataProjekcji,$F1471=0,$E1472<=10)),$F1472,IF($D1471<LataProjekcji,IF((SUM($K1473:N1473)+$D1473)<$D1472,$D1473,$D1472-SUM($K1473:N1473)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1471=LataProjekcji,$F1471>0),AND($D1471=LataProjekcji,$F1471=0,$E1472<=10)),$F1472,IF($D1471<LataProjekcji,IF((SUM($K1473:O1473)+$D1473)<$D1472,$D1473,$D1472-SUM($K1473:O1473)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1471=LataProjekcji,$F1471>0),AND($D1471=LataProjekcji,$F1471=0,$E1472<=10)),$F1472,IF($D1471<LataProjekcji,IF((SUM($K1473:P1473)+$D1473)<$D1472,$D1473,$D1472-SUM($K1473:P1473)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1471=LataProjekcji,$F1471>0),AND($D1471=LataProjekcji,$F1471=0,$E1472<=10)),$F1472,IF($D1471<LataProjekcji,IF((SUM($K1473:Q1473)+$D1473)<$D1472,$D1473,$D1472-SUM($K1473:Q1473)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1471=LataProjekcji,$F1471>0),AND($D1471=LataProjekcji,$F1471=0,$E1472<=10)),$F1472,IF($D1471<LataProjekcji,IF((SUM($K1473:R1473)+$D1473)<$D1472,$D1473,$D1472-SUM($K1473:R1473)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1471=LataProjekcji,$F1471>0),AND($D1471=LataProjekcji,$F1471=0,$E1472<=10)),$F1472,IF($D1471<LataProjekcji,IF((SUM($K1473:S1473)+$D1473)<$D1472,$D1473,$D1472-SUM($K1473:S1473)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1471=LataProjekcji,$F1471>0),AND($D1471=LataProjekcji,$F1471=0,$E1472<=10)),$F1472,IF($D1471<LataProjekcji,IF((SUM($K1473:T1473)+$D1473)<$D1472,$D1473,$D1472-SUM($K1473:T1473)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1471=LataProjekcji,$F1471>0),AND($D1471=LataProjekcji,$F1471=0,$E1472<=10)),$F1472,IF($D1471<LataProjekcji,IF((SUM($K1473:U1473)+$D1473)<$D1472,$D1473,$D1472-SUM($K1473:U1473)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1471=LataProjekcji,$F1471>0),AND($D1471=LataProjekcji,$F1471=0,$E1472<=10)),$F1472,IF($D1471<LataProjekcji,IF((SUM($K1473:V1473)+$D1473)<$D1472,$D1473,$D1472-SUM($K1473:V1473)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1471=LataProjekcji,$F1471>0),AND($D1471=LataProjekcji,$F1471=0,$E1472<=10)),$F1472,IF($D1471<LataProjekcji,IF((SUM($K1473:W1473)+$D1473)<$D1472,$D1473,$D1472-SUM($K1473:W1473)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1471=LataProjekcji,$F1471>0),AND($D1471=LataProjekcji,$F1471=0,$E1472<=10)),$F1472,IF($D1471<LataProjekcji,IF((SUM($K1473:X1473)+$D1473)<$D1472,$D1473,$D1472-SUM($K1473:X1473)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1471=LataProjekcji,$F1471>0),AND($D1471=LataProjekcji,$F1471=0,$E1472<=10)),$F1472,IF($D1471<LataProjekcji,IF((SUM($K1473:Y1473)+$D1473)<$D1472,$D1473,$D1472-SUM($K1473:Y1473)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1471=LataProjekcji,$F1471>0),AND($D1471=LataProjekcji,$F1471=0,$E1472<=10)),$F1472,IF($D1471<LataProjekcji,IF((SUM($K1473:Z1473)+$D1473)<$D1472,$D1473,$D1472-SUM($K1473:Z1473)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1473,0)","v":0},{"$f":"ROUND(K1474+L1473,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1474+X1473,0)","v":0},{"$f":"ROUND(X1474+Y1473,0)","v":0},{"$f":"ROUND(Y1474+Z1473,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1468+7","v":186},null,null,{"$f":"IF($D1471=LataProjekcji,ROUND($D1472-K1474,0),ROUND(IF(K1473=0,0,$D1472-K1474),0))","v":0},{"$f":"IF($D1471=LataProjekcji,ROUND($D1472-L1474,0),ROUND(IF(AND(L1473=0,K1475>0),$D1472-L1474,IF(L1473=0,0,$D1472-L1474)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1471=LataProjekcji,ROUND($D1472-X1474,0),ROUND(IF(AND(X1473=0,W1475>0),$D1472-X1474,IF(X1473=0,0,$D1472-X1474)),0))","v":0},{"$f":"IF($D1471=LataProjekcji,ROUND($D1472-Y1474,0),ROUND(IF(AND(Y1473=0,X1475>0),$D1472-Y1474,IF(Y1473=0,0,$D1472-Y1474)),0))","v":0},{"$f":"IF($D1471=LataProjekcji,ROUND($D1472-Z1474,0),ROUND(IF(AND(Z1473=0,Y1475>0),$D1472-Z1474,IF(Z1473=0,0,$D1472-Z1474)),0))","v":0},{"$f":"IF($D1471=LataProjekcji,ROUND($D1472-AA1474,0),ROUND(IF(AND(AA1473=0,Z1475>0),$D1472-AA1474,IF(AA1473=0,0,$D1472-AA1474)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1469+1","v":6},{"$f":"OFFSET('Środki trwałe'!$C$353,H1476,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1470,0)=\"tak\",OFFSET($G$269,$D1470,0)=\"tak\",OFFSET($J$269,$D1470,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1475,(COLUMN()-11))*OFFSET($K$374,$H1476,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1470,0)=\"tak\",OFFSET($G$269,$D1470,0)=\"tak\",OFFSET($J$269,$D1470,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1475,(COLUMN()-11))*OFFSET($K$374,$H1476,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1470,0)=\"tak\",OFFSET($G$269,$D1470,0)=\"tak\",OFFSET($J$269,$D1470,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1475,(COLUMN()-11))*OFFSET($K$374,$H1476,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1470,0)=\"tak\",OFFSET($G$269,$D1470,0)=\"tak\",OFFSET($J$269,$D1470,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1475,(COLUMN()-11))*OFFSET($K$374,$H1476,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1470,0)=\"tak\",OFFSET($G$269,$D1470,0)=\"tak\",OFFSET($J$269,$D1470,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1475,(COLUMN()-11))*OFFSET($K$374,$H1476,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1477,0)","v":0},null,{"$f":"D1470+1","v":91}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1477,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1477,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1479<0,0,ROUND(E1479,0))","v":0},{"$f":"OFFSET($D$269,D1477,0)","v":0},{"$f":"IF(E1479>10,ROUND(($D1480/12)*$F1478,0),$D1479)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1477,0)),0,IF(E1479>10,ROUND(D1479*am_budynki,0),IF(D1479<0,0,D1479)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1478=LataProjekcji,$F1479,IF($D1478=LataProjekcji,$D1480,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1478=LataProjekcji,$F1478>0),AND($D1478=LataProjekcji,$F1478=0,$E1479<=10)),$F1479,IF($D1478<LataProjekcji,IF((SUM($K1480:K1480)+$D1480)<$D1479,$D1480,$D1479-SUM($K1480:K1480)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1478=LataProjekcji,$F1478>0),AND($D1478=LataProjekcji,$F1478=0,$E1479<=10)),$F1479,IF($D1478<LataProjekcji,IF((SUM($K1480:L1480)+$D1480)<$D1479,$D1480,$D1479-SUM($K1480:L1480)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1478=LataProjekcji,$F1478>0),AND($D1478=LataProjekcji,$F1478=0,$E1479<=10)),$F1479,IF($D1478<LataProjekcji,IF((SUM($K1480:M1480)+$D1480)<$D1479,$D1480,$D1479-SUM($K1480:M1480)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1478=LataProjekcji,$F1478>0),AND($D1478=LataProjekcji,$F1478=0,$E1479<=10)),$F1479,IF($D1478<LataProjekcji,IF((SUM($K1480:N1480)+$D1480)<$D1479,$D1480,$D1479-SUM($K1480:N1480)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1478=LataProjekcji,$F1478>0),AND($D1478=LataProjekcji,$F1478=0,$E1479<=10)),$F1479,IF($D1478<LataProjekcji,IF((SUM($K1480:O1480)+$D1480)<$D1479,$D1480,$D1479-SUM($K1480:O1480)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1478=LataProjekcji,$F1478>0),AND($D1478=LataProjekcji,$F1478=0,$E1479<=10)),$F1479,IF($D1478<LataProjekcji,IF((SUM($K1480:P1480)+$D1480)<$D1479,$D1480,$D1479-SUM($K1480:P1480)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1478=LataProjekcji,$F1478>0),AND($D1478=LataProjekcji,$F1478=0,$E1479<=10)),$F1479,IF($D1478<LataProjekcji,IF((SUM($K1480:Q1480)+$D1480)<$D1479,$D1480,$D1479-SUM($K1480:Q1480)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1478=LataProjekcji,$F1478>0),AND($D1478=LataProjekcji,$F1478=0,$E1479<=10)),$F1479,IF($D1478<LataProjekcji,IF((SUM($K1480:R1480)+$D1480)<$D1479,$D1480,$D1479-SUM($K1480:R1480)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1478=LataProjekcji,$F1478>0),AND($D1478=LataProjekcji,$F1478=0,$E1479<=10)),$F1479,IF($D1478<LataProjekcji,IF((SUM($K1480:S1480)+$D1480)<$D1479,$D1480,$D1479-SUM($K1480:S1480)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1478=LataProjekcji,$F1478>0),AND($D1478=LataProjekcji,$F1478=0,$E1479<=10)),$F1479,IF($D1478<LataProjekcji,IF((SUM($K1480:T1480)+$D1480)<$D1479,$D1480,$D1479-SUM($K1480:T1480)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1478=LataProjekcji,$F1478>0),AND($D1478=LataProjekcji,$F1478=0,$E1479<=10)),$F1479,IF($D1478<LataProjekcji,IF((SUM($K1480:U1480)+$D1480)<$D1479,$D1480,$D1479-SUM($K1480:U1480)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1478=LataProjekcji,$F1478>0),AND($D1478=LataProjekcji,$F1478=0,$E1479<=10)),$F1479,IF($D1478<LataProjekcji,IF((SUM($K1480:V1480)+$D1480)<$D1479,$D1480,$D1479-SUM($K1480:V1480)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1478=LataProjekcji,$F1478>0),AND($D1478=LataProjekcji,$F1478=0,$E1479<=10)),$F1479,IF($D1478<LataProjekcji,IF((SUM($K1480:W1480)+$D1480)<$D1479,$D1480,$D1479-SUM($K1480:W1480)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1478=LataProjekcji,$F1478>0),AND($D1478=LataProjekcji,$F1478=0,$E1479<=10)),$F1479,IF($D1478<LataProjekcji,IF((SUM($K1480:X1480)+$D1480)<$D1479,$D1480,$D1479-SUM($K1480:X1480)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1478=LataProjekcji,$F1478>0),AND($D1478=LataProjekcji,$F1478=0,$E1479<=10)),$F1479,IF($D1478<LataProjekcji,IF((SUM($K1480:Y1480)+$D1480)<$D1479,$D1480,$D1479-SUM($K1480:Y1480)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1478=LataProjekcji,$F1478>0),AND($D1478=LataProjekcji,$F1478=0,$E1479<=10)),$F1479,IF($D1478<LataProjekcji,IF((SUM($K1480:Z1480)+$D1480)<$D1479,$D1480,$D1479-SUM($K1480:Z1480)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1480,0)","v":0},{"$f":"ROUND(K1481+L1480,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1481+X1480,0)","v":0},{"$f":"ROUND(X1481+Y1480,0)","v":0},{"$f":"ROUND(Y1481+Z1480,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1475+7","v":193},null,null,{"$f":"IF($D1478=LataProjekcji,ROUND($D1479-K1481,0),ROUND(IF(K1480=0,0,$D1479-K1481),0))","v":0},{"$f":"IF($D1478=LataProjekcji,ROUND($D1479-L1481,0),ROUND(IF(AND(L1480=0,K1482>0),$D1479-L1481,IF(L1480=0,0,$D1479-L1481)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1478=LataProjekcji,ROUND($D1479-X1481,0),ROUND(IF(AND(X1480=0,W1482>0),$D1479-X1481,IF(X1480=0,0,$D1479-X1481)),0))","v":0},{"$f":"IF($D1478=LataProjekcji,ROUND($D1479-Y1481,0),ROUND(IF(AND(Y1480=0,X1482>0),$D1479-Y1481,IF(Y1480=0,0,$D1479-Y1481)),0))","v":0},{"$f":"IF($D1478=LataProjekcji,ROUND($D1479-Z1481,0),ROUND(IF(AND(Z1480=0,Y1482>0),$D1479-Z1481,IF(Z1480=0,0,$D1479-Z1481)),0))","v":0},{"$f":"IF($D1478=LataProjekcji,ROUND($D1479-AA1481,0),ROUND(IF(AND(AA1480=0,Z1482>0),$D1479-AA1481,IF(AA1480=0,0,$D1479-AA1481)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1476+1","v":7},{"$f":"OFFSET('Środki trwałe'!$C$353,H1483,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1477,0)=\"tak\",OFFSET($G$269,$D1477,0)=\"tak\",OFFSET($J$269,$D1477,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1482,(COLUMN()-11))*OFFSET($K$374,$H1483,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1477,0)=\"tak\",OFFSET($G$269,$D1477,0)=\"tak\",OFFSET($J$269,$D1477,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1482,(COLUMN()-11))*OFFSET($K$374,$H1483,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1477,0)=\"tak\",OFFSET($G$269,$D1477,0)=\"tak\",OFFSET($J$269,$D1477,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1482,(COLUMN()-11))*OFFSET($K$374,$H1483,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1477,0)=\"tak\",OFFSET($G$269,$D1477,0)=\"tak\",OFFSET($J$269,$D1477,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1482,(COLUMN()-11))*OFFSET($K$374,$H1483,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1477,0)=\"tak\",OFFSET($G$269,$D1477,0)=\"tak\",OFFSET($J$269,$D1477,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1482,(COLUMN()-11))*OFFSET($K$374,$H1483,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1484,0)","v":0},null,{"$f":"D1477+1","v":92}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1484,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1484,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1486<0,0,ROUND(E1486,0))","v":0},{"$f":"OFFSET($D$269,D1484,0)","v":0},{"$f":"IF(E1486>10,ROUND(($D1487/12)*$F1485,0),$D1486)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1484,0)),0,IF(E1486>10,ROUND(D1486*am_budynki,0),IF(D1486<0,0,D1486)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1485=LataProjekcji,$F1486,IF($D1485=LataProjekcji,$D1487,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1485=LataProjekcji,$F1485>0),AND($D1485=LataProjekcji,$F1485=0,$E1486<=10)),$F1486,IF($D1485<LataProjekcji,IF((SUM($K1487:K1487)+$D1487)<$D1486,$D1487,$D1486-SUM($K1487:K1487)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1485=LataProjekcji,$F1485>0),AND($D1485=LataProjekcji,$F1485=0,$E1486<=10)),$F1486,IF($D1485<LataProjekcji,IF((SUM($K1487:L1487)+$D1487)<$D1486,$D1487,$D1486-SUM($K1487:L1487)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1485=LataProjekcji,$F1485>0),AND($D1485=LataProjekcji,$F1485=0,$E1486<=10)),$F1486,IF($D1485<LataProjekcji,IF((SUM($K1487:M1487)+$D1487)<$D1486,$D1487,$D1486-SUM($K1487:M1487)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1485=LataProjekcji,$F1485>0),AND($D1485=LataProjekcji,$F1485=0,$E1486<=10)),$F1486,IF($D1485<LataProjekcji,IF((SUM($K1487:N1487)+$D1487)<$D1486,$D1487,$D1486-SUM($K1487:N1487)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1485=LataProjekcji,$F1485>0),AND($D1485=LataProjekcji,$F1485=0,$E1486<=10)),$F1486,IF($D1485<LataProjekcji,IF((SUM($K1487:O1487)+$D1487)<$D1486,$D1487,$D1486-SUM($K1487:O1487)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1485=LataProjekcji,$F1485>0),AND($D1485=LataProjekcji,$F1485=0,$E1486<=10)),$F1486,IF($D1485<LataProjekcji,IF((SUM($K1487:P1487)+$D1487)<$D1486,$D1487,$D1486-SUM($K1487:P1487)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1485=LataProjekcji,$F1485>0),AND($D1485=LataProjekcji,$F1485=0,$E1486<=10)),$F1486,IF($D1485<LataProjekcji,IF((SUM($K1487:Q1487)+$D1487)<$D1486,$D1487,$D1486-SUM($K1487:Q1487)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1485=LataProjekcji,$F1485>0),AND($D1485=LataProjekcji,$F1485=0,$E1486<=10)),$F1486,IF($D1485<LataProjekcji,IF((SUM($K1487:R1487)+$D1487)<$D1486,$D1487,$D1486-SUM($K1487:R1487)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1485=LataProjekcji,$F1485>0),AND($D1485=LataProjekcji,$F1485=0,$E1486<=10)),$F1486,IF($D1485<LataProjekcji,IF((SUM($K1487:S1487)+$D1487)<$D1486,$D1487,$D1486-SUM($K1487:S1487)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1485=LataProjekcji,$F1485>0),AND($D1485=LataProjekcji,$F1485=0,$E1486<=10)),$F1486,IF($D1485<LataProjekcji,IF((SUM($K1487:T1487)+$D1487)<$D1486,$D1487,$D1486-SUM($K1487:T1487)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1485=LataProjekcji,$F1485>0),AND($D1485=LataProjekcji,$F1485=0,$E1486<=10)),$F1486,IF($D1485<LataProjekcji,IF((SUM($K1487:U1487)+$D1487)<$D1486,$D1487,$D1486-SUM($K1487:U1487)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1485=LataProjekcji,$F1485>0),AND($D1485=LataProjekcji,$F1485=0,$E1486<=10)),$F1486,IF($D1485<LataProjekcji,IF((SUM($K1487:V1487)+$D1487)<$D1486,$D1487,$D1486-SUM($K1487:V1487)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1485=LataProjekcji,$F1485>0),AND($D1485=LataProjekcji,$F1485=0,$E1486<=10)),$F1486,IF($D1485<LataProjekcji,IF((SUM($K1487:W1487)+$D1487)<$D1486,$D1487,$D1486-SUM($K1487:W1487)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1485=LataProjekcji,$F1485>0),AND($D1485=LataProjekcji,$F1485=0,$E1486<=10)),$F1486,IF($D1485<LataProjekcji,IF((SUM($K1487:X1487)+$D1487)<$D1486,$D1487,$D1486-SUM($K1487:X1487)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1485=LataProjekcji,$F1485>0),AND($D1485=LataProjekcji,$F1485=0,$E1486<=10)),$F1486,IF($D1485<LataProjekcji,IF((SUM($K1487:Y1487)+$D1487)<$D1486,$D1487,$D1486-SUM($K1487:Y1487)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1485=LataProjekcji,$F1485>0),AND($D1485=LataProjekcji,$F1485=0,$E1486<=10)),$F1486,IF($D1485<LataProjekcji,IF((SUM($K1487:Z1487)+$D1487)<$D1486,$D1487,$D1486-SUM($K1487:Z1487)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1487,0)","v":0},{"$f":"ROUND(K1488+L1487,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1488+X1487,0)","v":0},{"$f":"ROUND(X1488+Y1487,0)","v":0},{"$f":"ROUND(Y1488+Z1487,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1482+7","v":200},null,null,{"$f":"IF($D1485=LataProjekcji,ROUND($D1486-K1488,0),ROUND(IF(K1487=0,0,$D1486-K1488),0))","v":0},{"$f":"IF($D1485=LataProjekcji,ROUND($D1486-L1488,0),ROUND(IF(AND(L1487=0,K1489>0),$D1486-L1488,IF(L1487=0,0,$D1486-L1488)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1485=LataProjekcji,ROUND($D1486-X1488,0),ROUND(IF(AND(X1487=0,W1489>0),$D1486-X1488,IF(X1487=0,0,$D1486-X1488)),0))","v":0},{"$f":"IF($D1485=LataProjekcji,ROUND($D1486-Y1488,0),ROUND(IF(AND(Y1487=0,X1489>0),$D1486-Y1488,IF(Y1487=0,0,$D1486-Y1488)),0))","v":0},{"$f":"IF($D1485=LataProjekcji,ROUND($D1486-Z1488,0),ROUND(IF(AND(Z1487=0,Y1489>0),$D1486-Z1488,IF(Z1487=0,0,$D1486-Z1488)),0))","v":0},{"$f":"IF($D1485=LataProjekcji,ROUND($D1486-AA1488,0),ROUND(IF(AND(AA1487=0,Z1489>0),$D1486-AA1488,IF(AA1487=0,0,$D1486-AA1488)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1483+1","v":8},{"$f":"OFFSET('Środki trwałe'!$C$353,H1490,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1484,0)=\"tak\",OFFSET($G$269,$D1484,0)=\"tak\",OFFSET($J$269,$D1484,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1489,(COLUMN()-11))*OFFSET($K$374,$H1490,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1484,0)=\"tak\",OFFSET($G$269,$D1484,0)=\"tak\",OFFSET($J$269,$D1484,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1489,(COLUMN()-11))*OFFSET($K$374,$H1490,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1484,0)=\"tak\",OFFSET($G$269,$D1484,0)=\"tak\",OFFSET($J$269,$D1484,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1489,(COLUMN()-11))*OFFSET($K$374,$H1490,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1484,0)=\"tak\",OFFSET($G$269,$D1484,0)=\"tak\",OFFSET($J$269,$D1484,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1489,(COLUMN()-11))*OFFSET($K$374,$H1490,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1484,0)=\"tak\",OFFSET($G$269,$D1484,0)=\"tak\",OFFSET($J$269,$D1484,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1489,(COLUMN()-11))*OFFSET($K$374,$H1490,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1491,0)","v":0},null,{"$f":"D1484+1","v":93}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1491,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1491,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1493<0,0,ROUND(E1493,0))","v":0},{"$f":"OFFSET($D$269,D1491,0)","v":0},{"$f":"IF(E1493>10,ROUND(($D1494/12)*$F1492,0),$D1493)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1491,0)),0,IF(E1493>10,ROUND(D1493*am_budynki,0),IF(D1493<0,0,D1493)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1492=LataProjekcji,$F1493,IF($D1492=LataProjekcji,$D1494,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1492=LataProjekcji,$F1492>0),AND($D1492=LataProjekcji,$F1492=0,$E1493<=10)),$F1493,IF($D1492<LataProjekcji,IF((SUM($K1494:K1494)+$D1494)<$D1493,$D1494,$D1493-SUM($K1494:K1494)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1492=LataProjekcji,$F1492>0),AND($D1492=LataProjekcji,$F1492=0,$E1493<=10)),$F1493,IF($D1492<LataProjekcji,IF((SUM($K1494:L1494)+$D1494)<$D1493,$D1494,$D1493-SUM($K1494:L1494)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1492=LataProjekcji,$F1492>0),AND($D1492=LataProjekcji,$F1492=0,$E1493<=10)),$F1493,IF($D1492<LataProjekcji,IF((SUM($K1494:M1494)+$D1494)<$D1493,$D1494,$D1493-SUM($K1494:M1494)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1492=LataProjekcji,$F1492>0),AND($D1492=LataProjekcji,$F1492=0,$E1493<=10)),$F1493,IF($D1492<LataProjekcji,IF((SUM($K1494:N1494)+$D1494)<$D1493,$D1494,$D1493-SUM($K1494:N1494)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1492=LataProjekcji,$F1492>0),AND($D1492=LataProjekcji,$F1492=0,$E1493<=10)),$F1493,IF($D1492<LataProjekcji,IF((SUM($K1494:O1494)+$D1494)<$D1493,$D1494,$D1493-SUM($K1494:O1494)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1492=LataProjekcji,$F1492>0),AND($D1492=LataProjekcji,$F1492=0,$E1493<=10)),$F1493,IF($D1492<LataProjekcji,IF((SUM($K1494:P1494)+$D1494)<$D1493,$D1494,$D1493-SUM($K1494:P1494)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1492=LataProjekcji,$F1492>0),AND($D1492=LataProjekcji,$F1492=0,$E1493<=10)),$F1493,IF($D1492<LataProjekcji,IF((SUM($K1494:Q1494)+$D1494)<$D1493,$D1494,$D1493-SUM($K1494:Q1494)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1492=LataProjekcji,$F1492>0),AND($D1492=LataProjekcji,$F1492=0,$E1493<=10)),$F1493,IF($D1492<LataProjekcji,IF((SUM($K1494:R1494)+$D1494)<$D1493,$D1494,$D1493-SUM($K1494:R1494)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1492=LataProjekcji,$F1492>0),AND($D1492=LataProjekcji,$F1492=0,$E1493<=10)),$F1493,IF($D1492<LataProjekcji,IF((SUM($K1494:S1494)+$D1494)<$D1493,$D1494,$D1493-SUM($K1494:S1494)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1492=LataProjekcji,$F1492>0),AND($D1492=LataProjekcji,$F1492=0,$E1493<=10)),$F1493,IF($D1492<LataProjekcji,IF((SUM($K1494:T1494)+$D1494)<$D1493,$D1494,$D1493-SUM($K1494:T1494)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1492=LataProjekcji,$F1492>0),AND($D1492=LataProjekcji,$F1492=0,$E1493<=10)),$F1493,IF($D1492<LataProjekcji,IF((SUM($K1494:U1494)+$D1494)<$D1493,$D1494,$D1493-SUM($K1494:U1494)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1492=LataProjekcji,$F1492>0),AND($D1492=LataProjekcji,$F1492=0,$E1493<=10)),$F1493,IF($D1492<LataProjekcji,IF((SUM($K1494:V1494)+$D1494)<$D1493,$D1494,$D1493-SUM($K1494:V1494)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1492=LataProjekcji,$F1492>0),AND($D1492=LataProjekcji,$F1492=0,$E1493<=10)),$F1493,IF($D1492<LataProjekcji,IF((SUM($K1494:W1494)+$D1494)<$D1493,$D1494,$D1493-SUM($K1494:W1494)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1492=LataProjekcji,$F1492>0),AND($D1492=LataProjekcji,$F1492=0,$E1493<=10)),$F1493,IF($D1492<LataProjekcji,IF((SUM($K1494:X1494)+$D1494)<$D1493,$D1494,$D1493-SUM($K1494:X1494)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1492=LataProjekcji,$F1492>0),AND($D1492=LataProjekcji,$F1492=0,$E1493<=10)),$F1493,IF($D1492<LataProjekcji,IF((SUM($K1494:Y1494)+$D1494)<$D1493,$D1494,$D1493-SUM($K1494:Y1494)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1492=LataProjekcji,$F1492>0),AND($D1492=LataProjekcji,$F1492=0,$E1493<=10)),$F1493,IF($D1492<LataProjekcji,IF((SUM($K1494:Z1494)+$D1494)<$D1493,$D1494,$D1493-SUM($K1494:Z1494)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1494,0)","v":0},{"$f":"ROUND(K1495+L1494,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1495+X1494,0)","v":0},{"$f":"ROUND(X1495+Y1494,0)","v":0},{"$f":"ROUND(Y1495+Z1494,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1489+7","v":207},null,null,{"$f":"IF($D1492=LataProjekcji,ROUND($D1493-K1495,0),ROUND(IF(K1494=0,0,$D1493-K1495),0))","v":0},{"$f":"IF($D1492=LataProjekcji,ROUND($D1493-L1495,0),ROUND(IF(AND(L1494=0,K1496>0),$D1493-L1495,IF(L1494=0,0,$D1493-L1495)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1492=LataProjekcji,ROUND($D1493-X1495,0),ROUND(IF(AND(X1494=0,W1496>0),$D1493-X1495,IF(X1494=0,0,$D1493-X1495)),0))","v":0},{"$f":"IF($D1492=LataProjekcji,ROUND($D1493-Y1495,0),ROUND(IF(AND(Y1494=0,X1496>0),$D1493-Y1495,IF(Y1494=0,0,$D1493-Y1495)),0))","v":0},{"$f":"IF($D1492=LataProjekcji,ROUND($D1493-Z1495,0),ROUND(IF(AND(Z1494=0,Y1496>0),$D1493-Z1495,IF(Z1494=0,0,$D1493-Z1495)),0))","v":0},{"$f":"IF($D1492=LataProjekcji,ROUND($D1493-AA1495,0),ROUND(IF(AND(AA1494=0,Z1496>0),$D1493-AA1495,IF(AA1494=0,0,$D1493-AA1495)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1490+1","v":9},{"$f":"OFFSET('Środki trwałe'!$C$353,H1497,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1491,0)=\"tak\",OFFSET($G$269,$D1491,0)=\"tak\",OFFSET($J$269,$D1491,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1496,(COLUMN()-11))*OFFSET($K$374,$H1497,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1491,0)=\"tak\",OFFSET($G$269,$D1491,0)=\"tak\",OFFSET($J$269,$D1491,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1496,(COLUMN()-11))*OFFSET($K$374,$H1497,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1491,0)=\"tak\",OFFSET($G$269,$D1491,0)=\"tak\",OFFSET($J$269,$D1491,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1496,(COLUMN()-11))*OFFSET($K$374,$H1497,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1491,0)=\"tak\",OFFSET($G$269,$D1491,0)=\"tak\",OFFSET($J$269,$D1491,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1496,(COLUMN()-11))*OFFSET($K$374,$H1497,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1491,0)=\"tak\",OFFSET($G$269,$D1491,0)=\"tak\",OFFSET($J$269,$D1491,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1496,(COLUMN()-11))*OFFSET($K$374,$H1497,(COLUMN()-11)),0),0)","v":0}]
[null,"OBLICZENIA DOTYCZĄCE ŚRODKÓW TRWAŁYCH W BUDOWIE"]
[null,"środki trwałe w budowie (prace budowlane > 1 rok)",null,"wartość netto","rok i miesiąc zakupu","Kwalifikowalne","Dofinansowanie amortzacji",null,null,"kontrolka"]
[null,{"$f":"IF(ISBLANK(B409),\"\",B409)","v":""},null,{"$f":"IFERROR(SUM(INDIRECT(ADDRESS(ROW(K409),(MATCH(D409,LataProjekcji,0)+6))):INDIRECT(ADDRESS(ROW(K409),(MATCH(YEAR(E409),LataProjekcji,0)+6)))),0)","v":0},{"$f":"IF(ISBLANK(E409),\"\",E409)","v":""},{"$f":"F409","v":0},0,null,null,{"$f":"J409","v":"wstaw dane"},{"$f":"IFERROR(ROUND(IF(YEAR($E1500)=LataProjekcji,$D1500,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK(B410),\"\",B410)","v":""},null,{"$f":"IFERROR(SUM(INDIRECT(ADDRESS(ROW(K410),(MATCH(D410,LataProjekcji,0)+6))):INDIRECT(ADDRESS(ROW(K410),(MATCH(YEAR(E410),LataProjekcji,0)+6)))),0)","v":0},{"$f":"IF(ISBLANK(E410),\"\",E410)","v":""},0,0,null,null,{"$f":"J410","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK(B411),\"\",B411)","v":""},null,{"$f":"IFERROR(SUM(INDIRECT(ADDRESS(ROW(K411),(MATCH(D411,LataProjekcji,0)+6))):INDIRECT(ADDRESS(ROW(K411),(MATCH(YEAR(E411),LataProjekcji,0)+6)))),0)","v":0},{"$f":"IF(ISBLANK(E411),\"\",E411)","v":""},0,0,null,null,{"$f":"J411","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK(B412),\"\",B412)","v":""},null,{"$f":"IFERROR(SUM(INDIRECT(ADDRESS(ROW(K412),(MATCH(D412,LataProjekcji,0)+6))):INDIRECT(ADDRESS(ROW(K412),(MATCH(YEAR(E412),LataProjekcji,0)+6)))),0)","v":0},{"$f":"IF(ISBLANK(E412),\"\",E412)","v":""},0,0,null,null,{"$f":"J412","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK(B413),\"\",B413)","v":""},null,{"$f":"IFERROR(SUM(INDIRECT(ADDRESS(ROW(K413),(MATCH(D413,LataProjekcji,0)+6))):INDIRECT(ADDRESS(ROW(K413),(MATCH(YEAR(E413),LataProjekcji,0)+6)))),0)","v":0},{"$f":"IF(ISBLANK(E413),\"\",E413)","v":""},0,0,null,null,{"$f":"J413","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Razem",null,{"$f":"SUM(D1500:D1504)","v":0},null,null,{"$f":"SUM(G1500:G1504)","v":0},null,null,null,{"$f":"SUM(K1500:K1504)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X1500:X1504)","v":0},{"$f":"SUM(Y1500:Y1504)","v":0},{"$f":"SUM(Z1500:Z1504)","v":0},0]
[null,"     - amortyzacja",null,null,null,null,null,null,null,null,{"$f":"K1513+K1520+K1527+K1534+K1541","v":0},{"$f":"L1513+L1520+L1527+L1534+L1541","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X1513+X1520+X1527+X1534+X1541","v":0},0,{"$f":"Z1513+Z1520+Z1527+Z1534+Z1541","v":0},0]
[null,"     - umorzenie",null,null,null,null,null,null,null,null,{"$f":"K1514+K1521+K1528+K1535+K1542","v":0},{"$f":"L1514+L1521+L1528+L1535+L1542","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z1514+Z1521+Z1528+Z1535+Z1542","v":0},0]
[null,"     - wartość księgowa netto",null,null,null,null,null,null,null,null,{"$f":"K1515+K1522+K1529+K1536+K1543","v":0},{"$f":"L1515+L1522+L1529+L1536+L1543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z1515+Z1522+Z1529+Z1536+Z1543","v":0},0]
[]
[null,{"$f":"OFFSET($B$269,D1510,0)","v":""},null,1231,null,"ile miesiący do końca roku",null,"niekwalifikowalne","spr"]
[null,"rok zakupu",null,{"$f":"IFERROR(YEAR(OFFSET($E$269,D1510,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($E$269,D1510,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuST","v":0},null,{"$f":"D1505-G1511","v":0},{"$f":"D1505-G1511-H1511","v":0}]
[null,"wartość netto",null,{"$f":"IF(E1512<0,0,ROUND(E1512,0))","v":0},{"$f":"OFFSET($D$269,D1510,0)","v":0},{"$f":"IF(E1512>10,ROUND(($D1513/12)*$F1511,0),$D1512)","v":0},"<- am. Do końca roku"]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1510,0)),0,IF(E1512>10,ROUND(D1512*am_budynki,0),IF(D1512<0,0,D1512)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1511=LataProjekcji,$F1512,IF($D1511=LataProjekcji,$D1513,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1511=LataProjekcji,$F1511>0),AND($D1511=LataProjekcji,$F1511=0,$E1512<=10)),$F1512,IF($D1511<LataProjekcji,IF((SUM($K1513:K1513)+$D1513)<$D1512,$D1513,$D1512-SUM($K1513:K1513)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1511=LataProjekcji,$F1511>0),AND($D1511=LataProjekcji,$F1511=0,$E1512<=10)),$F1512,IF($D1511<LataProjekcji,IF((SUM($K1513:L1513)+$D1513)<$D1512,$D1513,$D1512-SUM($K1513:L1513)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1511=LataProjekcji,$F1511>0),AND($D1511=LataProjekcji,$F1511=0,$E1512<=10)),$F1512,IF($D1511<LataProjekcji,IF((SUM($K1513:M1513)+$D1513)<$D1512,$D1513,$D1512-SUM($K1513:M1513)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1511=LataProjekcji,$F1511>0),AND($D1511=LataProjekcji,$F1511=0,$E1512<=10)),$F1512,IF($D1511<LataProjekcji,IF((SUM($K1513:N1513)+$D1513)<$D1512,$D1513,$D1512-SUM($K1513:N1513)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1511=LataProjekcji,$F1511>0),AND($D1511=LataProjekcji,$F1511=0,$E1512<=10)),$F1512,IF($D1511<LataProjekcji,IF((SUM($K1513:O1513)+$D1513)<$D1512,$D1513,$D1512-SUM($K1513:O1513)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1511=LataProjekcji,$F1511>0),AND($D1511=LataProjekcji,$F1511=0,$E1512<=10)),$F1512,IF($D1511<LataProjekcji,IF((SUM($K1513:P1513)+$D1513)<$D1512,$D1513,$D1512-SUM($K1513:P1513)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1511=LataProjekcji,$F1511>0),AND($D1511=LataProjekcji,$F1511=0,$E1512<=10)),$F1512,IF($D1511<LataProjekcji,IF((SUM($K1513:Q1513)+$D1513)<$D1512,$D1513,$D1512-SUM($K1513:Q1513)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1511=LataProjekcji,$F1511>0),AND($D1511=LataProjekcji,$F1511=0,$E1512<=10)),$F1512,IF($D1511<LataProjekcji,IF((SUM($K1513:R1513)+$D1513)<$D1512,$D1513,$D1512-SUM($K1513:R1513)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1511=LataProjekcji,$F1511>0),AND($D1511=LataProjekcji,$F1511=0,$E1512<=10)),$F1512,IF($D1511<LataProjekcji,IF((SUM($K1513:S1513)+$D1513)<$D1512,$D1513,$D1512-SUM($K1513:S1513)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1511=LataProjekcji,$F1511>0),AND($D1511=LataProjekcji,$F1511=0,$E1512<=10)),$F1512,IF($D1511<LataProjekcji,IF((SUM($K1513:T1513)+$D1513)<$D1512,$D1513,$D1512-SUM($K1513:T1513)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1511=LataProjekcji,$F1511>0),AND($D1511=LataProjekcji,$F1511=0,$E1512<=10)),$F1512,IF($D1511<LataProjekcji,IF((SUM($K1513:U1513)+$D1513)<$D1512,$D1513,$D1512-SUM($K1513:U1513)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1511=LataProjekcji,$F1511>0),AND($D1511=LataProjekcji,$F1511=0,$E1512<=10)),$F1512,IF($D1511<LataProjekcji,IF((SUM($K1513:V1513)+$D1513)<$D1512,$D1513,$D1512-SUM($K1513:V1513)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1511=LataProjekcji,$F1511>0),AND($D1511=LataProjekcji,$F1511=0,$E1512<=10)),$F1512,IF($D1511<LataProjekcji,IF((SUM($K1513:W1513)+$D1513)<$D1512,$D1513,$D1512-SUM($K1513:W1513)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1511=LataProjekcji,$F1511>0),AND($D1511=LataProjekcji,$F1511=0,$E1512<=10)),$F1512,IF($D1511<LataProjekcji,IF((SUM($K1513:X1513)+$D1513)<$D1512,$D1513,$D1512-SUM($K1513:X1513)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1511=LataProjekcji,$F1511>0),AND($D1511=LataProjekcji,$F1511=0,$E1512<=10)),$F1512,IF($D1511<LataProjekcji,IF((SUM($K1513:Y1513)+$D1513)<$D1512,$D1513,$D1512-SUM($K1513:Y1513)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1511=LataProjekcji,$F1511>0),AND($D1511=LataProjekcji,$F1511=0,$E1512<=10)),$F1512,IF($D1511<LataProjekcji,IF((SUM($K1513:Z1513)+$D1513)<$D1512,$D1513,$D1512-SUM($K1513:Z1513)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1513,0)","v":0},{"$f":"ROUND(K1514+L1513,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1514+X1513,0)","v":0},{"$f":"ROUND(X1514+Y1513,0)","v":0},{"$f":"ROUND(Y1514+Z1513,0)","v":0},0]
[null,"wartość netto",null,null,null,null,{"$f":"10*2.5%","v":0.25},{"$f":"H1496+7","v":214},null,null,{"$f":"IF($D1511=LataProjekcji,ROUND($D1512-K1514,0),ROUND(IF(K1513=0,0,$D1512-K1514),0))","v":0},{"$f":"IF($D1511=LataProjekcji,ROUND($D1512-L1514,0),ROUND(IF(AND(L1513=0,K1515>0),$D1512-L1514,IF(L1513=0,0,$D1512-L1514)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1511=LataProjekcji,ROUND($D1512-X1514,0),ROUND(IF(AND(X1513=0,W1515>0),$D1512-X1514,IF(X1513=0,0,$D1512-X1514)),0))","v":0},{"$f":"IF($D1511=LataProjekcji,ROUND($D1512-Y1514,0),ROUND(IF(AND(Y1513=0,X1515>0),$D1512-Y1514,IF(Y1513=0,0,$D1512-Y1514)),0))","v":0},{"$f":"IF($D1511=LataProjekcji,ROUND($D1512-Z1514,0),ROUND(IF(AND(Z1513=0,Y1515>0),$D1512-Z1514,IF(Z1513=0,0,$D1512-Z1514)),0))","v":0},{"$f":"IF($D1511=LataProjekcji,ROUND($D1512-AA1514,0),ROUND(IF(AND(AA1513=0,Z1515>0),$D1512-AA1514,IF(AA1513=0,0,$D1512-AA1514)),0))","v":0}]
[null,null,null,null,null,null,{"$f":"ROUND(G1515,0)","v":0},{"$f":"H1497+1","v":10},{"$f":"OFFSET('Środki trwałe'!$C$353,H1516,,)","v":""},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1510,0)=\"tak\",OFFSET($G$269,$D1510,0)=\"tak\",OFFSET($J$269,$D1510,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1515,(COLUMN()-11))*OFFSET($K$374,$H1516,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1510,0)=\"tak\",OFFSET($G$269,$D1510,0)=\"tak\",OFFSET($J$269,$D1510,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1515,(COLUMN()-11))*OFFSET($K$374,$H1516,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1510,0)=\"tak\",OFFSET($G$269,$D1510,0)=\"tak\",OFFSET($J$269,$D1510,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1515,(COLUMN()-11))*OFFSET($K$374,$H1516,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1510,0)=\"tak\",OFFSET($G$269,$D1510,0)=\"tak\",OFFSET($J$269,$D1510,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1515,(COLUMN()-11))*OFFSET($K$374,$H1516,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1510,0)=\"tak\",OFFSET($G$269,$D1510,0)=\"tak\",OFFSET($J$269,$D1510,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1515,(COLUMN()-11))*OFFSET($K$374,$H1516,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1517,0)","v":""},null,{"$f":"D1510+1","v":1232}]
[null,"rok zakupu",null,{"$f":"IFERROR(YEAR(OFFSET($E$269,D1517,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($E$269,D1517,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuST","v":0}]
[null,"wartość netto",null,{"$f":"IF(E1519<0,0,ROUND(E1519,0))","v":0},{"$f":"OFFSET($D$269,D1517,0)","v":0},{"$f":"IF(E1519>10,ROUND(($D1520/12)*$F1518,0),$D1519)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1517,0)),0,IF(E1519>10,ROUND(D1519*am_budynki,0),IF(D1519<0,0,D1519)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1518=LataProjekcji,$F1519,IF($D1518=LataProjekcji,$D1520,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1518=LataProjekcji,$F1518>0),AND($D1518=LataProjekcji,$F1518=0,$E1519<=10)),$F1519,IF($D1518<LataProjekcji,IF((SUM($K1520:K1520)+$D1520)<$D1519,$D1520,$D1519-SUM($K1520:K1520)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1518=LataProjekcji,$F1518>0),AND($D1518=LataProjekcji,$F1518=0,$E1519<=10)),$F1519,IF($D1518<LataProjekcji,IF((SUM($K1520:L1520)+$D1520)<$D1519,$D1520,$D1519-SUM($K1520:L1520)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1518=LataProjekcji,$F1518>0),AND($D1518=LataProjekcji,$F1518=0,$E1519<=10)),$F1519,IF($D1518<LataProjekcji,IF((SUM($K1520:M1520)+$D1520)<$D1519,$D1520,$D1519-SUM($K1520:M1520)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1518=LataProjekcji,$F1518>0),AND($D1518=LataProjekcji,$F1518=0,$E1519<=10)),$F1519,IF($D1518<LataProjekcji,IF((SUM($K1520:N1520)+$D1520)<$D1519,$D1520,$D1519-SUM($K1520:N1520)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1518=LataProjekcji,$F1518>0),AND($D1518=LataProjekcji,$F1518=0,$E1519<=10)),$F1519,IF($D1518<LataProjekcji,IF((SUM($K1520:O1520)+$D1520)<$D1519,$D1520,$D1519-SUM($K1520:O1520)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1518=LataProjekcji,$F1518>0),AND($D1518=LataProjekcji,$F1518=0,$E1519<=10)),$F1519,IF($D1518<LataProjekcji,IF((SUM($K1520:P1520)+$D1520)<$D1519,$D1520,$D1519-SUM($K1520:P1520)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1518=LataProjekcji,$F1518>0),AND($D1518=LataProjekcji,$F1518=0,$E1519<=10)),$F1519,IF($D1518<LataProjekcji,IF((SUM($K1520:Q1520)+$D1520)<$D1519,$D1520,$D1519-SUM($K1520:Q1520)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1518=LataProjekcji,$F1518>0),AND($D1518=LataProjekcji,$F1518=0,$E1519<=10)),$F1519,IF($D1518<LataProjekcji,IF((SUM($K1520:R1520)+$D1520)<$D1519,$D1520,$D1519-SUM($K1520:R1520)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1518=LataProjekcji,$F1518>0),AND($D1518=LataProjekcji,$F1518=0,$E1519<=10)),$F1519,IF($D1518<LataProjekcji,IF((SUM($K1520:S1520)+$D1520)<$D1519,$D1520,$D1519-SUM($K1520:S1520)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1518=LataProjekcji,$F1518>0),AND($D1518=LataProjekcji,$F1518=0,$E1519<=10)),$F1519,IF($D1518<LataProjekcji,IF((SUM($K1520:T1520)+$D1520)<$D1519,$D1520,$D1519-SUM($K1520:T1520)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1518=LataProjekcji,$F1518>0),AND($D1518=LataProjekcji,$F1518=0,$E1519<=10)),$F1519,IF($D1518<LataProjekcji,IF((SUM($K1520:U1520)+$D1520)<$D1519,$D1520,$D1519-SUM($K1520:U1520)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1518=LataProjekcji,$F1518>0),AND($D1518=LataProjekcji,$F1518=0,$E1519<=10)),$F1519,IF($D1518<LataProjekcji,IF((SUM($K1520:V1520)+$D1520)<$D1519,$D1520,$D1519-SUM($K1520:V1520)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1518=LataProjekcji,$F1518>0),AND($D1518=LataProjekcji,$F1518=0,$E1519<=10)),$F1519,IF($D1518<LataProjekcji,IF((SUM($K1520:W1520)+$D1520)<$D1519,$D1520,$D1519-SUM($K1520:W1520)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1518=LataProjekcji,$F1518>0),AND($D1518=LataProjekcji,$F1518=0,$E1519<=10)),$F1519,IF($D1518<LataProjekcji,IF((SUM($K1520:X1520)+$D1520)<$D1519,$D1520,$D1519-SUM($K1520:X1520)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1518=LataProjekcji,$F1518>0),AND($D1518=LataProjekcji,$F1518=0,$E1519<=10)),$F1519,IF($D1518<LataProjekcji,IF((SUM($K1520:Y1520)+$D1520)<$D1519,$D1520,$D1519-SUM($K1520:Y1520)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1518=LataProjekcji,$F1518>0),AND($D1518=LataProjekcji,$F1518=0,$E1519<=10)),$F1519,IF($D1518<LataProjekcji,IF((SUM($K1520:Z1520)+$D1520)<$D1519,$D1520,$D1519-SUM($K1520:Z1520)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1520,0)","v":0},{"$f":"ROUND(K1521+L1520,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1521+X1520,0)","v":0},{"$f":"ROUND(X1521+Y1520,0)","v":0},{"$f":"ROUND(Y1521+Z1520,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1515+7","v":221},null,null,{"$f":"IF($D1518=LataProjekcji,ROUND($D1519-K1521,0),ROUND(IF(K1520=0,0,$D1519-K1521),0))","v":0},{"$f":"IF($D1518=LataProjekcji,ROUND($D1519-L1521,0),ROUND(IF(AND(L1520=0,K1522>0),$D1519-L1521,IF(L1520=0,0,$D1519-L1521)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1518=LataProjekcji,ROUND($D1519-X1521,0),ROUND(IF(AND(X1520=0,W1522>0),$D1519-X1521,IF(X1520=0,0,$D1519-X1521)),0))","v":0},{"$f":"IF($D1518=LataProjekcji,ROUND($D1519-Y1521,0),ROUND(IF(AND(Y1520=0,X1522>0),$D1519-Y1521,IF(Y1520=0,0,$D1519-Y1521)),0))","v":0},{"$f":"IF($D1518=LataProjekcji,ROUND($D1519-Z1521,0),ROUND(IF(AND(Z1520=0,Y1522>0),$D1519-Z1521,IF(Z1520=0,0,$D1519-Z1521)),0))","v":0},{"$f":"IF($D1518=LataProjekcji,ROUND($D1519-AA1521,0),ROUND(IF(AND(AA1520=0,Z1522>0),$D1519-AA1521,IF(AA1520=0,0,$D1519-AA1521)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1516+1","v":11},{"$f":"OFFSET('Środki trwałe'!$C$353,H1523,,)","v":""},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1517,0)=\"tak\",OFFSET($G$269,$D1517,0)=\"tak\",OFFSET($J$269,$D1517,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1522,(COLUMN()-11))*OFFSET($K$374,$H1523,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1517,0)=\"tak\",OFFSET($G$269,$D1517,0)=\"tak\",OFFSET($J$269,$D1517,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1522,(COLUMN()-11))*OFFSET($K$374,$H1523,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1517,0)=\"tak\",OFFSET($G$269,$D1517,0)=\"tak\",OFFSET($J$269,$D1517,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1522,(COLUMN()-11))*OFFSET($K$374,$H1523,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1517,0)=\"tak\",OFFSET($G$269,$D1517,0)=\"tak\",OFFSET($J$269,$D1517,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1522,(COLUMN()-11))*OFFSET($K$374,$H1523,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1517,0)=\"tak\",OFFSET($G$269,$D1517,0)=\"tak\",OFFSET($J$269,$D1517,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1522,(COLUMN()-11))*OFFSET($K$374,$H1523,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1524,0)","v":""},null,{"$f":"D1517+1","v":1233}]
[null,"rok zakupu",null,{"$f":"IFERROR(YEAR(OFFSET($E$269,D1524,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($E$269,D1524,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuST","v":0}]
[null,"wartość netto",null,{"$f":"IF(E1526<0,0,ROUND(E1526,0))","v":0},{"$f":"OFFSET($D$269,D1524,0)","v":0},{"$f":"IF(E1526>10,ROUND(($D1527/12)*$F1525,0),$D1526)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1524,0)),0,IF(E1526>10,ROUND(D1526*am_budynki,0),IF(D1526<0,0,D1526)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1525=LataProjekcji,$F1526,IF($D1525=LataProjekcji,$D1527,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1525=LataProjekcji,$F1525>0),AND($D1525=LataProjekcji,$F1525=0,$E1526<=10)),$F1526,IF($D1525<LataProjekcji,IF((SUM($K1527:K1527)+$D1527)<$D1526,$D1527,$D1526-SUM($K1527:K1527)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1525=LataProjekcji,$F1525>0),AND($D1525=LataProjekcji,$F1525=0,$E1526<=10)),$F1526,IF($D1525<LataProjekcji,IF((SUM($K1527:L1527)+$D1527)<$D1526,$D1527,$D1526-SUM($K1527:L1527)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1525=LataProjekcji,$F1525>0),AND($D1525=LataProjekcji,$F1525=0,$E1526<=10)),$F1526,IF($D1525<LataProjekcji,IF((SUM($K1527:M1527)+$D1527)<$D1526,$D1527,$D1526-SUM($K1527:M1527)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1525=LataProjekcji,$F1525>0),AND($D1525=LataProjekcji,$F1525=0,$E1526<=10)),$F1526,IF($D1525<LataProjekcji,IF((SUM($K1527:N1527)+$D1527)<$D1526,$D1527,$D1526-SUM($K1527:N1527)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1525=LataProjekcji,$F1525>0),AND($D1525=LataProjekcji,$F1525=0,$E1526<=10)),$F1526,IF($D1525<LataProjekcji,IF((SUM($K1527:O1527)+$D1527)<$D1526,$D1527,$D1526-SUM($K1527:O1527)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1525=LataProjekcji,$F1525>0),AND($D1525=LataProjekcji,$F1525=0,$E1526<=10)),$F1526,IF($D1525<LataProjekcji,IF((SUM($K1527:P1527)+$D1527)<$D1526,$D1527,$D1526-SUM($K1527:P1527)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1525=LataProjekcji,$F1525>0),AND($D1525=LataProjekcji,$F1525=0,$E1526<=10)),$F1526,IF($D1525<LataProjekcji,IF((SUM($K1527:Q1527)+$D1527)<$D1526,$D1527,$D1526-SUM($K1527:Q1527)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1525=LataProjekcji,$F1525>0),AND($D1525=LataProjekcji,$F1525=0,$E1526<=10)),$F1526,IF($D1525<LataProjekcji,IF((SUM($K1527:R1527)+$D1527)<$D1526,$D1527,$D1526-SUM($K1527:R1527)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1525=LataProjekcji,$F1525>0),AND($D1525=LataProjekcji,$F1525=0,$E1526<=10)),$F1526,IF($D1525<LataProjekcji,IF((SUM($K1527:S1527)+$D1527)<$D1526,$D1527,$D1526-SUM($K1527:S1527)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1525=LataProjekcji,$F1525>0),AND($D1525=LataProjekcji,$F1525=0,$E1526<=10)),$F1526,IF($D1525<LataProjekcji,IF((SUM($K1527:T1527)+$D1527)<$D1526,$D1527,$D1526-SUM($K1527:T1527)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1525=LataProjekcji,$F1525>0),AND($D1525=LataProjekcji,$F1525=0,$E1526<=10)),$F1526,IF($D1525<LataProjekcji,IF((SUM($K1527:U1527)+$D1527)<$D1526,$D1527,$D1526-SUM($K1527:U1527)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1525=LataProjekcji,$F1525>0),AND($D1525=LataProjekcji,$F1525=0,$E1526<=10)),$F1526,IF($D1525<LataProjekcji,IF((SUM($K1527:V1527)+$D1527)<$D1526,$D1527,$D1526-SUM($K1527:V1527)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1525=LataProjekcji,$F1525>0),AND($D1525=LataProjekcji,$F1525=0,$E1526<=10)),$F1526,IF($D1525<LataProjekcji,IF((SUM($K1527:W1527)+$D1527)<$D1526,$D1527,$D1526-SUM($K1527:W1527)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1525=LataProjekcji,$F1525>0),AND($D1525=LataProjekcji,$F1525=0,$E1526<=10)),$F1526,IF($D1525<LataProjekcji,IF((SUM($K1527:X1527)+$D1527)<$D1526,$D1527,$D1526-SUM($K1527:X1527)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1525=LataProjekcji,$F1525>0),AND($D1525=LataProjekcji,$F1525=0,$E1526<=10)),$F1526,IF($D1525<LataProjekcji,IF((SUM($K1527:Y1527)+$D1527)<$D1526,$D1527,$D1526-SUM($K1527:Y1527)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1525=LataProjekcji,$F1525>0),AND($D1525=LataProjekcji,$F1525=0,$E1526<=10)),$F1526,IF($D1525<LataProjekcji,IF((SUM($K1527:Z1527)+$D1527)<$D1526,$D1527,$D1526-SUM($K1527:Z1527)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1527,0)","v":0},{"$f":"ROUND(K1528+L1527,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1528+X1527,0)","v":0},{"$f":"ROUND(X1528+Y1527,0)","v":0},{"$f":"ROUND(Y1528+Z1527,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1522+7","v":228},null,null,{"$f":"IF($D1525=LataProjekcji,ROUND($D1526-K1528,0),ROUND(IF(K1527=0,0,$D1526-K1528),0))","v":0},{"$f":"IF($D1525=LataProjekcji,ROUND($D1526-L1528,0),ROUND(IF(AND(L1527=0,K1529>0),$D1526-L1528,IF(L1527=0,0,$D1526-L1528)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1525=LataProjekcji,ROUND($D1526-X1528,0),ROUND(IF(AND(X1527=0,W1529>0),$D1526-X1528,IF(X1527=0,0,$D1526-X1528)),0))","v":0},{"$f":"IF($D1525=LataProjekcji,ROUND($D1526-Y1528,0),ROUND(IF(AND(Y1527=0,X1529>0),$D1526-Y1528,IF(Y1527=0,0,$D1526-Y1528)),0))","v":0},{"$f":"IF($D1525=LataProjekcji,ROUND($D1526-Z1528,0),ROUND(IF(AND(Z1527=0,Y1529>0),$D1526-Z1528,IF(Z1527=0,0,$D1526-Z1528)),0))","v":0},{"$f":"IF($D1525=LataProjekcji,ROUND($D1526-AA1528,0),ROUND(IF(AND(AA1527=0,Z1529>0),$D1526-AA1528,IF(AA1527=0,0,$D1526-AA1528)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1523+1","v":12},{"$f":"OFFSET('Środki trwałe'!$C$353,H1530,,)","v":""},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1524,0)=\"tak\",OFFSET($G$269,$D1524,0)=\"tak\",OFFSET($J$269,$D1524,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1529,(COLUMN()-11))*OFFSET($K$374,$H1530,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1524,0)=\"tak\",OFFSET($G$269,$D1524,0)=\"tak\",OFFSET($J$269,$D1524,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1529,(COLUMN()-11))*OFFSET($K$374,$H1530,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1524,0)=\"tak\",OFFSET($G$269,$D1524,0)=\"tak\",OFFSET($J$269,$D1524,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1529,(COLUMN()-11))*OFFSET($K$374,$H1530,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1524,0)=\"tak\",OFFSET($G$269,$D1524,0)=\"tak\",OFFSET($J$269,$D1524,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1529,(COLUMN()-11))*OFFSET($K$374,$H1530,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1524,0)=\"tak\",OFFSET($G$269,$D1524,0)=\"tak\",OFFSET($J$269,$D1524,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1529,(COLUMN()-11))*OFFSET($K$374,$H1530,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1531,0)","v":""},null,{"$f":"D1524+1","v":1234}]
[null,"rok zakupu",null,{"$f":"IFERROR(YEAR(OFFSET($E$269,D1531,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($E$269,D1531,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuST","v":0}]
[null,"wartość netto",null,{"$f":"IF(E1533<0,0,ROUND(E1533,0))","v":0},{"$f":"OFFSET($D$269,D1531,0)","v":0},{"$f":"IF(E1533>10,ROUND(($D1534/12)*$F1532,0),$D1533)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1531,0)),0,IF(E1533>10,ROUND(D1533*am_budynki,0),IF(D1533<0,0,D1533)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1532=LataProjekcji,$F1533,IF($D1532=LataProjekcji,$D1534,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1532=LataProjekcji,$F1532>0),AND($D1532=LataProjekcji,$F1532=0,$E1533<=10)),$F1533,IF($D1532<LataProjekcji,IF((SUM($K1534:K1534)+$D1534)<$D1533,$D1534,$D1533-SUM($K1534:K1534)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1532=LataProjekcji,$F1532>0),AND($D1532=LataProjekcji,$F1532=0,$E1533<=10)),$F1533,IF($D1532<LataProjekcji,IF((SUM($K1534:L1534)+$D1534)<$D1533,$D1534,$D1533-SUM($K1534:L1534)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1532=LataProjekcji,$F1532>0),AND($D1532=LataProjekcji,$F1532=0,$E1533<=10)),$F1533,IF($D1532<LataProjekcji,IF((SUM($K1534:M1534)+$D1534)<$D1533,$D1534,$D1533-SUM($K1534:M1534)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1532=LataProjekcji,$F1532>0),AND($D1532=LataProjekcji,$F1532=0,$E1533<=10)),$F1533,IF($D1532<LataProjekcji,IF((SUM($K1534:N1534)+$D1534)<$D1533,$D1534,$D1533-SUM($K1534:N1534)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1532=LataProjekcji,$F1532>0),AND($D1532=LataProjekcji,$F1532=0,$E1533<=10)),$F1533,IF($D1532<LataProjekcji,IF((SUM($K1534:O1534)+$D1534)<$D1533,$D1534,$D1533-SUM($K1534:O1534)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1532=LataProjekcji,$F1532>0),AND($D1532=LataProjekcji,$F1532=0,$E1533<=10)),$F1533,IF($D1532<LataProjekcji,IF((SUM($K1534:P1534)+$D1534)<$D1533,$D1534,$D1533-SUM($K1534:P1534)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1532=LataProjekcji,$F1532>0),AND($D1532=LataProjekcji,$F1532=0,$E1533<=10)),$F1533,IF($D1532<LataProjekcji,IF((SUM($K1534:Q1534)+$D1534)<$D1533,$D1534,$D1533-SUM($K1534:Q1534)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1532=LataProjekcji,$F1532>0),AND($D1532=LataProjekcji,$F1532=0,$E1533<=10)),$F1533,IF($D1532<LataProjekcji,IF((SUM($K1534:R1534)+$D1534)<$D1533,$D1534,$D1533-SUM($K1534:R1534)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1532=LataProjekcji,$F1532>0),AND($D1532=LataProjekcji,$F1532=0,$E1533<=10)),$F1533,IF($D1532<LataProjekcji,IF((SUM($K1534:S1534)+$D1534)<$D1533,$D1534,$D1533-SUM($K1534:S1534)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1532=LataProjekcji,$F1532>0),AND($D1532=LataProjekcji,$F1532=0,$E1533<=10)),$F1533,IF($D1532<LataProjekcji,IF((SUM($K1534:T1534)+$D1534)<$D1533,$D1534,$D1533-SUM($K1534:T1534)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1532=LataProjekcji,$F1532>0),AND($D1532=LataProjekcji,$F1532=0,$E1533<=10)),$F1533,IF($D1532<LataProjekcji,IF((SUM($K1534:U1534)+$D1534)<$D1533,$D1534,$D1533-SUM($K1534:U1534)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1532=LataProjekcji,$F1532>0),AND($D1532=LataProjekcji,$F1532=0,$E1533<=10)),$F1533,IF($D1532<LataProjekcji,IF((SUM($K1534:V1534)+$D1534)<$D1533,$D1534,$D1533-SUM($K1534:V1534)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1532=LataProjekcji,$F1532>0),AND($D1532=LataProjekcji,$F1532=0,$E1533<=10)),$F1533,IF($D1532<LataProjekcji,IF((SUM($K1534:W1534)+$D1534)<$D1533,$D1534,$D1533-SUM($K1534:W1534)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1532=LataProjekcji,$F1532>0),AND($D1532=LataProjekcji,$F1532=0,$E1533<=10)),$F1533,IF($D1532<LataProjekcji,IF((SUM($K1534:X1534)+$D1534)<$D1533,$D1534,$D1533-SUM($K1534:X1534)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1532=LataProjekcji,$F1532>0),AND($D1532=LataProjekcji,$F1532=0,$E1533<=10)),$F1533,IF($D1532<LataProjekcji,IF((SUM($K1534:Y1534)+$D1534)<$D1533,$D1534,$D1533-SUM($K1534:Y1534)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1532=LataProjekcji,$F1532>0),AND($D1532=LataProjekcji,$F1532=0,$E1533<=10)),$F1533,IF($D1532<LataProjekcji,IF((SUM($K1534:Z1534)+$D1534)<$D1533,$D1534,$D1533-SUM($K1534:Z1534)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1534,0)","v":0},{"$f":"ROUND(K1535+L1534,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1535+X1534,0)","v":0},{"$f":"ROUND(X1535+Y1534,0)","v":0},{"$f":"ROUND(Y1535+Z1534,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1529+7","v":235},null,null,{"$f":"IF($D1532=LataProjekcji,ROUND($D1533-K1535,0),ROUND(IF(K1534=0,0,$D1533-K1535),0))","v":0},{"$f":"IF($D1532=LataProjekcji,ROUND($D1533-L1535,0),ROUND(IF(AND(L1534=0,K1536>0),$D1533-L1535,IF(L1534=0,0,$D1533-L1535)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1532=LataProjekcji,ROUND($D1533-X1535,0),ROUND(IF(AND(X1534=0,W1536>0),$D1533-X1535,IF(X1534=0,0,$D1533-X1535)),0))","v":0},{"$f":"IF($D1532=LataProjekcji,ROUND($D1533-Y1535,0),ROUND(IF(AND(Y1534=0,X1536>0),$D1533-Y1535,IF(Y1534=0,0,$D1533-Y1535)),0))","v":0},{"$f":"IF($D1532=LataProjekcji,ROUND($D1533-Z1535,0),ROUND(IF(AND(Z1534=0,Y1536>0),$D1533-Z1535,IF(Z1534=0,0,$D1533-Z1535)),0))","v":0},{"$f":"IF($D1532=LataProjekcji,ROUND($D1533-AA1535,0),ROUND(IF(AND(AA1534=0,Z1536>0),$D1533-AA1535,IF(AA1534=0,0,$D1533-AA1535)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1530+1","v":13},{"$f":"OFFSET('Środki trwałe'!$C$353,H1537,,)","v":""},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1531,0)=\"tak\",OFFSET($G$269,$D1531,0)=\"tak\",OFFSET($J$269,$D1531,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1536,(COLUMN()-11))*OFFSET($K$374,$H1537,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1531,0)=\"tak\",OFFSET($G$269,$D1531,0)=\"tak\",OFFSET($J$269,$D1531,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1536,(COLUMN()-11))*OFFSET($K$374,$H1537,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1531,0)=\"tak\",OFFSET($G$269,$D1531,0)=\"tak\",OFFSET($J$269,$D1531,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1536,(COLUMN()-11))*OFFSET($K$374,$H1537,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1531,0)=\"tak\",OFFSET($G$269,$D1531,0)=\"tak\",OFFSET($J$269,$D1531,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1536,(COLUMN()-11))*OFFSET($K$374,$H1537,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1531,0)=\"tak\",OFFSET($G$269,$D1531,0)=\"tak\",OFFSET($J$269,$D1531,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1536,(COLUMN()-11))*OFFSET($K$374,$H1537,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1538,0)","v":""},null,{"$f":"D1531+1","v":1235}]
[null,"rok zakupu",null,{"$f":"IFERROR(YEAR(OFFSET($E$269,D1538,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($E$269,D1538,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuST","v":0}]
[null,"wartość netto",null,{"$f":"IF(E1540<0,0,ROUND(E1540,0))","v":0},{"$f":"OFFSET($D$269,D1538,0)","v":0},{"$f":"IF(E1540>10,ROUND(($D1541/12)*$F1539,0),$D1540)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1538,0)),0,IF(E1540>10,ROUND(D1540*am_budynki,0),IF(D1540<0,0,D1540)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1539=LataProjekcji,$F1540,IF($D1539=LataProjekcji,$D1541,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1539=LataProjekcji,$F1539>0),AND($D1539=LataProjekcji,$F1539=0,$E1540<=10)),$F1540,IF($D1539<LataProjekcji,IF((SUM($K1541:K1541)+$D1541)<$D1540,$D1541,$D1540-SUM($K1541:K1541)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1539=LataProjekcji,$F1539>0),AND($D1539=LataProjekcji,$F1539=0,$E1540<=10)),$F1540,IF($D1539<LataProjekcji,IF((SUM($K1541:L1541)+$D1541)<$D1540,$D1541,$D1540-SUM($K1541:L1541)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1539=LataProjekcji,$F1539>0),AND($D1539=LataProjekcji,$F1539=0,$E1540<=10)),$F1540,IF($D1539<LataProjekcji,IF((SUM($K1541:M1541)+$D1541)<$D1540,$D1541,$D1540-SUM($K1541:M1541)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1539=LataProjekcji,$F1539>0),AND($D1539=LataProjekcji,$F1539=0,$E1540<=10)),$F1540,IF($D1539<LataProjekcji,IF((SUM($K1541:N1541)+$D1541)<$D1540,$D1541,$D1540-SUM($K1541:N1541)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1539=LataProjekcji,$F1539>0),AND($D1539=LataProjekcji,$F1539=0,$E1540<=10)),$F1540,IF($D1539<LataProjekcji,IF((SUM($K1541:O1541)+$D1541)<$D1540,$D1541,$D1540-SUM($K1541:O1541)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1539=LataProjekcji,$F1539>0),AND($D1539=LataProjekcji,$F1539=0,$E1540<=10)),$F1540,IF($D1539<LataProjekcji,IF((SUM($K1541:P1541)+$D1541)<$D1540,$D1541,$D1540-SUM($K1541:P1541)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1539=LataProjekcji,$F1539>0),AND($D1539=LataProjekcji,$F1539=0,$E1540<=10)),$F1540,IF($D1539<LataProjekcji,IF((SUM($K1541:Q1541)+$D1541)<$D1540,$D1541,$D1540-SUM($K1541:Q1541)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1539=LataProjekcji,$F1539>0),AND($D1539=LataProjekcji,$F1539=0,$E1540<=10)),$F1540,IF($D1539<LataProjekcji,IF((SUM($K1541:R1541)+$D1541)<$D1540,$D1541,$D1540-SUM($K1541:R1541)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1539=LataProjekcji,$F1539>0),AND($D1539=LataProjekcji,$F1539=0,$E1540<=10)),$F1540,IF($D1539<LataProjekcji,IF((SUM($K1541:S1541)+$D1541)<$D1540,$D1541,$D1540-SUM($K1541:S1541)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1539=LataProjekcji,$F1539>0),AND($D1539=LataProjekcji,$F1539=0,$E1540<=10)),$F1540,IF($D1539<LataProjekcji,IF((SUM($K1541:T1541)+$D1541)<$D1540,$D1541,$D1540-SUM($K1541:T1541)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1539=LataProjekcji,$F1539>0),AND($D1539=LataProjekcji,$F1539=0,$E1540<=10)),$F1540,IF($D1539<LataProjekcji,IF((SUM($K1541:U1541)+$D1541)<$D1540,$D1541,$D1540-SUM($K1541:U1541)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1539=LataProjekcji,$F1539>0),AND($D1539=LataProjekcji,$F1539=0,$E1540<=10)),$F1540,IF($D1539<LataProjekcji,IF((SUM($K1541:V1541)+$D1541)<$D1540,$D1541,$D1540-SUM($K1541:V1541)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1539=LataProjekcji,$F1539>0),AND($D1539=LataProjekcji,$F1539=0,$E1540<=10)),$F1540,IF($D1539<LataProjekcji,IF((SUM($K1541:W1541)+$D1541)<$D1540,$D1541,$D1540-SUM($K1541:W1541)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1539=LataProjekcji,$F1539>0),AND($D1539=LataProjekcji,$F1539=0,$E1540<=10)),$F1540,IF($D1539<LataProjekcji,IF((SUM($K1541:X1541)+$D1541)<$D1540,$D1541,$D1540-SUM($K1541:X1541)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1539=LataProjekcji,$F1539>0),AND($D1539=LataProjekcji,$F1539=0,$E1540<=10)),$F1540,IF($D1539<LataProjekcji,IF((SUM($K1541:Y1541)+$D1541)<$D1540,$D1541,$D1540-SUM($K1541:Y1541)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1539=LataProjekcji,$F1539>0),AND($D1539=LataProjekcji,$F1539=0,$E1540<=10)),$F1540,IF($D1539<LataProjekcji,IF((SUM($K1541:Z1541)+$D1541)<$D1540,$D1541,$D1540-SUM($K1541:Z1541)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1541,0)","v":0},{"$f":"ROUND(K1542+L1541,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1542+X1541,0)","v":0},{"$f":"ROUND(X1542+Y1541,0)","v":0},{"$f":"ROUND(Y1542+Z1541,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1536+7","v":242},null,null,{"$f":"IF($D1539=LataProjekcji,ROUND($D1540-K1542,0),ROUND(IF(K1541=0,0,$D1540-K1542),0))","v":0},{"$f":"IF($D1539=LataProjekcji,ROUND($D1540-L1542,0),ROUND(IF(AND(L1541=0,K1543>0),$D1540-L1542,IF(L1541=0,0,$D1540-L1542)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1539=LataProjekcji,ROUND($D1540-X1542,0),ROUND(IF(AND(X1541=0,W1543>0),$D1540-X1542,IF(X1541=0,0,$D1540-X1542)),0))","v":0},{"$f":"IF($D1539=LataProjekcji,ROUND($D1540-Y1542,0),ROUND(IF(AND(Y1541=0,X1543>0),$D1540-Y1542,IF(Y1541=0,0,$D1540-Y1542)),0))","v":0},{"$f":"IF($D1539=LataProjekcji,ROUND($D1540-Z1542,0),ROUND(IF(AND(Z1541=0,Y1543>0),$D1540-Z1542,IF(Z1541=0,0,$D1540-Z1542)),0))","v":0},{"$f":"IF($D1539=LataProjekcji,ROUND($D1540-AA1542,0),ROUND(IF(AND(AA1541=0,Z1543>0),$D1540-AA1542,IF(AA1541=0,0,$D1540-AA1542)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1537+1","v":14},{"$f":"OFFSET('Środki trwałe'!$C$353,H1544,,)","v":""},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1538,0)=\"tak\",OFFSET($G$269,$D1538,0)=\"tak\",OFFSET($J$269,$D1538,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1543,(COLUMN()-11))*OFFSET($K$374,$H1544,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1538,0)=\"tak\",OFFSET($G$269,$D1538,0)=\"tak\",OFFSET($J$269,$D1538,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1543,(COLUMN()-11))*OFFSET($K$374,$H1544,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1538,0)=\"tak\",OFFSET($G$269,$D1538,0)=\"tak\",OFFSET($J$269,$D1538,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1543,(COLUMN()-11))*OFFSET($K$374,$H1544,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1538,0)=\"tak\",OFFSET($G$269,$D1538,0)=\"tak\",OFFSET($J$269,$D1538,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1543,(COLUMN()-11))*OFFSET($K$374,$H1544,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1538,0)=\"tak\",OFFSET($G$269,$D1538,0)=\"tak\",OFFSET($J$269,$D1538,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1543,(COLUMN()-11))*OFFSET($K$374,$H1544,(COLUMN()-11)),0),0)","v":0}]
[]
[]
[]
[]
[]
[null,"URZĄDZENIA TECHNICZNE I MASZYNY (+ ŚRODKI TRWAŁE W BUDOWIE)"]
[null,{"$f":"OFFSET($B$269,D1551,0)","v":0},null,149,null,"ile miesiący do końca roku",null,"niekwalifikowalne","spr"]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1551,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1551,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11},null,{"$f":"D568-G1552","v":0},{"$f":"D568-G1552-H1552","v":0}]
[null,"wartość netto",null,{"$f":"IF(E1553<0,0,ROUND(E1553,0))","v":0},{"$f":"OFFSET($D$269,D1551,0)","v":0},{"$f":"IF(E1553>10,ROUND(($D1554/12)*$F1552,0),$D1553)","v":0},"<- am. Do końca roku"]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1551,0)),0,IF(E1553>10,ROUND(D1553*am_maszyny,0),IF(D1553<0,0,D1553)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1552=LataProjekcji,$F1553,IF($D1552=LataProjekcji,$D1554,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1552=LataProjekcji,$F1552>0),AND($D1552=LataProjekcji,$F1552=0,$E1553<=10)),$F1553,IF($D1552<LataProjekcji,IF((SUM($K1554:K1554)+$D1554)<$D1553,$D1554,$D1553-SUM($K1554:K1554)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1552=LataProjekcji,$F1552>0),AND($D1552=LataProjekcji,$F1552=0,$E1553<=10)),$F1553,IF($D1552<LataProjekcji,IF((SUM($K1554:L1554)+$D1554)<$D1553,$D1554,$D1553-SUM($K1554:L1554)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1552=LataProjekcji,$F1552>0),AND($D1552=LataProjekcji,$F1552=0,$E1553<=10)),$F1553,IF($D1552<LataProjekcji,IF((SUM($K1554:M1554)+$D1554)<$D1553,$D1554,$D1553-SUM($K1554:M1554)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1552=LataProjekcji,$F1552>0),AND($D1552=LataProjekcji,$F1552=0,$E1553<=10)),$F1553,IF($D1552<LataProjekcji,IF((SUM($K1554:N1554)+$D1554)<$D1553,$D1554,$D1553-SUM($K1554:N1554)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1552=LataProjekcji,$F1552>0),AND($D1552=LataProjekcji,$F1552=0,$E1553<=10)),$F1553,IF($D1552<LataProjekcji,IF((SUM($K1554:O1554)+$D1554)<$D1553,$D1554,$D1553-SUM($K1554:O1554)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1552=LataProjekcji,$F1552>0),AND($D1552=LataProjekcji,$F1552=0,$E1553<=10)),$F1553,IF($D1552<LataProjekcji,IF((SUM($K1554:P1554)+$D1554)<$D1553,$D1554,$D1553-SUM($K1554:P1554)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1552=LataProjekcji,$F1552>0),AND($D1552=LataProjekcji,$F1552=0,$E1553<=10)),$F1553,IF($D1552<LataProjekcji,IF((SUM($K1554:Q1554)+$D1554)<$D1553,$D1554,$D1553-SUM($K1554:Q1554)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1552=LataProjekcji,$F1552>0),AND($D1552=LataProjekcji,$F1552=0,$E1553<=10)),$F1553,IF($D1552<LataProjekcji,IF((SUM($K1554:R1554)+$D1554)<$D1553,$D1554,$D1553-SUM($K1554:R1554)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1552=LataProjekcji,$F1552>0),AND($D1552=LataProjekcji,$F1552=0,$E1553<=10)),$F1553,IF($D1552<LataProjekcji,IF((SUM($K1554:S1554)+$D1554)<$D1553,$D1554,$D1553-SUM($K1554:S1554)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1552=LataProjekcji,$F1552>0),AND($D1552=LataProjekcji,$F1552=0,$E1553<=10)),$F1553,IF($D1552<LataProjekcji,IF((SUM($K1554:T1554)+$D1554)<$D1553,$D1554,$D1553-SUM($K1554:T1554)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1552=LataProjekcji,$F1552>0),AND($D1552=LataProjekcji,$F1552=0,$E1553<=10)),$F1553,IF($D1552<LataProjekcji,IF((SUM($K1554:U1554)+$D1554)<$D1553,$D1554,$D1553-SUM($K1554:U1554)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1552=LataProjekcji,$F1552>0),AND($D1552=LataProjekcji,$F1552=0,$E1553<=10)),$F1553,IF($D1552<LataProjekcji,IF((SUM($K1554:V1554)+$D1554)<$D1553,$D1554,$D1553-SUM($K1554:V1554)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1552=LataProjekcji,$F1552>0),AND($D1552=LataProjekcji,$F1552=0,$E1553<=10)),$F1553,IF($D1552<LataProjekcji,IF((SUM($K1554:W1554)+$D1554)<$D1553,$D1554,$D1553-SUM($K1554:W1554)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1552=LataProjekcji,$F1552>0),AND($D1552=LataProjekcji,$F1552=0,$E1553<=10)),$F1553,IF($D1552<LataProjekcji,IF((SUM($K1554:X1554)+$D1554)<$D1553,$D1554,$D1553-SUM($K1554:X1554)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1552=LataProjekcji,$F1552>0),AND($D1552=LataProjekcji,$F1552=0,$E1553<=10)),$F1553,IF($D1552<LataProjekcji,IF((SUM($K1554:Y1554)+$D1554)<$D1553,$D1554,$D1553-SUM($K1554:Y1554)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1552=LataProjekcji,$F1552>0),AND($D1552=LataProjekcji,$F1552=0,$E1553<=10)),$F1553,IF($D1552<LataProjekcji,IF((SUM($K1554:Z1554)+$D1554)<$D1553,$D1554,$D1553-SUM($K1554:Z1554)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1554,0)","v":0},{"$f":"ROUND(K1555+L1554,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1555+X1554,0)","v":0},{"$f":"ROUND(X1555+Y1554,0)","v":0},{"$f":"ROUND(Y1555+Z1554,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1543+9","v":251},null,null,{"$f":"IF($D1552=LataProjekcji,ROUND($D1553-K1555,0),ROUND(IF(K1554=0,0,$D1553-K1555),0))","v":0},{"$f":"IF($D1552=LataProjekcji,ROUND($D1553-L1555,0),ROUND(IF(AND(L1554=0,K1556>0),$D1553-L1555,IF(L1554=0,0,$D1553-L1555)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1552=LataProjekcji,ROUND($D1553-X1555,0),ROUND(IF(AND(X1554=0,W1556>0),$D1553-X1555,IF(X1554=0,0,$D1553-X1555)),0))","v":0},{"$f":"IF($D1552=LataProjekcji,ROUND($D1553-Y1555,0),ROUND(IF(AND(Y1554=0,X1556>0),$D1553-Y1555,IF(Y1554=0,0,$D1553-Y1555)),0))","v":0},{"$f":"IF($D1552=LataProjekcji,ROUND($D1553-Z1555,0),ROUND(IF(AND(Z1554=0,Y1556>0),$D1553-Z1555,IF(Z1554=0,0,$D1553-Z1555)),0))","v":0},{"$f":"IF($D1552=LataProjekcji,ROUND($D1553-AA1555,0),ROUND(IF(AND(AA1554=0,Z1556>0),$D1553-AA1555,IF(AA1554=0,0,$D1553-AA1555)),0))","v":0}]
[null,null,null,null,null,null,null,0,{"$f":"OFFSET('Środki trwałe'!$C$418,H1557,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1551,0)=\"tak\",OFFSET($G$269,$D1551,0)=\"tak\",OFFSET($J$269,$D1551,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1556,(COLUMN()-11))*OFFSET($K$469,$H1557,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1551,0)=\"tak\",OFFSET($G$269,$D1551,0)=\"tak\",OFFSET($J$269,$D1551,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1556,(COLUMN()-11))*OFFSET($K$469,$H1557,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1551,0)=\"tak\",OFFSET($G$269,$D1551,0)=\"tak\",OFFSET($J$269,$D1551,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1556,(COLUMN()-11))*OFFSET($K$469,$H1557,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1551,0)=\"tak\",OFFSET($G$269,$D1551,0)=\"tak\",OFFSET($J$269,$D1551,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1556,(COLUMN()-11))*OFFSET($K$469,$H1557,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1551,0)=\"tak\",OFFSET($G$269,$D1551,0)=\"tak\",OFFSET($J$269,$D1551,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1556,(COLUMN()-11))*OFFSET($K$469,$H1557,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1558,0)","v":0},null,{"$f":"D1551+1","v":150}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1558,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1558,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1560<0,0,ROUND(E1560,0))","v":0},{"$f":"OFFSET($D$269,D1558,0)","v":0},{"$f":"IF(E1560>10,ROUND(($D1561/12)*$F1559,0),$D1560)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1558,0)),0,IF(E1560>10,ROUND(D1560*am_maszyny,0),IF(D1560<0,0,D1560)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1559=LataProjekcji,$F1560,IF($D1559=LataProjekcji,$D1561,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1559=LataProjekcji,$F1559>0),AND($D1559=LataProjekcji,$F1559=0,$E1560<=10)),$F1560,IF($D1559<LataProjekcji,IF((SUM($K1561:K1561)+$D1561)<$D1560,$D1561,$D1560-SUM($K1561:K1561)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1559=LataProjekcji,$F1559>0),AND($D1559=LataProjekcji,$F1559=0,$E1560<=10)),$F1560,IF($D1559<LataProjekcji,IF((SUM($K1561:L1561)+$D1561)<$D1560,$D1561,$D1560-SUM($K1561:L1561)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1559=LataProjekcji,$F1559>0),AND($D1559=LataProjekcji,$F1559=0,$E1560<=10)),$F1560,IF($D1559<LataProjekcji,IF((SUM($K1561:M1561)+$D1561)<$D1560,$D1561,$D1560-SUM($K1561:M1561)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1559=LataProjekcji,$F1559>0),AND($D1559=LataProjekcji,$F1559=0,$E1560<=10)),$F1560,IF($D1559<LataProjekcji,IF((SUM($K1561:N1561)+$D1561)<$D1560,$D1561,$D1560-SUM($K1561:N1561)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1559=LataProjekcji,$F1559>0),AND($D1559=LataProjekcji,$F1559=0,$E1560<=10)),$F1560,IF($D1559<LataProjekcji,IF((SUM($K1561:O1561)+$D1561)<$D1560,$D1561,$D1560-SUM($K1561:O1561)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1559=LataProjekcji,$F1559>0),AND($D1559=LataProjekcji,$F1559=0,$E1560<=10)),$F1560,IF($D1559<LataProjekcji,IF((SUM($K1561:P1561)+$D1561)<$D1560,$D1561,$D1560-SUM($K1561:P1561)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1559=LataProjekcji,$F1559>0),AND($D1559=LataProjekcji,$F1559=0,$E1560<=10)),$F1560,IF($D1559<LataProjekcji,IF((SUM($K1561:Q1561)+$D1561)<$D1560,$D1561,$D1560-SUM($K1561:Q1561)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1559=LataProjekcji,$F1559>0),AND($D1559=LataProjekcji,$F1559=0,$E1560<=10)),$F1560,IF($D1559<LataProjekcji,IF((SUM($K1561:R1561)+$D1561)<$D1560,$D1561,$D1560-SUM($K1561:R1561)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1559=LataProjekcji,$F1559>0),AND($D1559=LataProjekcji,$F1559=0,$E1560<=10)),$F1560,IF($D1559<LataProjekcji,IF((SUM($K1561:S1561)+$D1561)<$D1560,$D1561,$D1560-SUM($K1561:S1561)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1559=LataProjekcji,$F1559>0),AND($D1559=LataProjekcji,$F1559=0,$E1560<=10)),$F1560,IF($D1559<LataProjekcji,IF((SUM($K1561:T1561)+$D1561)<$D1560,$D1561,$D1560-SUM($K1561:T1561)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1559=LataProjekcji,$F1559>0),AND($D1559=LataProjekcji,$F1559=0,$E1560<=10)),$F1560,IF($D1559<LataProjekcji,IF((SUM($K1561:U1561)+$D1561)<$D1560,$D1561,$D1560-SUM($K1561:U1561)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1559=LataProjekcji,$F1559>0),AND($D1559=LataProjekcji,$F1559=0,$E1560<=10)),$F1560,IF($D1559<LataProjekcji,IF((SUM($K1561:V1561)+$D1561)<$D1560,$D1561,$D1560-SUM($K1561:V1561)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1559=LataProjekcji,$F1559>0),AND($D1559=LataProjekcji,$F1559=0,$E1560<=10)),$F1560,IF($D1559<LataProjekcji,IF((SUM($K1561:W1561)+$D1561)<$D1560,$D1561,$D1560-SUM($K1561:W1561)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1559=LataProjekcji,$F1559>0),AND($D1559=LataProjekcji,$F1559=0,$E1560<=10)),$F1560,IF($D1559<LataProjekcji,IF((SUM($K1561:X1561)+$D1561)<$D1560,$D1561,$D1560-SUM($K1561:X1561)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1559=LataProjekcji,$F1559>0),AND($D1559=LataProjekcji,$F1559=0,$E1560<=10)),$F1560,IF($D1559<LataProjekcji,IF((SUM($K1561:Y1561)+$D1561)<$D1560,$D1561,$D1560-SUM($K1561:Y1561)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1559=LataProjekcji,$F1559>0),AND($D1559=LataProjekcji,$F1559=0,$E1560<=10)),$F1560,IF($D1559<LataProjekcji,IF((SUM($K1561:Z1561)+$D1561)<$D1560,$D1561,$D1560-SUM($K1561:Z1561)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1561,0)","v":0},{"$f":"ROUND(K1562+L1561,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1562+X1561,0)","v":0},{"$f":"ROUND(X1562+Y1561,0)","v":0},{"$f":"ROUND(Y1562+Z1561,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1556+7","v":258},null,null,{"$f":"IF($D1559=LataProjekcji,ROUND($D1560-K1562,0),ROUND(IF(K1561=0,0,$D1560-K1562),0))","v":0},{"$f":"IF($D1559=LataProjekcji,ROUND($D1560-L1562,0),ROUND(IF(AND(L1561=0,K1563>0),$D1560-L1562,IF(L1561=0,0,$D1560-L1562)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1559=LataProjekcji,ROUND($D1560-X1562,0),ROUND(IF(AND(X1561=0,W1563>0),$D1560-X1562,IF(X1561=0,0,$D1560-X1562)),0))","v":0},{"$f":"IF($D1559=LataProjekcji,ROUND($D1560-Y1562,0),ROUND(IF(AND(Y1561=0,X1563>0),$D1560-Y1562,IF(Y1561=0,0,$D1560-Y1562)),0))","v":0},{"$f":"IF($D1559=LataProjekcji,ROUND($D1560-Z1562,0),ROUND(IF(AND(Z1561=0,Y1563>0),$D1560-Z1562,IF(Z1561=0,0,$D1560-Z1562)),0))","v":0},{"$f":"IF($D1559=LataProjekcji,ROUND($D1560-AA1562,0),ROUND(IF(AND(AA1561=0,Z1563>0),$D1560-AA1562,IF(AA1561=0,0,$D1560-AA1562)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1557+1","v":1},{"$f":"OFFSET('Środki trwałe'!$C$418,H1564,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1558,0)=\"tak\",OFFSET($G$269,$D1558,0)=\"tak\",OFFSET($J$269,$D1558,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1563,(COLUMN()-11))*OFFSET($K$469,$H1564,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1558,0)=\"tak\",OFFSET($G$269,$D1558,0)=\"tak\",OFFSET($J$269,$D1558,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1563,(COLUMN()-11))*OFFSET($K$469,$H1564,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1558,0)=\"tak\",OFFSET($G$269,$D1558,0)=\"tak\",OFFSET($J$269,$D1558,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1563,(COLUMN()-11))*OFFSET($K$469,$H1564,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1558,0)=\"tak\",OFFSET($G$269,$D1558,0)=\"tak\",OFFSET($J$269,$D1558,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1563,(COLUMN()-11))*OFFSET($K$469,$H1564,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1558,0)=\"tak\",OFFSET($G$269,$D1558,0)=\"tak\",OFFSET($J$269,$D1558,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1563,(COLUMN()-11))*OFFSET($K$469,$H1564,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1565,0)","v":0},null,{"$f":"D1558+1","v":151}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1565,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1565,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1567<0,0,ROUND(E1567,0))","v":0},{"$f":"OFFSET($D$269,D1565,0)","v":0},{"$f":"IF(E1567>10,ROUND(($D1568/12)*$F1566,0),$D1567)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1565,0)),0,IF(E1567>10,ROUND(D1567*am_maszyny,0),IF(D1567<0,0,D1567)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1566=LataProjekcji,$F1567,IF($D1566=LataProjekcji,$D1568,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1566=LataProjekcji,$F1566>0),AND($D1566=LataProjekcji,$F1566=0,$E1567<=10)),$F1567,IF($D1566<LataProjekcji,IF((SUM($K1568:K1568)+$D1568)<$D1567,$D1568,$D1567-SUM($K1568:K1568)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1566=LataProjekcji,$F1566>0),AND($D1566=LataProjekcji,$F1566=0,$E1567<=10)),$F1567,IF($D1566<LataProjekcji,IF((SUM($K1568:L1568)+$D1568)<$D1567,$D1568,$D1567-SUM($K1568:L1568)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1566=LataProjekcji,$F1566>0),AND($D1566=LataProjekcji,$F1566=0,$E1567<=10)),$F1567,IF($D1566<LataProjekcji,IF((SUM($K1568:M1568)+$D1568)<$D1567,$D1568,$D1567-SUM($K1568:M1568)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1566=LataProjekcji,$F1566>0),AND($D1566=LataProjekcji,$F1566=0,$E1567<=10)),$F1567,IF($D1566<LataProjekcji,IF((SUM($K1568:N1568)+$D1568)<$D1567,$D1568,$D1567-SUM($K1568:N1568)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1566=LataProjekcji,$F1566>0),AND($D1566=LataProjekcji,$F1566=0,$E1567<=10)),$F1567,IF($D1566<LataProjekcji,IF((SUM($K1568:O1568)+$D1568)<$D1567,$D1568,$D1567-SUM($K1568:O1568)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1566=LataProjekcji,$F1566>0),AND($D1566=LataProjekcji,$F1566=0,$E1567<=10)),$F1567,IF($D1566<LataProjekcji,IF((SUM($K1568:P1568)+$D1568)<$D1567,$D1568,$D1567-SUM($K1568:P1568)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1566=LataProjekcji,$F1566>0),AND($D1566=LataProjekcji,$F1566=0,$E1567<=10)),$F1567,IF($D1566<LataProjekcji,IF((SUM($K1568:Q1568)+$D1568)<$D1567,$D1568,$D1567-SUM($K1568:Q1568)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1566=LataProjekcji,$F1566>0),AND($D1566=LataProjekcji,$F1566=0,$E1567<=10)),$F1567,IF($D1566<LataProjekcji,IF((SUM($K1568:R1568)+$D1568)<$D1567,$D1568,$D1567-SUM($K1568:R1568)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1566=LataProjekcji,$F1566>0),AND($D1566=LataProjekcji,$F1566=0,$E1567<=10)),$F1567,IF($D1566<LataProjekcji,IF((SUM($K1568:S1568)+$D1568)<$D1567,$D1568,$D1567-SUM($K1568:S1568)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1566=LataProjekcji,$F1566>0),AND($D1566=LataProjekcji,$F1566=0,$E1567<=10)),$F1567,IF($D1566<LataProjekcji,IF((SUM($K1568:T1568)+$D1568)<$D1567,$D1568,$D1567-SUM($K1568:T1568)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1566=LataProjekcji,$F1566>0),AND($D1566=LataProjekcji,$F1566=0,$E1567<=10)),$F1567,IF($D1566<LataProjekcji,IF((SUM($K1568:U1568)+$D1568)<$D1567,$D1568,$D1567-SUM($K1568:U1568)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1566=LataProjekcji,$F1566>0),AND($D1566=LataProjekcji,$F1566=0,$E1567<=10)),$F1567,IF($D1566<LataProjekcji,IF((SUM($K1568:V1568)+$D1568)<$D1567,$D1568,$D1567-SUM($K1568:V1568)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1566=LataProjekcji,$F1566>0),AND($D1566=LataProjekcji,$F1566=0,$E1567<=10)),$F1567,IF($D1566<LataProjekcji,IF((SUM($K1568:W1568)+$D1568)<$D1567,$D1568,$D1567-SUM($K1568:W1568)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1566=LataProjekcji,$F1566>0),AND($D1566=LataProjekcji,$F1566=0,$E1567<=10)),$F1567,IF($D1566<LataProjekcji,IF((SUM($K1568:X1568)+$D1568)<$D1567,$D1568,$D1567-SUM($K1568:X1568)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1566=LataProjekcji,$F1566>0),AND($D1566=LataProjekcji,$F1566=0,$E1567<=10)),$F1567,IF($D1566<LataProjekcji,IF((SUM($K1568:Y1568)+$D1568)<$D1567,$D1568,$D1567-SUM($K1568:Y1568)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1566=LataProjekcji,$F1566>0),AND($D1566=LataProjekcji,$F1566=0,$E1567<=10)),$F1567,IF($D1566<LataProjekcji,IF((SUM($K1568:Z1568)+$D1568)<$D1567,$D1568,$D1567-SUM($K1568:Z1568)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1568,0)","v":0},{"$f":"ROUND(K1569+L1568,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1569+X1568,0)","v":0},{"$f":"ROUND(X1569+Y1568,0)","v":0},{"$f":"ROUND(Y1569+Z1568,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1563+7","v":265},null,null,{"$f":"IF($D1566=LataProjekcji,ROUND($D1567-K1569,0),ROUND(IF(K1568=0,0,$D1567-K1569),0))","v":0},{"$f":"IF($D1566=LataProjekcji,ROUND($D1567-L1569,0),ROUND(IF(AND(L1568=0,K1570>0),$D1567-L1569,IF(L1568=0,0,$D1567-L1569)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1566=LataProjekcji,ROUND($D1567-X1569,0),ROUND(IF(AND(X1568=0,W1570>0),$D1567-X1569,IF(X1568=0,0,$D1567-X1569)),0))","v":0},{"$f":"IF($D1566=LataProjekcji,ROUND($D1567-Y1569,0),ROUND(IF(AND(Y1568=0,X1570>0),$D1567-Y1569,IF(Y1568=0,0,$D1567-Y1569)),0))","v":0},{"$f":"IF($D1566=LataProjekcji,ROUND($D1567-Z1569,0),ROUND(IF(AND(Z1568=0,Y1570>0),$D1567-Z1569,IF(Z1568=0,0,$D1567-Z1569)),0))","v":0},{"$f":"IF($D1566=LataProjekcji,ROUND($D1567-AA1569,0),ROUND(IF(AND(AA1568=0,Z1570>0),$D1567-AA1569,IF(AA1568=0,0,$D1567-AA1569)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1564+1","v":2},{"$f":"OFFSET('Środki trwałe'!$C$418,H1571,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1565,0)=\"tak\",OFFSET($G$269,$D1565,0)=\"tak\",OFFSET($J$269,$D1565,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1570,(COLUMN()-11))*OFFSET($K$469,$H1571,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1565,0)=\"tak\",OFFSET($G$269,$D1565,0)=\"tak\",OFFSET($J$269,$D1565,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1570,(COLUMN()-11))*OFFSET($K$469,$H1571,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1565,0)=\"tak\",OFFSET($G$269,$D1565,0)=\"tak\",OFFSET($J$269,$D1565,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1570,(COLUMN()-11))*OFFSET($K$469,$H1571,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1565,0)=\"tak\",OFFSET($G$269,$D1565,0)=\"tak\",OFFSET($J$269,$D1565,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1570,(COLUMN()-11))*OFFSET($K$469,$H1571,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1565,0)=\"tak\",OFFSET($G$269,$D1565,0)=\"tak\",OFFSET($J$269,$D1565,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1570,(COLUMN()-11))*OFFSET($K$469,$H1571,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1572,0)","v":0},null,{"$f":"D1565+1","v":152}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1572,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1572,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1574<0,0,ROUND(E1574,0))","v":0},{"$f":"OFFSET($D$269,D1572,0)","v":0},{"$f":"IF(E1574>10,ROUND(($D1575/12)*$F1573,0),$D1574)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1572,0)),0,IF(E1574>10,ROUND(D1574*am_maszyny,0),IF(D1574<0,0,D1574)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1573=LataProjekcji,$F1574,IF($D1573=LataProjekcji,$D1575,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1573=LataProjekcji,$F1573>0),AND($D1573=LataProjekcji,$F1573=0,$E1574<=10)),$F1574,IF($D1573<LataProjekcji,IF((SUM($K1575:K1575)+$D1575)<$D1574,$D1575,$D1574-SUM($K1575:K1575)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1573=LataProjekcji,$F1573>0),AND($D1573=LataProjekcji,$F1573=0,$E1574<=10)),$F1574,IF($D1573<LataProjekcji,IF((SUM($K1575:L1575)+$D1575)<$D1574,$D1575,$D1574-SUM($K1575:L1575)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1573=LataProjekcji,$F1573>0),AND($D1573=LataProjekcji,$F1573=0,$E1574<=10)),$F1574,IF($D1573<LataProjekcji,IF((SUM($K1575:M1575)+$D1575)<$D1574,$D1575,$D1574-SUM($K1575:M1575)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1573=LataProjekcji,$F1573>0),AND($D1573=LataProjekcji,$F1573=0,$E1574<=10)),$F1574,IF($D1573<LataProjekcji,IF((SUM($K1575:N1575)+$D1575)<$D1574,$D1575,$D1574-SUM($K1575:N1575)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1573=LataProjekcji,$F1573>0),AND($D1573=LataProjekcji,$F1573=0,$E1574<=10)),$F1574,IF($D1573<LataProjekcji,IF((SUM($K1575:O1575)+$D1575)<$D1574,$D1575,$D1574-SUM($K1575:O1575)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1573=LataProjekcji,$F1573>0),AND($D1573=LataProjekcji,$F1573=0,$E1574<=10)),$F1574,IF($D1573<LataProjekcji,IF((SUM($K1575:P1575)+$D1575)<$D1574,$D1575,$D1574-SUM($K1575:P1575)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1573=LataProjekcji,$F1573>0),AND($D1573=LataProjekcji,$F1573=0,$E1574<=10)),$F1574,IF($D1573<LataProjekcji,IF((SUM($K1575:Q1575)+$D1575)<$D1574,$D1575,$D1574-SUM($K1575:Q1575)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1573=LataProjekcji,$F1573>0),AND($D1573=LataProjekcji,$F1573=0,$E1574<=10)),$F1574,IF($D1573<LataProjekcji,IF((SUM($K1575:R1575)+$D1575)<$D1574,$D1575,$D1574-SUM($K1575:R1575)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1573=LataProjekcji,$F1573>0),AND($D1573=LataProjekcji,$F1573=0,$E1574<=10)),$F1574,IF($D1573<LataProjekcji,IF((SUM($K1575:S1575)+$D1575)<$D1574,$D1575,$D1574-SUM($K1575:S1575)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1573=LataProjekcji,$F1573>0),AND($D1573=LataProjekcji,$F1573=0,$E1574<=10)),$F1574,IF($D1573<LataProjekcji,IF((SUM($K1575:T1575)+$D1575)<$D1574,$D1575,$D1574-SUM($K1575:T1575)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1573=LataProjekcji,$F1573>0),AND($D1573=LataProjekcji,$F1573=0,$E1574<=10)),$F1574,IF($D1573<LataProjekcji,IF((SUM($K1575:U1575)+$D1575)<$D1574,$D1575,$D1574-SUM($K1575:U1575)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1573=LataProjekcji,$F1573>0),AND($D1573=LataProjekcji,$F1573=0,$E1574<=10)),$F1574,IF($D1573<LataProjekcji,IF((SUM($K1575:V1575)+$D1575)<$D1574,$D1575,$D1574-SUM($K1575:V1575)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1573=LataProjekcji,$F1573>0),AND($D1573=LataProjekcji,$F1573=0,$E1574<=10)),$F1574,IF($D1573<LataProjekcji,IF((SUM($K1575:W1575)+$D1575)<$D1574,$D1575,$D1574-SUM($K1575:W1575)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1573=LataProjekcji,$F1573>0),AND($D1573=LataProjekcji,$F1573=0,$E1574<=10)),$F1574,IF($D1573<LataProjekcji,IF((SUM($K1575:X1575)+$D1575)<$D1574,$D1575,$D1574-SUM($K1575:X1575)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1573=LataProjekcji,$F1573>0),AND($D1573=LataProjekcji,$F1573=0,$E1574<=10)),$F1574,IF($D1573<LataProjekcji,IF((SUM($K1575:Y1575)+$D1575)<$D1574,$D1575,$D1574-SUM($K1575:Y1575)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1573=LataProjekcji,$F1573>0),AND($D1573=LataProjekcji,$F1573=0,$E1574<=10)),$F1574,IF($D1573<LataProjekcji,IF((SUM($K1575:Z1575)+$D1575)<$D1574,$D1575,$D1574-SUM($K1575:Z1575)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1575,0)","v":0},{"$f":"ROUND(K1576+L1575,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1576+X1575,0)","v":0},{"$f":"ROUND(X1576+Y1575,0)","v":0},{"$f":"ROUND(Y1576+Z1575,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1570+7","v":272},null,null,{"$f":"IF($D1573=LataProjekcji,ROUND($D1574-K1576,0),ROUND(IF(K1575=0,0,$D1574-K1576),0))","v":0},{"$f":"IF($D1573=LataProjekcji,ROUND($D1574-L1576,0),ROUND(IF(AND(L1575=0,K1577>0),$D1574-L1576,IF(L1575=0,0,$D1574-L1576)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1573=LataProjekcji,ROUND($D1574-X1576,0),ROUND(IF(AND(X1575=0,W1577>0),$D1574-X1576,IF(X1575=0,0,$D1574-X1576)),0))","v":0},{"$f":"IF($D1573=LataProjekcji,ROUND($D1574-Y1576,0),ROUND(IF(AND(Y1575=0,X1577>0),$D1574-Y1576,IF(Y1575=0,0,$D1574-Y1576)),0))","v":0},{"$f":"IF($D1573=LataProjekcji,ROUND($D1574-Z1576,0),ROUND(IF(AND(Z1575=0,Y1577>0),$D1574-Z1576,IF(Z1575=0,0,$D1574-Z1576)),0))","v":0},{"$f":"IF($D1573=LataProjekcji,ROUND($D1574-AA1576,0),ROUND(IF(AND(AA1575=0,Z1577>0),$D1574-AA1576,IF(AA1575=0,0,$D1574-AA1576)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1571+1","v":3},{"$f":"OFFSET('Środki trwałe'!$C$418,H1578,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1572,0)=\"tak\",OFFSET($G$269,$D1572,0)=\"tak\",OFFSET($J$269,$D1572,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1577,(COLUMN()-11))*OFFSET($K$469,$H1578,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1572,0)=\"tak\",OFFSET($G$269,$D1572,0)=\"tak\",OFFSET($J$269,$D1572,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1577,(COLUMN()-11))*OFFSET($K$469,$H1578,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1572,0)=\"tak\",OFFSET($G$269,$D1572,0)=\"tak\",OFFSET($J$269,$D1572,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1577,(COLUMN()-11))*OFFSET($K$469,$H1578,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1572,0)=\"tak\",OFFSET($G$269,$D1572,0)=\"tak\",OFFSET($J$269,$D1572,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1577,(COLUMN()-11))*OFFSET($K$469,$H1578,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1572,0)=\"tak\",OFFSET($G$269,$D1572,0)=\"tak\",OFFSET($J$269,$D1572,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1577,(COLUMN()-11))*OFFSET($K$469,$H1578,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1579,0)","v":0},null,{"$f":"D1572+1","v":153}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1579,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1579,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1581<0,0,ROUND(E1581,0))","v":0},{"$f":"OFFSET($D$269,D1579,0)","v":0},{"$f":"IF(E1581>10,ROUND(($D1582/12)*$F1580,0),$D1581)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1579,0)),0,IF(E1581>10,ROUND(D1581*am_maszyny,0),IF(D1581<0,0,D1581)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1580=LataProjekcji,$F1581,IF($D1580=LataProjekcji,$D1582,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1580=LataProjekcji,$F1580>0),AND($D1580=LataProjekcji,$F1580=0,$E1581<=10)),$F1581,IF($D1580<LataProjekcji,IF((SUM($K1582:K1582)+$D1582)<$D1581,$D1582,$D1581-SUM($K1582:K1582)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1580=LataProjekcji,$F1580>0),AND($D1580=LataProjekcji,$F1580=0,$E1581<=10)),$F1581,IF($D1580<LataProjekcji,IF((SUM($K1582:L1582)+$D1582)<$D1581,$D1582,$D1581-SUM($K1582:L1582)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1580=LataProjekcji,$F1580>0),AND($D1580=LataProjekcji,$F1580=0,$E1581<=10)),$F1581,IF($D1580<LataProjekcji,IF((SUM($K1582:M1582)+$D1582)<$D1581,$D1582,$D1581-SUM($K1582:M1582)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1580=LataProjekcji,$F1580>0),AND($D1580=LataProjekcji,$F1580=0,$E1581<=10)),$F1581,IF($D1580<LataProjekcji,IF((SUM($K1582:N1582)+$D1582)<$D1581,$D1582,$D1581-SUM($K1582:N1582)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1580=LataProjekcji,$F1580>0),AND($D1580=LataProjekcji,$F1580=0,$E1581<=10)),$F1581,IF($D1580<LataProjekcji,IF((SUM($K1582:O1582)+$D1582)<$D1581,$D1582,$D1581-SUM($K1582:O1582)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1580=LataProjekcji,$F1580>0),AND($D1580=LataProjekcji,$F1580=0,$E1581<=10)),$F1581,IF($D1580<LataProjekcji,IF((SUM($K1582:P1582)+$D1582)<$D1581,$D1582,$D1581-SUM($K1582:P1582)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1580=LataProjekcji,$F1580>0),AND($D1580=LataProjekcji,$F1580=0,$E1581<=10)),$F1581,IF($D1580<LataProjekcji,IF((SUM($K1582:Q1582)+$D1582)<$D1581,$D1582,$D1581-SUM($K1582:Q1582)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1580=LataProjekcji,$F1580>0),AND($D1580=LataProjekcji,$F1580=0,$E1581<=10)),$F1581,IF($D1580<LataProjekcji,IF((SUM($K1582:R1582)+$D1582)<$D1581,$D1582,$D1581-SUM($K1582:R1582)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1580=LataProjekcji,$F1580>0),AND($D1580=LataProjekcji,$F1580=0,$E1581<=10)),$F1581,IF($D1580<LataProjekcji,IF((SUM($K1582:S1582)+$D1582)<$D1581,$D1582,$D1581-SUM($K1582:S1582)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1580=LataProjekcji,$F1580>0),AND($D1580=LataProjekcji,$F1580=0,$E1581<=10)),$F1581,IF($D1580<LataProjekcji,IF((SUM($K1582:T1582)+$D1582)<$D1581,$D1582,$D1581-SUM($K1582:T1582)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1580=LataProjekcji,$F1580>0),AND($D1580=LataProjekcji,$F1580=0,$E1581<=10)),$F1581,IF($D1580<LataProjekcji,IF((SUM($K1582:U1582)+$D1582)<$D1581,$D1582,$D1581-SUM($K1582:U1582)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1580=LataProjekcji,$F1580>0),AND($D1580=LataProjekcji,$F1580=0,$E1581<=10)),$F1581,IF($D1580<LataProjekcji,IF((SUM($K1582:V1582)+$D1582)<$D1581,$D1582,$D1581-SUM($K1582:V1582)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1580=LataProjekcji,$F1580>0),AND($D1580=LataProjekcji,$F1580=0,$E1581<=10)),$F1581,IF($D1580<LataProjekcji,IF((SUM($K1582:W1582)+$D1582)<$D1581,$D1582,$D1581-SUM($K1582:W1582)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1580=LataProjekcji,$F1580>0),AND($D1580=LataProjekcji,$F1580=0,$E1581<=10)),$F1581,IF($D1580<LataProjekcji,IF((SUM($K1582:X1582)+$D1582)<$D1581,$D1582,$D1581-SUM($K1582:X1582)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1580=LataProjekcji,$F1580>0),AND($D1580=LataProjekcji,$F1580=0,$E1581<=10)),$F1581,IF($D1580<LataProjekcji,IF((SUM($K1582:Y1582)+$D1582)<$D1581,$D1582,$D1581-SUM($K1582:Y1582)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1580=LataProjekcji,$F1580>0),AND($D1580=LataProjekcji,$F1580=0,$E1581<=10)),$F1581,IF($D1580<LataProjekcji,IF((SUM($K1582:Z1582)+$D1582)<$D1581,$D1582,$D1581-SUM($K1582:Z1582)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1582,0)","v":0},{"$f":"ROUND(K1583+L1582,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1583+X1582,0)","v":0},{"$f":"ROUND(X1583+Y1582,0)","v":0},{"$f":"ROUND(Y1583+Z1582,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1577+7","v":279},null,null,{"$f":"IF($D1580=LataProjekcji,ROUND($D1581-K1583,0),ROUND(IF(K1582=0,0,$D1581-K1583),0))","v":0},{"$f":"IF($D1580=LataProjekcji,ROUND($D1581-L1583,0),ROUND(IF(AND(L1582=0,K1584>0),$D1581-L1583,IF(L1582=0,0,$D1581-L1583)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1580=LataProjekcji,ROUND($D1581-X1583,0),ROUND(IF(AND(X1582=0,W1584>0),$D1581-X1583,IF(X1582=0,0,$D1581-X1583)),0))","v":0},{"$f":"IF($D1580=LataProjekcji,ROUND($D1581-Y1583,0),ROUND(IF(AND(Y1582=0,X1584>0),$D1581-Y1583,IF(Y1582=0,0,$D1581-Y1583)),0))","v":0},{"$f":"IF($D1580=LataProjekcji,ROUND($D1581-Z1583,0),ROUND(IF(AND(Z1582=0,Y1584>0),$D1581-Z1583,IF(Z1582=0,0,$D1581-Z1583)),0))","v":0},{"$f":"IF($D1580=LataProjekcji,ROUND($D1581-AA1583,0),ROUND(IF(AND(AA1582=0,Z1584>0),$D1581-AA1583,IF(AA1582=0,0,$D1581-AA1583)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1578+1","v":4},{"$f":"OFFSET('Środki trwałe'!$C$418,H1585,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1579,0)=\"tak\",OFFSET($G$269,$D1579,0)=\"tak\",OFFSET($J$269,$D1579,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1584,(COLUMN()-11))*OFFSET($K$469,$H1585,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1579,0)=\"tak\",OFFSET($G$269,$D1579,0)=\"tak\",OFFSET($J$269,$D1579,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1584,(COLUMN()-11))*OFFSET($K$469,$H1585,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1579,0)=\"tak\",OFFSET($G$269,$D1579,0)=\"tak\",OFFSET($J$269,$D1579,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1584,(COLUMN()-11))*OFFSET($K$469,$H1585,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1579,0)=\"tak\",OFFSET($G$269,$D1579,0)=\"tak\",OFFSET($J$269,$D1579,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1584,(COLUMN()-11))*OFFSET($K$469,$H1585,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1579,0)=\"tak\",OFFSET($G$269,$D1579,0)=\"tak\",OFFSET($J$269,$D1579,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1584,(COLUMN()-11))*OFFSET($K$469,$H1585,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1586,0)","v":0},null,{"$f":"D1579+1","v":154}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1586,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1586,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1588<0,0,ROUND(E1588,0))","v":0},{"$f":"OFFSET($D$269,D1586,0)","v":0},{"$f":"IF(E1588>10,ROUND(($D1589/12)*$F1587,0),$D1588)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1586,0)),0,IF(E1588>10,ROUND(D1588*am_maszyny,0),IF(D1588<0,0,D1588)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1587=LataProjekcji,$F1588,IF($D1587=LataProjekcji,$D1589,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1587=LataProjekcji,$F1587>0),AND($D1587=LataProjekcji,$F1587=0,$E1588<=10)),$F1588,IF($D1587<LataProjekcji,IF((SUM($K1589:K1589)+$D1589)<$D1588,$D1589,$D1588-SUM($K1589:K1589)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1587=LataProjekcji,$F1587>0),AND($D1587=LataProjekcji,$F1587=0,$E1588<=10)),$F1588,IF($D1587<LataProjekcji,IF((SUM($K1589:L1589)+$D1589)<$D1588,$D1589,$D1588-SUM($K1589:L1589)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1587=LataProjekcji,$F1587>0),AND($D1587=LataProjekcji,$F1587=0,$E1588<=10)),$F1588,IF($D1587<LataProjekcji,IF((SUM($K1589:M1589)+$D1589)<$D1588,$D1589,$D1588-SUM($K1589:M1589)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1587=LataProjekcji,$F1587>0),AND($D1587=LataProjekcji,$F1587=0,$E1588<=10)),$F1588,IF($D1587<LataProjekcji,IF((SUM($K1589:N1589)+$D1589)<$D1588,$D1589,$D1588-SUM($K1589:N1589)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1587=LataProjekcji,$F1587>0),AND($D1587=LataProjekcji,$F1587=0,$E1588<=10)),$F1588,IF($D1587<LataProjekcji,IF((SUM($K1589:O1589)+$D1589)<$D1588,$D1589,$D1588-SUM($K1589:O1589)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1587=LataProjekcji,$F1587>0),AND($D1587=LataProjekcji,$F1587=0,$E1588<=10)),$F1588,IF($D1587<LataProjekcji,IF((SUM($K1589:P1589)+$D1589)<$D1588,$D1589,$D1588-SUM($K1589:P1589)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1587=LataProjekcji,$F1587>0),AND($D1587=LataProjekcji,$F1587=0,$E1588<=10)),$F1588,IF($D1587<LataProjekcji,IF((SUM($K1589:Q1589)+$D1589)<$D1588,$D1589,$D1588-SUM($K1589:Q1589)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1587=LataProjekcji,$F1587>0),AND($D1587=LataProjekcji,$F1587=0,$E1588<=10)),$F1588,IF($D1587<LataProjekcji,IF((SUM($K1589:R1589)+$D1589)<$D1588,$D1589,$D1588-SUM($K1589:R1589)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1587=LataProjekcji,$F1587>0),AND($D1587=LataProjekcji,$F1587=0,$E1588<=10)),$F1588,IF($D1587<LataProjekcji,IF((SUM($K1589:S1589)+$D1589)<$D1588,$D1589,$D1588-SUM($K1589:S1589)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1587=LataProjekcji,$F1587>0),AND($D1587=LataProjekcji,$F1587=0,$E1588<=10)),$F1588,IF($D1587<LataProjekcji,IF((SUM($K1589:T1589)+$D1589)<$D1588,$D1589,$D1588-SUM($K1589:T1589)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1587=LataProjekcji,$F1587>0),AND($D1587=LataProjekcji,$F1587=0,$E1588<=10)),$F1588,IF($D1587<LataProjekcji,IF((SUM($K1589:U1589)+$D1589)<$D1588,$D1589,$D1588-SUM($K1589:U1589)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1587=LataProjekcji,$F1587>0),AND($D1587=LataProjekcji,$F1587=0,$E1588<=10)),$F1588,IF($D1587<LataProjekcji,IF((SUM($K1589:V1589)+$D1589)<$D1588,$D1589,$D1588-SUM($K1589:V1589)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1587=LataProjekcji,$F1587>0),AND($D1587=LataProjekcji,$F1587=0,$E1588<=10)),$F1588,IF($D1587<LataProjekcji,IF((SUM($K1589:W1589)+$D1589)<$D1588,$D1589,$D1588-SUM($K1589:W1589)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1587=LataProjekcji,$F1587>0),AND($D1587=LataProjekcji,$F1587=0,$E1588<=10)),$F1588,IF($D1587<LataProjekcji,IF((SUM($K1589:X1589)+$D1589)<$D1588,$D1589,$D1588-SUM($K1589:X1589)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1587=LataProjekcji,$F1587>0),AND($D1587=LataProjekcji,$F1587=0,$E1588<=10)),$F1588,IF($D1587<LataProjekcji,IF((SUM($K1589:Y1589)+$D1589)<$D1588,$D1589,$D1588-SUM($K1589:Y1589)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1587=LataProjekcji,$F1587>0),AND($D1587=LataProjekcji,$F1587=0,$E1588<=10)),$F1588,IF($D1587<LataProjekcji,IF((SUM($K1589:Z1589)+$D1589)<$D1588,$D1589,$D1588-SUM($K1589:Z1589)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1589,0)","v":0},{"$f":"ROUND(K1590+L1589,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1590+X1589,0)","v":0},{"$f":"ROUND(X1590+Y1589,0)","v":0},{"$f":"ROUND(Y1590+Z1589,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1584+7","v":286},null,null,{"$f":"IF($D1587=LataProjekcji,ROUND($D1588-K1590,0),ROUND(IF(K1589=0,0,$D1588-K1590),0))","v":0},{"$f":"IF($D1587=LataProjekcji,ROUND($D1588-L1590,0),ROUND(IF(AND(L1589=0,K1591>0),$D1588-L1590,IF(L1589=0,0,$D1588-L1590)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1587=LataProjekcji,ROUND($D1588-X1590,0),ROUND(IF(AND(X1589=0,W1591>0),$D1588-X1590,IF(X1589=0,0,$D1588-X1590)),0))","v":0},{"$f":"IF($D1587=LataProjekcji,ROUND($D1588-Y1590,0),ROUND(IF(AND(Y1589=0,X1591>0),$D1588-Y1590,IF(Y1589=0,0,$D1588-Y1590)),0))","v":0},{"$f":"IF($D1587=LataProjekcji,ROUND($D1588-Z1590,0),ROUND(IF(AND(Z1589=0,Y1591>0),$D1588-Z1590,IF(Z1589=0,0,$D1588-Z1590)),0))","v":0},{"$f":"IF($D1587=LataProjekcji,ROUND($D1588-AA1590,0),ROUND(IF(AND(AA1589=0,Z1591>0),$D1588-AA1590,IF(AA1589=0,0,$D1588-AA1590)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1585+1","v":5},{"$f":"OFFSET('Środki trwałe'!$C$418,H1592,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1586,0)=\"tak\",OFFSET($G$269,$D1586,0)=\"tak\",OFFSET($J$269,$D1586,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1591,(COLUMN()-11))*OFFSET($K$469,$H1592,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1586,0)=\"tak\",OFFSET($G$269,$D1586,0)=\"tak\",OFFSET($J$269,$D1586,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1591,(COLUMN()-11))*OFFSET($K$469,$H1592,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1586,0)=\"tak\",OFFSET($G$269,$D1586,0)=\"tak\",OFFSET($J$269,$D1586,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1591,(COLUMN()-11))*OFFSET($K$469,$H1592,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1586,0)=\"tak\",OFFSET($G$269,$D1586,0)=\"tak\",OFFSET($J$269,$D1586,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1591,(COLUMN()-11))*OFFSET($K$469,$H1592,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1586,0)=\"tak\",OFFSET($G$269,$D1586,0)=\"tak\",OFFSET($J$269,$D1586,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1591,(COLUMN()-11))*OFFSET($K$469,$H1592,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1593,0)","v":0},null,{"$f":"D1586+1","v":155}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1593,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1593,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1595<0,0,ROUND(E1595,0))","v":0},{"$f":"OFFSET($D$269,D1593,0)","v":0},{"$f":"IF(E1595>10,ROUND(($D1596/12)*$F1594,0),$D1595)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1593,0)),0,IF(E1595>10,ROUND(D1595*am_maszyny,0),IF(D1595<0,0,D1595)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1594=LataProjekcji,$F1595,IF($D1594=LataProjekcji,$D1596,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1594=LataProjekcji,$F1594>0),AND($D1594=LataProjekcji,$F1594=0,$E1595<=10)),$F1595,IF($D1594<LataProjekcji,IF((SUM($K1596:K1596)+$D1596)<$D1595,$D1596,$D1595-SUM($K1596:K1596)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1594=LataProjekcji,$F1594>0),AND($D1594=LataProjekcji,$F1594=0,$E1595<=10)),$F1595,IF($D1594<LataProjekcji,IF((SUM($K1596:L1596)+$D1596)<$D1595,$D1596,$D1595-SUM($K1596:L1596)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1594=LataProjekcji,$F1594>0),AND($D1594=LataProjekcji,$F1594=0,$E1595<=10)),$F1595,IF($D1594<LataProjekcji,IF((SUM($K1596:M1596)+$D1596)<$D1595,$D1596,$D1595-SUM($K1596:M1596)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1594=LataProjekcji,$F1594>0),AND($D1594=LataProjekcji,$F1594=0,$E1595<=10)),$F1595,IF($D1594<LataProjekcji,IF((SUM($K1596:N1596)+$D1596)<$D1595,$D1596,$D1595-SUM($K1596:N1596)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1594=LataProjekcji,$F1594>0),AND($D1594=LataProjekcji,$F1594=0,$E1595<=10)),$F1595,IF($D1594<LataProjekcji,IF((SUM($K1596:O1596)+$D1596)<$D1595,$D1596,$D1595-SUM($K1596:O1596)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1594=LataProjekcji,$F1594>0),AND($D1594=LataProjekcji,$F1594=0,$E1595<=10)),$F1595,IF($D1594<LataProjekcji,IF((SUM($K1596:P1596)+$D1596)<$D1595,$D1596,$D1595-SUM($K1596:P1596)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1594=LataProjekcji,$F1594>0),AND($D1594=LataProjekcji,$F1594=0,$E1595<=10)),$F1595,IF($D1594<LataProjekcji,IF((SUM($K1596:Q1596)+$D1596)<$D1595,$D1596,$D1595-SUM($K1596:Q1596)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1594=LataProjekcji,$F1594>0),AND($D1594=LataProjekcji,$F1594=0,$E1595<=10)),$F1595,IF($D1594<LataProjekcji,IF((SUM($K1596:R1596)+$D1596)<$D1595,$D1596,$D1595-SUM($K1596:R1596)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1594=LataProjekcji,$F1594>0),AND($D1594=LataProjekcji,$F1594=0,$E1595<=10)),$F1595,IF($D1594<LataProjekcji,IF((SUM($K1596:S1596)+$D1596)<$D1595,$D1596,$D1595-SUM($K1596:S1596)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1594=LataProjekcji,$F1594>0),AND($D1594=LataProjekcji,$F1594=0,$E1595<=10)),$F1595,IF($D1594<LataProjekcji,IF((SUM($K1596:T1596)+$D1596)<$D1595,$D1596,$D1595-SUM($K1596:T1596)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1594=LataProjekcji,$F1594>0),AND($D1594=LataProjekcji,$F1594=0,$E1595<=10)),$F1595,IF($D1594<LataProjekcji,IF((SUM($K1596:U1596)+$D1596)<$D1595,$D1596,$D1595-SUM($K1596:U1596)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1594=LataProjekcji,$F1594>0),AND($D1594=LataProjekcji,$F1594=0,$E1595<=10)),$F1595,IF($D1594<LataProjekcji,IF((SUM($K1596:V1596)+$D1596)<$D1595,$D1596,$D1595-SUM($K1596:V1596)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1594=LataProjekcji,$F1594>0),AND($D1594=LataProjekcji,$F1594=0,$E1595<=10)),$F1595,IF($D1594<LataProjekcji,IF((SUM($K1596:W1596)+$D1596)<$D1595,$D1596,$D1595-SUM($K1596:W1596)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1594=LataProjekcji,$F1594>0),AND($D1594=LataProjekcji,$F1594=0,$E1595<=10)),$F1595,IF($D1594<LataProjekcji,IF((SUM($K1596:X1596)+$D1596)<$D1595,$D1596,$D1595-SUM($K1596:X1596)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1594=LataProjekcji,$F1594>0),AND($D1594=LataProjekcji,$F1594=0,$E1595<=10)),$F1595,IF($D1594<LataProjekcji,IF((SUM($K1596:Y1596)+$D1596)<$D1595,$D1596,$D1595-SUM($K1596:Y1596)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1594=LataProjekcji,$F1594>0),AND($D1594=LataProjekcji,$F1594=0,$E1595<=10)),$F1595,IF($D1594<LataProjekcji,IF((SUM($K1596:Z1596)+$D1596)<$D1595,$D1596,$D1595-SUM($K1596:Z1596)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1596,0)","v":0},{"$f":"ROUND(K1597+L1596,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1597+X1596,0)","v":0},{"$f":"ROUND(X1597+Y1596,0)","v":0},{"$f":"ROUND(Y1597+Z1596,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1591+7","v":293},null,null,{"$f":"IF($D1594=LataProjekcji,ROUND($D1595-K1597,0),ROUND(IF(K1596=0,0,$D1595-K1597),0))","v":0},{"$f":"IF($D1594=LataProjekcji,ROUND($D1595-L1597,0),ROUND(IF(AND(L1596=0,K1598>0),$D1595-L1597,IF(L1596=0,0,$D1595-L1597)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1594=LataProjekcji,ROUND($D1595-X1597,0),ROUND(IF(AND(X1596=0,W1598>0),$D1595-X1597,IF(X1596=0,0,$D1595-X1597)),0))","v":0},{"$f":"IF($D1594=LataProjekcji,ROUND($D1595-Y1597,0),ROUND(IF(AND(Y1596=0,X1598>0),$D1595-Y1597,IF(Y1596=0,0,$D1595-Y1597)),0))","v":0},{"$f":"IF($D1594=LataProjekcji,ROUND($D1595-Z1597,0),ROUND(IF(AND(Z1596=0,Y1598>0),$D1595-Z1597,IF(Z1596=0,0,$D1595-Z1597)),0))","v":0},{"$f":"IF($D1594=LataProjekcji,ROUND($D1595-AA1597,0),ROUND(IF(AND(AA1596=0,Z1598>0),$D1595-AA1597,IF(AA1596=0,0,$D1595-AA1597)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1592+1","v":6},{"$f":"OFFSET('Środki trwałe'!$C$418,H1599,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1593,0)=\"tak\",OFFSET($G$269,$D1593,0)=\"tak\",OFFSET($J$269,$D1593,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1598,(COLUMN()-11))*OFFSET($K$469,$H1599,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1593,0)=\"tak\",OFFSET($G$269,$D1593,0)=\"tak\",OFFSET($J$269,$D1593,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1598,(COLUMN()-11))*OFFSET($K$469,$H1599,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1593,0)=\"tak\",OFFSET($G$269,$D1593,0)=\"tak\",OFFSET($J$269,$D1593,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1598,(COLUMN()-11))*OFFSET($K$469,$H1599,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1593,0)=\"tak\",OFFSET($G$269,$D1593,0)=\"tak\",OFFSET($J$269,$D1593,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1598,(COLUMN()-11))*OFFSET($K$469,$H1599,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1593,0)=\"tak\",OFFSET($G$269,$D1593,0)=\"tak\",OFFSET($J$269,$D1593,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1598,(COLUMN()-11))*OFFSET($K$469,$H1599,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1600,0)","v":0},null,{"$f":"D1593+1","v":156}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1600,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1600,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1602<0,0,ROUND(E1602,0))","v":0},{"$f":"OFFSET($D$269,D1600,0)","v":0},{"$f":"IF(E1602>10,ROUND(($D1603/12)*$F1601,0),$D1602)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1600,0)),0,IF(E1602>10,ROUND(D1602*am_maszyny,0),IF(D1602<0,0,D1602)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1601=LataProjekcji,$F1602,IF($D1601=LataProjekcji,$D1603,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1601=LataProjekcji,$F1601>0),AND($D1601=LataProjekcji,$F1601=0,$E1602<=10)),$F1602,IF($D1601<LataProjekcji,IF((SUM($K1603:K1603)+$D1603)<$D1602,$D1603,$D1602-SUM($K1603:K1603)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1601=LataProjekcji,$F1601>0),AND($D1601=LataProjekcji,$F1601=0,$E1602<=10)),$F1602,IF($D1601<LataProjekcji,IF((SUM($K1603:L1603)+$D1603)<$D1602,$D1603,$D1602-SUM($K1603:L1603)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1601=LataProjekcji,$F1601>0),AND($D1601=LataProjekcji,$F1601=0,$E1602<=10)),$F1602,IF($D1601<LataProjekcji,IF((SUM($K1603:M1603)+$D1603)<$D1602,$D1603,$D1602-SUM($K1603:M1603)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1601=LataProjekcji,$F1601>0),AND($D1601=LataProjekcji,$F1601=0,$E1602<=10)),$F1602,IF($D1601<LataProjekcji,IF((SUM($K1603:N1603)+$D1603)<$D1602,$D1603,$D1602-SUM($K1603:N1603)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1601=LataProjekcji,$F1601>0),AND($D1601=LataProjekcji,$F1601=0,$E1602<=10)),$F1602,IF($D1601<LataProjekcji,IF((SUM($K1603:O1603)+$D1603)<$D1602,$D1603,$D1602-SUM($K1603:O1603)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1601=LataProjekcji,$F1601>0),AND($D1601=LataProjekcji,$F1601=0,$E1602<=10)),$F1602,IF($D1601<LataProjekcji,IF((SUM($K1603:P1603)+$D1603)<$D1602,$D1603,$D1602-SUM($K1603:P1603)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1601=LataProjekcji,$F1601>0),AND($D1601=LataProjekcji,$F1601=0,$E1602<=10)),$F1602,IF($D1601<LataProjekcji,IF((SUM($K1603:Q1603)+$D1603)<$D1602,$D1603,$D1602-SUM($K1603:Q1603)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1601=LataProjekcji,$F1601>0),AND($D1601=LataProjekcji,$F1601=0,$E1602<=10)),$F1602,IF($D1601<LataProjekcji,IF((SUM($K1603:R1603)+$D1603)<$D1602,$D1603,$D1602-SUM($K1603:R1603)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1601=LataProjekcji,$F1601>0),AND($D1601=LataProjekcji,$F1601=0,$E1602<=10)),$F1602,IF($D1601<LataProjekcji,IF((SUM($K1603:S1603)+$D1603)<$D1602,$D1603,$D1602-SUM($K1603:S1603)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1601=LataProjekcji,$F1601>0),AND($D1601=LataProjekcji,$F1601=0,$E1602<=10)),$F1602,IF($D1601<LataProjekcji,IF((SUM($K1603:T1603)+$D1603)<$D1602,$D1603,$D1602-SUM($K1603:T1603)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1601=LataProjekcji,$F1601>0),AND($D1601=LataProjekcji,$F1601=0,$E1602<=10)),$F1602,IF($D1601<LataProjekcji,IF((SUM($K1603:U1603)+$D1603)<$D1602,$D1603,$D1602-SUM($K1603:U1603)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1601=LataProjekcji,$F1601>0),AND($D1601=LataProjekcji,$F1601=0,$E1602<=10)),$F1602,IF($D1601<LataProjekcji,IF((SUM($K1603:V1603)+$D1603)<$D1602,$D1603,$D1602-SUM($K1603:V1603)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1601=LataProjekcji,$F1601>0),AND($D1601=LataProjekcji,$F1601=0,$E1602<=10)),$F1602,IF($D1601<LataProjekcji,IF((SUM($K1603:W1603)+$D1603)<$D1602,$D1603,$D1602-SUM($K1603:W1603)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1601=LataProjekcji,$F1601>0),AND($D1601=LataProjekcji,$F1601=0,$E1602<=10)),$F1602,IF($D1601<LataProjekcji,IF((SUM($K1603:X1603)+$D1603)<$D1602,$D1603,$D1602-SUM($K1603:X1603)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1601=LataProjekcji,$F1601>0),AND($D1601=LataProjekcji,$F1601=0,$E1602<=10)),$F1602,IF($D1601<LataProjekcji,IF((SUM($K1603:Y1603)+$D1603)<$D1602,$D1603,$D1602-SUM($K1603:Y1603)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1601=LataProjekcji,$F1601>0),AND($D1601=LataProjekcji,$F1601=0,$E1602<=10)),$F1602,IF($D1601<LataProjekcji,IF((SUM($K1603:Z1603)+$D1603)<$D1602,$D1603,$D1602-SUM($K1603:Z1603)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1603,0)","v":0},{"$f":"ROUND(K1604+L1603,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1604+X1603,0)","v":0},{"$f":"ROUND(X1604+Y1603,0)","v":0},{"$f":"ROUND(Y1604+Z1603,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1598+7","v":300},null,null,{"$f":"IF($D1601=LataProjekcji,ROUND($D1602-K1604,0),ROUND(IF(K1603=0,0,$D1602-K1604),0))","v":0},{"$f":"IF($D1601=LataProjekcji,ROUND($D1602-L1604,0),ROUND(IF(AND(L1603=0,K1605>0),$D1602-L1604,IF(L1603=0,0,$D1602-L1604)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1601=LataProjekcji,ROUND($D1602-X1604,0),ROUND(IF(AND(X1603=0,W1605>0),$D1602-X1604,IF(X1603=0,0,$D1602-X1604)),0))","v":0},{"$f":"IF($D1601=LataProjekcji,ROUND($D1602-Y1604,0),ROUND(IF(AND(Y1603=0,X1605>0),$D1602-Y1604,IF(Y1603=0,0,$D1602-Y1604)),0))","v":0},{"$f":"IF($D1601=LataProjekcji,ROUND($D1602-Z1604,0),ROUND(IF(AND(Z1603=0,Y1605>0),$D1602-Z1604,IF(Z1603=0,0,$D1602-Z1604)),0))","v":0},{"$f":"IF($D1601=LataProjekcji,ROUND($D1602-AA1604,0),ROUND(IF(AND(AA1603=0,Z1605>0),$D1602-AA1604,IF(AA1603=0,0,$D1602-AA1604)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1599+1","v":7},{"$f":"OFFSET('Środki trwałe'!$C$418,H1606,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1600,0)=\"tak\",OFFSET($G$269,$D1600,0)=\"tak\",OFFSET($J$269,$D1600,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1605,(COLUMN()-11))*OFFSET($K$469,$H1606,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1600,0)=\"tak\",OFFSET($G$269,$D1600,0)=\"tak\",OFFSET($J$269,$D1600,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1605,(COLUMN()-11))*OFFSET($K$469,$H1606,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1600,0)=\"tak\",OFFSET($G$269,$D1600,0)=\"tak\",OFFSET($J$269,$D1600,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1605,(COLUMN()-11))*OFFSET($K$469,$H1606,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1600,0)=\"tak\",OFFSET($G$269,$D1600,0)=\"tak\",OFFSET($J$269,$D1600,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1605,(COLUMN()-11))*OFFSET($K$469,$H1606,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1600,0)=\"tak\",OFFSET($G$269,$D1600,0)=\"tak\",OFFSET($J$269,$D1600,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1605,(COLUMN()-11))*OFFSET($K$469,$H1606,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1607,0)","v":0},null,{"$f":"D1600+1","v":157}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1607,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1607,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1609<0,0,ROUND(E1609,0))","v":0},{"$f":"OFFSET($D$269,D1607,0)","v":0},{"$f":"IF(E1609>10,ROUND(($D1610/12)*$F1608,0),$D1609)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1607,0)),0,IF(E1609>10,ROUND(D1609*am_maszyny,0),IF(D1609<0,0,D1609)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1608=LataProjekcji,$F1609,IF($D1608=LataProjekcji,$D1610,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1608=LataProjekcji,$F1608>0),AND($D1608=LataProjekcji,$F1608=0,$E1609<=10)),$F1609,IF($D1608<LataProjekcji,IF((SUM($K1610:K1610)+$D1610)<$D1609,$D1610,$D1609-SUM($K1610:K1610)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1608=LataProjekcji,$F1608>0),AND($D1608=LataProjekcji,$F1608=0,$E1609<=10)),$F1609,IF($D1608<LataProjekcji,IF((SUM($K1610:L1610)+$D1610)<$D1609,$D1610,$D1609-SUM($K1610:L1610)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1608=LataProjekcji,$F1608>0),AND($D1608=LataProjekcji,$F1608=0,$E1609<=10)),$F1609,IF($D1608<LataProjekcji,IF((SUM($K1610:M1610)+$D1610)<$D1609,$D1610,$D1609-SUM($K1610:M1610)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1608=LataProjekcji,$F1608>0),AND($D1608=LataProjekcji,$F1608=0,$E1609<=10)),$F1609,IF($D1608<LataProjekcji,IF((SUM($K1610:N1610)+$D1610)<$D1609,$D1610,$D1609-SUM($K1610:N1610)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1608=LataProjekcji,$F1608>0),AND($D1608=LataProjekcji,$F1608=0,$E1609<=10)),$F1609,IF($D1608<LataProjekcji,IF((SUM($K1610:O1610)+$D1610)<$D1609,$D1610,$D1609-SUM($K1610:O1610)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1608=LataProjekcji,$F1608>0),AND($D1608=LataProjekcji,$F1608=0,$E1609<=10)),$F1609,IF($D1608<LataProjekcji,IF((SUM($K1610:P1610)+$D1610)<$D1609,$D1610,$D1609-SUM($K1610:P1610)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1608=LataProjekcji,$F1608>0),AND($D1608=LataProjekcji,$F1608=0,$E1609<=10)),$F1609,IF($D1608<LataProjekcji,IF((SUM($K1610:Q1610)+$D1610)<$D1609,$D1610,$D1609-SUM($K1610:Q1610)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1608=LataProjekcji,$F1608>0),AND($D1608=LataProjekcji,$F1608=0,$E1609<=10)),$F1609,IF($D1608<LataProjekcji,IF((SUM($K1610:R1610)+$D1610)<$D1609,$D1610,$D1609-SUM($K1610:R1610)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1608=LataProjekcji,$F1608>0),AND($D1608=LataProjekcji,$F1608=0,$E1609<=10)),$F1609,IF($D1608<LataProjekcji,IF((SUM($K1610:S1610)+$D1610)<$D1609,$D1610,$D1609-SUM($K1610:S1610)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1608=LataProjekcji,$F1608>0),AND($D1608=LataProjekcji,$F1608=0,$E1609<=10)),$F1609,IF($D1608<LataProjekcji,IF((SUM($K1610:T1610)+$D1610)<$D1609,$D1610,$D1609-SUM($K1610:T1610)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1608=LataProjekcji,$F1608>0),AND($D1608=LataProjekcji,$F1608=0,$E1609<=10)),$F1609,IF($D1608<LataProjekcji,IF((SUM($K1610:U1610)+$D1610)<$D1609,$D1610,$D1609-SUM($K1610:U1610)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1608=LataProjekcji,$F1608>0),AND($D1608=LataProjekcji,$F1608=0,$E1609<=10)),$F1609,IF($D1608<LataProjekcji,IF((SUM($K1610:V1610)+$D1610)<$D1609,$D1610,$D1609-SUM($K1610:V1610)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1608=LataProjekcji,$F1608>0),AND($D1608=LataProjekcji,$F1608=0,$E1609<=10)),$F1609,IF($D1608<LataProjekcji,IF((SUM($K1610:W1610)+$D1610)<$D1609,$D1610,$D1609-SUM($K1610:W1610)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1608=LataProjekcji,$F1608>0),AND($D1608=LataProjekcji,$F1608=0,$E1609<=10)),$F1609,IF($D1608<LataProjekcji,IF((SUM($K1610:X1610)+$D1610)<$D1609,$D1610,$D1609-SUM($K1610:X1610)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1608=LataProjekcji,$F1608>0),AND($D1608=LataProjekcji,$F1608=0,$E1609<=10)),$F1609,IF($D1608<LataProjekcji,IF((SUM($K1610:Y1610)+$D1610)<$D1609,$D1610,$D1609-SUM($K1610:Y1610)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1608=LataProjekcji,$F1608>0),AND($D1608=LataProjekcji,$F1608=0,$E1609<=10)),$F1609,IF($D1608<LataProjekcji,IF((SUM($K1610:Z1610)+$D1610)<$D1609,$D1610,$D1609-SUM($K1610:Z1610)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1610,0)","v":0},{"$f":"ROUND(K1611+L1610,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1611+X1610,0)","v":0},{"$f":"ROUND(X1611+Y1610,0)","v":0},{"$f":"ROUND(Y1611+Z1610,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1605+7","v":307},null,null,{"$f":"IF($D1608=LataProjekcji,ROUND($D1609-K1611,0),ROUND(IF(K1610=0,0,$D1609-K1611),0))","v":0},{"$f":"IF($D1608=LataProjekcji,ROUND($D1609-L1611,0),ROUND(IF(AND(L1610=0,K1612>0),$D1609-L1611,IF(L1610=0,0,$D1609-L1611)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1608=LataProjekcji,ROUND($D1609-X1611,0),ROUND(IF(AND(X1610=0,W1612>0),$D1609-X1611,IF(X1610=0,0,$D1609-X1611)),0))","v":0},{"$f":"IF($D1608=LataProjekcji,ROUND($D1609-Y1611,0),ROUND(IF(AND(Y1610=0,X1612>0),$D1609-Y1611,IF(Y1610=0,0,$D1609-Y1611)),0))","v":0},{"$f":"IF($D1608=LataProjekcji,ROUND($D1609-Z1611,0),ROUND(IF(AND(Z1610=0,Y1612>0),$D1609-Z1611,IF(Z1610=0,0,$D1609-Z1611)),0))","v":0},{"$f":"IF($D1608=LataProjekcji,ROUND($D1609-AA1611,0),ROUND(IF(AND(AA1610=0,Z1612>0),$D1609-AA1611,IF(AA1610=0,0,$D1609-AA1611)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1606+1","v":8},{"$f":"OFFSET('Środki trwałe'!$C$418,H1613,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1607,0)=\"tak\",OFFSET($G$269,$D1607,0)=\"tak\",OFFSET($J$269,$D1607,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1612,(COLUMN()-11))*OFFSET($K$469,$H1613,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1607,0)=\"tak\",OFFSET($G$269,$D1607,0)=\"tak\",OFFSET($J$269,$D1607,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1612,(COLUMN()-11))*OFFSET($K$469,$H1613,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1607,0)=\"tak\",OFFSET($G$269,$D1607,0)=\"tak\",OFFSET($J$269,$D1607,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1612,(COLUMN()-11))*OFFSET($K$469,$H1613,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1607,0)=\"tak\",OFFSET($G$269,$D1607,0)=\"tak\",OFFSET($J$269,$D1607,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1612,(COLUMN()-11))*OFFSET($K$469,$H1613,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1607,0)=\"tak\",OFFSET($G$269,$D1607,0)=\"tak\",OFFSET($J$269,$D1607,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1612,(COLUMN()-11))*OFFSET($K$469,$H1613,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1614,0)","v":0},null,{"$f":"D1607+1","v":158}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1614,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1614,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1616<0,0,ROUND(E1616,0))","v":0},{"$f":"OFFSET($D$269,D1614,0)","v":0},{"$f":"IF(E1616>10,ROUND(($D1617/12)*$F1615,0),$D1616)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1614,0)),0,IF(E1616>10,ROUND(D1616*am_maszyny,0),IF(D1616<0,0,D1616)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1615=LataProjekcji,$F1616,IF($D1615=LataProjekcji,$D1617,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1615=LataProjekcji,$F1615>0),AND($D1615=LataProjekcji,$F1615=0,$E1616<=10)),$F1616,IF($D1615<LataProjekcji,IF((SUM($K1617:K1617)+$D1617)<$D1616,$D1617,$D1616-SUM($K1617:K1617)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1615=LataProjekcji,$F1615>0),AND($D1615=LataProjekcji,$F1615=0,$E1616<=10)),$F1616,IF($D1615<LataProjekcji,IF((SUM($K1617:L1617)+$D1617)<$D1616,$D1617,$D1616-SUM($K1617:L1617)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1615=LataProjekcji,$F1615>0),AND($D1615=LataProjekcji,$F1615=0,$E1616<=10)),$F1616,IF($D1615<LataProjekcji,IF((SUM($K1617:M1617)+$D1617)<$D1616,$D1617,$D1616-SUM($K1617:M1617)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1615=LataProjekcji,$F1615>0),AND($D1615=LataProjekcji,$F1615=0,$E1616<=10)),$F1616,IF($D1615<LataProjekcji,IF((SUM($K1617:N1617)+$D1617)<$D1616,$D1617,$D1616-SUM($K1617:N1617)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1615=LataProjekcji,$F1615>0),AND($D1615=LataProjekcji,$F1615=0,$E1616<=10)),$F1616,IF($D1615<LataProjekcji,IF((SUM($K1617:O1617)+$D1617)<$D1616,$D1617,$D1616-SUM($K1617:O1617)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1615=LataProjekcji,$F1615>0),AND($D1615=LataProjekcji,$F1615=0,$E1616<=10)),$F1616,IF($D1615<LataProjekcji,IF((SUM($K1617:P1617)+$D1617)<$D1616,$D1617,$D1616-SUM($K1617:P1617)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1615=LataProjekcji,$F1615>0),AND($D1615=LataProjekcji,$F1615=0,$E1616<=10)),$F1616,IF($D1615<LataProjekcji,IF((SUM($K1617:Q1617)+$D1617)<$D1616,$D1617,$D1616-SUM($K1617:Q1617)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1615=LataProjekcji,$F1615>0),AND($D1615=LataProjekcji,$F1615=0,$E1616<=10)),$F1616,IF($D1615<LataProjekcji,IF((SUM($K1617:R1617)+$D1617)<$D1616,$D1617,$D1616-SUM($K1617:R1617)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1615=LataProjekcji,$F1615>0),AND($D1615=LataProjekcji,$F1615=0,$E1616<=10)),$F1616,IF($D1615<LataProjekcji,IF((SUM($K1617:S1617)+$D1617)<$D1616,$D1617,$D1616-SUM($K1617:S1617)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1615=LataProjekcji,$F1615>0),AND($D1615=LataProjekcji,$F1615=0,$E1616<=10)),$F1616,IF($D1615<LataProjekcji,IF((SUM($K1617:T1617)+$D1617)<$D1616,$D1617,$D1616-SUM($K1617:T1617)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1615=LataProjekcji,$F1615>0),AND($D1615=LataProjekcji,$F1615=0,$E1616<=10)),$F1616,IF($D1615<LataProjekcji,IF((SUM($K1617:U1617)+$D1617)<$D1616,$D1617,$D1616-SUM($K1617:U1617)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1615=LataProjekcji,$F1615>0),AND($D1615=LataProjekcji,$F1615=0,$E1616<=10)),$F1616,IF($D1615<LataProjekcji,IF((SUM($K1617:V1617)+$D1617)<$D1616,$D1617,$D1616-SUM($K1617:V1617)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1615=LataProjekcji,$F1615>0),AND($D1615=LataProjekcji,$F1615=0,$E1616<=10)),$F1616,IF($D1615<LataProjekcji,IF((SUM($K1617:W1617)+$D1617)<$D1616,$D1617,$D1616-SUM($K1617:W1617)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1615=LataProjekcji,$F1615>0),AND($D1615=LataProjekcji,$F1615=0,$E1616<=10)),$F1616,IF($D1615<LataProjekcji,IF((SUM($K1617:X1617)+$D1617)<$D1616,$D1617,$D1616-SUM($K1617:X1617)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1615=LataProjekcji,$F1615>0),AND($D1615=LataProjekcji,$F1615=0,$E1616<=10)),$F1616,IF($D1615<LataProjekcji,IF((SUM($K1617:Y1617)+$D1617)<$D1616,$D1617,$D1616-SUM($K1617:Y1617)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1615=LataProjekcji,$F1615>0),AND($D1615=LataProjekcji,$F1615=0,$E1616<=10)),$F1616,IF($D1615<LataProjekcji,IF((SUM($K1617:Z1617)+$D1617)<$D1616,$D1617,$D1616-SUM($K1617:Z1617)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1617,0)","v":0},{"$f":"ROUND(K1618+L1617,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1618+X1617,0)","v":0},{"$f":"ROUND(X1618+Y1617,0)","v":0},{"$f":"ROUND(Y1618+Z1617,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1612+7","v":314},null,null,{"$f":"IF($D1615=LataProjekcji,ROUND($D1616-K1618,0),ROUND(IF(K1617=0,0,$D1616-K1618),0))","v":0},{"$f":"IF($D1615=LataProjekcji,ROUND($D1616-L1618,0),ROUND(IF(AND(L1617=0,K1619>0),$D1616-L1618,IF(L1617=0,0,$D1616-L1618)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1615=LataProjekcji,ROUND($D1616-X1618,0),ROUND(IF(AND(X1617=0,W1619>0),$D1616-X1618,IF(X1617=0,0,$D1616-X1618)),0))","v":0},{"$f":"IF($D1615=LataProjekcji,ROUND($D1616-Y1618,0),ROUND(IF(AND(Y1617=0,X1619>0),$D1616-Y1618,IF(Y1617=0,0,$D1616-Y1618)),0))","v":0},{"$f":"IF($D1615=LataProjekcji,ROUND($D1616-Z1618,0),ROUND(IF(AND(Z1617=0,Y1619>0),$D1616-Z1618,IF(Z1617=0,0,$D1616-Z1618)),0))","v":0},{"$f":"IF($D1615=LataProjekcji,ROUND($D1616-AA1618,0),ROUND(IF(AND(AA1617=0,Z1619>0),$D1616-AA1618,IF(AA1617=0,0,$D1616-AA1618)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1613+1","v":9},{"$f":"OFFSET('Środki trwałe'!$C$418,H1620,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1614,0)=\"tak\",OFFSET($G$269,$D1614,0)=\"tak\",OFFSET($J$269,$D1614,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1619,(COLUMN()-11))*OFFSET($K$469,$H1620,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1614,0)=\"tak\",OFFSET($G$269,$D1614,0)=\"tak\",OFFSET($J$269,$D1614,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1619,(COLUMN()-11))*OFFSET($K$469,$H1620,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1614,0)=\"tak\",OFFSET($G$269,$D1614,0)=\"tak\",OFFSET($J$269,$D1614,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1619,(COLUMN()-11))*OFFSET($K$469,$H1620,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1614,0)=\"tak\",OFFSET($G$269,$D1614,0)=\"tak\",OFFSET($J$269,$D1614,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1619,(COLUMN()-11))*OFFSET($K$469,$H1620,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1614,0)=\"tak\",OFFSET($G$269,$D1614,0)=\"tak\",OFFSET($J$269,$D1614,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1619,(COLUMN()-11))*OFFSET($K$469,$H1620,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1621,0)","v":0},null,{"$f":"D1614+1","v":159}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1621,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1621,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1623<0,0,ROUND(E1623,0))","v":0},{"$f":"OFFSET($D$269,D1621,0)","v":0},{"$f":"IF(E1623>10,ROUND(($D1624/12)*$F1622,0),$D1623)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1621,0)),0,IF(E1623>10,ROUND(D1623*am_maszyny,0),IF(D1623<0,0,D1623)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1622=LataProjekcji,$F1623,IF($D1622=LataProjekcji,$D1624,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1622=LataProjekcji,$F1622>0),AND($D1622=LataProjekcji,$F1622=0,$E1623<=10)),$F1623,IF($D1622<LataProjekcji,IF((SUM($K1624:K1624)+$D1624)<$D1623,$D1624,$D1623-SUM($K1624:K1624)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1622=LataProjekcji,$F1622>0),AND($D1622=LataProjekcji,$F1622=0,$E1623<=10)),$F1623,IF($D1622<LataProjekcji,IF((SUM($K1624:L1624)+$D1624)<$D1623,$D1624,$D1623-SUM($K1624:L1624)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1622=LataProjekcji,$F1622>0),AND($D1622=LataProjekcji,$F1622=0,$E1623<=10)),$F1623,IF($D1622<LataProjekcji,IF((SUM($K1624:M1624)+$D1624)<$D1623,$D1624,$D1623-SUM($K1624:M1624)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1622=LataProjekcji,$F1622>0),AND($D1622=LataProjekcji,$F1622=0,$E1623<=10)),$F1623,IF($D1622<LataProjekcji,IF((SUM($K1624:N1624)+$D1624)<$D1623,$D1624,$D1623-SUM($K1624:N1624)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1622=LataProjekcji,$F1622>0),AND($D1622=LataProjekcji,$F1622=0,$E1623<=10)),$F1623,IF($D1622<LataProjekcji,IF((SUM($K1624:O1624)+$D1624)<$D1623,$D1624,$D1623-SUM($K1624:O1624)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1622=LataProjekcji,$F1622>0),AND($D1622=LataProjekcji,$F1622=0,$E1623<=10)),$F1623,IF($D1622<LataProjekcji,IF((SUM($K1624:P1624)+$D1624)<$D1623,$D1624,$D1623-SUM($K1624:P1624)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1622=LataProjekcji,$F1622>0),AND($D1622=LataProjekcji,$F1622=0,$E1623<=10)),$F1623,IF($D1622<LataProjekcji,IF((SUM($K1624:Q1624)+$D1624)<$D1623,$D1624,$D1623-SUM($K1624:Q1624)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1622=LataProjekcji,$F1622>0),AND($D1622=LataProjekcji,$F1622=0,$E1623<=10)),$F1623,IF($D1622<LataProjekcji,IF((SUM($K1624:R1624)+$D1624)<$D1623,$D1624,$D1623-SUM($K1624:R1624)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1622=LataProjekcji,$F1622>0),AND($D1622=LataProjekcji,$F1622=0,$E1623<=10)),$F1623,IF($D1622<LataProjekcji,IF((SUM($K1624:S1624)+$D1624)<$D1623,$D1624,$D1623-SUM($K1624:S1624)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1622=LataProjekcji,$F1622>0),AND($D1622=LataProjekcji,$F1622=0,$E1623<=10)),$F1623,IF($D1622<LataProjekcji,IF((SUM($K1624:T1624)+$D1624)<$D1623,$D1624,$D1623-SUM($K1624:T1624)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1622=LataProjekcji,$F1622>0),AND($D1622=LataProjekcji,$F1622=0,$E1623<=10)),$F1623,IF($D1622<LataProjekcji,IF((SUM($K1624:U1624)+$D1624)<$D1623,$D1624,$D1623-SUM($K1624:U1624)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1622=LataProjekcji,$F1622>0),AND($D1622=LataProjekcji,$F1622=0,$E1623<=10)),$F1623,IF($D1622<LataProjekcji,IF((SUM($K1624:V1624)+$D1624)<$D1623,$D1624,$D1623-SUM($K1624:V1624)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1622=LataProjekcji,$F1622>0),AND($D1622=LataProjekcji,$F1622=0,$E1623<=10)),$F1623,IF($D1622<LataProjekcji,IF((SUM($K1624:W1624)+$D1624)<$D1623,$D1624,$D1623-SUM($K1624:W1624)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1622=LataProjekcji,$F1622>0),AND($D1622=LataProjekcji,$F1622=0,$E1623<=10)),$F1623,IF($D1622<LataProjekcji,IF((SUM($K1624:X1624)+$D1624)<$D1623,$D1624,$D1623-SUM($K1624:X1624)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1622=LataProjekcji,$F1622>0),AND($D1622=LataProjekcji,$F1622=0,$E1623<=10)),$F1623,IF($D1622<LataProjekcji,IF((SUM($K1624:Y1624)+$D1624)<$D1623,$D1624,$D1623-SUM($K1624:Y1624)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1622=LataProjekcji,$F1622>0),AND($D1622=LataProjekcji,$F1622=0,$E1623<=10)),$F1623,IF($D1622<LataProjekcji,IF((SUM($K1624:Z1624)+$D1624)<$D1623,$D1624,$D1623-SUM($K1624:Z1624)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1624,0)","v":0},{"$f":"ROUND(K1625+L1624,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1625+X1624,0)","v":0},{"$f":"ROUND(X1625+Y1624,0)","v":0},{"$f":"ROUND(Y1625+Z1624,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1619+7","v":321},null,null,{"$f":"IF($D1622=LataProjekcji,ROUND($D1623-K1625,0),ROUND(IF(K1624=0,0,$D1623-K1625),0))","v":0},{"$f":"IF($D1622=LataProjekcji,ROUND($D1623-L1625,0),ROUND(IF(AND(L1624=0,K1626>0),$D1623-L1625,IF(L1624=0,0,$D1623-L1625)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1622=LataProjekcji,ROUND($D1623-X1625,0),ROUND(IF(AND(X1624=0,W1626>0),$D1623-X1625,IF(X1624=0,0,$D1623-X1625)),0))","v":0},{"$f":"IF($D1622=LataProjekcji,ROUND($D1623-Y1625,0),ROUND(IF(AND(Y1624=0,X1626>0),$D1623-Y1625,IF(Y1624=0,0,$D1623-Y1625)),0))","v":0},{"$f":"IF($D1622=LataProjekcji,ROUND($D1623-Z1625,0),ROUND(IF(AND(Z1624=0,Y1626>0),$D1623-Z1625,IF(Z1624=0,0,$D1623-Z1625)),0))","v":0},{"$f":"IF($D1622=LataProjekcji,ROUND($D1623-AA1625,0),ROUND(IF(AND(AA1624=0,Z1626>0),$D1623-AA1625,IF(AA1624=0,0,$D1623-AA1625)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1620+1","v":10},{"$f":"OFFSET('Środki trwałe'!$C$418,H1627,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1621,0)=\"tak\",OFFSET($G$269,$D1621,0)=\"tak\",OFFSET($J$269,$D1621,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1626,(COLUMN()-11))*OFFSET($K$469,$H1627,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1621,0)=\"tak\",OFFSET($G$269,$D1621,0)=\"tak\",OFFSET($J$269,$D1621,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1626,(COLUMN()-11))*OFFSET($K$469,$H1627,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1621,0)=\"tak\",OFFSET($G$269,$D1621,0)=\"tak\",OFFSET($J$269,$D1621,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1626,(COLUMN()-11))*OFFSET($K$469,$H1627,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1621,0)=\"tak\",OFFSET($G$269,$D1621,0)=\"tak\",OFFSET($J$269,$D1621,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1626,(COLUMN()-11))*OFFSET($K$469,$H1627,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1621,0)=\"tak\",OFFSET($G$269,$D1621,0)=\"tak\",OFFSET($J$269,$D1621,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1626,(COLUMN()-11))*OFFSET($K$469,$H1627,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1628,0)","v":0},null,{"$f":"D1621+1","v":160}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1628,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1628,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1630<0,0,ROUND(E1630,0))","v":0},{"$f":"OFFSET($D$269,D1628,0)","v":0},{"$f":"IF(E1630>10,ROUND(($D1631/12)*$F1629,0),$D1630)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1628,0)),0,IF(E1630>10,ROUND(D1630*am_maszyny,0),IF(D1630<0,0,D1630)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1629=LataProjekcji,$F1630,IF($D1629=LataProjekcji,$D1631,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1629=LataProjekcji,$F1629>0),AND($D1629=LataProjekcji,$F1629=0,$E1630<=10)),$F1630,IF($D1629<LataProjekcji,IF((SUM($K1631:K1631)+$D1631)<$D1630,$D1631,$D1630-SUM($K1631:K1631)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1629=LataProjekcji,$F1629>0),AND($D1629=LataProjekcji,$F1629=0,$E1630<=10)),$F1630,IF($D1629<LataProjekcji,IF((SUM($K1631:L1631)+$D1631)<$D1630,$D1631,$D1630-SUM($K1631:L1631)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1629=LataProjekcji,$F1629>0),AND($D1629=LataProjekcji,$F1629=0,$E1630<=10)),$F1630,IF($D1629<LataProjekcji,IF((SUM($K1631:M1631)+$D1631)<$D1630,$D1631,$D1630-SUM($K1631:M1631)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1629=LataProjekcji,$F1629>0),AND($D1629=LataProjekcji,$F1629=0,$E1630<=10)),$F1630,IF($D1629<LataProjekcji,IF((SUM($K1631:N1631)+$D1631)<$D1630,$D1631,$D1630-SUM($K1631:N1631)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1629=LataProjekcji,$F1629>0),AND($D1629=LataProjekcji,$F1629=0,$E1630<=10)),$F1630,IF($D1629<LataProjekcji,IF((SUM($K1631:O1631)+$D1631)<$D1630,$D1631,$D1630-SUM($K1631:O1631)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1629=LataProjekcji,$F1629>0),AND($D1629=LataProjekcji,$F1629=0,$E1630<=10)),$F1630,IF($D1629<LataProjekcji,IF((SUM($K1631:P1631)+$D1631)<$D1630,$D1631,$D1630-SUM($K1631:P1631)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1629=LataProjekcji,$F1629>0),AND($D1629=LataProjekcji,$F1629=0,$E1630<=10)),$F1630,IF($D1629<LataProjekcji,IF((SUM($K1631:Q1631)+$D1631)<$D1630,$D1631,$D1630-SUM($K1631:Q1631)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1629=LataProjekcji,$F1629>0),AND($D1629=LataProjekcji,$F1629=0,$E1630<=10)),$F1630,IF($D1629<LataProjekcji,IF((SUM($K1631:R1631)+$D1631)<$D1630,$D1631,$D1630-SUM($K1631:R1631)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1629=LataProjekcji,$F1629>0),AND($D1629=LataProjekcji,$F1629=0,$E1630<=10)),$F1630,IF($D1629<LataProjekcji,IF((SUM($K1631:S1631)+$D1631)<$D1630,$D1631,$D1630-SUM($K1631:S1631)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1629=LataProjekcji,$F1629>0),AND($D1629=LataProjekcji,$F1629=0,$E1630<=10)),$F1630,IF($D1629<LataProjekcji,IF((SUM($K1631:T1631)+$D1631)<$D1630,$D1631,$D1630-SUM($K1631:T1631)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1629=LataProjekcji,$F1629>0),AND($D1629=LataProjekcji,$F1629=0,$E1630<=10)),$F1630,IF($D1629<LataProjekcji,IF((SUM($K1631:U1631)+$D1631)<$D1630,$D1631,$D1630-SUM($K1631:U1631)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1629=LataProjekcji,$F1629>0),AND($D1629=LataProjekcji,$F1629=0,$E1630<=10)),$F1630,IF($D1629<LataProjekcji,IF((SUM($K1631:V1631)+$D1631)<$D1630,$D1631,$D1630-SUM($K1631:V1631)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1629=LataProjekcji,$F1629>0),AND($D1629=LataProjekcji,$F1629=0,$E1630<=10)),$F1630,IF($D1629<LataProjekcji,IF((SUM($K1631:W1631)+$D1631)<$D1630,$D1631,$D1630-SUM($K1631:W1631)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1629=LataProjekcji,$F1629>0),AND($D1629=LataProjekcji,$F1629=0,$E1630<=10)),$F1630,IF($D1629<LataProjekcji,IF((SUM($K1631:X1631)+$D1631)<$D1630,$D1631,$D1630-SUM($K1631:X1631)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1629=LataProjekcji,$F1629>0),AND($D1629=LataProjekcji,$F1629=0,$E1630<=10)),$F1630,IF($D1629<LataProjekcji,IF((SUM($K1631:Y1631)+$D1631)<$D1630,$D1631,$D1630-SUM($K1631:Y1631)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1629=LataProjekcji,$F1629>0),AND($D1629=LataProjekcji,$F1629=0,$E1630<=10)),$F1630,IF($D1629<LataProjekcji,IF((SUM($K1631:Z1631)+$D1631)<$D1630,$D1631,$D1630-SUM($K1631:Z1631)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1631,0)","v":0},{"$f":"ROUND(K1632+L1631,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1632+X1631,0)","v":0},{"$f":"ROUND(X1632+Y1631,0)","v":0},{"$f":"ROUND(Y1632+Z1631,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1626+7","v":328},null,null,{"$f":"IF($D1629=LataProjekcji,ROUND($D1630-K1632,0),ROUND(IF(K1631=0,0,$D1630-K1632),0))","v":0},{"$f":"IF($D1629=LataProjekcji,ROUND($D1630-L1632,0),ROUND(IF(AND(L1631=0,K1633>0),$D1630-L1632,IF(L1631=0,0,$D1630-L1632)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1629=LataProjekcji,ROUND($D1630-X1632,0),ROUND(IF(AND(X1631=0,W1633>0),$D1630-X1632,IF(X1631=0,0,$D1630-X1632)),0))","v":0},{"$f":"IF($D1629=LataProjekcji,ROUND($D1630-Y1632,0),ROUND(IF(AND(Y1631=0,X1633>0),$D1630-Y1632,IF(Y1631=0,0,$D1630-Y1632)),0))","v":0},{"$f":"IF($D1629=LataProjekcji,ROUND($D1630-Z1632,0),ROUND(IF(AND(Z1631=0,Y1633>0),$D1630-Z1632,IF(Z1631=0,0,$D1630-Z1632)),0))","v":0},{"$f":"IF($D1629=LataProjekcji,ROUND($D1630-AA1632,0),ROUND(IF(AND(AA1631=0,Z1633>0),$D1630-AA1632,IF(AA1631=0,0,$D1630-AA1632)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1627+1","v":11},{"$f":"OFFSET('Środki trwałe'!$C$418,H1634,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1628,0)=\"tak\",OFFSET($G$269,$D1628,0)=\"tak\",OFFSET($J$269,$D1628,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1633,(COLUMN()-11))*OFFSET($K$469,$H1634,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1628,0)=\"tak\",OFFSET($G$269,$D1628,0)=\"tak\",OFFSET($J$269,$D1628,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1633,(COLUMN()-11))*OFFSET($K$469,$H1634,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1628,0)=\"tak\",OFFSET($G$269,$D1628,0)=\"tak\",OFFSET($J$269,$D1628,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1633,(COLUMN()-11))*OFFSET($K$469,$H1634,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1628,0)=\"tak\",OFFSET($G$269,$D1628,0)=\"tak\",OFFSET($J$269,$D1628,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1633,(COLUMN()-11))*OFFSET($K$469,$H1634,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1628,0)=\"tak\",OFFSET($G$269,$D1628,0)=\"tak\",OFFSET($J$269,$D1628,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1633,(COLUMN()-11))*OFFSET($K$469,$H1634,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1635,0)","v":0},null,{"$f":"D1628+1","v":161}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1635,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1635,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1637<0,0,ROUND(E1637,0))","v":0},{"$f":"OFFSET($D$269,D1635,0)","v":0},{"$f":"IF(E1637>10,ROUND(($D1638/12)*$F1636,0),$D1637)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1635,0)),0,IF(E1637>10,ROUND(D1637*am_maszyny,0),IF(D1637<0,0,D1637)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1636=LataProjekcji,$F1637,IF($D1636=LataProjekcji,$D1638,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1636=LataProjekcji,$F1636>0),AND($D1636=LataProjekcji,$F1636=0,$E1637<=10)),$F1637,IF($D1636<LataProjekcji,IF((SUM($K1638:K1638)+$D1638)<$D1637,$D1638,$D1637-SUM($K1638:K1638)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1636=LataProjekcji,$F1636>0),AND($D1636=LataProjekcji,$F1636=0,$E1637<=10)),$F1637,IF($D1636<LataProjekcji,IF((SUM($K1638:L1638)+$D1638)<$D1637,$D1638,$D1637-SUM($K1638:L1638)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1636=LataProjekcji,$F1636>0),AND($D1636=LataProjekcji,$F1636=0,$E1637<=10)),$F1637,IF($D1636<LataProjekcji,IF((SUM($K1638:M1638)+$D1638)<$D1637,$D1638,$D1637-SUM($K1638:M1638)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1636=LataProjekcji,$F1636>0),AND($D1636=LataProjekcji,$F1636=0,$E1637<=10)),$F1637,IF($D1636<LataProjekcji,IF((SUM($K1638:N1638)+$D1638)<$D1637,$D1638,$D1637-SUM($K1638:N1638)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1636=LataProjekcji,$F1636>0),AND($D1636=LataProjekcji,$F1636=0,$E1637<=10)),$F1637,IF($D1636<LataProjekcji,IF((SUM($K1638:O1638)+$D1638)<$D1637,$D1638,$D1637-SUM($K1638:O1638)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1636=LataProjekcji,$F1636>0),AND($D1636=LataProjekcji,$F1636=0,$E1637<=10)),$F1637,IF($D1636<LataProjekcji,IF((SUM($K1638:P1638)+$D1638)<$D1637,$D1638,$D1637-SUM($K1638:P1638)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1636=LataProjekcji,$F1636>0),AND($D1636=LataProjekcji,$F1636=0,$E1637<=10)),$F1637,IF($D1636<LataProjekcji,IF((SUM($K1638:Q1638)+$D1638)<$D1637,$D1638,$D1637-SUM($K1638:Q1638)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1636=LataProjekcji,$F1636>0),AND($D1636=LataProjekcji,$F1636=0,$E1637<=10)),$F1637,IF($D1636<LataProjekcji,IF((SUM($K1638:R1638)+$D1638)<$D1637,$D1638,$D1637-SUM($K1638:R1638)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1636=LataProjekcji,$F1636>0),AND($D1636=LataProjekcji,$F1636=0,$E1637<=10)),$F1637,IF($D1636<LataProjekcji,IF((SUM($K1638:S1638)+$D1638)<$D1637,$D1638,$D1637-SUM($K1638:S1638)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1636=LataProjekcji,$F1636>0),AND($D1636=LataProjekcji,$F1636=0,$E1637<=10)),$F1637,IF($D1636<LataProjekcji,IF((SUM($K1638:T1638)+$D1638)<$D1637,$D1638,$D1637-SUM($K1638:T1638)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1636=LataProjekcji,$F1636>0),AND($D1636=LataProjekcji,$F1636=0,$E1637<=10)),$F1637,IF($D1636<LataProjekcji,IF((SUM($K1638:U1638)+$D1638)<$D1637,$D1638,$D1637-SUM($K1638:U1638)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1636=LataProjekcji,$F1636>0),AND($D1636=LataProjekcji,$F1636=0,$E1637<=10)),$F1637,IF($D1636<LataProjekcji,IF((SUM($K1638:V1638)+$D1638)<$D1637,$D1638,$D1637-SUM($K1638:V1638)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1636=LataProjekcji,$F1636>0),AND($D1636=LataProjekcji,$F1636=0,$E1637<=10)),$F1637,IF($D1636<LataProjekcji,IF((SUM($K1638:W1638)+$D1638)<$D1637,$D1638,$D1637-SUM($K1638:W1638)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1636=LataProjekcji,$F1636>0),AND($D1636=LataProjekcji,$F1636=0,$E1637<=10)),$F1637,IF($D1636<LataProjekcji,IF((SUM($K1638:X1638)+$D1638)<$D1637,$D1638,$D1637-SUM($K1638:X1638)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1636=LataProjekcji,$F1636>0),AND($D1636=LataProjekcji,$F1636=0,$E1637<=10)),$F1637,IF($D1636<LataProjekcji,IF((SUM($K1638:Y1638)+$D1638)<$D1637,$D1638,$D1637-SUM($K1638:Y1638)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1636=LataProjekcji,$F1636>0),AND($D1636=LataProjekcji,$F1636=0,$E1637<=10)),$F1637,IF($D1636<LataProjekcji,IF((SUM($K1638:Z1638)+$D1638)<$D1637,$D1638,$D1637-SUM($K1638:Z1638)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1638,0)","v":0},{"$f":"ROUND(K1639+L1638,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1639+X1638,0)","v":0},{"$f":"ROUND(X1639+Y1638,0)","v":0},{"$f":"ROUND(Y1639+Z1638,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1633+7","v":335},null,null,{"$f":"IF($D1636=LataProjekcji,ROUND($D1637-K1639,0),ROUND(IF(K1638=0,0,$D1637-K1639),0))","v":0},{"$f":"IF($D1636=LataProjekcji,ROUND($D1637-L1639,0),ROUND(IF(AND(L1638=0,K1640>0),$D1637-L1639,IF(L1638=0,0,$D1637-L1639)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1636=LataProjekcji,ROUND($D1637-X1639,0),ROUND(IF(AND(X1638=0,W1640>0),$D1637-X1639,IF(X1638=0,0,$D1637-X1639)),0))","v":0},{"$f":"IF($D1636=LataProjekcji,ROUND($D1637-Y1639,0),ROUND(IF(AND(Y1638=0,X1640>0),$D1637-Y1639,IF(Y1638=0,0,$D1637-Y1639)),0))","v":0},{"$f":"IF($D1636=LataProjekcji,ROUND($D1637-Z1639,0),ROUND(IF(AND(Z1638=0,Y1640>0),$D1637-Z1639,IF(Z1638=0,0,$D1637-Z1639)),0))","v":0},{"$f":"IF($D1636=LataProjekcji,ROUND($D1637-AA1639,0),ROUND(IF(AND(AA1638=0,Z1640>0),$D1637-AA1639,IF(AA1638=0,0,$D1637-AA1639)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1634+1","v":12},{"$f":"OFFSET('Środki trwałe'!$C$418,H1641,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1635,0)=\"tak\",OFFSET($G$269,$D1635,0)=\"tak\",OFFSET($J$269,$D1635,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1640,(COLUMN()-11))*OFFSET($K$469,$H1641,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1635,0)=\"tak\",OFFSET($G$269,$D1635,0)=\"tak\",OFFSET($J$269,$D1635,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1640,(COLUMN()-11))*OFFSET($K$469,$H1641,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1635,0)=\"tak\",OFFSET($G$269,$D1635,0)=\"tak\",OFFSET($J$269,$D1635,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1640,(COLUMN()-11))*OFFSET($K$469,$H1641,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1635,0)=\"tak\",OFFSET($G$269,$D1635,0)=\"tak\",OFFSET($J$269,$D1635,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1640,(COLUMN()-11))*OFFSET($K$469,$H1641,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1635,0)=\"tak\",OFFSET($G$269,$D1635,0)=\"tak\",OFFSET($J$269,$D1635,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1640,(COLUMN()-11))*OFFSET($K$469,$H1641,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1642,0)","v":0},null,{"$f":"D1635+1","v":162}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1642,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1642,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1644<0,0,ROUND(E1644,0))","v":0},{"$f":"OFFSET($D$269,D1642,0)","v":0},{"$f":"IF(E1644>10,ROUND(($D1645/12)*$F1643,0),$D1644)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1642,0)),0,IF(E1644>10,ROUND(D1644*am_maszyny,0),IF(D1644<0,0,D1644)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1643=LataProjekcji,$F1644,IF($D1643=LataProjekcji,$D1645,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1643=LataProjekcji,$F1643>0),AND($D1643=LataProjekcji,$F1643=0,$E1644<=10)),$F1644,IF($D1643<LataProjekcji,IF((SUM($K1645:K1645)+$D1645)<$D1644,$D1645,$D1644-SUM($K1645:K1645)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1643=LataProjekcji,$F1643>0),AND($D1643=LataProjekcji,$F1643=0,$E1644<=10)),$F1644,IF($D1643<LataProjekcji,IF((SUM($K1645:L1645)+$D1645)<$D1644,$D1645,$D1644-SUM($K1645:L1645)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1643=LataProjekcji,$F1643>0),AND($D1643=LataProjekcji,$F1643=0,$E1644<=10)),$F1644,IF($D1643<LataProjekcji,IF((SUM($K1645:M1645)+$D1645)<$D1644,$D1645,$D1644-SUM($K1645:M1645)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1643=LataProjekcji,$F1643>0),AND($D1643=LataProjekcji,$F1643=0,$E1644<=10)),$F1644,IF($D1643<LataProjekcji,IF((SUM($K1645:N1645)+$D1645)<$D1644,$D1645,$D1644-SUM($K1645:N1645)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1643=LataProjekcji,$F1643>0),AND($D1643=LataProjekcji,$F1643=0,$E1644<=10)),$F1644,IF($D1643<LataProjekcji,IF((SUM($K1645:O1645)+$D1645)<$D1644,$D1645,$D1644-SUM($K1645:O1645)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1643=LataProjekcji,$F1643>0),AND($D1643=LataProjekcji,$F1643=0,$E1644<=10)),$F1644,IF($D1643<LataProjekcji,IF((SUM($K1645:P1645)+$D1645)<$D1644,$D1645,$D1644-SUM($K1645:P1645)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1643=LataProjekcji,$F1643>0),AND($D1643=LataProjekcji,$F1643=0,$E1644<=10)),$F1644,IF($D1643<LataProjekcji,IF((SUM($K1645:Q1645)+$D1645)<$D1644,$D1645,$D1644-SUM($K1645:Q1645)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1643=LataProjekcji,$F1643>0),AND($D1643=LataProjekcji,$F1643=0,$E1644<=10)),$F1644,IF($D1643<LataProjekcji,IF((SUM($K1645:R1645)+$D1645)<$D1644,$D1645,$D1644-SUM($K1645:R1645)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1643=LataProjekcji,$F1643>0),AND($D1643=LataProjekcji,$F1643=0,$E1644<=10)),$F1644,IF($D1643<LataProjekcji,IF((SUM($K1645:S1645)+$D1645)<$D1644,$D1645,$D1644-SUM($K1645:S1645)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1643=LataProjekcji,$F1643>0),AND($D1643=LataProjekcji,$F1643=0,$E1644<=10)),$F1644,IF($D1643<LataProjekcji,IF((SUM($K1645:T1645)+$D1645)<$D1644,$D1645,$D1644-SUM($K1645:T1645)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1643=LataProjekcji,$F1643>0),AND($D1643=LataProjekcji,$F1643=0,$E1644<=10)),$F1644,IF($D1643<LataProjekcji,IF((SUM($K1645:U1645)+$D1645)<$D1644,$D1645,$D1644-SUM($K1645:U1645)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1643=LataProjekcji,$F1643>0),AND($D1643=LataProjekcji,$F1643=0,$E1644<=10)),$F1644,IF($D1643<LataProjekcji,IF((SUM($K1645:V1645)+$D1645)<$D1644,$D1645,$D1644-SUM($K1645:V1645)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1643=LataProjekcji,$F1643>0),AND($D1643=LataProjekcji,$F1643=0,$E1644<=10)),$F1644,IF($D1643<LataProjekcji,IF((SUM($K1645:W1645)+$D1645)<$D1644,$D1645,$D1644-SUM($K1645:W1645)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1643=LataProjekcji,$F1643>0),AND($D1643=LataProjekcji,$F1643=0,$E1644<=10)),$F1644,IF($D1643<LataProjekcji,IF((SUM($K1645:X1645)+$D1645)<$D1644,$D1645,$D1644-SUM($K1645:X1645)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1643=LataProjekcji,$F1643>0),AND($D1643=LataProjekcji,$F1643=0,$E1644<=10)),$F1644,IF($D1643<LataProjekcji,IF((SUM($K1645:Y1645)+$D1645)<$D1644,$D1645,$D1644-SUM($K1645:Y1645)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1643=LataProjekcji,$F1643>0),AND($D1643=LataProjekcji,$F1643=0,$E1644<=10)),$F1644,IF($D1643<LataProjekcji,IF((SUM($K1645:Z1645)+$D1645)<$D1644,$D1645,$D1644-SUM($K1645:Z1645)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1645,0)","v":0},{"$f":"ROUND(K1646+L1645,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1646+X1645,0)","v":0},{"$f":"ROUND(X1646+Y1645,0)","v":0},{"$f":"ROUND(Y1646+Z1645,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1640+7","v":342},null,null,{"$f":"IF($D1643=LataProjekcji,ROUND($D1644-K1646,0),ROUND(IF(K1645=0,0,$D1644-K1646),0))","v":0},{"$f":"IF($D1643=LataProjekcji,ROUND($D1644-L1646,0),ROUND(IF(AND(L1645=0,K1647>0),$D1644-L1646,IF(L1645=0,0,$D1644-L1646)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1643=LataProjekcji,ROUND($D1644-X1646,0),ROUND(IF(AND(X1645=0,W1647>0),$D1644-X1646,IF(X1645=0,0,$D1644-X1646)),0))","v":0},{"$f":"IF($D1643=LataProjekcji,ROUND($D1644-Y1646,0),ROUND(IF(AND(Y1645=0,X1647>0),$D1644-Y1646,IF(Y1645=0,0,$D1644-Y1646)),0))","v":0},{"$f":"IF($D1643=LataProjekcji,ROUND($D1644-Z1646,0),ROUND(IF(AND(Z1645=0,Y1647>0),$D1644-Z1646,IF(Z1645=0,0,$D1644-Z1646)),0))","v":0},{"$f":"IF($D1643=LataProjekcji,ROUND($D1644-AA1646,0),ROUND(IF(AND(AA1645=0,Z1647>0),$D1644-AA1646,IF(AA1645=0,0,$D1644-AA1646)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1641+1","v":13},{"$f":"OFFSET('Środki trwałe'!$C$418,H1648,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1642,0)=\"tak\",OFFSET($G$269,$D1642,0)=\"tak\",OFFSET($J$269,$D1642,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1647,(COLUMN()-11))*OFFSET($K$469,$H1648,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1642,0)=\"tak\",OFFSET($G$269,$D1642,0)=\"tak\",OFFSET($J$269,$D1642,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1647,(COLUMN()-11))*OFFSET($K$469,$H1648,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1642,0)=\"tak\",OFFSET($G$269,$D1642,0)=\"tak\",OFFSET($J$269,$D1642,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1647,(COLUMN()-11))*OFFSET($K$469,$H1648,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1642,0)=\"tak\",OFFSET($G$269,$D1642,0)=\"tak\",OFFSET($J$269,$D1642,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1647,(COLUMN()-11))*OFFSET($K$469,$H1648,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1642,0)=\"tak\",OFFSET($G$269,$D1642,0)=\"tak\",OFFSET($J$269,$D1642,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1647,(COLUMN()-11))*OFFSET($K$469,$H1648,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1649,0)","v":0},null,{"$f":"D1642+1","v":163}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1649,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1649,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1651<0,0,ROUND(E1651,0))","v":0},{"$f":"OFFSET($D$269,D1649,0)","v":0},{"$f":"IF(E1651>10,ROUND(($D1652/12)*$F1650,0),$D1651)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1649,0)),0,IF(E1651>10,ROUND(D1651*am_maszyny,0),IF(D1651<0,0,D1651)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1650=LataProjekcji,$F1651,IF($D1650=LataProjekcji,$D1652,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1650=LataProjekcji,$F1650>0),AND($D1650=LataProjekcji,$F1650=0,$E1651<=10)),$F1651,IF($D1650<LataProjekcji,IF((SUM($K1652:K1652)+$D1652)<$D1651,$D1652,$D1651-SUM($K1652:K1652)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1650=LataProjekcji,$F1650>0),AND($D1650=LataProjekcji,$F1650=0,$E1651<=10)),$F1651,IF($D1650<LataProjekcji,IF((SUM($K1652:L1652)+$D1652)<$D1651,$D1652,$D1651-SUM($K1652:L1652)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1650=LataProjekcji,$F1650>0),AND($D1650=LataProjekcji,$F1650=0,$E1651<=10)),$F1651,IF($D1650<LataProjekcji,IF((SUM($K1652:M1652)+$D1652)<$D1651,$D1652,$D1651-SUM($K1652:M1652)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1650=LataProjekcji,$F1650>0),AND($D1650=LataProjekcji,$F1650=0,$E1651<=10)),$F1651,IF($D1650<LataProjekcji,IF((SUM($K1652:N1652)+$D1652)<$D1651,$D1652,$D1651-SUM($K1652:N1652)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1650=LataProjekcji,$F1650>0),AND($D1650=LataProjekcji,$F1650=0,$E1651<=10)),$F1651,IF($D1650<LataProjekcji,IF((SUM($K1652:O1652)+$D1652)<$D1651,$D1652,$D1651-SUM($K1652:O1652)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1650=LataProjekcji,$F1650>0),AND($D1650=LataProjekcji,$F1650=0,$E1651<=10)),$F1651,IF($D1650<LataProjekcji,IF((SUM($K1652:P1652)+$D1652)<$D1651,$D1652,$D1651-SUM($K1652:P1652)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1650=LataProjekcji,$F1650>0),AND($D1650=LataProjekcji,$F1650=0,$E1651<=10)),$F1651,IF($D1650<LataProjekcji,IF((SUM($K1652:Q1652)+$D1652)<$D1651,$D1652,$D1651-SUM($K1652:Q1652)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1650=LataProjekcji,$F1650>0),AND($D1650=LataProjekcji,$F1650=0,$E1651<=10)),$F1651,IF($D1650<LataProjekcji,IF((SUM($K1652:R1652)+$D1652)<$D1651,$D1652,$D1651-SUM($K1652:R1652)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1650=LataProjekcji,$F1650>0),AND($D1650=LataProjekcji,$F1650=0,$E1651<=10)),$F1651,IF($D1650<LataProjekcji,IF((SUM($K1652:S1652)+$D1652)<$D1651,$D1652,$D1651-SUM($K1652:S1652)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1650=LataProjekcji,$F1650>0),AND($D1650=LataProjekcji,$F1650=0,$E1651<=10)),$F1651,IF($D1650<LataProjekcji,IF((SUM($K1652:T1652)+$D1652)<$D1651,$D1652,$D1651-SUM($K1652:T1652)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1650=LataProjekcji,$F1650>0),AND($D1650=LataProjekcji,$F1650=0,$E1651<=10)),$F1651,IF($D1650<LataProjekcji,IF((SUM($K1652:U1652)+$D1652)<$D1651,$D1652,$D1651-SUM($K1652:U1652)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1650=LataProjekcji,$F1650>0),AND($D1650=LataProjekcji,$F1650=0,$E1651<=10)),$F1651,IF($D1650<LataProjekcji,IF((SUM($K1652:V1652)+$D1652)<$D1651,$D1652,$D1651-SUM($K1652:V1652)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1650=LataProjekcji,$F1650>0),AND($D1650=LataProjekcji,$F1650=0,$E1651<=10)),$F1651,IF($D1650<LataProjekcji,IF((SUM($K1652:W1652)+$D1652)<$D1651,$D1652,$D1651-SUM($K1652:W1652)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1650=LataProjekcji,$F1650>0),AND($D1650=LataProjekcji,$F1650=0,$E1651<=10)),$F1651,IF($D1650<LataProjekcji,IF((SUM($K1652:X1652)+$D1652)<$D1651,$D1652,$D1651-SUM($K1652:X1652)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1650=LataProjekcji,$F1650>0),AND($D1650=LataProjekcji,$F1650=0,$E1651<=10)),$F1651,IF($D1650<LataProjekcji,IF((SUM($K1652:Y1652)+$D1652)<$D1651,$D1652,$D1651-SUM($K1652:Y1652)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1650=LataProjekcji,$F1650>0),AND($D1650=LataProjekcji,$F1650=0,$E1651<=10)),$F1651,IF($D1650<LataProjekcji,IF((SUM($K1652:Z1652)+$D1652)<$D1651,$D1652,$D1651-SUM($K1652:Z1652)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1652,0)","v":0},{"$f":"ROUND(K1653+L1652,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1653+X1652,0)","v":0},{"$f":"ROUND(X1653+Y1652,0)","v":0},{"$f":"ROUND(Y1653+Z1652,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1647+7","v":349},null,null,{"$f":"IF($D1650=LataProjekcji,ROUND($D1651-K1653,0),ROUND(IF(K1652=0,0,$D1651-K1653),0))","v":0},{"$f":"IF($D1650=LataProjekcji,ROUND($D1651-L1653,0),ROUND(IF(AND(L1652=0,K1654>0),$D1651-L1653,IF(L1652=0,0,$D1651-L1653)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1650=LataProjekcji,ROUND($D1651-X1653,0),ROUND(IF(AND(X1652=0,W1654>0),$D1651-X1653,IF(X1652=0,0,$D1651-X1653)),0))","v":0},{"$f":"IF($D1650=LataProjekcji,ROUND($D1651-Y1653,0),ROUND(IF(AND(Y1652=0,X1654>0),$D1651-Y1653,IF(Y1652=0,0,$D1651-Y1653)),0))","v":0},{"$f":"IF($D1650=LataProjekcji,ROUND($D1651-Z1653,0),ROUND(IF(AND(Z1652=0,Y1654>0),$D1651-Z1653,IF(Z1652=0,0,$D1651-Z1653)),0))","v":0},{"$f":"IF($D1650=LataProjekcji,ROUND($D1651-AA1653,0),ROUND(IF(AND(AA1652=0,Z1654>0),$D1651-AA1653,IF(AA1652=0,0,$D1651-AA1653)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1648+1","v":14},{"$f":"OFFSET('Środki trwałe'!$C$418,H1655,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1649,0)=\"tak\",OFFSET($G$269,$D1649,0)=\"tak\",OFFSET($J$269,$D1649,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1654,(COLUMN()-11))*OFFSET($K$469,$H1655,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1649,0)=\"tak\",OFFSET($G$269,$D1649,0)=\"tak\",OFFSET($J$269,$D1649,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1654,(COLUMN()-11))*OFFSET($K$469,$H1655,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1649,0)=\"tak\",OFFSET($G$269,$D1649,0)=\"tak\",OFFSET($J$269,$D1649,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1654,(COLUMN()-11))*OFFSET($K$469,$H1655,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1649,0)=\"tak\",OFFSET($G$269,$D1649,0)=\"tak\",OFFSET($J$269,$D1649,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1654,(COLUMN()-11))*OFFSET($K$469,$H1655,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1649,0)=\"tak\",OFFSET($G$269,$D1649,0)=\"tak\",OFFSET($J$269,$D1649,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1654,(COLUMN()-11))*OFFSET($K$469,$H1655,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1656,0)","v":0},null,{"$f":"D1649+1","v":164}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1656,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1656,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1658<0,0,ROUND(E1658,0))","v":0},{"$f":"OFFSET($D$269,D1656,0)","v":0},{"$f":"IF(E1658>10,ROUND(($D1659/12)*$F1657,0),$D1658)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1656,0)),0,IF(E1658>10,ROUND(D1658*am_maszyny,0),IF(D1658<0,0,D1658)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1657=LataProjekcji,$F1658,IF($D1657=LataProjekcji,$D1659,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1657=LataProjekcji,$F1657>0),AND($D1657=LataProjekcji,$F1657=0,$E1658<=10)),$F1658,IF($D1657<LataProjekcji,IF((SUM($K1659:K1659)+$D1659)<$D1658,$D1659,$D1658-SUM($K1659:K1659)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1657=LataProjekcji,$F1657>0),AND($D1657=LataProjekcji,$F1657=0,$E1658<=10)),$F1658,IF($D1657<LataProjekcji,IF((SUM($K1659:L1659)+$D1659)<$D1658,$D1659,$D1658-SUM($K1659:L1659)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1657=LataProjekcji,$F1657>0),AND($D1657=LataProjekcji,$F1657=0,$E1658<=10)),$F1658,IF($D1657<LataProjekcji,IF((SUM($K1659:M1659)+$D1659)<$D1658,$D1659,$D1658-SUM($K1659:M1659)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1657=LataProjekcji,$F1657>0),AND($D1657=LataProjekcji,$F1657=0,$E1658<=10)),$F1658,IF($D1657<LataProjekcji,IF((SUM($K1659:N1659)+$D1659)<$D1658,$D1659,$D1658-SUM($K1659:N1659)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1657=LataProjekcji,$F1657>0),AND($D1657=LataProjekcji,$F1657=0,$E1658<=10)),$F1658,IF($D1657<LataProjekcji,IF((SUM($K1659:O1659)+$D1659)<$D1658,$D1659,$D1658-SUM($K1659:O1659)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1657=LataProjekcji,$F1657>0),AND($D1657=LataProjekcji,$F1657=0,$E1658<=10)),$F1658,IF($D1657<LataProjekcji,IF((SUM($K1659:P1659)+$D1659)<$D1658,$D1659,$D1658-SUM($K1659:P1659)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1657=LataProjekcji,$F1657>0),AND($D1657=LataProjekcji,$F1657=0,$E1658<=10)),$F1658,IF($D1657<LataProjekcji,IF((SUM($K1659:Q1659)+$D1659)<$D1658,$D1659,$D1658-SUM($K1659:Q1659)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1657=LataProjekcji,$F1657>0),AND($D1657=LataProjekcji,$F1657=0,$E1658<=10)),$F1658,IF($D1657<LataProjekcji,IF((SUM($K1659:R1659)+$D1659)<$D1658,$D1659,$D1658-SUM($K1659:R1659)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1657=LataProjekcji,$F1657>0),AND($D1657=LataProjekcji,$F1657=0,$E1658<=10)),$F1658,IF($D1657<LataProjekcji,IF((SUM($K1659:S1659)+$D1659)<$D1658,$D1659,$D1658-SUM($K1659:S1659)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1657=LataProjekcji,$F1657>0),AND($D1657=LataProjekcji,$F1657=0,$E1658<=10)),$F1658,IF($D1657<LataProjekcji,IF((SUM($K1659:T1659)+$D1659)<$D1658,$D1659,$D1658-SUM($K1659:T1659)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1657=LataProjekcji,$F1657>0),AND($D1657=LataProjekcji,$F1657=0,$E1658<=10)),$F1658,IF($D1657<LataProjekcji,IF((SUM($K1659:U1659)+$D1659)<$D1658,$D1659,$D1658-SUM($K1659:U1659)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1657=LataProjekcji,$F1657>0),AND($D1657=LataProjekcji,$F1657=0,$E1658<=10)),$F1658,IF($D1657<LataProjekcji,IF((SUM($K1659:V1659)+$D1659)<$D1658,$D1659,$D1658-SUM($K1659:V1659)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1657=LataProjekcji,$F1657>0),AND($D1657=LataProjekcji,$F1657=0,$E1658<=10)),$F1658,IF($D1657<LataProjekcji,IF((SUM($K1659:W1659)+$D1659)<$D1658,$D1659,$D1658-SUM($K1659:W1659)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1657=LataProjekcji,$F1657>0),AND($D1657=LataProjekcji,$F1657=0,$E1658<=10)),$F1658,IF($D1657<LataProjekcji,IF((SUM($K1659:X1659)+$D1659)<$D1658,$D1659,$D1658-SUM($K1659:X1659)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1657=LataProjekcji,$F1657>0),AND($D1657=LataProjekcji,$F1657=0,$E1658<=10)),$F1658,IF($D1657<LataProjekcji,IF((SUM($K1659:Y1659)+$D1659)<$D1658,$D1659,$D1658-SUM($K1659:Y1659)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1657=LataProjekcji,$F1657>0),AND($D1657=LataProjekcji,$F1657=0,$E1658<=10)),$F1658,IF($D1657<LataProjekcji,IF((SUM($K1659:Z1659)+$D1659)<$D1658,$D1659,$D1658-SUM($K1659:Z1659)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1659,0)","v":0},{"$f":"ROUND(K1660+L1659,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1660+X1659,0)","v":0},{"$f":"ROUND(X1660+Y1659,0)","v":0},{"$f":"ROUND(Y1660+Z1659,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1654+7","v":356},null,null,{"$f":"IF($D1657=LataProjekcji,ROUND($D1658-K1660,0),ROUND(IF(K1659=0,0,$D1658-K1660),0))","v":0},{"$f":"IF($D1657=LataProjekcji,ROUND($D1658-L1660,0),ROUND(IF(AND(L1659=0,K1661>0),$D1658-L1660,IF(L1659=0,0,$D1658-L1660)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1657=LataProjekcji,ROUND($D1658-X1660,0),ROUND(IF(AND(X1659=0,W1661>0),$D1658-X1660,IF(X1659=0,0,$D1658-X1660)),0))","v":0},{"$f":"IF($D1657=LataProjekcji,ROUND($D1658-Y1660,0),ROUND(IF(AND(Y1659=0,X1661>0),$D1658-Y1660,IF(Y1659=0,0,$D1658-Y1660)),0))","v":0},{"$f":"IF($D1657=LataProjekcji,ROUND($D1658-Z1660,0),ROUND(IF(AND(Z1659=0,Y1661>0),$D1658-Z1660,IF(Z1659=0,0,$D1658-Z1660)),0))","v":0},{"$f":"IF($D1657=LataProjekcji,ROUND($D1658-AA1660,0),ROUND(IF(AND(AA1659=0,Z1661>0),$D1658-AA1660,IF(AA1659=0,0,$D1658-AA1660)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1655+1","v":15},{"$f":"OFFSET('Środki trwałe'!$C$418,H1662,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1656,0)=\"tak\",OFFSET($G$269,$D1656,0)=\"tak\",OFFSET($J$269,$D1656,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1661,(COLUMN()-11))*OFFSET($K$469,$H1662,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1656,0)=\"tak\",OFFSET($G$269,$D1656,0)=\"tak\",OFFSET($J$269,$D1656,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1661,(COLUMN()-11))*OFFSET($K$469,$H1662,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1656,0)=\"tak\",OFFSET($G$269,$D1656,0)=\"tak\",OFFSET($J$269,$D1656,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1661,(COLUMN()-11))*OFFSET($K$469,$H1662,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1656,0)=\"tak\",OFFSET($G$269,$D1656,0)=\"tak\",OFFSET($J$269,$D1656,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1661,(COLUMN()-11))*OFFSET($K$469,$H1662,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1656,0)=\"tak\",OFFSET($G$269,$D1656,0)=\"tak\",OFFSET($J$269,$D1656,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1661,(COLUMN()-11))*OFFSET($K$469,$H1662,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1663,0)","v":0},null,{"$f":"D1656+1","v":165}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1663,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1663,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1665<0,0,ROUND(E1665,0))","v":0},{"$f":"OFFSET($D$269,D1663,0)","v":0},{"$f":"IF(E1665>10,ROUND(($D1666/12)*$F1664,0),$D1665)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1663,0)),0,IF(E1665>10,ROUND(D1665*am_maszyny,0),IF(D1665<0,0,D1665)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1664=LataProjekcji,$F1665,IF($D1664=LataProjekcji,$D1666,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1664=LataProjekcji,$F1664>0),AND($D1664=LataProjekcji,$F1664=0,$E1665<=10)),$F1665,IF($D1664<LataProjekcji,IF((SUM($K1666:K1666)+$D1666)<$D1665,$D1666,$D1665-SUM($K1666:K1666)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1664=LataProjekcji,$F1664>0),AND($D1664=LataProjekcji,$F1664=0,$E1665<=10)),$F1665,IF($D1664<LataProjekcji,IF((SUM($K1666:L1666)+$D1666)<$D1665,$D1666,$D1665-SUM($K1666:L1666)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1664=LataProjekcji,$F1664>0),AND($D1664=LataProjekcji,$F1664=0,$E1665<=10)),$F1665,IF($D1664<LataProjekcji,IF((SUM($K1666:M1666)+$D1666)<$D1665,$D1666,$D1665-SUM($K1666:M1666)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1664=LataProjekcji,$F1664>0),AND($D1664=LataProjekcji,$F1664=0,$E1665<=10)),$F1665,IF($D1664<LataProjekcji,IF((SUM($K1666:N1666)+$D1666)<$D1665,$D1666,$D1665-SUM($K1666:N1666)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1664=LataProjekcji,$F1664>0),AND($D1664=LataProjekcji,$F1664=0,$E1665<=10)),$F1665,IF($D1664<LataProjekcji,IF((SUM($K1666:O1666)+$D1666)<$D1665,$D1666,$D1665-SUM($K1666:O1666)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1664=LataProjekcji,$F1664>0),AND($D1664=LataProjekcji,$F1664=0,$E1665<=10)),$F1665,IF($D1664<LataProjekcji,IF((SUM($K1666:P1666)+$D1666)<$D1665,$D1666,$D1665-SUM($K1666:P1666)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1664=LataProjekcji,$F1664>0),AND($D1664=LataProjekcji,$F1664=0,$E1665<=10)),$F1665,IF($D1664<LataProjekcji,IF((SUM($K1666:Q1666)+$D1666)<$D1665,$D1666,$D1665-SUM($K1666:Q1666)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1664=LataProjekcji,$F1664>0),AND($D1664=LataProjekcji,$F1664=0,$E1665<=10)),$F1665,IF($D1664<LataProjekcji,IF((SUM($K1666:R1666)+$D1666)<$D1665,$D1666,$D1665-SUM($K1666:R1666)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1664=LataProjekcji,$F1664>0),AND($D1664=LataProjekcji,$F1664=0,$E1665<=10)),$F1665,IF($D1664<LataProjekcji,IF((SUM($K1666:S1666)+$D1666)<$D1665,$D1666,$D1665-SUM($K1666:S1666)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1664=LataProjekcji,$F1664>0),AND($D1664=LataProjekcji,$F1664=0,$E1665<=10)),$F1665,IF($D1664<LataProjekcji,IF((SUM($K1666:T1666)+$D1666)<$D1665,$D1666,$D1665-SUM($K1666:T1666)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1664=LataProjekcji,$F1664>0),AND($D1664=LataProjekcji,$F1664=0,$E1665<=10)),$F1665,IF($D1664<LataProjekcji,IF((SUM($K1666:U1666)+$D1666)<$D1665,$D1666,$D1665-SUM($K1666:U1666)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1664=LataProjekcji,$F1664>0),AND($D1664=LataProjekcji,$F1664=0,$E1665<=10)),$F1665,IF($D1664<LataProjekcji,IF((SUM($K1666:V1666)+$D1666)<$D1665,$D1666,$D1665-SUM($K1666:V1666)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1664=LataProjekcji,$F1664>0),AND($D1664=LataProjekcji,$F1664=0,$E1665<=10)),$F1665,IF($D1664<LataProjekcji,IF((SUM($K1666:W1666)+$D1666)<$D1665,$D1666,$D1665-SUM($K1666:W1666)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1664=LataProjekcji,$F1664>0),AND($D1664=LataProjekcji,$F1664=0,$E1665<=10)),$F1665,IF($D1664<LataProjekcji,IF((SUM($K1666:X1666)+$D1666)<$D1665,$D1666,$D1665-SUM($K1666:X1666)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1664=LataProjekcji,$F1664>0),AND($D1664=LataProjekcji,$F1664=0,$E1665<=10)),$F1665,IF($D1664<LataProjekcji,IF((SUM($K1666:Y1666)+$D1666)<$D1665,$D1666,$D1665-SUM($K1666:Y1666)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1664=LataProjekcji,$F1664>0),AND($D1664=LataProjekcji,$F1664=0,$E1665<=10)),$F1665,IF($D1664<LataProjekcji,IF((SUM($K1666:Z1666)+$D1666)<$D1665,$D1666,$D1665-SUM($K1666:Z1666)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1666,0)","v":0},{"$f":"ROUND(K1667+L1666,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1667+X1666,0)","v":0},{"$f":"ROUND(X1667+Y1666,0)","v":0},{"$f":"ROUND(Y1667+Z1666,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1661+7","v":363},null,null,{"$f":"IF($D1664=LataProjekcji,ROUND($D1665-K1667,0),ROUND(IF(K1666=0,0,$D1665-K1667),0))","v":0},{"$f":"IF($D1664=LataProjekcji,ROUND($D1665-L1667,0),ROUND(IF(AND(L1666=0,K1668>0),$D1665-L1667,IF(L1666=0,0,$D1665-L1667)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1664=LataProjekcji,ROUND($D1665-X1667,0),ROUND(IF(AND(X1666=0,W1668>0),$D1665-X1667,IF(X1666=0,0,$D1665-X1667)),0))","v":0},{"$f":"IF($D1664=LataProjekcji,ROUND($D1665-Y1667,0),ROUND(IF(AND(Y1666=0,X1668>0),$D1665-Y1667,IF(Y1666=0,0,$D1665-Y1667)),0))","v":0},{"$f":"IF($D1664=LataProjekcji,ROUND($D1665-Z1667,0),ROUND(IF(AND(Z1666=0,Y1668>0),$D1665-Z1667,IF(Z1666=0,0,$D1665-Z1667)),0))","v":0},{"$f":"IF($D1664=LataProjekcji,ROUND($D1665-AA1667,0),ROUND(IF(AND(AA1666=0,Z1668>0),$D1665-AA1667,IF(AA1666=0,0,$D1665-AA1667)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1662+1","v":16},{"$f":"OFFSET('Środki trwałe'!$C$418,H1669,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1663,0)=\"tak\",OFFSET($G$269,$D1663,0)=\"tak\",OFFSET($J$269,$D1663,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1668,(COLUMN()-11))*OFFSET($K$469,$H1669,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1663,0)=\"tak\",OFFSET($G$269,$D1663,0)=\"tak\",OFFSET($J$269,$D1663,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1668,(COLUMN()-11))*OFFSET($K$469,$H1669,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1663,0)=\"tak\",OFFSET($G$269,$D1663,0)=\"tak\",OFFSET($J$269,$D1663,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1668,(COLUMN()-11))*OFFSET($K$469,$H1669,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1663,0)=\"tak\",OFFSET($G$269,$D1663,0)=\"tak\",OFFSET($J$269,$D1663,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1668,(COLUMN()-11))*OFFSET($K$469,$H1669,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1663,0)=\"tak\",OFFSET($G$269,$D1663,0)=\"tak\",OFFSET($J$269,$D1663,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1668,(COLUMN()-11))*OFFSET($K$469,$H1669,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1670,0)","v":0},null,{"$f":"D1663+1","v":166}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1670,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1670,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1672<0,0,ROUND(E1672,0))","v":0},{"$f":"OFFSET($D$269,D1670,0)","v":0},{"$f":"IF(E1672>10,ROUND(($D1673/12)*$F1671,0),$D1672)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1670,0)),0,IF(E1672>10,ROUND(D1672*am_maszyny,0),IF(D1672<0,0,D1672)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1671=LataProjekcji,$F1672,IF($D1671=LataProjekcji,$D1673,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1671=LataProjekcji,$F1671>0),AND($D1671=LataProjekcji,$F1671=0,$E1672<=10)),$F1672,IF($D1671<LataProjekcji,IF((SUM($K1673:K1673)+$D1673)<$D1672,$D1673,$D1672-SUM($K1673:K1673)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1671=LataProjekcji,$F1671>0),AND($D1671=LataProjekcji,$F1671=0,$E1672<=10)),$F1672,IF($D1671<LataProjekcji,IF((SUM($K1673:L1673)+$D1673)<$D1672,$D1673,$D1672-SUM($K1673:L1673)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1671=LataProjekcji,$F1671>0),AND($D1671=LataProjekcji,$F1671=0,$E1672<=10)),$F1672,IF($D1671<LataProjekcji,IF((SUM($K1673:M1673)+$D1673)<$D1672,$D1673,$D1672-SUM($K1673:M1673)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1671=LataProjekcji,$F1671>0),AND($D1671=LataProjekcji,$F1671=0,$E1672<=10)),$F1672,IF($D1671<LataProjekcji,IF((SUM($K1673:N1673)+$D1673)<$D1672,$D1673,$D1672-SUM($K1673:N1673)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1671=LataProjekcji,$F1671>0),AND($D1671=LataProjekcji,$F1671=0,$E1672<=10)),$F1672,IF($D1671<LataProjekcji,IF((SUM($K1673:O1673)+$D1673)<$D1672,$D1673,$D1672-SUM($K1673:O1673)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1671=LataProjekcji,$F1671>0),AND($D1671=LataProjekcji,$F1671=0,$E1672<=10)),$F1672,IF($D1671<LataProjekcji,IF((SUM($K1673:P1673)+$D1673)<$D1672,$D1673,$D1672-SUM($K1673:P1673)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1671=LataProjekcji,$F1671>0),AND($D1671=LataProjekcji,$F1671=0,$E1672<=10)),$F1672,IF($D1671<LataProjekcji,IF((SUM($K1673:Q1673)+$D1673)<$D1672,$D1673,$D1672-SUM($K1673:Q1673)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1671=LataProjekcji,$F1671>0),AND($D1671=LataProjekcji,$F1671=0,$E1672<=10)),$F1672,IF($D1671<LataProjekcji,IF((SUM($K1673:R1673)+$D1673)<$D1672,$D1673,$D1672-SUM($K1673:R1673)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1671=LataProjekcji,$F1671>0),AND($D1671=LataProjekcji,$F1671=0,$E1672<=10)),$F1672,IF($D1671<LataProjekcji,IF((SUM($K1673:S1673)+$D1673)<$D1672,$D1673,$D1672-SUM($K1673:S1673)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1671=LataProjekcji,$F1671>0),AND($D1671=LataProjekcji,$F1671=0,$E1672<=10)),$F1672,IF($D1671<LataProjekcji,IF((SUM($K1673:T1673)+$D1673)<$D1672,$D1673,$D1672-SUM($K1673:T1673)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1671=LataProjekcji,$F1671>0),AND($D1671=LataProjekcji,$F1671=0,$E1672<=10)),$F1672,IF($D1671<LataProjekcji,IF((SUM($K1673:U1673)+$D1673)<$D1672,$D1673,$D1672-SUM($K1673:U1673)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1671=LataProjekcji,$F1671>0),AND($D1671=LataProjekcji,$F1671=0,$E1672<=10)),$F1672,IF($D1671<LataProjekcji,IF((SUM($K1673:V1673)+$D1673)<$D1672,$D1673,$D1672-SUM($K1673:V1673)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1671=LataProjekcji,$F1671>0),AND($D1671=LataProjekcji,$F1671=0,$E1672<=10)),$F1672,IF($D1671<LataProjekcji,IF((SUM($K1673:W1673)+$D1673)<$D1672,$D1673,$D1672-SUM($K1673:W1673)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1671=LataProjekcji,$F1671>0),AND($D1671=LataProjekcji,$F1671=0,$E1672<=10)),$F1672,IF($D1671<LataProjekcji,IF((SUM($K1673:X1673)+$D1673)<$D1672,$D1673,$D1672-SUM($K1673:X1673)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1671=LataProjekcji,$F1671>0),AND($D1671=LataProjekcji,$F1671=0,$E1672<=10)),$F1672,IF($D1671<LataProjekcji,IF((SUM($K1673:Y1673)+$D1673)<$D1672,$D1673,$D1672-SUM($K1673:Y1673)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1671=LataProjekcji,$F1671>0),AND($D1671=LataProjekcji,$F1671=0,$E1672<=10)),$F1672,IF($D1671<LataProjekcji,IF((SUM($K1673:Z1673)+$D1673)<$D1672,$D1673,$D1672-SUM($K1673:Z1673)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1673,0)","v":0},{"$f":"ROUND(K1674+L1673,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1674+X1673,0)","v":0},{"$f":"ROUND(X1674+Y1673,0)","v":0},{"$f":"ROUND(Y1674+Z1673,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1668+7","v":370},null,null,{"$f":"IF($D1671=LataProjekcji,ROUND($D1672-K1674,0),ROUND(IF(K1673=0,0,$D1672-K1674),0))","v":0},{"$f":"IF($D1671=LataProjekcji,ROUND($D1672-L1674,0),ROUND(IF(AND(L1673=0,K1675>0),$D1672-L1674,IF(L1673=0,0,$D1672-L1674)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1671=LataProjekcji,ROUND($D1672-X1674,0),ROUND(IF(AND(X1673=0,W1675>0),$D1672-X1674,IF(X1673=0,0,$D1672-X1674)),0))","v":0},{"$f":"IF($D1671=LataProjekcji,ROUND($D1672-Y1674,0),ROUND(IF(AND(Y1673=0,X1675>0),$D1672-Y1674,IF(Y1673=0,0,$D1672-Y1674)),0))","v":0},{"$f":"IF($D1671=LataProjekcji,ROUND($D1672-Z1674,0),ROUND(IF(AND(Z1673=0,Y1675>0),$D1672-Z1674,IF(Z1673=0,0,$D1672-Z1674)),0))","v":0},{"$f":"IF($D1671=LataProjekcji,ROUND($D1672-AA1674,0),ROUND(IF(AND(AA1673=0,Z1675>0),$D1672-AA1674,IF(AA1673=0,0,$D1672-AA1674)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1669+1","v":17},{"$f":"OFFSET('Środki trwałe'!$C$418,H1676,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1670,0)=\"tak\",OFFSET($G$269,$D1670,0)=\"tak\",OFFSET($J$269,$D1670,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1675,(COLUMN()-11))*OFFSET($K$469,$H1676,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1670,0)=\"tak\",OFFSET($G$269,$D1670,0)=\"tak\",OFFSET($J$269,$D1670,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1675,(COLUMN()-11))*OFFSET($K$469,$H1676,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1670,0)=\"tak\",OFFSET($G$269,$D1670,0)=\"tak\",OFFSET($J$269,$D1670,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1675,(COLUMN()-11))*OFFSET($K$469,$H1676,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1670,0)=\"tak\",OFFSET($G$269,$D1670,0)=\"tak\",OFFSET($J$269,$D1670,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1675,(COLUMN()-11))*OFFSET($K$469,$H1676,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1670,0)=\"tak\",OFFSET($G$269,$D1670,0)=\"tak\",OFFSET($J$269,$D1670,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1675,(COLUMN()-11))*OFFSET($K$469,$H1676,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1677,0)","v":0},null,{"$f":"D1670+1","v":167}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1677,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1677,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1679<0,0,ROUND(E1679,0))","v":0},{"$f":"OFFSET($D$269,D1677,0)","v":0},{"$f":"IF(E1679>10,ROUND(($D1680/12)*$F1678,0),$D1679)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1677,0)),0,IF(E1679>10,ROUND(D1679*am_maszyny,0),IF(D1679<0,0,D1679)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1678=LataProjekcji,$F1679,IF($D1678=LataProjekcji,$D1680,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1678=LataProjekcji,$F1678>0),AND($D1678=LataProjekcji,$F1678=0,$E1679<=10)),$F1679,IF($D1678<LataProjekcji,IF((SUM($K1680:K1680)+$D1680)<$D1679,$D1680,$D1679-SUM($K1680:K1680)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1678=LataProjekcji,$F1678>0),AND($D1678=LataProjekcji,$F1678=0,$E1679<=10)),$F1679,IF($D1678<LataProjekcji,IF((SUM($K1680:L1680)+$D1680)<$D1679,$D1680,$D1679-SUM($K1680:L1680)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1678=LataProjekcji,$F1678>0),AND($D1678=LataProjekcji,$F1678=0,$E1679<=10)),$F1679,IF($D1678<LataProjekcji,IF((SUM($K1680:M1680)+$D1680)<$D1679,$D1680,$D1679-SUM($K1680:M1680)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1678=LataProjekcji,$F1678>0),AND($D1678=LataProjekcji,$F1678=0,$E1679<=10)),$F1679,IF($D1678<LataProjekcji,IF((SUM($K1680:N1680)+$D1680)<$D1679,$D1680,$D1679-SUM($K1680:N1680)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1678=LataProjekcji,$F1678>0),AND($D1678=LataProjekcji,$F1678=0,$E1679<=10)),$F1679,IF($D1678<LataProjekcji,IF((SUM($K1680:O1680)+$D1680)<$D1679,$D1680,$D1679-SUM($K1680:O1680)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1678=LataProjekcji,$F1678>0),AND($D1678=LataProjekcji,$F1678=0,$E1679<=10)),$F1679,IF($D1678<LataProjekcji,IF((SUM($K1680:P1680)+$D1680)<$D1679,$D1680,$D1679-SUM($K1680:P1680)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1678=LataProjekcji,$F1678>0),AND($D1678=LataProjekcji,$F1678=0,$E1679<=10)),$F1679,IF($D1678<LataProjekcji,IF((SUM($K1680:Q1680)+$D1680)<$D1679,$D1680,$D1679-SUM($K1680:Q1680)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1678=LataProjekcji,$F1678>0),AND($D1678=LataProjekcji,$F1678=0,$E1679<=10)),$F1679,IF($D1678<LataProjekcji,IF((SUM($K1680:R1680)+$D1680)<$D1679,$D1680,$D1679-SUM($K1680:R1680)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1678=LataProjekcji,$F1678>0),AND($D1678=LataProjekcji,$F1678=0,$E1679<=10)),$F1679,IF($D1678<LataProjekcji,IF((SUM($K1680:S1680)+$D1680)<$D1679,$D1680,$D1679-SUM($K1680:S1680)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1678=LataProjekcji,$F1678>0),AND($D1678=LataProjekcji,$F1678=0,$E1679<=10)),$F1679,IF($D1678<LataProjekcji,IF((SUM($K1680:T1680)+$D1680)<$D1679,$D1680,$D1679-SUM($K1680:T1680)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1678=LataProjekcji,$F1678>0),AND($D1678=LataProjekcji,$F1678=0,$E1679<=10)),$F1679,IF($D1678<LataProjekcji,IF((SUM($K1680:U1680)+$D1680)<$D1679,$D1680,$D1679-SUM($K1680:U1680)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1678=LataProjekcji,$F1678>0),AND($D1678=LataProjekcji,$F1678=0,$E1679<=10)),$F1679,IF($D1678<LataProjekcji,IF((SUM($K1680:V1680)+$D1680)<$D1679,$D1680,$D1679-SUM($K1680:V1680)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1678=LataProjekcji,$F1678>0),AND($D1678=LataProjekcji,$F1678=0,$E1679<=10)),$F1679,IF($D1678<LataProjekcji,IF((SUM($K1680:W1680)+$D1680)<$D1679,$D1680,$D1679-SUM($K1680:W1680)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1678=LataProjekcji,$F1678>0),AND($D1678=LataProjekcji,$F1678=0,$E1679<=10)),$F1679,IF($D1678<LataProjekcji,IF((SUM($K1680:X1680)+$D1680)<$D1679,$D1680,$D1679-SUM($K1680:X1680)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1678=LataProjekcji,$F1678>0),AND($D1678=LataProjekcji,$F1678=0,$E1679<=10)),$F1679,IF($D1678<LataProjekcji,IF((SUM($K1680:Y1680)+$D1680)<$D1679,$D1680,$D1679-SUM($K1680:Y1680)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1678=LataProjekcji,$F1678>0),AND($D1678=LataProjekcji,$F1678=0,$E1679<=10)),$F1679,IF($D1678<LataProjekcji,IF((SUM($K1680:Z1680)+$D1680)<$D1679,$D1680,$D1679-SUM($K1680:Z1680)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1680,0)","v":0},{"$f":"ROUND(K1681+L1680,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1681+X1680,0)","v":0},{"$f":"ROUND(X1681+Y1680,0)","v":0},{"$f":"ROUND(Y1681+Z1680,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1675+7","v":377},null,null,{"$f":"IF($D1678=LataProjekcji,ROUND($D1679-K1681,0),ROUND(IF(K1680=0,0,$D1679-K1681),0))","v":0},{"$f":"IF($D1678=LataProjekcji,ROUND($D1679-L1681,0),ROUND(IF(AND(L1680=0,K1682>0),$D1679-L1681,IF(L1680=0,0,$D1679-L1681)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1678=LataProjekcji,ROUND($D1679-X1681,0),ROUND(IF(AND(X1680=0,W1682>0),$D1679-X1681,IF(X1680=0,0,$D1679-X1681)),0))","v":0},{"$f":"IF($D1678=LataProjekcji,ROUND($D1679-Y1681,0),ROUND(IF(AND(Y1680=0,X1682>0),$D1679-Y1681,IF(Y1680=0,0,$D1679-Y1681)),0))","v":0},{"$f":"IF($D1678=LataProjekcji,ROUND($D1679-Z1681,0),ROUND(IF(AND(Z1680=0,Y1682>0),$D1679-Z1681,IF(Z1680=0,0,$D1679-Z1681)),0))","v":0},{"$f":"IF($D1678=LataProjekcji,ROUND($D1679-AA1681,0),ROUND(IF(AND(AA1680=0,Z1682>0),$D1679-AA1681,IF(AA1680=0,0,$D1679-AA1681)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1676+1","v":18},{"$f":"OFFSET('Środki trwałe'!$C$418,H1683,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1677,0)=\"tak\",OFFSET($G$269,$D1677,0)=\"tak\",OFFSET($J$269,$D1677,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1682,(COLUMN()-11))*OFFSET($K$469,$H1683,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1677,0)=\"tak\",OFFSET($G$269,$D1677,0)=\"tak\",OFFSET($J$269,$D1677,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1682,(COLUMN()-11))*OFFSET($K$469,$H1683,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1677,0)=\"tak\",OFFSET($G$269,$D1677,0)=\"tak\",OFFSET($J$269,$D1677,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1682,(COLUMN()-11))*OFFSET($K$469,$H1683,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1677,0)=\"tak\",OFFSET($G$269,$D1677,0)=\"tak\",OFFSET($J$269,$D1677,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1682,(COLUMN()-11))*OFFSET($K$469,$H1683,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1677,0)=\"tak\",OFFSET($G$269,$D1677,0)=\"tak\",OFFSET($J$269,$D1677,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1682,(COLUMN()-11))*OFFSET($K$469,$H1683,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1684,0)","v":0},null,{"$f":"D1677+1","v":168}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1684,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1684,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1686<0,0,ROUND(E1686,0))","v":0},{"$f":"OFFSET($D$269,D1684,0)","v":0},{"$f":"IF(E1686>10,ROUND(($D1687/12)*$F1685,0),$D1686)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1684,0)),0,IF(E1686>10,ROUND(D1686*am_maszyny,0),IF(D1686<0,0,D1686)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1685=LataProjekcji,$F1686,IF($D1685=LataProjekcji,$D1687,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1685=LataProjekcji,$F1685>0),AND($D1685=LataProjekcji,$F1685=0,$E1686<=10)),$F1686,IF($D1685<LataProjekcji,IF((SUM($K1687:K1687)+$D1687)<$D1686,$D1687,$D1686-SUM($K1687:K1687)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1685=LataProjekcji,$F1685>0),AND($D1685=LataProjekcji,$F1685=0,$E1686<=10)),$F1686,IF($D1685<LataProjekcji,IF((SUM($K1687:L1687)+$D1687)<$D1686,$D1687,$D1686-SUM($K1687:L1687)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1685=LataProjekcji,$F1685>0),AND($D1685=LataProjekcji,$F1685=0,$E1686<=10)),$F1686,IF($D1685<LataProjekcji,IF((SUM($K1687:M1687)+$D1687)<$D1686,$D1687,$D1686-SUM($K1687:M1687)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1685=LataProjekcji,$F1685>0),AND($D1685=LataProjekcji,$F1685=0,$E1686<=10)),$F1686,IF($D1685<LataProjekcji,IF((SUM($K1687:N1687)+$D1687)<$D1686,$D1687,$D1686-SUM($K1687:N1687)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1685=LataProjekcji,$F1685>0),AND($D1685=LataProjekcji,$F1685=0,$E1686<=10)),$F1686,IF($D1685<LataProjekcji,IF((SUM($K1687:O1687)+$D1687)<$D1686,$D1687,$D1686-SUM($K1687:O1687)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1685=LataProjekcji,$F1685>0),AND($D1685=LataProjekcji,$F1685=0,$E1686<=10)),$F1686,IF($D1685<LataProjekcji,IF((SUM($K1687:P1687)+$D1687)<$D1686,$D1687,$D1686-SUM($K1687:P1687)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1685=LataProjekcji,$F1685>0),AND($D1685=LataProjekcji,$F1685=0,$E1686<=10)),$F1686,IF($D1685<LataProjekcji,IF((SUM($K1687:Q1687)+$D1687)<$D1686,$D1687,$D1686-SUM($K1687:Q1687)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1685=LataProjekcji,$F1685>0),AND($D1685=LataProjekcji,$F1685=0,$E1686<=10)),$F1686,IF($D1685<LataProjekcji,IF((SUM($K1687:R1687)+$D1687)<$D1686,$D1687,$D1686-SUM($K1687:R1687)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1685=LataProjekcji,$F1685>0),AND($D1685=LataProjekcji,$F1685=0,$E1686<=10)),$F1686,IF($D1685<LataProjekcji,IF((SUM($K1687:S1687)+$D1687)<$D1686,$D1687,$D1686-SUM($K1687:S1687)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1685=LataProjekcji,$F1685>0),AND($D1685=LataProjekcji,$F1685=0,$E1686<=10)),$F1686,IF($D1685<LataProjekcji,IF((SUM($K1687:T1687)+$D1687)<$D1686,$D1687,$D1686-SUM($K1687:T1687)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1685=LataProjekcji,$F1685>0),AND($D1685=LataProjekcji,$F1685=0,$E1686<=10)),$F1686,IF($D1685<LataProjekcji,IF((SUM($K1687:U1687)+$D1687)<$D1686,$D1687,$D1686-SUM($K1687:U1687)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1685=LataProjekcji,$F1685>0),AND($D1685=LataProjekcji,$F1685=0,$E1686<=10)),$F1686,IF($D1685<LataProjekcji,IF((SUM($K1687:V1687)+$D1687)<$D1686,$D1687,$D1686-SUM($K1687:V1687)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1685=LataProjekcji,$F1685>0),AND($D1685=LataProjekcji,$F1685=0,$E1686<=10)),$F1686,IF($D1685<LataProjekcji,IF((SUM($K1687:W1687)+$D1687)<$D1686,$D1687,$D1686-SUM($K1687:W1687)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1685=LataProjekcji,$F1685>0),AND($D1685=LataProjekcji,$F1685=0,$E1686<=10)),$F1686,IF($D1685<LataProjekcji,IF((SUM($K1687:X1687)+$D1687)<$D1686,$D1687,$D1686-SUM($K1687:X1687)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1685=LataProjekcji,$F1685>0),AND($D1685=LataProjekcji,$F1685=0,$E1686<=10)),$F1686,IF($D1685<LataProjekcji,IF((SUM($K1687:Y1687)+$D1687)<$D1686,$D1687,$D1686-SUM($K1687:Y1687)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1685=LataProjekcji,$F1685>0),AND($D1685=LataProjekcji,$F1685=0,$E1686<=10)),$F1686,IF($D1685<LataProjekcji,IF((SUM($K1687:Z1687)+$D1687)<$D1686,$D1687,$D1686-SUM($K1687:Z1687)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1687,0)","v":0},{"$f":"ROUND(K1688+L1687,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1688+X1687,0)","v":0},{"$f":"ROUND(X1688+Y1687,0)","v":0},{"$f":"ROUND(Y1688+Z1687,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1682+7","v":384},null,null,{"$f":"IF($D1685=LataProjekcji,ROUND($D1686-K1688,0),ROUND(IF(K1687=0,0,$D1686-K1688),0))","v":0},{"$f":"IF($D1685=LataProjekcji,ROUND($D1686-L1688,0),ROUND(IF(AND(L1687=0,K1689>0),$D1686-L1688,IF(L1687=0,0,$D1686-L1688)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1685=LataProjekcji,ROUND($D1686-X1688,0),ROUND(IF(AND(X1687=0,W1689>0),$D1686-X1688,IF(X1687=0,0,$D1686-X1688)),0))","v":0},{"$f":"IF($D1685=LataProjekcji,ROUND($D1686-Y1688,0),ROUND(IF(AND(Y1687=0,X1689>0),$D1686-Y1688,IF(Y1687=0,0,$D1686-Y1688)),0))","v":0},{"$f":"IF($D1685=LataProjekcji,ROUND($D1686-Z1688,0),ROUND(IF(AND(Z1687=0,Y1689>0),$D1686-Z1688,IF(Z1687=0,0,$D1686-Z1688)),0))","v":0},{"$f":"IF($D1685=LataProjekcji,ROUND($D1686-AA1688,0),ROUND(IF(AND(AA1687=0,Z1689>0),$D1686-AA1688,IF(AA1687=0,0,$D1686-AA1688)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1683+1","v":19},{"$f":"OFFSET('Środki trwałe'!$C$418,H1690,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1684,0)=\"tak\",OFFSET($G$269,$D1684,0)=\"tak\",OFFSET($J$269,$D1684,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1689,(COLUMN()-11))*OFFSET($K$469,$H1690,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1684,0)=\"tak\",OFFSET($G$269,$D1684,0)=\"tak\",OFFSET($J$269,$D1684,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1689,(COLUMN()-11))*OFFSET($K$469,$H1690,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1684,0)=\"tak\",OFFSET($G$269,$D1684,0)=\"tak\",OFFSET($J$269,$D1684,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1689,(COLUMN()-11))*OFFSET($K$469,$H1690,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1684,0)=\"tak\",OFFSET($G$269,$D1684,0)=\"tak\",OFFSET($J$269,$D1684,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1689,(COLUMN()-11))*OFFSET($K$469,$H1690,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1684,0)=\"tak\",OFFSET($G$269,$D1684,0)=\"tak\",OFFSET($J$269,$D1684,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1689,(COLUMN()-11))*OFFSET($K$469,$H1690,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1691,0)","v":0},null,{"$f":"D1684+1","v":169}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1691,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1691,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1693<0,0,ROUND(E1693,0))","v":0},{"$f":"OFFSET($D$269,D1691,0)","v":0},{"$f":"IF(E1693>10,ROUND(($D1694/12)*$F1692,0),$D1693)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1691,0)),0,IF(E1693>10,ROUND(D1693*am_maszyny,0),IF(D1693<0,0,D1693)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1692=LataProjekcji,$F1693,IF($D1692=LataProjekcji,$D1694,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1692=LataProjekcji,$F1692>0),AND($D1692=LataProjekcji,$F1692=0,$E1693<=10)),$F1693,IF($D1692<LataProjekcji,IF((SUM($K1694:K1694)+$D1694)<$D1693,$D1694,$D1693-SUM($K1694:K1694)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1692=LataProjekcji,$F1692>0),AND($D1692=LataProjekcji,$F1692=0,$E1693<=10)),$F1693,IF($D1692<LataProjekcji,IF((SUM($K1694:L1694)+$D1694)<$D1693,$D1694,$D1693-SUM($K1694:L1694)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1692=LataProjekcji,$F1692>0),AND($D1692=LataProjekcji,$F1692=0,$E1693<=10)),$F1693,IF($D1692<LataProjekcji,IF((SUM($K1694:M1694)+$D1694)<$D1693,$D1694,$D1693-SUM($K1694:M1694)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1692=LataProjekcji,$F1692>0),AND($D1692=LataProjekcji,$F1692=0,$E1693<=10)),$F1693,IF($D1692<LataProjekcji,IF((SUM($K1694:N1694)+$D1694)<$D1693,$D1694,$D1693-SUM($K1694:N1694)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1692=LataProjekcji,$F1692>0),AND($D1692=LataProjekcji,$F1692=0,$E1693<=10)),$F1693,IF($D1692<LataProjekcji,IF((SUM($K1694:O1694)+$D1694)<$D1693,$D1694,$D1693-SUM($K1694:O1694)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1692=LataProjekcji,$F1692>0),AND($D1692=LataProjekcji,$F1692=0,$E1693<=10)),$F1693,IF($D1692<LataProjekcji,IF((SUM($K1694:P1694)+$D1694)<$D1693,$D1694,$D1693-SUM($K1694:P1694)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1692=LataProjekcji,$F1692>0),AND($D1692=LataProjekcji,$F1692=0,$E1693<=10)),$F1693,IF($D1692<LataProjekcji,IF((SUM($K1694:Q1694)+$D1694)<$D1693,$D1694,$D1693-SUM($K1694:Q1694)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1692=LataProjekcji,$F1692>0),AND($D1692=LataProjekcji,$F1692=0,$E1693<=10)),$F1693,IF($D1692<LataProjekcji,IF((SUM($K1694:R1694)+$D1694)<$D1693,$D1694,$D1693-SUM($K1694:R1694)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1692=LataProjekcji,$F1692>0),AND($D1692=LataProjekcji,$F1692=0,$E1693<=10)),$F1693,IF($D1692<LataProjekcji,IF((SUM($K1694:S1694)+$D1694)<$D1693,$D1694,$D1693-SUM($K1694:S1694)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1692=LataProjekcji,$F1692>0),AND($D1692=LataProjekcji,$F1692=0,$E1693<=10)),$F1693,IF($D1692<LataProjekcji,IF((SUM($K1694:T1694)+$D1694)<$D1693,$D1694,$D1693-SUM($K1694:T1694)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1692=LataProjekcji,$F1692>0),AND($D1692=LataProjekcji,$F1692=0,$E1693<=10)),$F1693,IF($D1692<LataProjekcji,IF((SUM($K1694:U1694)+$D1694)<$D1693,$D1694,$D1693-SUM($K1694:U1694)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1692=LataProjekcji,$F1692>0),AND($D1692=LataProjekcji,$F1692=0,$E1693<=10)),$F1693,IF($D1692<LataProjekcji,IF((SUM($K1694:V1694)+$D1694)<$D1693,$D1694,$D1693-SUM($K1694:V1694)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1692=LataProjekcji,$F1692>0),AND($D1692=LataProjekcji,$F1692=0,$E1693<=10)),$F1693,IF($D1692<LataProjekcji,IF((SUM($K1694:W1694)+$D1694)<$D1693,$D1694,$D1693-SUM($K1694:W1694)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1692=LataProjekcji,$F1692>0),AND($D1692=LataProjekcji,$F1692=0,$E1693<=10)),$F1693,IF($D1692<LataProjekcji,IF((SUM($K1694:X1694)+$D1694)<$D1693,$D1694,$D1693-SUM($K1694:X1694)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1692=LataProjekcji,$F1692>0),AND($D1692=LataProjekcji,$F1692=0,$E1693<=10)),$F1693,IF($D1692<LataProjekcji,IF((SUM($K1694:Y1694)+$D1694)<$D1693,$D1694,$D1693-SUM($K1694:Y1694)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1692=LataProjekcji,$F1692>0),AND($D1692=LataProjekcji,$F1692=0,$E1693<=10)),$F1693,IF($D1692<LataProjekcji,IF((SUM($K1694:Z1694)+$D1694)<$D1693,$D1694,$D1693-SUM($K1694:Z1694)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1694,0)","v":0},{"$f":"ROUND(K1695+L1694,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1695+X1694,0)","v":0},{"$f":"ROUND(X1695+Y1694,0)","v":0},{"$f":"ROUND(Y1695+Z1694,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1689+7","v":391},null,null,{"$f":"IF($D1692=LataProjekcji,ROUND($D1693-K1695,0),ROUND(IF(K1694=0,0,$D1693-K1695),0))","v":0},{"$f":"IF($D1692=LataProjekcji,ROUND($D1693-L1695,0),ROUND(IF(AND(L1694=0,K1696>0),$D1693-L1695,IF(L1694=0,0,$D1693-L1695)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1692=LataProjekcji,ROUND($D1693-X1695,0),ROUND(IF(AND(X1694=0,W1696>0),$D1693-X1695,IF(X1694=0,0,$D1693-X1695)),0))","v":0},{"$f":"IF($D1692=LataProjekcji,ROUND($D1693-Y1695,0),ROUND(IF(AND(Y1694=0,X1696>0),$D1693-Y1695,IF(Y1694=0,0,$D1693-Y1695)),0))","v":0},{"$f":"IF($D1692=LataProjekcji,ROUND($D1693-Z1695,0),ROUND(IF(AND(Z1694=0,Y1696>0),$D1693-Z1695,IF(Z1694=0,0,$D1693-Z1695)),0))","v":0},{"$f":"IF($D1692=LataProjekcji,ROUND($D1693-AA1695,0),ROUND(IF(AND(AA1694=0,Z1696>0),$D1693-AA1695,IF(AA1694=0,0,$D1693-AA1695)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1690+1","v":20},{"$f":"OFFSET('Środki trwałe'!$C$418,H1697,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1691,0)=\"tak\",OFFSET($G$269,$D1691,0)=\"tak\",OFFSET($J$269,$D1691,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1696,(COLUMN()-11))*OFFSET($K$469,$H1697,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1691,0)=\"tak\",OFFSET($G$269,$D1691,0)=\"tak\",OFFSET($J$269,$D1691,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1696,(COLUMN()-11))*OFFSET($K$469,$H1697,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1691,0)=\"tak\",OFFSET($G$269,$D1691,0)=\"tak\",OFFSET($J$269,$D1691,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1696,(COLUMN()-11))*OFFSET($K$469,$H1697,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1691,0)=\"tak\",OFFSET($G$269,$D1691,0)=\"tak\",OFFSET($J$269,$D1691,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1696,(COLUMN()-11))*OFFSET($K$469,$H1697,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1691,0)=\"tak\",OFFSET($G$269,$D1691,0)=\"tak\",OFFSET($J$269,$D1691,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1696,(COLUMN()-11))*OFFSET($K$469,$H1697,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1698,0)","v":0},null,{"$f":"D1691+1","v":170}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1698,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1698,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1700<0,0,ROUND(E1700,0))","v":0},{"$f":"OFFSET($D$269,D1698,0)","v":0},{"$f":"IF(E1700>10,ROUND(($D1701/12)*$F1699,0),$D1700)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1698,0)),0,IF(E1700>10,ROUND(D1700*am_maszyny,0),IF(D1700<0,0,D1700)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1699=LataProjekcji,$F1700,IF($D1699=LataProjekcji,$D1701,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1699=LataProjekcji,$F1699>0),AND($D1699=LataProjekcji,$F1699=0,$E1700<=10)),$F1700,IF($D1699<LataProjekcji,IF((SUM($K1701:K1701)+$D1701)<$D1700,$D1701,$D1700-SUM($K1701:K1701)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1699=LataProjekcji,$F1699>0),AND($D1699=LataProjekcji,$F1699=0,$E1700<=10)),$F1700,IF($D1699<LataProjekcji,IF((SUM($K1701:L1701)+$D1701)<$D1700,$D1701,$D1700-SUM($K1701:L1701)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1699=LataProjekcji,$F1699>0),AND($D1699=LataProjekcji,$F1699=0,$E1700<=10)),$F1700,IF($D1699<LataProjekcji,IF((SUM($K1701:M1701)+$D1701)<$D1700,$D1701,$D1700-SUM($K1701:M1701)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1699=LataProjekcji,$F1699>0),AND($D1699=LataProjekcji,$F1699=0,$E1700<=10)),$F1700,IF($D1699<LataProjekcji,IF((SUM($K1701:N1701)+$D1701)<$D1700,$D1701,$D1700-SUM($K1701:N1701)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1699=LataProjekcji,$F1699>0),AND($D1699=LataProjekcji,$F1699=0,$E1700<=10)),$F1700,IF($D1699<LataProjekcji,IF((SUM($K1701:O1701)+$D1701)<$D1700,$D1701,$D1700-SUM($K1701:O1701)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1699=LataProjekcji,$F1699>0),AND($D1699=LataProjekcji,$F1699=0,$E1700<=10)),$F1700,IF($D1699<LataProjekcji,IF((SUM($K1701:P1701)+$D1701)<$D1700,$D1701,$D1700-SUM($K1701:P1701)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1699=LataProjekcji,$F1699>0),AND($D1699=LataProjekcji,$F1699=0,$E1700<=10)),$F1700,IF($D1699<LataProjekcji,IF((SUM($K1701:Q1701)+$D1701)<$D1700,$D1701,$D1700-SUM($K1701:Q1701)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1699=LataProjekcji,$F1699>0),AND($D1699=LataProjekcji,$F1699=0,$E1700<=10)),$F1700,IF($D1699<LataProjekcji,IF((SUM($K1701:R1701)+$D1701)<$D1700,$D1701,$D1700-SUM($K1701:R1701)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1699=LataProjekcji,$F1699>0),AND($D1699=LataProjekcji,$F1699=0,$E1700<=10)),$F1700,IF($D1699<LataProjekcji,IF((SUM($K1701:S1701)+$D1701)<$D1700,$D1701,$D1700-SUM($K1701:S1701)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1699=LataProjekcji,$F1699>0),AND($D1699=LataProjekcji,$F1699=0,$E1700<=10)),$F1700,IF($D1699<LataProjekcji,IF((SUM($K1701:T1701)+$D1701)<$D1700,$D1701,$D1700-SUM($K1701:T1701)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1699=LataProjekcji,$F1699>0),AND($D1699=LataProjekcji,$F1699=0,$E1700<=10)),$F1700,IF($D1699<LataProjekcji,IF((SUM($K1701:U1701)+$D1701)<$D1700,$D1701,$D1700-SUM($K1701:U1701)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1699=LataProjekcji,$F1699>0),AND($D1699=LataProjekcji,$F1699=0,$E1700<=10)),$F1700,IF($D1699<LataProjekcji,IF((SUM($K1701:V1701)+$D1701)<$D1700,$D1701,$D1700-SUM($K1701:V1701)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1699=LataProjekcji,$F1699>0),AND($D1699=LataProjekcji,$F1699=0,$E1700<=10)),$F1700,IF($D1699<LataProjekcji,IF((SUM($K1701:W1701)+$D1701)<$D1700,$D1701,$D1700-SUM($K1701:W1701)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1699=LataProjekcji,$F1699>0),AND($D1699=LataProjekcji,$F1699=0,$E1700<=10)),$F1700,IF($D1699<LataProjekcji,IF((SUM($K1701:X1701)+$D1701)<$D1700,$D1701,$D1700-SUM($K1701:X1701)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1699=LataProjekcji,$F1699>0),AND($D1699=LataProjekcji,$F1699=0,$E1700<=10)),$F1700,IF($D1699<LataProjekcji,IF((SUM($K1701:Y1701)+$D1701)<$D1700,$D1701,$D1700-SUM($K1701:Y1701)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1699=LataProjekcji,$F1699>0),AND($D1699=LataProjekcji,$F1699=0,$E1700<=10)),$F1700,IF($D1699<LataProjekcji,IF((SUM($K1701:Z1701)+$D1701)<$D1700,$D1701,$D1700-SUM($K1701:Z1701)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1701,0)","v":0},{"$f":"ROUND(K1702+L1701,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1702+X1701,0)","v":0},{"$f":"ROUND(X1702+Y1701,0)","v":0},{"$f":"ROUND(Y1702+Z1701,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1696+7","v":398},null,null,{"$f":"IF($D1699=LataProjekcji,ROUND($D1700-K1702,0),ROUND(IF(K1701=0,0,$D1700-K1702),0))","v":0},{"$f":"IF($D1699=LataProjekcji,ROUND($D1700-L1702,0),ROUND(IF(AND(L1701=0,K1703>0),$D1700-L1702,IF(L1701=0,0,$D1700-L1702)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1699=LataProjekcji,ROUND($D1700-X1702,0),ROUND(IF(AND(X1701=0,W1703>0),$D1700-X1702,IF(X1701=0,0,$D1700-X1702)),0))","v":0},{"$f":"IF($D1699=LataProjekcji,ROUND($D1700-Y1702,0),ROUND(IF(AND(Y1701=0,X1703>0),$D1700-Y1702,IF(Y1701=0,0,$D1700-Y1702)),0))","v":0},{"$f":"IF($D1699=LataProjekcji,ROUND($D1700-Z1702,0),ROUND(IF(AND(Z1701=0,Y1703>0),$D1700-Z1702,IF(Z1701=0,0,$D1700-Z1702)),0))","v":0},{"$f":"IF($D1699=LataProjekcji,ROUND($D1700-AA1702,0),ROUND(IF(AND(AA1701=0,Z1703>0),$D1700-AA1702,IF(AA1701=0,0,$D1700-AA1702)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1697+1","v":21},{"$f":"OFFSET('Środki trwałe'!$C$418,H1704,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1698,0)=\"tak\",OFFSET($G$269,$D1698,0)=\"tak\",OFFSET($J$269,$D1698,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1703,(COLUMN()-11))*OFFSET($K$469,$H1704,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1698,0)=\"tak\",OFFSET($G$269,$D1698,0)=\"tak\",OFFSET($J$269,$D1698,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1703,(COLUMN()-11))*OFFSET($K$469,$H1704,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1698,0)=\"tak\",OFFSET($G$269,$D1698,0)=\"tak\",OFFSET($J$269,$D1698,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1703,(COLUMN()-11))*OFFSET($K$469,$H1704,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1698,0)=\"tak\",OFFSET($G$269,$D1698,0)=\"tak\",OFFSET($J$269,$D1698,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1703,(COLUMN()-11))*OFFSET($K$469,$H1704,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1698,0)=\"tak\",OFFSET($G$269,$D1698,0)=\"tak\",OFFSET($J$269,$D1698,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1703,(COLUMN()-11))*OFFSET($K$469,$H1704,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1705,0)","v":0},null,{"$f":"D1698+1","v":171}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1705,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1705,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1707<0,0,ROUND(E1707,0))","v":0},{"$f":"OFFSET($D$269,D1705,0)","v":0},{"$f":"IF(E1707>10,ROUND(($D1708/12)*$F1706,0),$D1707)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1705,0)),0,IF(E1707>10,ROUND(D1707*am_maszyny,0),IF(D1707<0,0,D1707)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1706=LataProjekcji,$F1707,IF($D1706=LataProjekcji,$D1708,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1706=LataProjekcji,$F1706>0),AND($D1706=LataProjekcji,$F1706=0,$E1707<=10)),$F1707,IF($D1706<LataProjekcji,IF((SUM($K1708:K1708)+$D1708)<$D1707,$D1708,$D1707-SUM($K1708:K1708)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1706=LataProjekcji,$F1706>0),AND($D1706=LataProjekcji,$F1706=0,$E1707<=10)),$F1707,IF($D1706<LataProjekcji,IF((SUM($K1708:L1708)+$D1708)<$D1707,$D1708,$D1707-SUM($K1708:L1708)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1706=LataProjekcji,$F1706>0),AND($D1706=LataProjekcji,$F1706=0,$E1707<=10)),$F1707,IF($D1706<LataProjekcji,IF((SUM($K1708:M1708)+$D1708)<$D1707,$D1708,$D1707-SUM($K1708:M1708)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1706=LataProjekcji,$F1706>0),AND($D1706=LataProjekcji,$F1706=0,$E1707<=10)),$F1707,IF($D1706<LataProjekcji,IF((SUM($K1708:N1708)+$D1708)<$D1707,$D1708,$D1707-SUM($K1708:N1708)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1706=LataProjekcji,$F1706>0),AND($D1706=LataProjekcji,$F1706=0,$E1707<=10)),$F1707,IF($D1706<LataProjekcji,IF((SUM($K1708:O1708)+$D1708)<$D1707,$D1708,$D1707-SUM($K1708:O1708)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1706=LataProjekcji,$F1706>0),AND($D1706=LataProjekcji,$F1706=0,$E1707<=10)),$F1707,IF($D1706<LataProjekcji,IF((SUM($K1708:P1708)+$D1708)<$D1707,$D1708,$D1707-SUM($K1708:P1708)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1706=LataProjekcji,$F1706>0),AND($D1706=LataProjekcji,$F1706=0,$E1707<=10)),$F1707,IF($D1706<LataProjekcji,IF((SUM($K1708:Q1708)+$D1708)<$D1707,$D1708,$D1707-SUM($K1708:Q1708)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1706=LataProjekcji,$F1706>0),AND($D1706=LataProjekcji,$F1706=0,$E1707<=10)),$F1707,IF($D1706<LataProjekcji,IF((SUM($K1708:R1708)+$D1708)<$D1707,$D1708,$D1707-SUM($K1708:R1708)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1706=LataProjekcji,$F1706>0),AND($D1706=LataProjekcji,$F1706=0,$E1707<=10)),$F1707,IF($D1706<LataProjekcji,IF((SUM($K1708:S1708)+$D1708)<$D1707,$D1708,$D1707-SUM($K1708:S1708)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1706=LataProjekcji,$F1706>0),AND($D1706=LataProjekcji,$F1706=0,$E1707<=10)),$F1707,IF($D1706<LataProjekcji,IF((SUM($K1708:T1708)+$D1708)<$D1707,$D1708,$D1707-SUM($K1708:T1708)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1706=LataProjekcji,$F1706>0),AND($D1706=LataProjekcji,$F1706=0,$E1707<=10)),$F1707,IF($D1706<LataProjekcji,IF((SUM($K1708:U1708)+$D1708)<$D1707,$D1708,$D1707-SUM($K1708:U1708)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1706=LataProjekcji,$F1706>0),AND($D1706=LataProjekcji,$F1706=0,$E1707<=10)),$F1707,IF($D1706<LataProjekcji,IF((SUM($K1708:V1708)+$D1708)<$D1707,$D1708,$D1707-SUM($K1708:V1708)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1706=LataProjekcji,$F1706>0),AND($D1706=LataProjekcji,$F1706=0,$E1707<=10)),$F1707,IF($D1706<LataProjekcji,IF((SUM($K1708:W1708)+$D1708)<$D1707,$D1708,$D1707-SUM($K1708:W1708)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1706=LataProjekcji,$F1706>0),AND($D1706=LataProjekcji,$F1706=0,$E1707<=10)),$F1707,IF($D1706<LataProjekcji,IF((SUM($K1708:X1708)+$D1708)<$D1707,$D1708,$D1707-SUM($K1708:X1708)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1706=LataProjekcji,$F1706>0),AND($D1706=LataProjekcji,$F1706=0,$E1707<=10)),$F1707,IF($D1706<LataProjekcji,IF((SUM($K1708:Y1708)+$D1708)<$D1707,$D1708,$D1707-SUM($K1708:Y1708)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1706=LataProjekcji,$F1706>0),AND($D1706=LataProjekcji,$F1706=0,$E1707<=10)),$F1707,IF($D1706<LataProjekcji,IF((SUM($K1708:Z1708)+$D1708)<$D1707,$D1708,$D1707-SUM($K1708:Z1708)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1708,0)","v":0},{"$f":"ROUND(K1709+L1708,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1709+X1708,0)","v":0},{"$f":"ROUND(X1709+Y1708,0)","v":0},{"$f":"ROUND(Y1709+Z1708,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1703+7","v":405},null,null,{"$f":"IF($D1706=LataProjekcji,ROUND($D1707-K1709,0),ROUND(IF(K1708=0,0,$D1707-K1709),0))","v":0},{"$f":"IF($D1706=LataProjekcji,ROUND($D1707-L1709,0),ROUND(IF(AND(L1708=0,K1710>0),$D1707-L1709,IF(L1708=0,0,$D1707-L1709)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1706=LataProjekcji,ROUND($D1707-X1709,0),ROUND(IF(AND(X1708=0,W1710>0),$D1707-X1709,IF(X1708=0,0,$D1707-X1709)),0))","v":0},{"$f":"IF($D1706=LataProjekcji,ROUND($D1707-Y1709,0),ROUND(IF(AND(Y1708=0,X1710>0),$D1707-Y1709,IF(Y1708=0,0,$D1707-Y1709)),0))","v":0},{"$f":"IF($D1706=LataProjekcji,ROUND($D1707-Z1709,0),ROUND(IF(AND(Z1708=0,Y1710>0),$D1707-Z1709,IF(Z1708=0,0,$D1707-Z1709)),0))","v":0},{"$f":"IF($D1706=LataProjekcji,ROUND($D1707-AA1709,0),ROUND(IF(AND(AA1708=0,Z1710>0),$D1707-AA1709,IF(AA1708=0,0,$D1707-AA1709)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1704+1","v":22},{"$f":"OFFSET('Środki trwałe'!$C$418,H1711,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1705,0)=\"tak\",OFFSET($G$269,$D1705,0)=\"tak\",OFFSET($J$269,$D1705,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1710,(COLUMN()-11))*OFFSET($K$469,$H1711,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1705,0)=\"tak\",OFFSET($G$269,$D1705,0)=\"tak\",OFFSET($J$269,$D1705,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1710,(COLUMN()-11))*OFFSET($K$469,$H1711,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1705,0)=\"tak\",OFFSET($G$269,$D1705,0)=\"tak\",OFFSET($J$269,$D1705,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1710,(COLUMN()-11))*OFFSET($K$469,$H1711,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1705,0)=\"tak\",OFFSET($G$269,$D1705,0)=\"tak\",OFFSET($J$269,$D1705,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1710,(COLUMN()-11))*OFFSET($K$469,$H1711,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1705,0)=\"tak\",OFFSET($G$269,$D1705,0)=\"tak\",OFFSET($J$269,$D1705,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1710,(COLUMN()-11))*OFFSET($K$469,$H1711,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1712,0)","v":0},null,{"$f":"D1705+1","v":172}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1712,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1712,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1714<0,0,ROUND(E1714,0))","v":0},{"$f":"OFFSET($D$269,D1712,0)","v":0},{"$f":"IF(E1714>10,ROUND(($D1715/12)*$F1713,0),$D1714)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1712,0)),0,IF(E1714>10,ROUND(D1714*am_maszyny,0),IF(D1714<0,0,D1714)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1713=LataProjekcji,$F1714,IF($D1713=LataProjekcji,$D1715,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1713=LataProjekcji,$F1713>0),AND($D1713=LataProjekcji,$F1713=0,$E1714<=10)),$F1714,IF($D1713<LataProjekcji,IF((SUM($K1715:K1715)+$D1715)<$D1714,$D1715,$D1714-SUM($K1715:K1715)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1713=LataProjekcji,$F1713>0),AND($D1713=LataProjekcji,$F1713=0,$E1714<=10)),$F1714,IF($D1713<LataProjekcji,IF((SUM($K1715:L1715)+$D1715)<$D1714,$D1715,$D1714-SUM($K1715:L1715)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1713=LataProjekcji,$F1713>0),AND($D1713=LataProjekcji,$F1713=0,$E1714<=10)),$F1714,IF($D1713<LataProjekcji,IF((SUM($K1715:M1715)+$D1715)<$D1714,$D1715,$D1714-SUM($K1715:M1715)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1713=LataProjekcji,$F1713>0),AND($D1713=LataProjekcji,$F1713=0,$E1714<=10)),$F1714,IF($D1713<LataProjekcji,IF((SUM($K1715:N1715)+$D1715)<$D1714,$D1715,$D1714-SUM($K1715:N1715)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1713=LataProjekcji,$F1713>0),AND($D1713=LataProjekcji,$F1713=0,$E1714<=10)),$F1714,IF($D1713<LataProjekcji,IF((SUM($K1715:O1715)+$D1715)<$D1714,$D1715,$D1714-SUM($K1715:O1715)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1713=LataProjekcji,$F1713>0),AND($D1713=LataProjekcji,$F1713=0,$E1714<=10)),$F1714,IF($D1713<LataProjekcji,IF((SUM($K1715:P1715)+$D1715)<$D1714,$D1715,$D1714-SUM($K1715:P1715)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1713=LataProjekcji,$F1713>0),AND($D1713=LataProjekcji,$F1713=0,$E1714<=10)),$F1714,IF($D1713<LataProjekcji,IF((SUM($K1715:Q1715)+$D1715)<$D1714,$D1715,$D1714-SUM($K1715:Q1715)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1713=LataProjekcji,$F1713>0),AND($D1713=LataProjekcji,$F1713=0,$E1714<=10)),$F1714,IF($D1713<LataProjekcji,IF((SUM($K1715:R1715)+$D1715)<$D1714,$D1715,$D1714-SUM($K1715:R1715)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1713=LataProjekcji,$F1713>0),AND($D1713=LataProjekcji,$F1713=0,$E1714<=10)),$F1714,IF($D1713<LataProjekcji,IF((SUM($K1715:S1715)+$D1715)<$D1714,$D1715,$D1714-SUM($K1715:S1715)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1713=LataProjekcji,$F1713>0),AND($D1713=LataProjekcji,$F1713=0,$E1714<=10)),$F1714,IF($D1713<LataProjekcji,IF((SUM($K1715:T1715)+$D1715)<$D1714,$D1715,$D1714-SUM($K1715:T1715)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1713=LataProjekcji,$F1713>0),AND($D1713=LataProjekcji,$F1713=0,$E1714<=10)),$F1714,IF($D1713<LataProjekcji,IF((SUM($K1715:U1715)+$D1715)<$D1714,$D1715,$D1714-SUM($K1715:U1715)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1713=LataProjekcji,$F1713>0),AND($D1713=LataProjekcji,$F1713=0,$E1714<=10)),$F1714,IF($D1713<LataProjekcji,IF((SUM($K1715:V1715)+$D1715)<$D1714,$D1715,$D1714-SUM($K1715:V1715)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1713=LataProjekcji,$F1713>0),AND($D1713=LataProjekcji,$F1713=0,$E1714<=10)),$F1714,IF($D1713<LataProjekcji,IF((SUM($K1715:W1715)+$D1715)<$D1714,$D1715,$D1714-SUM($K1715:W1715)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1713=LataProjekcji,$F1713>0),AND($D1713=LataProjekcji,$F1713=0,$E1714<=10)),$F1714,IF($D1713<LataProjekcji,IF((SUM($K1715:X1715)+$D1715)<$D1714,$D1715,$D1714-SUM($K1715:X1715)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1713=LataProjekcji,$F1713>0),AND($D1713=LataProjekcji,$F1713=0,$E1714<=10)),$F1714,IF($D1713<LataProjekcji,IF((SUM($K1715:Y1715)+$D1715)<$D1714,$D1715,$D1714-SUM($K1715:Y1715)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1713=LataProjekcji,$F1713>0),AND($D1713=LataProjekcji,$F1713=0,$E1714<=10)),$F1714,IF($D1713<LataProjekcji,IF((SUM($K1715:Z1715)+$D1715)<$D1714,$D1715,$D1714-SUM($K1715:Z1715)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1715,0)","v":0},{"$f":"ROUND(K1716+L1715,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1716+X1715,0)","v":0},{"$f":"ROUND(X1716+Y1715,0)","v":0},{"$f":"ROUND(Y1716+Z1715,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1710+7","v":412},null,null,{"$f":"IF($D1713=LataProjekcji,ROUND($D1714-K1716,0),ROUND(IF(K1715=0,0,$D1714-K1716),0))","v":0},{"$f":"IF($D1713=LataProjekcji,ROUND($D1714-L1716,0),ROUND(IF(AND(L1715=0,K1717>0),$D1714-L1716,IF(L1715=0,0,$D1714-L1716)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1713=LataProjekcji,ROUND($D1714-X1716,0),ROUND(IF(AND(X1715=0,W1717>0),$D1714-X1716,IF(X1715=0,0,$D1714-X1716)),0))","v":0},{"$f":"IF($D1713=LataProjekcji,ROUND($D1714-Y1716,0),ROUND(IF(AND(Y1715=0,X1717>0),$D1714-Y1716,IF(Y1715=0,0,$D1714-Y1716)),0))","v":0},{"$f":"IF($D1713=LataProjekcji,ROUND($D1714-Z1716,0),ROUND(IF(AND(Z1715=0,Y1717>0),$D1714-Z1716,IF(Z1715=0,0,$D1714-Z1716)),0))","v":0},{"$f":"IF($D1713=LataProjekcji,ROUND($D1714-AA1716,0),ROUND(IF(AND(AA1715=0,Z1717>0),$D1714-AA1716,IF(AA1715=0,0,$D1714-AA1716)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1711+1","v":23},{"$f":"OFFSET('Środki trwałe'!$C$418,H1718,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1712,0)=\"tak\",OFFSET($G$269,$D1712,0)=\"tak\",OFFSET($J$269,$D1712,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1717,(COLUMN()-11))*OFFSET($K$469,$H1718,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1712,0)=\"tak\",OFFSET($G$269,$D1712,0)=\"tak\",OFFSET($J$269,$D1712,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1717,(COLUMN()-11))*OFFSET($K$469,$H1718,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1712,0)=\"tak\",OFFSET($G$269,$D1712,0)=\"tak\",OFFSET($J$269,$D1712,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1717,(COLUMN()-11))*OFFSET($K$469,$H1718,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1712,0)=\"tak\",OFFSET($G$269,$D1712,0)=\"tak\",OFFSET($J$269,$D1712,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1717,(COLUMN()-11))*OFFSET($K$469,$H1718,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1712,0)=\"tak\",OFFSET($G$269,$D1712,0)=\"tak\",OFFSET($J$269,$D1712,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1717,(COLUMN()-11))*OFFSET($K$469,$H1718,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1719,0)","v":0},null,{"$f":"D1712+1","v":173}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1719,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1719,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1721<0,0,ROUND(E1721,0))","v":0},{"$f":"OFFSET($D$269,D1719,0)","v":0},{"$f":"IF(E1721>10,ROUND(($D1722/12)*$F1720,0),$D1721)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1719,0)),0,IF(E1721>10,ROUND(D1721*am_maszyny,0),IF(D1721<0,0,D1721)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1720=LataProjekcji,$F1721,IF($D1720=LataProjekcji,$D1722,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1720=LataProjekcji,$F1720>0),AND($D1720=LataProjekcji,$F1720=0,$E1721<=10)),$F1721,IF($D1720<LataProjekcji,IF((SUM($K1722:K1722)+$D1722)<$D1721,$D1722,$D1721-SUM($K1722:K1722)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1720=LataProjekcji,$F1720>0),AND($D1720=LataProjekcji,$F1720=0,$E1721<=10)),$F1721,IF($D1720<LataProjekcji,IF((SUM($K1722:L1722)+$D1722)<$D1721,$D1722,$D1721-SUM($K1722:L1722)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1720=LataProjekcji,$F1720>0),AND($D1720=LataProjekcji,$F1720=0,$E1721<=10)),$F1721,IF($D1720<LataProjekcji,IF((SUM($K1722:M1722)+$D1722)<$D1721,$D1722,$D1721-SUM($K1722:M1722)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1720=LataProjekcji,$F1720>0),AND($D1720=LataProjekcji,$F1720=0,$E1721<=10)),$F1721,IF($D1720<LataProjekcji,IF((SUM($K1722:N1722)+$D1722)<$D1721,$D1722,$D1721-SUM($K1722:N1722)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1720=LataProjekcji,$F1720>0),AND($D1720=LataProjekcji,$F1720=0,$E1721<=10)),$F1721,IF($D1720<LataProjekcji,IF((SUM($K1722:O1722)+$D1722)<$D1721,$D1722,$D1721-SUM($K1722:O1722)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1720=LataProjekcji,$F1720>0),AND($D1720=LataProjekcji,$F1720=0,$E1721<=10)),$F1721,IF($D1720<LataProjekcji,IF((SUM($K1722:P1722)+$D1722)<$D1721,$D1722,$D1721-SUM($K1722:P1722)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1720=LataProjekcji,$F1720>0),AND($D1720=LataProjekcji,$F1720=0,$E1721<=10)),$F1721,IF($D1720<LataProjekcji,IF((SUM($K1722:Q1722)+$D1722)<$D1721,$D1722,$D1721-SUM($K1722:Q1722)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1720=LataProjekcji,$F1720>0),AND($D1720=LataProjekcji,$F1720=0,$E1721<=10)),$F1721,IF($D1720<LataProjekcji,IF((SUM($K1722:R1722)+$D1722)<$D1721,$D1722,$D1721-SUM($K1722:R1722)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1720=LataProjekcji,$F1720>0),AND($D1720=LataProjekcji,$F1720=0,$E1721<=10)),$F1721,IF($D1720<LataProjekcji,IF((SUM($K1722:S1722)+$D1722)<$D1721,$D1722,$D1721-SUM($K1722:S1722)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1720=LataProjekcji,$F1720>0),AND($D1720=LataProjekcji,$F1720=0,$E1721<=10)),$F1721,IF($D1720<LataProjekcji,IF((SUM($K1722:T1722)+$D1722)<$D1721,$D1722,$D1721-SUM($K1722:T1722)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1720=LataProjekcji,$F1720>0),AND($D1720=LataProjekcji,$F1720=0,$E1721<=10)),$F1721,IF($D1720<LataProjekcji,IF((SUM($K1722:U1722)+$D1722)<$D1721,$D1722,$D1721-SUM($K1722:U1722)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1720=LataProjekcji,$F1720>0),AND($D1720=LataProjekcji,$F1720=0,$E1721<=10)),$F1721,IF($D1720<LataProjekcji,IF((SUM($K1722:V1722)+$D1722)<$D1721,$D1722,$D1721-SUM($K1722:V1722)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1720=LataProjekcji,$F1720>0),AND($D1720=LataProjekcji,$F1720=0,$E1721<=10)),$F1721,IF($D1720<LataProjekcji,IF((SUM($K1722:W1722)+$D1722)<$D1721,$D1722,$D1721-SUM($K1722:W1722)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1720=LataProjekcji,$F1720>0),AND($D1720=LataProjekcji,$F1720=0,$E1721<=10)),$F1721,IF($D1720<LataProjekcji,IF((SUM($K1722:X1722)+$D1722)<$D1721,$D1722,$D1721-SUM($K1722:X1722)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1720=LataProjekcji,$F1720>0),AND($D1720=LataProjekcji,$F1720=0,$E1721<=10)),$F1721,IF($D1720<LataProjekcji,IF((SUM($K1722:Y1722)+$D1722)<$D1721,$D1722,$D1721-SUM($K1722:Y1722)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1720=LataProjekcji,$F1720>0),AND($D1720=LataProjekcji,$F1720=0,$E1721<=10)),$F1721,IF($D1720<LataProjekcji,IF((SUM($K1722:Z1722)+$D1722)<$D1721,$D1722,$D1721-SUM($K1722:Z1722)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1722,0)","v":0},{"$f":"ROUND(K1723+L1722,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1723+X1722,0)","v":0},{"$f":"ROUND(X1723+Y1722,0)","v":0},{"$f":"ROUND(Y1723+Z1722,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1717+7","v":419},null,null,{"$f":"IF($D1720=LataProjekcji,ROUND($D1721-K1723,0),ROUND(IF(K1722=0,0,$D1721-K1723),0))","v":0},{"$f":"IF($D1720=LataProjekcji,ROUND($D1721-L1723,0),ROUND(IF(AND(L1722=0,K1724>0),$D1721-L1723,IF(L1722=0,0,$D1721-L1723)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1720=LataProjekcji,ROUND($D1721-X1723,0),ROUND(IF(AND(X1722=0,W1724>0),$D1721-X1723,IF(X1722=0,0,$D1721-X1723)),0))","v":0},{"$f":"IF($D1720=LataProjekcji,ROUND($D1721-Y1723,0),ROUND(IF(AND(Y1722=0,X1724>0),$D1721-Y1723,IF(Y1722=0,0,$D1721-Y1723)),0))","v":0},{"$f":"IF($D1720=LataProjekcji,ROUND($D1721-Z1723,0),ROUND(IF(AND(Z1722=0,Y1724>0),$D1721-Z1723,IF(Z1722=0,0,$D1721-Z1723)),0))","v":0},{"$f":"IF($D1720=LataProjekcji,ROUND($D1721-AA1723,0),ROUND(IF(AND(AA1722=0,Z1724>0),$D1721-AA1723,IF(AA1722=0,0,$D1721-AA1723)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1718+1","v":24},{"$f":"OFFSET('Środki trwałe'!$C$418,H1725,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1719,0)=\"tak\",OFFSET($G$269,$D1719,0)=\"tak\",OFFSET($J$269,$D1719,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1724,(COLUMN()-11))*OFFSET($K$469,$H1725,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1719,0)=\"tak\",OFFSET($G$269,$D1719,0)=\"tak\",OFFSET($J$269,$D1719,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1724,(COLUMN()-11))*OFFSET($K$469,$H1725,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1719,0)=\"tak\",OFFSET($G$269,$D1719,0)=\"tak\",OFFSET($J$269,$D1719,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1724,(COLUMN()-11))*OFFSET($K$469,$H1725,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1719,0)=\"tak\",OFFSET($G$269,$D1719,0)=\"tak\",OFFSET($J$269,$D1719,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1724,(COLUMN()-11))*OFFSET($K$469,$H1725,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1719,0)=\"tak\",OFFSET($G$269,$D1719,0)=\"tak\",OFFSET($J$269,$D1719,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1724,(COLUMN()-11))*OFFSET($K$469,$H1725,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1726,0)","v":0},null,{"$f":"D1719+1","v":174}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1726,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1726,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1728<0,0,ROUND(E1728,0))","v":0},{"$f":"OFFSET($D$269,D1726,0)","v":0},{"$f":"IF(E1728>10,ROUND(($D1729/12)*$F1727,0),$D1728)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1726,0)),0,IF(E1728>10,ROUND(D1728*am_maszyny,0),IF(D1728<0,0,D1728)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1727=LataProjekcji,$F1728,IF($D1727=LataProjekcji,$D1729,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1727=LataProjekcji,$F1727>0),AND($D1727=LataProjekcji,$F1727=0,$E1728<=10)),$F1728,IF($D1727<LataProjekcji,IF((SUM($K1729:K1729)+$D1729)<$D1728,$D1729,$D1728-SUM($K1729:K1729)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1727=LataProjekcji,$F1727>0),AND($D1727=LataProjekcji,$F1727=0,$E1728<=10)),$F1728,IF($D1727<LataProjekcji,IF((SUM($K1729:L1729)+$D1729)<$D1728,$D1729,$D1728-SUM($K1729:L1729)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1727=LataProjekcji,$F1727>0),AND($D1727=LataProjekcji,$F1727=0,$E1728<=10)),$F1728,IF($D1727<LataProjekcji,IF((SUM($K1729:M1729)+$D1729)<$D1728,$D1729,$D1728-SUM($K1729:M1729)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1727=LataProjekcji,$F1727>0),AND($D1727=LataProjekcji,$F1727=0,$E1728<=10)),$F1728,IF($D1727<LataProjekcji,IF((SUM($K1729:N1729)+$D1729)<$D1728,$D1729,$D1728-SUM($K1729:N1729)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1727=LataProjekcji,$F1727>0),AND($D1727=LataProjekcji,$F1727=0,$E1728<=10)),$F1728,IF($D1727<LataProjekcji,IF((SUM($K1729:O1729)+$D1729)<$D1728,$D1729,$D1728-SUM($K1729:O1729)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1727=LataProjekcji,$F1727>0),AND($D1727=LataProjekcji,$F1727=0,$E1728<=10)),$F1728,IF($D1727<LataProjekcji,IF((SUM($K1729:P1729)+$D1729)<$D1728,$D1729,$D1728-SUM($K1729:P1729)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1727=LataProjekcji,$F1727>0),AND($D1727=LataProjekcji,$F1727=0,$E1728<=10)),$F1728,IF($D1727<LataProjekcji,IF((SUM($K1729:Q1729)+$D1729)<$D1728,$D1729,$D1728-SUM($K1729:Q1729)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1727=LataProjekcji,$F1727>0),AND($D1727=LataProjekcji,$F1727=0,$E1728<=10)),$F1728,IF($D1727<LataProjekcji,IF((SUM($K1729:R1729)+$D1729)<$D1728,$D1729,$D1728-SUM($K1729:R1729)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1727=LataProjekcji,$F1727>0),AND($D1727=LataProjekcji,$F1727=0,$E1728<=10)),$F1728,IF($D1727<LataProjekcji,IF((SUM($K1729:S1729)+$D1729)<$D1728,$D1729,$D1728-SUM($K1729:S1729)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1727=LataProjekcji,$F1727>0),AND($D1727=LataProjekcji,$F1727=0,$E1728<=10)),$F1728,IF($D1727<LataProjekcji,IF((SUM($K1729:T1729)+$D1729)<$D1728,$D1729,$D1728-SUM($K1729:T1729)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1727=LataProjekcji,$F1727>0),AND($D1727=LataProjekcji,$F1727=0,$E1728<=10)),$F1728,IF($D1727<LataProjekcji,IF((SUM($K1729:U1729)+$D1729)<$D1728,$D1729,$D1728-SUM($K1729:U1729)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1727=LataProjekcji,$F1727>0),AND($D1727=LataProjekcji,$F1727=0,$E1728<=10)),$F1728,IF($D1727<LataProjekcji,IF((SUM($K1729:V1729)+$D1729)<$D1728,$D1729,$D1728-SUM($K1729:V1729)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1727=LataProjekcji,$F1727>0),AND($D1727=LataProjekcji,$F1727=0,$E1728<=10)),$F1728,IF($D1727<LataProjekcji,IF((SUM($K1729:W1729)+$D1729)<$D1728,$D1729,$D1728-SUM($K1729:W1729)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1727=LataProjekcji,$F1727>0),AND($D1727=LataProjekcji,$F1727=0,$E1728<=10)),$F1728,IF($D1727<LataProjekcji,IF((SUM($K1729:X1729)+$D1729)<$D1728,$D1729,$D1728-SUM($K1729:X1729)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1727=LataProjekcji,$F1727>0),AND($D1727=LataProjekcji,$F1727=0,$E1728<=10)),$F1728,IF($D1727<LataProjekcji,IF((SUM($K1729:Y1729)+$D1729)<$D1728,$D1729,$D1728-SUM($K1729:Y1729)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1727=LataProjekcji,$F1727>0),AND($D1727=LataProjekcji,$F1727=0,$E1728<=10)),$F1728,IF($D1727<LataProjekcji,IF((SUM($K1729:Z1729)+$D1729)<$D1728,$D1729,$D1728-SUM($K1729:Z1729)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1729,0)","v":0},{"$f":"ROUND(K1730+L1729,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1730+X1729,0)","v":0},{"$f":"ROUND(X1730+Y1729,0)","v":0},{"$f":"ROUND(Y1730+Z1729,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1724+7","v":426},null,null,{"$f":"IF($D1727=LataProjekcji,ROUND($D1728-K1730,0),ROUND(IF(K1729=0,0,$D1728-K1730),0))","v":0},{"$f":"IF($D1727=LataProjekcji,ROUND($D1728-L1730,0),ROUND(IF(AND(L1729=0,K1731>0),$D1728-L1730,IF(L1729=0,0,$D1728-L1730)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1727=LataProjekcji,ROUND($D1728-X1730,0),ROUND(IF(AND(X1729=0,W1731>0),$D1728-X1730,IF(X1729=0,0,$D1728-X1730)),0))","v":0},{"$f":"IF($D1727=LataProjekcji,ROUND($D1728-Y1730,0),ROUND(IF(AND(Y1729=0,X1731>0),$D1728-Y1730,IF(Y1729=0,0,$D1728-Y1730)),0))","v":0},{"$f":"IF($D1727=LataProjekcji,ROUND($D1728-Z1730,0),ROUND(IF(AND(Z1729=0,Y1731>0),$D1728-Z1730,IF(Z1729=0,0,$D1728-Z1730)),0))","v":0},{"$f":"IF($D1727=LataProjekcji,ROUND($D1728-AA1730,0),ROUND(IF(AND(AA1729=0,Z1731>0),$D1728-AA1730,IF(AA1729=0,0,$D1728-AA1730)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1725+1","v":25},{"$f":"OFFSET('Środki trwałe'!$C$418,H1732,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1726,0)=\"tak\",OFFSET($G$269,$D1726,0)=\"tak\",OFFSET($J$269,$D1726,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1731,(COLUMN()-11))*OFFSET($K$469,$H1732,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1726,0)=\"tak\",OFFSET($G$269,$D1726,0)=\"tak\",OFFSET($J$269,$D1726,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1731,(COLUMN()-11))*OFFSET($K$469,$H1732,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1726,0)=\"tak\",OFFSET($G$269,$D1726,0)=\"tak\",OFFSET($J$269,$D1726,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1731,(COLUMN()-11))*OFFSET($K$469,$H1732,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1726,0)=\"tak\",OFFSET($G$269,$D1726,0)=\"tak\",OFFSET($J$269,$D1726,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1731,(COLUMN()-11))*OFFSET($K$469,$H1732,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1726,0)=\"tak\",OFFSET($G$269,$D1726,0)=\"tak\",OFFSET($J$269,$D1726,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1731,(COLUMN()-11))*OFFSET($K$469,$H1732,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1733,0)","v":0},null,{"$f":"D1726+1","v":175}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1733,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1733,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1735<0,0,ROUND(E1735,0))","v":0},{"$f":"OFFSET($D$269,D1733,0)","v":0},{"$f":"IF(E1735>10,ROUND(($D1736/12)*$F1734,0),$D1735)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1733,0)),0,IF(E1735>10,ROUND(D1735*am_maszyny,0),IF(D1735<0,0,D1735)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1734=LataProjekcji,$F1735,IF($D1734=LataProjekcji,$D1736,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1734=LataProjekcji,$F1734>0),AND($D1734=LataProjekcji,$F1734=0,$E1735<=10)),$F1735,IF($D1734<LataProjekcji,IF((SUM($K1736:K1736)+$D1736)<$D1735,$D1736,$D1735-SUM($K1736:K1736)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1734=LataProjekcji,$F1734>0),AND($D1734=LataProjekcji,$F1734=0,$E1735<=10)),$F1735,IF($D1734<LataProjekcji,IF((SUM($K1736:L1736)+$D1736)<$D1735,$D1736,$D1735-SUM($K1736:L1736)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1734=LataProjekcji,$F1734>0),AND($D1734=LataProjekcji,$F1734=0,$E1735<=10)),$F1735,IF($D1734<LataProjekcji,IF((SUM($K1736:M1736)+$D1736)<$D1735,$D1736,$D1735-SUM($K1736:M1736)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1734=LataProjekcji,$F1734>0),AND($D1734=LataProjekcji,$F1734=0,$E1735<=10)),$F1735,IF($D1734<LataProjekcji,IF((SUM($K1736:N1736)+$D1736)<$D1735,$D1736,$D1735-SUM($K1736:N1736)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1734=LataProjekcji,$F1734>0),AND($D1734=LataProjekcji,$F1734=0,$E1735<=10)),$F1735,IF($D1734<LataProjekcji,IF((SUM($K1736:O1736)+$D1736)<$D1735,$D1736,$D1735-SUM($K1736:O1736)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1734=LataProjekcji,$F1734>0),AND($D1734=LataProjekcji,$F1734=0,$E1735<=10)),$F1735,IF($D1734<LataProjekcji,IF((SUM($K1736:P1736)+$D1736)<$D1735,$D1736,$D1735-SUM($K1736:P1736)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1734=LataProjekcji,$F1734>0),AND($D1734=LataProjekcji,$F1734=0,$E1735<=10)),$F1735,IF($D1734<LataProjekcji,IF((SUM($K1736:Q1736)+$D1736)<$D1735,$D1736,$D1735-SUM($K1736:Q1736)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1734=LataProjekcji,$F1734>0),AND($D1734=LataProjekcji,$F1734=0,$E1735<=10)),$F1735,IF($D1734<LataProjekcji,IF((SUM($K1736:R1736)+$D1736)<$D1735,$D1736,$D1735-SUM($K1736:R1736)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1734=LataProjekcji,$F1734>0),AND($D1734=LataProjekcji,$F1734=0,$E1735<=10)),$F1735,IF($D1734<LataProjekcji,IF((SUM($K1736:S1736)+$D1736)<$D1735,$D1736,$D1735-SUM($K1736:S1736)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1734=LataProjekcji,$F1734>0),AND($D1734=LataProjekcji,$F1734=0,$E1735<=10)),$F1735,IF($D1734<LataProjekcji,IF((SUM($K1736:T1736)+$D1736)<$D1735,$D1736,$D1735-SUM($K1736:T1736)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1734=LataProjekcji,$F1734>0),AND($D1734=LataProjekcji,$F1734=0,$E1735<=10)),$F1735,IF($D1734<LataProjekcji,IF((SUM($K1736:U1736)+$D1736)<$D1735,$D1736,$D1735-SUM($K1736:U1736)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1734=LataProjekcji,$F1734>0),AND($D1734=LataProjekcji,$F1734=0,$E1735<=10)),$F1735,IF($D1734<LataProjekcji,IF((SUM($K1736:V1736)+$D1736)<$D1735,$D1736,$D1735-SUM($K1736:V1736)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1734=LataProjekcji,$F1734>0),AND($D1734=LataProjekcji,$F1734=0,$E1735<=10)),$F1735,IF($D1734<LataProjekcji,IF((SUM($K1736:W1736)+$D1736)<$D1735,$D1736,$D1735-SUM($K1736:W1736)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1734=LataProjekcji,$F1734>0),AND($D1734=LataProjekcji,$F1734=0,$E1735<=10)),$F1735,IF($D1734<LataProjekcji,IF((SUM($K1736:X1736)+$D1736)<$D1735,$D1736,$D1735-SUM($K1736:X1736)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1734=LataProjekcji,$F1734>0),AND($D1734=LataProjekcji,$F1734=0,$E1735<=10)),$F1735,IF($D1734<LataProjekcji,IF((SUM($K1736:Y1736)+$D1736)<$D1735,$D1736,$D1735-SUM($K1736:Y1736)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1734=LataProjekcji,$F1734>0),AND($D1734=LataProjekcji,$F1734=0,$E1735<=10)),$F1735,IF($D1734<LataProjekcji,IF((SUM($K1736:Z1736)+$D1736)<$D1735,$D1736,$D1735-SUM($K1736:Z1736)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1736,0)","v":0},{"$f":"ROUND(K1737+L1736,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1737+X1736,0)","v":0},{"$f":"ROUND(X1737+Y1736,0)","v":0},{"$f":"ROUND(Y1737+Z1736,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1731+7","v":433},null,null,{"$f":"IF($D1734=LataProjekcji,ROUND($D1735-K1737,0),ROUND(IF(K1736=0,0,$D1735-K1737),0))","v":0},{"$f":"IF($D1734=LataProjekcji,ROUND($D1735-L1737,0),ROUND(IF(AND(L1736=0,K1738>0),$D1735-L1737,IF(L1736=0,0,$D1735-L1737)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1734=LataProjekcji,ROUND($D1735-X1737,0),ROUND(IF(AND(X1736=0,W1738>0),$D1735-X1737,IF(X1736=0,0,$D1735-X1737)),0))","v":0},{"$f":"IF($D1734=LataProjekcji,ROUND($D1735-Y1737,0),ROUND(IF(AND(Y1736=0,X1738>0),$D1735-Y1737,IF(Y1736=0,0,$D1735-Y1737)),0))","v":0},{"$f":"IF($D1734=LataProjekcji,ROUND($D1735-Z1737,0),ROUND(IF(AND(Z1736=0,Y1738>0),$D1735-Z1737,IF(Z1736=0,0,$D1735-Z1737)),0))","v":0},{"$f":"IF($D1734=LataProjekcji,ROUND($D1735-AA1737,0),ROUND(IF(AND(AA1736=0,Z1738>0),$D1735-AA1737,IF(AA1736=0,0,$D1735-AA1737)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1732+1","v":26},{"$f":"OFFSET('Środki trwałe'!$C$418,H1739,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1733,0)=\"tak\",OFFSET($G$269,$D1733,0)=\"tak\",OFFSET($J$269,$D1733,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1738,(COLUMN()-11))*OFFSET($K$469,$H1739,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1733,0)=\"tak\",OFFSET($G$269,$D1733,0)=\"tak\",OFFSET($J$269,$D1733,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1738,(COLUMN()-11))*OFFSET($K$469,$H1739,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1733,0)=\"tak\",OFFSET($G$269,$D1733,0)=\"tak\",OFFSET($J$269,$D1733,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1738,(COLUMN()-11))*OFFSET($K$469,$H1739,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1733,0)=\"tak\",OFFSET($G$269,$D1733,0)=\"tak\",OFFSET($J$269,$D1733,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1738,(COLUMN()-11))*OFFSET($K$469,$H1739,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1733,0)=\"tak\",OFFSET($G$269,$D1733,0)=\"tak\",OFFSET($J$269,$D1733,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1738,(COLUMN()-11))*OFFSET($K$469,$H1739,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1740,0)","v":0},null,{"$f":"D1733+1","v":176}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1740,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1740,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1742<0,0,ROUND(E1742,0))","v":0},{"$f":"OFFSET($D$269,D1740,0)","v":0},{"$f":"IF(E1742>10,ROUND(($D1743/12)*$F1741,0),$D1742)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1740,0)),0,IF(E1742>10,ROUND(D1742*am_maszyny,0),IF(D1742<0,0,D1742)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1741=LataProjekcji,$F1742,IF($D1741=LataProjekcji,$D1743,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1741=LataProjekcji,$F1741>0),AND($D1741=LataProjekcji,$F1741=0,$E1742<=10)),$F1742,IF($D1741<LataProjekcji,IF((SUM($K1743:K1743)+$D1743)<$D1742,$D1743,$D1742-SUM($K1743:K1743)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1741=LataProjekcji,$F1741>0),AND($D1741=LataProjekcji,$F1741=0,$E1742<=10)),$F1742,IF($D1741<LataProjekcji,IF((SUM($K1743:L1743)+$D1743)<$D1742,$D1743,$D1742-SUM($K1743:L1743)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1741=LataProjekcji,$F1741>0),AND($D1741=LataProjekcji,$F1741=0,$E1742<=10)),$F1742,IF($D1741<LataProjekcji,IF((SUM($K1743:M1743)+$D1743)<$D1742,$D1743,$D1742-SUM($K1743:M1743)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1741=LataProjekcji,$F1741>0),AND($D1741=LataProjekcji,$F1741=0,$E1742<=10)),$F1742,IF($D1741<LataProjekcji,IF((SUM($K1743:N1743)+$D1743)<$D1742,$D1743,$D1742-SUM($K1743:N1743)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1741=LataProjekcji,$F1741>0),AND($D1741=LataProjekcji,$F1741=0,$E1742<=10)),$F1742,IF($D1741<LataProjekcji,IF((SUM($K1743:O1743)+$D1743)<$D1742,$D1743,$D1742-SUM($K1743:O1743)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1741=LataProjekcji,$F1741>0),AND($D1741=LataProjekcji,$F1741=0,$E1742<=10)),$F1742,IF($D1741<LataProjekcji,IF((SUM($K1743:P1743)+$D1743)<$D1742,$D1743,$D1742-SUM($K1743:P1743)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1741=LataProjekcji,$F1741>0),AND($D1741=LataProjekcji,$F1741=0,$E1742<=10)),$F1742,IF($D1741<LataProjekcji,IF((SUM($K1743:Q1743)+$D1743)<$D1742,$D1743,$D1742-SUM($K1743:Q1743)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1741=LataProjekcji,$F1741>0),AND($D1741=LataProjekcji,$F1741=0,$E1742<=10)),$F1742,IF($D1741<LataProjekcji,IF((SUM($K1743:R1743)+$D1743)<$D1742,$D1743,$D1742-SUM($K1743:R1743)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1741=LataProjekcji,$F1741>0),AND($D1741=LataProjekcji,$F1741=0,$E1742<=10)),$F1742,IF($D1741<LataProjekcji,IF((SUM($K1743:S1743)+$D1743)<$D1742,$D1743,$D1742-SUM($K1743:S1743)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1741=LataProjekcji,$F1741>0),AND($D1741=LataProjekcji,$F1741=0,$E1742<=10)),$F1742,IF($D1741<LataProjekcji,IF((SUM($K1743:T1743)+$D1743)<$D1742,$D1743,$D1742-SUM($K1743:T1743)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1741=LataProjekcji,$F1741>0),AND($D1741=LataProjekcji,$F1741=0,$E1742<=10)),$F1742,IF($D1741<LataProjekcji,IF((SUM($K1743:U1743)+$D1743)<$D1742,$D1743,$D1742-SUM($K1743:U1743)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1741=LataProjekcji,$F1741>0),AND($D1741=LataProjekcji,$F1741=0,$E1742<=10)),$F1742,IF($D1741<LataProjekcji,IF((SUM($K1743:V1743)+$D1743)<$D1742,$D1743,$D1742-SUM($K1743:V1743)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1741=LataProjekcji,$F1741>0),AND($D1741=LataProjekcji,$F1741=0,$E1742<=10)),$F1742,IF($D1741<LataProjekcji,IF((SUM($K1743:W1743)+$D1743)<$D1742,$D1743,$D1742-SUM($K1743:W1743)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1741=LataProjekcji,$F1741>0),AND($D1741=LataProjekcji,$F1741=0,$E1742<=10)),$F1742,IF($D1741<LataProjekcji,IF((SUM($K1743:X1743)+$D1743)<$D1742,$D1743,$D1742-SUM($K1743:X1743)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1741=LataProjekcji,$F1741>0),AND($D1741=LataProjekcji,$F1741=0,$E1742<=10)),$F1742,IF($D1741<LataProjekcji,IF((SUM($K1743:Y1743)+$D1743)<$D1742,$D1743,$D1742-SUM($K1743:Y1743)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1741=LataProjekcji,$F1741>0),AND($D1741=LataProjekcji,$F1741=0,$E1742<=10)),$F1742,IF($D1741<LataProjekcji,IF((SUM($K1743:Z1743)+$D1743)<$D1742,$D1743,$D1742-SUM($K1743:Z1743)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1743,0)","v":0},{"$f":"ROUND(K1744+L1743,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1744+X1743,0)","v":0},{"$f":"ROUND(X1744+Y1743,0)","v":0},{"$f":"ROUND(Y1744+Z1743,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1738+7","v":440},null,null,{"$f":"IF($D1741=LataProjekcji,ROUND($D1742-K1744,0),ROUND(IF(K1743=0,0,$D1742-K1744),0))","v":0},{"$f":"IF($D1741=LataProjekcji,ROUND($D1742-L1744,0),ROUND(IF(AND(L1743=0,K1745>0),$D1742-L1744,IF(L1743=0,0,$D1742-L1744)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1741=LataProjekcji,ROUND($D1742-X1744,0),ROUND(IF(AND(X1743=0,W1745>0),$D1742-X1744,IF(X1743=0,0,$D1742-X1744)),0))","v":0},{"$f":"IF($D1741=LataProjekcji,ROUND($D1742-Y1744,0),ROUND(IF(AND(Y1743=0,X1745>0),$D1742-Y1744,IF(Y1743=0,0,$D1742-Y1744)),0))","v":0},{"$f":"IF($D1741=LataProjekcji,ROUND($D1742-Z1744,0),ROUND(IF(AND(Z1743=0,Y1745>0),$D1742-Z1744,IF(Z1743=0,0,$D1742-Z1744)),0))","v":0},{"$f":"IF($D1741=LataProjekcji,ROUND($D1742-AA1744,0),ROUND(IF(AND(AA1743=0,Z1745>0),$D1742-AA1744,IF(AA1743=0,0,$D1742-AA1744)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1739+1","v":27},{"$f":"OFFSET('Środki trwałe'!$C$418,H1746,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1740,0)=\"tak\",OFFSET($G$269,$D1740,0)=\"tak\",OFFSET($J$269,$D1740,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1745,(COLUMN()-11))*OFFSET($K$469,$H1746,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1740,0)=\"tak\",OFFSET($G$269,$D1740,0)=\"tak\",OFFSET($J$269,$D1740,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1745,(COLUMN()-11))*OFFSET($K$469,$H1746,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1740,0)=\"tak\",OFFSET($G$269,$D1740,0)=\"tak\",OFFSET($J$269,$D1740,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1745,(COLUMN()-11))*OFFSET($K$469,$H1746,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1740,0)=\"tak\",OFFSET($G$269,$D1740,0)=\"tak\",OFFSET($J$269,$D1740,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1745,(COLUMN()-11))*OFFSET($K$469,$H1746,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1740,0)=\"tak\",OFFSET($G$269,$D1740,0)=\"tak\",OFFSET($J$269,$D1740,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1745,(COLUMN()-11))*OFFSET($K$469,$H1746,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1747,0)","v":0},null,{"$f":"D1740+1","v":177}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1747,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1747,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1749<0,0,ROUND(E1749,0))","v":0},{"$f":"OFFSET($D$269,D1747,0)","v":0},{"$f":"IF(E1749>10,ROUND(($D1750/12)*$F1748,0),$D1749)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1747,0)),0,IF(E1749>10,ROUND(D1749*am_maszyny,0),IF(D1749<0,0,D1749)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1748=LataProjekcji,$F1749,IF($D1748=LataProjekcji,$D1750,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1748=LataProjekcji,$F1748>0),AND($D1748=LataProjekcji,$F1748=0,$E1749<=10)),$F1749,IF($D1748<LataProjekcji,IF((SUM($K1750:K1750)+$D1750)<$D1749,$D1750,$D1749-SUM($K1750:K1750)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1748=LataProjekcji,$F1748>0),AND($D1748=LataProjekcji,$F1748=0,$E1749<=10)),$F1749,IF($D1748<LataProjekcji,IF((SUM($K1750:L1750)+$D1750)<$D1749,$D1750,$D1749-SUM($K1750:L1750)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1748=LataProjekcji,$F1748>0),AND($D1748=LataProjekcji,$F1748=0,$E1749<=10)),$F1749,IF($D1748<LataProjekcji,IF((SUM($K1750:M1750)+$D1750)<$D1749,$D1750,$D1749-SUM($K1750:M1750)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1748=LataProjekcji,$F1748>0),AND($D1748=LataProjekcji,$F1748=0,$E1749<=10)),$F1749,IF($D1748<LataProjekcji,IF((SUM($K1750:N1750)+$D1750)<$D1749,$D1750,$D1749-SUM($K1750:N1750)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1748=LataProjekcji,$F1748>0),AND($D1748=LataProjekcji,$F1748=0,$E1749<=10)),$F1749,IF($D1748<LataProjekcji,IF((SUM($K1750:O1750)+$D1750)<$D1749,$D1750,$D1749-SUM($K1750:O1750)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1748=LataProjekcji,$F1748>0),AND($D1748=LataProjekcji,$F1748=0,$E1749<=10)),$F1749,IF($D1748<LataProjekcji,IF((SUM($K1750:P1750)+$D1750)<$D1749,$D1750,$D1749-SUM($K1750:P1750)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1748=LataProjekcji,$F1748>0),AND($D1748=LataProjekcji,$F1748=0,$E1749<=10)),$F1749,IF($D1748<LataProjekcji,IF((SUM($K1750:Q1750)+$D1750)<$D1749,$D1750,$D1749-SUM($K1750:Q1750)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1748=LataProjekcji,$F1748>0),AND($D1748=LataProjekcji,$F1748=0,$E1749<=10)),$F1749,IF($D1748<LataProjekcji,IF((SUM($K1750:R1750)+$D1750)<$D1749,$D1750,$D1749-SUM($K1750:R1750)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1748=LataProjekcji,$F1748>0),AND($D1748=LataProjekcji,$F1748=0,$E1749<=10)),$F1749,IF($D1748<LataProjekcji,IF((SUM($K1750:S1750)+$D1750)<$D1749,$D1750,$D1749-SUM($K1750:S1750)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1748=LataProjekcji,$F1748>0),AND($D1748=LataProjekcji,$F1748=0,$E1749<=10)),$F1749,IF($D1748<LataProjekcji,IF((SUM($K1750:T1750)+$D1750)<$D1749,$D1750,$D1749-SUM($K1750:T1750)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1748=LataProjekcji,$F1748>0),AND($D1748=LataProjekcji,$F1748=0,$E1749<=10)),$F1749,IF($D1748<LataProjekcji,IF((SUM($K1750:U1750)+$D1750)<$D1749,$D1750,$D1749-SUM($K1750:U1750)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1748=LataProjekcji,$F1748>0),AND($D1748=LataProjekcji,$F1748=0,$E1749<=10)),$F1749,IF($D1748<LataProjekcji,IF((SUM($K1750:V1750)+$D1750)<$D1749,$D1750,$D1749-SUM($K1750:V1750)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1748=LataProjekcji,$F1748>0),AND($D1748=LataProjekcji,$F1748=0,$E1749<=10)),$F1749,IF($D1748<LataProjekcji,IF((SUM($K1750:W1750)+$D1750)<$D1749,$D1750,$D1749-SUM($K1750:W1750)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1748=LataProjekcji,$F1748>0),AND($D1748=LataProjekcji,$F1748=0,$E1749<=10)),$F1749,IF($D1748<LataProjekcji,IF((SUM($K1750:X1750)+$D1750)<$D1749,$D1750,$D1749-SUM($K1750:X1750)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1748=LataProjekcji,$F1748>0),AND($D1748=LataProjekcji,$F1748=0,$E1749<=10)),$F1749,IF($D1748<LataProjekcji,IF((SUM($K1750:Y1750)+$D1750)<$D1749,$D1750,$D1749-SUM($K1750:Y1750)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1748=LataProjekcji,$F1748>0),AND($D1748=LataProjekcji,$F1748=0,$E1749<=10)),$F1749,IF($D1748<LataProjekcji,IF((SUM($K1750:Z1750)+$D1750)<$D1749,$D1750,$D1749-SUM($K1750:Z1750)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1750,0)","v":0},{"$f":"ROUND(K1751+L1750,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1751+X1750,0)","v":0},{"$f":"ROUND(X1751+Y1750,0)","v":0},{"$f":"ROUND(Y1751+Z1750,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1745+7","v":447},null,null,{"$f":"IF($D1748=LataProjekcji,ROUND($D1749-K1751,0),ROUND(IF(K1750=0,0,$D1749-K1751),0))","v":0},{"$f":"IF($D1748=LataProjekcji,ROUND($D1749-L1751,0),ROUND(IF(AND(L1750=0,K1752>0),$D1749-L1751,IF(L1750=0,0,$D1749-L1751)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1748=LataProjekcji,ROUND($D1749-X1751,0),ROUND(IF(AND(X1750=0,W1752>0),$D1749-X1751,IF(X1750=0,0,$D1749-X1751)),0))","v":0},{"$f":"IF($D1748=LataProjekcji,ROUND($D1749-Y1751,0),ROUND(IF(AND(Y1750=0,X1752>0),$D1749-Y1751,IF(Y1750=0,0,$D1749-Y1751)),0))","v":0},{"$f":"IF($D1748=LataProjekcji,ROUND($D1749-Z1751,0),ROUND(IF(AND(Z1750=0,Y1752>0),$D1749-Z1751,IF(Z1750=0,0,$D1749-Z1751)),0))","v":0},{"$f":"IF($D1748=LataProjekcji,ROUND($D1749-AA1751,0),ROUND(IF(AND(AA1750=0,Z1752>0),$D1749-AA1751,IF(AA1750=0,0,$D1749-AA1751)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1746+1","v":28},{"$f":"OFFSET('Środki trwałe'!$C$418,H1753,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1747,0)=\"tak\",OFFSET($G$269,$D1747,0)=\"tak\",OFFSET($J$269,$D1747,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1752,(COLUMN()-11))*OFFSET($K$469,$H1753,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1747,0)=\"tak\",OFFSET($G$269,$D1747,0)=\"tak\",OFFSET($J$269,$D1747,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1752,(COLUMN()-11))*OFFSET($K$469,$H1753,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1747,0)=\"tak\",OFFSET($G$269,$D1747,0)=\"tak\",OFFSET($J$269,$D1747,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1752,(COLUMN()-11))*OFFSET($K$469,$H1753,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1747,0)=\"tak\",OFFSET($G$269,$D1747,0)=\"tak\",OFFSET($J$269,$D1747,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1752,(COLUMN()-11))*OFFSET($K$469,$H1753,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1747,0)=\"tak\",OFFSET($G$269,$D1747,0)=\"tak\",OFFSET($J$269,$D1747,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1752,(COLUMN()-11))*OFFSET($K$469,$H1753,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1754,0)","v":0},null,{"$f":"D1747+1","v":178}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1754,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1754,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1756<0,0,ROUND(E1756,0))","v":0},{"$f":"OFFSET($D$269,D1754,0)","v":0},{"$f":"IF(E1756>10,ROUND(($D1757/12)*$F1755,0),$D1756)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1754,0)),0,IF(E1756>10,ROUND(D1756*am_maszyny,0),IF(D1756<0,0,D1756)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1755=LataProjekcji,$F1756,IF($D1755=LataProjekcji,$D1757,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1755=LataProjekcji,$F1755>0),AND($D1755=LataProjekcji,$F1755=0,$E1756<=10)),$F1756,IF($D1755<LataProjekcji,IF((SUM($K1757:K1757)+$D1757)<$D1756,$D1757,$D1756-SUM($K1757:K1757)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1755=LataProjekcji,$F1755>0),AND($D1755=LataProjekcji,$F1755=0,$E1756<=10)),$F1756,IF($D1755<LataProjekcji,IF((SUM($K1757:L1757)+$D1757)<$D1756,$D1757,$D1756-SUM($K1757:L1757)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1755=LataProjekcji,$F1755>0),AND($D1755=LataProjekcji,$F1755=0,$E1756<=10)),$F1756,IF($D1755<LataProjekcji,IF((SUM($K1757:M1757)+$D1757)<$D1756,$D1757,$D1756-SUM($K1757:M1757)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1755=LataProjekcji,$F1755>0),AND($D1755=LataProjekcji,$F1755=0,$E1756<=10)),$F1756,IF($D1755<LataProjekcji,IF((SUM($K1757:N1757)+$D1757)<$D1756,$D1757,$D1756-SUM($K1757:N1757)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1755=LataProjekcji,$F1755>0),AND($D1755=LataProjekcji,$F1755=0,$E1756<=10)),$F1756,IF($D1755<LataProjekcji,IF((SUM($K1757:O1757)+$D1757)<$D1756,$D1757,$D1756-SUM($K1757:O1757)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1755=LataProjekcji,$F1755>0),AND($D1755=LataProjekcji,$F1755=0,$E1756<=10)),$F1756,IF($D1755<LataProjekcji,IF((SUM($K1757:P1757)+$D1757)<$D1756,$D1757,$D1756-SUM($K1757:P1757)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1755=LataProjekcji,$F1755>0),AND($D1755=LataProjekcji,$F1755=0,$E1756<=10)),$F1756,IF($D1755<LataProjekcji,IF((SUM($K1757:Q1757)+$D1757)<$D1756,$D1757,$D1756-SUM($K1757:Q1757)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1755=LataProjekcji,$F1755>0),AND($D1755=LataProjekcji,$F1755=0,$E1756<=10)),$F1756,IF($D1755<LataProjekcji,IF((SUM($K1757:R1757)+$D1757)<$D1756,$D1757,$D1756-SUM($K1757:R1757)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1755=LataProjekcji,$F1755>0),AND($D1755=LataProjekcji,$F1755=0,$E1756<=10)),$F1756,IF($D1755<LataProjekcji,IF((SUM($K1757:S1757)+$D1757)<$D1756,$D1757,$D1756-SUM($K1757:S1757)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1755=LataProjekcji,$F1755>0),AND($D1755=LataProjekcji,$F1755=0,$E1756<=10)),$F1756,IF($D1755<LataProjekcji,IF((SUM($K1757:T1757)+$D1757)<$D1756,$D1757,$D1756-SUM($K1757:T1757)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1755=LataProjekcji,$F1755>0),AND($D1755=LataProjekcji,$F1755=0,$E1756<=10)),$F1756,IF($D1755<LataProjekcji,IF((SUM($K1757:U1757)+$D1757)<$D1756,$D1757,$D1756-SUM($K1757:U1757)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1755=LataProjekcji,$F1755>0),AND($D1755=LataProjekcji,$F1755=0,$E1756<=10)),$F1756,IF($D1755<LataProjekcji,IF((SUM($K1757:V1757)+$D1757)<$D1756,$D1757,$D1756-SUM($K1757:V1757)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1755=LataProjekcji,$F1755>0),AND($D1755=LataProjekcji,$F1755=0,$E1756<=10)),$F1756,IF($D1755<LataProjekcji,IF((SUM($K1757:W1757)+$D1757)<$D1756,$D1757,$D1756-SUM($K1757:W1757)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1755=LataProjekcji,$F1755>0),AND($D1755=LataProjekcji,$F1755=0,$E1756<=10)),$F1756,IF($D1755<LataProjekcji,IF((SUM($K1757:X1757)+$D1757)<$D1756,$D1757,$D1756-SUM($K1757:X1757)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1755=LataProjekcji,$F1755>0),AND($D1755=LataProjekcji,$F1755=0,$E1756<=10)),$F1756,IF($D1755<LataProjekcji,IF((SUM($K1757:Y1757)+$D1757)<$D1756,$D1757,$D1756-SUM($K1757:Y1757)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1755=LataProjekcji,$F1755>0),AND($D1755=LataProjekcji,$F1755=0,$E1756<=10)),$F1756,IF($D1755<LataProjekcji,IF((SUM($K1757:Z1757)+$D1757)<$D1756,$D1757,$D1756-SUM($K1757:Z1757)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1757,0)","v":0},{"$f":"ROUND(K1758+L1757,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1758+X1757,0)","v":0},{"$f":"ROUND(X1758+Y1757,0)","v":0},{"$f":"ROUND(Y1758+Z1757,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1752+7","v":454},null,null,{"$f":"IF($D1755=LataProjekcji,ROUND($D1756-K1758,0),ROUND(IF(K1757=0,0,$D1756-K1758),0))","v":0},{"$f":"IF($D1755=LataProjekcji,ROUND($D1756-L1758,0),ROUND(IF(AND(L1757=0,K1759>0),$D1756-L1758,IF(L1757=0,0,$D1756-L1758)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1755=LataProjekcji,ROUND($D1756-X1758,0),ROUND(IF(AND(X1757=0,W1759>0),$D1756-X1758,IF(X1757=0,0,$D1756-X1758)),0))","v":0},{"$f":"IF($D1755=LataProjekcji,ROUND($D1756-Y1758,0),ROUND(IF(AND(Y1757=0,X1759>0),$D1756-Y1758,IF(Y1757=0,0,$D1756-Y1758)),0))","v":0},{"$f":"IF($D1755=LataProjekcji,ROUND($D1756-Z1758,0),ROUND(IF(AND(Z1757=0,Y1759>0),$D1756-Z1758,IF(Z1757=0,0,$D1756-Z1758)),0))","v":0},{"$f":"IF($D1755=LataProjekcji,ROUND($D1756-AA1758,0),ROUND(IF(AND(AA1757=0,Z1759>0),$D1756-AA1758,IF(AA1757=0,0,$D1756-AA1758)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1753+1","v":29},{"$f":"OFFSET('Środki trwałe'!$C$418,H1760,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1754,0)=\"tak\",OFFSET($G$269,$D1754,0)=\"tak\",OFFSET($J$269,$D1754,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1759,(COLUMN()-11))*OFFSET($K$469,$H1760,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1754,0)=\"tak\",OFFSET($G$269,$D1754,0)=\"tak\",OFFSET($J$269,$D1754,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1759,(COLUMN()-11))*OFFSET($K$469,$H1760,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1754,0)=\"tak\",OFFSET($G$269,$D1754,0)=\"tak\",OFFSET($J$269,$D1754,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1759,(COLUMN()-11))*OFFSET($K$469,$H1760,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1754,0)=\"tak\",OFFSET($G$269,$D1754,0)=\"tak\",OFFSET($J$269,$D1754,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1759,(COLUMN()-11))*OFFSET($K$469,$H1760,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1754,0)=\"tak\",OFFSET($G$269,$D1754,0)=\"tak\",OFFSET($J$269,$D1754,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1759,(COLUMN()-11))*OFFSET($K$469,$H1760,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1761,0)","v":0},null,{"$f":"D1754+1","v":179}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1761,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1761,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1763<0,0,ROUND(E1763,0))","v":0},{"$f":"OFFSET($D$269,D1761,0)","v":0},{"$f":"IF(E1763>10,ROUND(($D1764/12)*$F1762,0),$D1763)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1761,0)),0,IF(E1763>10,ROUND(D1763*am_maszyny,0),IF(D1763<0,0,D1763)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1762=LataProjekcji,$F1763,IF($D1762=LataProjekcji,$D1764,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1762=LataProjekcji,$F1762>0),AND($D1762=LataProjekcji,$F1762=0,$E1763<=10)),$F1763,IF($D1762<LataProjekcji,IF((SUM($K1764:K1764)+$D1764)<$D1763,$D1764,$D1763-SUM($K1764:K1764)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1762=LataProjekcji,$F1762>0),AND($D1762=LataProjekcji,$F1762=0,$E1763<=10)),$F1763,IF($D1762<LataProjekcji,IF((SUM($K1764:L1764)+$D1764)<$D1763,$D1764,$D1763-SUM($K1764:L1764)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1762=LataProjekcji,$F1762>0),AND($D1762=LataProjekcji,$F1762=0,$E1763<=10)),$F1763,IF($D1762<LataProjekcji,IF((SUM($K1764:M1764)+$D1764)<$D1763,$D1764,$D1763-SUM($K1764:M1764)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1762=LataProjekcji,$F1762>0),AND($D1762=LataProjekcji,$F1762=0,$E1763<=10)),$F1763,IF($D1762<LataProjekcji,IF((SUM($K1764:N1764)+$D1764)<$D1763,$D1764,$D1763-SUM($K1764:N1764)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1762=LataProjekcji,$F1762>0),AND($D1762=LataProjekcji,$F1762=0,$E1763<=10)),$F1763,IF($D1762<LataProjekcji,IF((SUM($K1764:O1764)+$D1764)<$D1763,$D1764,$D1763-SUM($K1764:O1764)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1762=LataProjekcji,$F1762>0),AND($D1762=LataProjekcji,$F1762=0,$E1763<=10)),$F1763,IF($D1762<LataProjekcji,IF((SUM($K1764:P1764)+$D1764)<$D1763,$D1764,$D1763-SUM($K1764:P1764)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1762=LataProjekcji,$F1762>0),AND($D1762=LataProjekcji,$F1762=0,$E1763<=10)),$F1763,IF($D1762<LataProjekcji,IF((SUM($K1764:Q1764)+$D1764)<$D1763,$D1764,$D1763-SUM($K1764:Q1764)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1762=LataProjekcji,$F1762>0),AND($D1762=LataProjekcji,$F1762=0,$E1763<=10)),$F1763,IF($D1762<LataProjekcji,IF((SUM($K1764:R1764)+$D1764)<$D1763,$D1764,$D1763-SUM($K1764:R1764)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1762=LataProjekcji,$F1762>0),AND($D1762=LataProjekcji,$F1762=0,$E1763<=10)),$F1763,IF($D1762<LataProjekcji,IF((SUM($K1764:S1764)+$D1764)<$D1763,$D1764,$D1763-SUM($K1764:S1764)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1762=LataProjekcji,$F1762>0),AND($D1762=LataProjekcji,$F1762=0,$E1763<=10)),$F1763,IF($D1762<LataProjekcji,IF((SUM($K1764:T1764)+$D1764)<$D1763,$D1764,$D1763-SUM($K1764:T1764)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1762=LataProjekcji,$F1762>0),AND($D1762=LataProjekcji,$F1762=0,$E1763<=10)),$F1763,IF($D1762<LataProjekcji,IF((SUM($K1764:U1764)+$D1764)<$D1763,$D1764,$D1763-SUM($K1764:U1764)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1762=LataProjekcji,$F1762>0),AND($D1762=LataProjekcji,$F1762=0,$E1763<=10)),$F1763,IF($D1762<LataProjekcji,IF((SUM($K1764:V1764)+$D1764)<$D1763,$D1764,$D1763-SUM($K1764:V1764)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1762=LataProjekcji,$F1762>0),AND($D1762=LataProjekcji,$F1762=0,$E1763<=10)),$F1763,IF($D1762<LataProjekcji,IF((SUM($K1764:W1764)+$D1764)<$D1763,$D1764,$D1763-SUM($K1764:W1764)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1762=LataProjekcji,$F1762>0),AND($D1762=LataProjekcji,$F1762=0,$E1763<=10)),$F1763,IF($D1762<LataProjekcji,IF((SUM($K1764:X1764)+$D1764)<$D1763,$D1764,$D1763-SUM($K1764:X1764)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1762=LataProjekcji,$F1762>0),AND($D1762=LataProjekcji,$F1762=0,$E1763<=10)),$F1763,IF($D1762<LataProjekcji,IF((SUM($K1764:Y1764)+$D1764)<$D1763,$D1764,$D1763-SUM($K1764:Y1764)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1762=LataProjekcji,$F1762>0),AND($D1762=LataProjekcji,$F1762=0,$E1763<=10)),$F1763,IF($D1762<LataProjekcji,IF((SUM($K1764:Z1764)+$D1764)<$D1763,$D1764,$D1763-SUM($K1764:Z1764)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1764,0)","v":0},{"$f":"ROUND(K1765+L1764,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1765+X1764,0)","v":0},{"$f":"ROUND(X1765+Y1764,0)","v":0},{"$f":"ROUND(Y1765+Z1764,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1759+7","v":461},null,null,{"$f":"IF($D1762=LataProjekcji,ROUND($D1763-K1765,0),ROUND(IF(K1764=0,0,$D1763-K1765),0))","v":0},{"$f":"IF($D1762=LataProjekcji,ROUND($D1763-L1765,0),ROUND(IF(AND(L1764=0,K1766>0),$D1763-L1765,IF(L1764=0,0,$D1763-L1765)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1762=LataProjekcji,ROUND($D1763-X1765,0),ROUND(IF(AND(X1764=0,W1766>0),$D1763-X1765,IF(X1764=0,0,$D1763-X1765)),0))","v":0},{"$f":"IF($D1762=LataProjekcji,ROUND($D1763-Y1765,0),ROUND(IF(AND(Y1764=0,X1766>0),$D1763-Y1765,IF(Y1764=0,0,$D1763-Y1765)),0))","v":0},{"$f":"IF($D1762=LataProjekcji,ROUND($D1763-Z1765,0),ROUND(IF(AND(Z1764=0,Y1766>0),$D1763-Z1765,IF(Z1764=0,0,$D1763-Z1765)),0))","v":0},{"$f":"IF($D1762=LataProjekcji,ROUND($D1763-AA1765,0),ROUND(IF(AND(AA1764=0,Z1766>0),$D1763-AA1765,IF(AA1764=0,0,$D1763-AA1765)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1760+1","v":30},{"$f":"OFFSET('Środki trwałe'!$C$418,H1767,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1761,0)=\"tak\",OFFSET($G$269,$D1761,0)=\"tak\",OFFSET($J$269,$D1761,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1766,(COLUMN()-11))*OFFSET($K$469,$H1767,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1761,0)=\"tak\",OFFSET($G$269,$D1761,0)=\"tak\",OFFSET($J$269,$D1761,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1766,(COLUMN()-11))*OFFSET($K$469,$H1767,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1761,0)=\"tak\",OFFSET($G$269,$D1761,0)=\"tak\",OFFSET($J$269,$D1761,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1766,(COLUMN()-11))*OFFSET($K$469,$H1767,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1761,0)=\"tak\",OFFSET($G$269,$D1761,0)=\"tak\",OFFSET($J$269,$D1761,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1766,(COLUMN()-11))*OFFSET($K$469,$H1767,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1761,0)=\"tak\",OFFSET($G$269,$D1761,0)=\"tak\",OFFSET($J$269,$D1761,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1766,(COLUMN()-11))*OFFSET($K$469,$H1767,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1768,0)","v":0},null,{"$f":"D1761+1","v":180}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1768,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1768,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1770<0,0,ROUND(E1770,0))","v":0},{"$f":"OFFSET($D$269,D1768,0)","v":0},{"$f":"IF(E1770>10,ROUND(($D1771/12)*$F1769,0),$D1770)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1768,0)),0,IF(E1770>10,ROUND(D1770*am_maszyny,0),IF(D1770<0,0,D1770)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1769=LataProjekcji,$F1770,IF($D1769=LataProjekcji,$D1771,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1769=LataProjekcji,$F1769>0),AND($D1769=LataProjekcji,$F1769=0,$E1770<=10)),$F1770,IF($D1769<LataProjekcji,IF((SUM($K1771:K1771)+$D1771)<$D1770,$D1771,$D1770-SUM($K1771:K1771)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1769=LataProjekcji,$F1769>0),AND($D1769=LataProjekcji,$F1769=0,$E1770<=10)),$F1770,IF($D1769<LataProjekcji,IF((SUM($K1771:L1771)+$D1771)<$D1770,$D1771,$D1770-SUM($K1771:L1771)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1769=LataProjekcji,$F1769>0),AND($D1769=LataProjekcji,$F1769=0,$E1770<=10)),$F1770,IF($D1769<LataProjekcji,IF((SUM($K1771:M1771)+$D1771)<$D1770,$D1771,$D1770-SUM($K1771:M1771)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1769=LataProjekcji,$F1769>0),AND($D1769=LataProjekcji,$F1769=0,$E1770<=10)),$F1770,IF($D1769<LataProjekcji,IF((SUM($K1771:N1771)+$D1771)<$D1770,$D1771,$D1770-SUM($K1771:N1771)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1769=LataProjekcji,$F1769>0),AND($D1769=LataProjekcji,$F1769=0,$E1770<=10)),$F1770,IF($D1769<LataProjekcji,IF((SUM($K1771:O1771)+$D1771)<$D1770,$D1771,$D1770-SUM($K1771:O1771)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1769=LataProjekcji,$F1769>0),AND($D1769=LataProjekcji,$F1769=0,$E1770<=10)),$F1770,IF($D1769<LataProjekcji,IF((SUM($K1771:P1771)+$D1771)<$D1770,$D1771,$D1770-SUM($K1771:P1771)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1769=LataProjekcji,$F1769>0),AND($D1769=LataProjekcji,$F1769=0,$E1770<=10)),$F1770,IF($D1769<LataProjekcji,IF((SUM($K1771:Q1771)+$D1771)<$D1770,$D1771,$D1770-SUM($K1771:Q1771)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1769=LataProjekcji,$F1769>0),AND($D1769=LataProjekcji,$F1769=0,$E1770<=10)),$F1770,IF($D1769<LataProjekcji,IF((SUM($K1771:R1771)+$D1771)<$D1770,$D1771,$D1770-SUM($K1771:R1771)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1769=LataProjekcji,$F1769>0),AND($D1769=LataProjekcji,$F1769=0,$E1770<=10)),$F1770,IF($D1769<LataProjekcji,IF((SUM($K1771:S1771)+$D1771)<$D1770,$D1771,$D1770-SUM($K1771:S1771)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1769=LataProjekcji,$F1769>0),AND($D1769=LataProjekcji,$F1769=0,$E1770<=10)),$F1770,IF($D1769<LataProjekcji,IF((SUM($K1771:T1771)+$D1771)<$D1770,$D1771,$D1770-SUM($K1771:T1771)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1769=LataProjekcji,$F1769>0),AND($D1769=LataProjekcji,$F1769=0,$E1770<=10)),$F1770,IF($D1769<LataProjekcji,IF((SUM($K1771:U1771)+$D1771)<$D1770,$D1771,$D1770-SUM($K1771:U1771)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1769=LataProjekcji,$F1769>0),AND($D1769=LataProjekcji,$F1769=0,$E1770<=10)),$F1770,IF($D1769<LataProjekcji,IF((SUM($K1771:V1771)+$D1771)<$D1770,$D1771,$D1770-SUM($K1771:V1771)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1769=LataProjekcji,$F1769>0),AND($D1769=LataProjekcji,$F1769=0,$E1770<=10)),$F1770,IF($D1769<LataProjekcji,IF((SUM($K1771:W1771)+$D1771)<$D1770,$D1771,$D1770-SUM($K1771:W1771)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1769=LataProjekcji,$F1769>0),AND($D1769=LataProjekcji,$F1769=0,$E1770<=10)),$F1770,IF($D1769<LataProjekcji,IF((SUM($K1771:X1771)+$D1771)<$D1770,$D1771,$D1770-SUM($K1771:X1771)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1769=LataProjekcji,$F1769>0),AND($D1769=LataProjekcji,$F1769=0,$E1770<=10)),$F1770,IF($D1769<LataProjekcji,IF((SUM($K1771:Y1771)+$D1771)<$D1770,$D1771,$D1770-SUM($K1771:Y1771)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1769=LataProjekcji,$F1769>0),AND($D1769=LataProjekcji,$F1769=0,$E1770<=10)),$F1770,IF($D1769<LataProjekcji,IF((SUM($K1771:Z1771)+$D1771)<$D1770,$D1771,$D1770-SUM($K1771:Z1771)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1771,0)","v":0},{"$f":"ROUND(K1772+L1771,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1772+X1771,0)","v":0},{"$f":"ROUND(X1772+Y1771,0)","v":0},{"$f":"ROUND(Y1772+Z1771,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1766+7","v":468},null,null,{"$f":"IF($D1769=LataProjekcji,ROUND($D1770-K1772,0),ROUND(IF(K1771=0,0,$D1770-K1772),0))","v":0},{"$f":"IF($D1769=LataProjekcji,ROUND($D1770-L1772,0),ROUND(IF(AND(L1771=0,K1773>0),$D1770-L1772,IF(L1771=0,0,$D1770-L1772)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1769=LataProjekcji,ROUND($D1770-X1772,0),ROUND(IF(AND(X1771=0,W1773>0),$D1770-X1772,IF(X1771=0,0,$D1770-X1772)),0))","v":0},{"$f":"IF($D1769=LataProjekcji,ROUND($D1770-Y1772,0),ROUND(IF(AND(Y1771=0,X1773>0),$D1770-Y1772,IF(Y1771=0,0,$D1770-Y1772)),0))","v":0},{"$f":"IF($D1769=LataProjekcji,ROUND($D1770-Z1772,0),ROUND(IF(AND(Z1771=0,Y1773>0),$D1770-Z1772,IF(Z1771=0,0,$D1770-Z1772)),0))","v":0},{"$f":"IF($D1769=LataProjekcji,ROUND($D1770-AA1772,0),ROUND(IF(AND(AA1771=0,Z1773>0),$D1770-AA1772,IF(AA1771=0,0,$D1770-AA1772)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1767+1","v":31},{"$f":"OFFSET('Środki trwałe'!$C$418,H1774,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1768,0)=\"tak\",OFFSET($G$269,$D1768,0)=\"tak\",OFFSET($J$269,$D1768,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1773,(COLUMN()-11))*OFFSET($K$469,$H1774,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1768,0)=\"tak\",OFFSET($G$269,$D1768,0)=\"tak\",OFFSET($J$269,$D1768,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1773,(COLUMN()-11))*OFFSET($K$469,$H1774,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1768,0)=\"tak\",OFFSET($G$269,$D1768,0)=\"tak\",OFFSET($J$269,$D1768,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1773,(COLUMN()-11))*OFFSET($K$469,$H1774,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1768,0)=\"tak\",OFFSET($G$269,$D1768,0)=\"tak\",OFFSET($J$269,$D1768,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1773,(COLUMN()-11))*OFFSET($K$469,$H1774,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1768,0)=\"tak\",OFFSET($G$269,$D1768,0)=\"tak\",OFFSET($J$269,$D1768,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1773,(COLUMN()-11))*OFFSET($K$469,$H1774,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1775,0)","v":0},null,{"$f":"D1768+1","v":181}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1775,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1775,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1777<0,0,ROUND(E1777,0))","v":0},{"$f":"OFFSET($D$269,D1775,0)","v":0},{"$f":"IF(E1777>10,ROUND(($D1778/12)*$F1776,0),$D1777)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1775,0)),0,IF(E1777>10,ROUND(D1777*am_maszyny,0),IF(D1777<0,0,D1777)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1776=LataProjekcji,$F1777,IF($D1776=LataProjekcji,$D1778,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1776=LataProjekcji,$F1776>0),AND($D1776=LataProjekcji,$F1776=0,$E1777<=10)),$F1777,IF($D1776<LataProjekcji,IF((SUM($K1778:K1778)+$D1778)<$D1777,$D1778,$D1777-SUM($K1778:K1778)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1776=LataProjekcji,$F1776>0),AND($D1776=LataProjekcji,$F1776=0,$E1777<=10)),$F1777,IF($D1776<LataProjekcji,IF((SUM($K1778:L1778)+$D1778)<$D1777,$D1778,$D1777-SUM($K1778:L1778)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1776=LataProjekcji,$F1776>0),AND($D1776=LataProjekcji,$F1776=0,$E1777<=10)),$F1777,IF($D1776<LataProjekcji,IF((SUM($K1778:M1778)+$D1778)<$D1777,$D1778,$D1777-SUM($K1778:M1778)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1776=LataProjekcji,$F1776>0),AND($D1776=LataProjekcji,$F1776=0,$E1777<=10)),$F1777,IF($D1776<LataProjekcji,IF((SUM($K1778:N1778)+$D1778)<$D1777,$D1778,$D1777-SUM($K1778:N1778)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1776=LataProjekcji,$F1776>0),AND($D1776=LataProjekcji,$F1776=0,$E1777<=10)),$F1777,IF($D1776<LataProjekcji,IF((SUM($K1778:O1778)+$D1778)<$D1777,$D1778,$D1777-SUM($K1778:O1778)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1776=LataProjekcji,$F1776>0),AND($D1776=LataProjekcji,$F1776=0,$E1777<=10)),$F1777,IF($D1776<LataProjekcji,IF((SUM($K1778:P1778)+$D1778)<$D1777,$D1778,$D1777-SUM($K1778:P1778)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1776=LataProjekcji,$F1776>0),AND($D1776=LataProjekcji,$F1776=0,$E1777<=10)),$F1777,IF($D1776<LataProjekcji,IF((SUM($K1778:Q1778)+$D1778)<$D1777,$D1778,$D1777-SUM($K1778:Q1778)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1776=LataProjekcji,$F1776>0),AND($D1776=LataProjekcji,$F1776=0,$E1777<=10)),$F1777,IF($D1776<LataProjekcji,IF((SUM($K1778:R1778)+$D1778)<$D1777,$D1778,$D1777-SUM($K1778:R1778)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1776=LataProjekcji,$F1776>0),AND($D1776=LataProjekcji,$F1776=0,$E1777<=10)),$F1777,IF($D1776<LataProjekcji,IF((SUM($K1778:S1778)+$D1778)<$D1777,$D1778,$D1777-SUM($K1778:S1778)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1776=LataProjekcji,$F1776>0),AND($D1776=LataProjekcji,$F1776=0,$E1777<=10)),$F1777,IF($D1776<LataProjekcji,IF((SUM($K1778:T1778)+$D1778)<$D1777,$D1778,$D1777-SUM($K1778:T1778)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1776=LataProjekcji,$F1776>0),AND($D1776=LataProjekcji,$F1776=0,$E1777<=10)),$F1777,IF($D1776<LataProjekcji,IF((SUM($K1778:U1778)+$D1778)<$D1777,$D1778,$D1777-SUM($K1778:U1778)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1776=LataProjekcji,$F1776>0),AND($D1776=LataProjekcji,$F1776=0,$E1777<=10)),$F1777,IF($D1776<LataProjekcji,IF((SUM($K1778:V1778)+$D1778)<$D1777,$D1778,$D1777-SUM($K1778:V1778)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1776=LataProjekcji,$F1776>0),AND($D1776=LataProjekcji,$F1776=0,$E1777<=10)),$F1777,IF($D1776<LataProjekcji,IF((SUM($K1778:W1778)+$D1778)<$D1777,$D1778,$D1777-SUM($K1778:W1778)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1776=LataProjekcji,$F1776>0),AND($D1776=LataProjekcji,$F1776=0,$E1777<=10)),$F1777,IF($D1776<LataProjekcji,IF((SUM($K1778:X1778)+$D1778)<$D1777,$D1778,$D1777-SUM($K1778:X1778)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1776=LataProjekcji,$F1776>0),AND($D1776=LataProjekcji,$F1776=0,$E1777<=10)),$F1777,IF($D1776<LataProjekcji,IF((SUM($K1778:Y1778)+$D1778)<$D1777,$D1778,$D1777-SUM($K1778:Y1778)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1776=LataProjekcji,$F1776>0),AND($D1776=LataProjekcji,$F1776=0,$E1777<=10)),$F1777,IF($D1776<LataProjekcji,IF((SUM($K1778:Z1778)+$D1778)<$D1777,$D1778,$D1777-SUM($K1778:Z1778)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1778,0)","v":0},{"$f":"ROUND(K1779+L1778,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1779+X1778,0)","v":0},{"$f":"ROUND(X1779+Y1778,0)","v":0},{"$f":"ROUND(Y1779+Z1778,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1773+7","v":475},null,null,{"$f":"IF($D1776=LataProjekcji,ROUND($D1777-K1779,0),ROUND(IF(K1778=0,0,$D1777-K1779),0))","v":0},{"$f":"IF($D1776=LataProjekcji,ROUND($D1777-L1779,0),ROUND(IF(AND(L1778=0,K1780>0),$D1777-L1779,IF(L1778=0,0,$D1777-L1779)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1776=LataProjekcji,ROUND($D1777-X1779,0),ROUND(IF(AND(X1778=0,W1780>0),$D1777-X1779,IF(X1778=0,0,$D1777-X1779)),0))","v":0},{"$f":"IF($D1776=LataProjekcji,ROUND($D1777-Y1779,0),ROUND(IF(AND(Y1778=0,X1780>0),$D1777-Y1779,IF(Y1778=0,0,$D1777-Y1779)),0))","v":0},{"$f":"IF($D1776=LataProjekcji,ROUND($D1777-Z1779,0),ROUND(IF(AND(Z1778=0,Y1780>0),$D1777-Z1779,IF(Z1778=0,0,$D1777-Z1779)),0))","v":0},{"$f":"IF($D1776=LataProjekcji,ROUND($D1777-AA1779,0),ROUND(IF(AND(AA1778=0,Z1780>0),$D1777-AA1779,IF(AA1778=0,0,$D1777-AA1779)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1774+1","v":32},{"$f":"OFFSET('Środki trwałe'!$C$418,H1781,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1775,0)=\"tak\",OFFSET($G$269,$D1775,0)=\"tak\",OFFSET($J$269,$D1775,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1780,(COLUMN()-11))*OFFSET($K$469,$H1781,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1775,0)=\"tak\",OFFSET($G$269,$D1775,0)=\"tak\",OFFSET($J$269,$D1775,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1780,(COLUMN()-11))*OFFSET($K$469,$H1781,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1775,0)=\"tak\",OFFSET($G$269,$D1775,0)=\"tak\",OFFSET($J$269,$D1775,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1780,(COLUMN()-11))*OFFSET($K$469,$H1781,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1775,0)=\"tak\",OFFSET($G$269,$D1775,0)=\"tak\",OFFSET($J$269,$D1775,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1780,(COLUMN()-11))*OFFSET($K$469,$H1781,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1775,0)=\"tak\",OFFSET($G$269,$D1775,0)=\"tak\",OFFSET($J$269,$D1775,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1780,(COLUMN()-11))*OFFSET($K$469,$H1781,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1782,0)","v":0},null,{"$f":"D1775+1","v":182}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1782,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1782,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1784<0,0,ROUND(E1784,0))","v":0},{"$f":"OFFSET($D$269,D1782,0)","v":0},{"$f":"IF(E1784>10,ROUND(($D1785/12)*$F1783,0),$D1784)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1782,0)),0,IF(E1784>10,ROUND(D1784*am_maszyny,0),IF(D1784<0,0,D1784)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1783=LataProjekcji,$F1784,IF($D1783=LataProjekcji,$D1785,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1783=LataProjekcji,$F1783>0),AND($D1783=LataProjekcji,$F1783=0,$E1784<=10)),$F1784,IF($D1783<LataProjekcji,IF((SUM($K1785:K1785)+$D1785)<$D1784,$D1785,$D1784-SUM($K1785:K1785)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1783=LataProjekcji,$F1783>0),AND($D1783=LataProjekcji,$F1783=0,$E1784<=10)),$F1784,IF($D1783<LataProjekcji,IF((SUM($K1785:L1785)+$D1785)<$D1784,$D1785,$D1784-SUM($K1785:L1785)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1783=LataProjekcji,$F1783>0),AND($D1783=LataProjekcji,$F1783=0,$E1784<=10)),$F1784,IF($D1783<LataProjekcji,IF((SUM($K1785:M1785)+$D1785)<$D1784,$D1785,$D1784-SUM($K1785:M1785)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1783=LataProjekcji,$F1783>0),AND($D1783=LataProjekcji,$F1783=0,$E1784<=10)),$F1784,IF($D1783<LataProjekcji,IF((SUM($K1785:N1785)+$D1785)<$D1784,$D1785,$D1784-SUM($K1785:N1785)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1783=LataProjekcji,$F1783>0),AND($D1783=LataProjekcji,$F1783=0,$E1784<=10)),$F1784,IF($D1783<LataProjekcji,IF((SUM($K1785:O1785)+$D1785)<$D1784,$D1785,$D1784-SUM($K1785:O1785)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1783=LataProjekcji,$F1783>0),AND($D1783=LataProjekcji,$F1783=0,$E1784<=10)),$F1784,IF($D1783<LataProjekcji,IF((SUM($K1785:P1785)+$D1785)<$D1784,$D1785,$D1784-SUM($K1785:P1785)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1783=LataProjekcji,$F1783>0),AND($D1783=LataProjekcji,$F1783=0,$E1784<=10)),$F1784,IF($D1783<LataProjekcji,IF((SUM($K1785:Q1785)+$D1785)<$D1784,$D1785,$D1784-SUM($K1785:Q1785)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1783=LataProjekcji,$F1783>0),AND($D1783=LataProjekcji,$F1783=0,$E1784<=10)),$F1784,IF($D1783<LataProjekcji,IF((SUM($K1785:R1785)+$D1785)<$D1784,$D1785,$D1784-SUM($K1785:R1785)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1783=LataProjekcji,$F1783>0),AND($D1783=LataProjekcji,$F1783=0,$E1784<=10)),$F1784,IF($D1783<LataProjekcji,IF((SUM($K1785:S1785)+$D1785)<$D1784,$D1785,$D1784-SUM($K1785:S1785)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1783=LataProjekcji,$F1783>0),AND($D1783=LataProjekcji,$F1783=0,$E1784<=10)),$F1784,IF($D1783<LataProjekcji,IF((SUM($K1785:T1785)+$D1785)<$D1784,$D1785,$D1784-SUM($K1785:T1785)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1783=LataProjekcji,$F1783>0),AND($D1783=LataProjekcji,$F1783=0,$E1784<=10)),$F1784,IF($D1783<LataProjekcji,IF((SUM($K1785:U1785)+$D1785)<$D1784,$D1785,$D1784-SUM($K1785:U1785)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1783=LataProjekcji,$F1783>0),AND($D1783=LataProjekcji,$F1783=0,$E1784<=10)),$F1784,IF($D1783<LataProjekcji,IF((SUM($K1785:V1785)+$D1785)<$D1784,$D1785,$D1784-SUM($K1785:V1785)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1783=LataProjekcji,$F1783>0),AND($D1783=LataProjekcji,$F1783=0,$E1784<=10)),$F1784,IF($D1783<LataProjekcji,IF((SUM($K1785:W1785)+$D1785)<$D1784,$D1785,$D1784-SUM($K1785:W1785)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1783=LataProjekcji,$F1783>0),AND($D1783=LataProjekcji,$F1783=0,$E1784<=10)),$F1784,IF($D1783<LataProjekcji,IF((SUM($K1785:X1785)+$D1785)<$D1784,$D1785,$D1784-SUM($K1785:X1785)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1783=LataProjekcji,$F1783>0),AND($D1783=LataProjekcji,$F1783=0,$E1784<=10)),$F1784,IF($D1783<LataProjekcji,IF((SUM($K1785:Y1785)+$D1785)<$D1784,$D1785,$D1784-SUM($K1785:Y1785)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1783=LataProjekcji,$F1783>0),AND($D1783=LataProjekcji,$F1783=0,$E1784<=10)),$F1784,IF($D1783<LataProjekcji,IF((SUM($K1785:Z1785)+$D1785)<$D1784,$D1785,$D1784-SUM($K1785:Z1785)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1785,0)","v":0},{"$f":"ROUND(K1786+L1785,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1786+X1785,0)","v":0},{"$f":"ROUND(X1786+Y1785,0)","v":0},{"$f":"ROUND(Y1786+Z1785,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1780+7","v":482},null,null,{"$f":"IF($D1783=LataProjekcji,ROUND($D1784-K1786,0),ROUND(IF(K1785=0,0,$D1784-K1786),0))","v":0},{"$f":"IF($D1783=LataProjekcji,ROUND($D1784-L1786,0),ROUND(IF(AND(L1785=0,K1787>0),$D1784-L1786,IF(L1785=0,0,$D1784-L1786)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1783=LataProjekcji,ROUND($D1784-X1786,0),ROUND(IF(AND(X1785=0,W1787>0),$D1784-X1786,IF(X1785=0,0,$D1784-X1786)),0))","v":0},{"$f":"IF($D1783=LataProjekcji,ROUND($D1784-Y1786,0),ROUND(IF(AND(Y1785=0,X1787>0),$D1784-Y1786,IF(Y1785=0,0,$D1784-Y1786)),0))","v":0},{"$f":"IF($D1783=LataProjekcji,ROUND($D1784-Z1786,0),ROUND(IF(AND(Z1785=0,Y1787>0),$D1784-Z1786,IF(Z1785=0,0,$D1784-Z1786)),0))","v":0},{"$f":"IF($D1783=LataProjekcji,ROUND($D1784-AA1786,0),ROUND(IF(AND(AA1785=0,Z1787>0),$D1784-AA1786,IF(AA1785=0,0,$D1784-AA1786)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1781+1","v":33},{"$f":"OFFSET('Środki trwałe'!$C$418,H1788,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1782,0)=\"tak\",OFFSET($G$269,$D1782,0)=\"tak\",OFFSET($J$269,$D1782,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1787,(COLUMN()-11))*OFFSET($K$469,$H1788,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1782,0)=\"tak\",OFFSET($G$269,$D1782,0)=\"tak\",OFFSET($J$269,$D1782,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1787,(COLUMN()-11))*OFFSET($K$469,$H1788,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1782,0)=\"tak\",OFFSET($G$269,$D1782,0)=\"tak\",OFFSET($J$269,$D1782,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1787,(COLUMN()-11))*OFFSET($K$469,$H1788,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1782,0)=\"tak\",OFFSET($G$269,$D1782,0)=\"tak\",OFFSET($J$269,$D1782,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1787,(COLUMN()-11))*OFFSET($K$469,$H1788,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1782,0)=\"tak\",OFFSET($G$269,$D1782,0)=\"tak\",OFFSET($J$269,$D1782,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1787,(COLUMN()-11))*OFFSET($K$469,$H1788,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1789,0)","v":0},null,{"$f":"D1782+1","v":183}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1789,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1789,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1791<0,0,ROUND(E1791,0))","v":0},{"$f":"OFFSET($D$269,D1789,0)","v":0},{"$f":"IF(E1791>10,ROUND(($D1792/12)*$F1790,0),$D1791)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1789,0)),0,IF(E1791>10,ROUND(D1791*am_maszyny,0),IF(D1791<0,0,D1791)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1790=LataProjekcji,$F1791,IF($D1790=LataProjekcji,$D1792,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1790=LataProjekcji,$F1790>0),AND($D1790=LataProjekcji,$F1790=0,$E1791<=10)),$F1791,IF($D1790<LataProjekcji,IF((SUM($K1792:K1792)+$D1792)<$D1791,$D1792,$D1791-SUM($K1792:K1792)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1790=LataProjekcji,$F1790>0),AND($D1790=LataProjekcji,$F1790=0,$E1791<=10)),$F1791,IF($D1790<LataProjekcji,IF((SUM($K1792:L1792)+$D1792)<$D1791,$D1792,$D1791-SUM($K1792:L1792)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1790=LataProjekcji,$F1790>0),AND($D1790=LataProjekcji,$F1790=0,$E1791<=10)),$F1791,IF($D1790<LataProjekcji,IF((SUM($K1792:M1792)+$D1792)<$D1791,$D1792,$D1791-SUM($K1792:M1792)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1790=LataProjekcji,$F1790>0),AND($D1790=LataProjekcji,$F1790=0,$E1791<=10)),$F1791,IF($D1790<LataProjekcji,IF((SUM($K1792:N1792)+$D1792)<$D1791,$D1792,$D1791-SUM($K1792:N1792)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1790=LataProjekcji,$F1790>0),AND($D1790=LataProjekcji,$F1790=0,$E1791<=10)),$F1791,IF($D1790<LataProjekcji,IF((SUM($K1792:O1792)+$D1792)<$D1791,$D1792,$D1791-SUM($K1792:O1792)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1790=LataProjekcji,$F1790>0),AND($D1790=LataProjekcji,$F1790=0,$E1791<=10)),$F1791,IF($D1790<LataProjekcji,IF((SUM($K1792:P1792)+$D1792)<$D1791,$D1792,$D1791-SUM($K1792:P1792)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1790=LataProjekcji,$F1790>0),AND($D1790=LataProjekcji,$F1790=0,$E1791<=10)),$F1791,IF($D1790<LataProjekcji,IF((SUM($K1792:Q1792)+$D1792)<$D1791,$D1792,$D1791-SUM($K1792:Q1792)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1790=LataProjekcji,$F1790>0),AND($D1790=LataProjekcji,$F1790=0,$E1791<=10)),$F1791,IF($D1790<LataProjekcji,IF((SUM($K1792:R1792)+$D1792)<$D1791,$D1792,$D1791-SUM($K1792:R1792)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1790=LataProjekcji,$F1790>0),AND($D1790=LataProjekcji,$F1790=0,$E1791<=10)),$F1791,IF($D1790<LataProjekcji,IF((SUM($K1792:S1792)+$D1792)<$D1791,$D1792,$D1791-SUM($K1792:S1792)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1790=LataProjekcji,$F1790>0),AND($D1790=LataProjekcji,$F1790=0,$E1791<=10)),$F1791,IF($D1790<LataProjekcji,IF((SUM($K1792:T1792)+$D1792)<$D1791,$D1792,$D1791-SUM($K1792:T1792)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1790=LataProjekcji,$F1790>0),AND($D1790=LataProjekcji,$F1790=0,$E1791<=10)),$F1791,IF($D1790<LataProjekcji,IF((SUM($K1792:U1792)+$D1792)<$D1791,$D1792,$D1791-SUM($K1792:U1792)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1790=LataProjekcji,$F1790>0),AND($D1790=LataProjekcji,$F1790=0,$E1791<=10)),$F1791,IF($D1790<LataProjekcji,IF((SUM($K1792:V1792)+$D1792)<$D1791,$D1792,$D1791-SUM($K1792:V1792)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1790=LataProjekcji,$F1790>0),AND($D1790=LataProjekcji,$F1790=0,$E1791<=10)),$F1791,IF($D1790<LataProjekcji,IF((SUM($K1792:W1792)+$D1792)<$D1791,$D1792,$D1791-SUM($K1792:W1792)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1790=LataProjekcji,$F1790>0),AND($D1790=LataProjekcji,$F1790=0,$E1791<=10)),$F1791,IF($D1790<LataProjekcji,IF((SUM($K1792:X1792)+$D1792)<$D1791,$D1792,$D1791-SUM($K1792:X1792)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1790=LataProjekcji,$F1790>0),AND($D1790=LataProjekcji,$F1790=0,$E1791<=10)),$F1791,IF($D1790<LataProjekcji,IF((SUM($K1792:Y1792)+$D1792)<$D1791,$D1792,$D1791-SUM($K1792:Y1792)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1790=LataProjekcji,$F1790>0),AND($D1790=LataProjekcji,$F1790=0,$E1791<=10)),$F1791,IF($D1790<LataProjekcji,IF((SUM($K1792:Z1792)+$D1792)<$D1791,$D1792,$D1791-SUM($K1792:Z1792)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1792,0)","v":0},{"$f":"ROUND(K1793+L1792,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1793+X1792,0)","v":0},{"$f":"ROUND(X1793+Y1792,0)","v":0},{"$f":"ROUND(Y1793+Z1792,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1787+7","v":489},null,null,{"$f":"IF($D1790=LataProjekcji,ROUND($D1791-K1793,0),ROUND(IF(K1792=0,0,$D1791-K1793),0))","v":0},{"$f":"IF($D1790=LataProjekcji,ROUND($D1791-L1793,0),ROUND(IF(AND(L1792=0,K1794>0),$D1791-L1793,IF(L1792=0,0,$D1791-L1793)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1790=LataProjekcji,ROUND($D1791-X1793,0),ROUND(IF(AND(X1792=0,W1794>0),$D1791-X1793,IF(X1792=0,0,$D1791-X1793)),0))","v":0},{"$f":"IF($D1790=LataProjekcji,ROUND($D1791-Y1793,0),ROUND(IF(AND(Y1792=0,X1794>0),$D1791-Y1793,IF(Y1792=0,0,$D1791-Y1793)),0))","v":0},{"$f":"IF($D1790=LataProjekcji,ROUND($D1791-Z1793,0),ROUND(IF(AND(Z1792=0,Y1794>0),$D1791-Z1793,IF(Z1792=0,0,$D1791-Z1793)),0))","v":0},{"$f":"IF($D1790=LataProjekcji,ROUND($D1791-AA1793,0),ROUND(IF(AND(AA1792=0,Z1794>0),$D1791-AA1793,IF(AA1792=0,0,$D1791-AA1793)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1788+1","v":34},{"$f":"OFFSET('Środki trwałe'!$C$418,H1795,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1789,0)=\"tak\",OFFSET($G$269,$D1789,0)=\"tak\",OFFSET($J$269,$D1789,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1794,(COLUMN()-11))*OFFSET($K$469,$H1795,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1789,0)=\"tak\",OFFSET($G$269,$D1789,0)=\"tak\",OFFSET($J$269,$D1789,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1794,(COLUMN()-11))*OFFSET($K$469,$H1795,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1789,0)=\"tak\",OFFSET($G$269,$D1789,0)=\"tak\",OFFSET($J$269,$D1789,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1794,(COLUMN()-11))*OFFSET($K$469,$H1795,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1789,0)=\"tak\",OFFSET($G$269,$D1789,0)=\"tak\",OFFSET($J$269,$D1789,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1794,(COLUMN()-11))*OFFSET($K$469,$H1795,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1789,0)=\"tak\",OFFSET($G$269,$D1789,0)=\"tak\",OFFSET($J$269,$D1789,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1794,(COLUMN()-11))*OFFSET($K$469,$H1795,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1796,0)","v":0},null,{"$f":"D1789+1","v":184}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1796,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1796,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1798<0,0,ROUND(E1798,0))","v":0},{"$f":"OFFSET($D$269,D1796,0)","v":0},{"$f":"IF(E1798>10,ROUND(($D1799/12)*$F1797,0),$D1798)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1796,0)),0,IF(E1798>10,ROUND(D1798*am_maszyny,0),IF(D1798<0,0,D1798)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1797=LataProjekcji,$F1798,IF($D1797=LataProjekcji,$D1799,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1797=LataProjekcji,$F1797>0),AND($D1797=LataProjekcji,$F1797=0,$E1798<=10)),$F1798,IF($D1797<LataProjekcji,IF((SUM($K1799:K1799)+$D1799)<$D1798,$D1799,$D1798-SUM($K1799:K1799)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1797=LataProjekcji,$F1797>0),AND($D1797=LataProjekcji,$F1797=0,$E1798<=10)),$F1798,IF($D1797<LataProjekcji,IF((SUM($K1799:L1799)+$D1799)<$D1798,$D1799,$D1798-SUM($K1799:L1799)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1797=LataProjekcji,$F1797>0),AND($D1797=LataProjekcji,$F1797=0,$E1798<=10)),$F1798,IF($D1797<LataProjekcji,IF((SUM($K1799:M1799)+$D1799)<$D1798,$D1799,$D1798-SUM($K1799:M1799)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1797=LataProjekcji,$F1797>0),AND($D1797=LataProjekcji,$F1797=0,$E1798<=10)),$F1798,IF($D1797<LataProjekcji,IF((SUM($K1799:N1799)+$D1799)<$D1798,$D1799,$D1798-SUM($K1799:N1799)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1797=LataProjekcji,$F1797>0),AND($D1797=LataProjekcji,$F1797=0,$E1798<=10)),$F1798,IF($D1797<LataProjekcji,IF((SUM($K1799:O1799)+$D1799)<$D1798,$D1799,$D1798-SUM($K1799:O1799)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1797=LataProjekcji,$F1797>0),AND($D1797=LataProjekcji,$F1797=0,$E1798<=10)),$F1798,IF($D1797<LataProjekcji,IF((SUM($K1799:P1799)+$D1799)<$D1798,$D1799,$D1798-SUM($K1799:P1799)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1797=LataProjekcji,$F1797>0),AND($D1797=LataProjekcji,$F1797=0,$E1798<=10)),$F1798,IF($D1797<LataProjekcji,IF((SUM($K1799:Q1799)+$D1799)<$D1798,$D1799,$D1798-SUM($K1799:Q1799)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1797=LataProjekcji,$F1797>0),AND($D1797=LataProjekcji,$F1797=0,$E1798<=10)),$F1798,IF($D1797<LataProjekcji,IF((SUM($K1799:R1799)+$D1799)<$D1798,$D1799,$D1798-SUM($K1799:R1799)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1797=LataProjekcji,$F1797>0),AND($D1797=LataProjekcji,$F1797=0,$E1798<=10)),$F1798,IF($D1797<LataProjekcji,IF((SUM($K1799:S1799)+$D1799)<$D1798,$D1799,$D1798-SUM($K1799:S1799)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1797=LataProjekcji,$F1797>0),AND($D1797=LataProjekcji,$F1797=0,$E1798<=10)),$F1798,IF($D1797<LataProjekcji,IF((SUM($K1799:T1799)+$D1799)<$D1798,$D1799,$D1798-SUM($K1799:T1799)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1797=LataProjekcji,$F1797>0),AND($D1797=LataProjekcji,$F1797=0,$E1798<=10)),$F1798,IF($D1797<LataProjekcji,IF((SUM($K1799:U1799)+$D1799)<$D1798,$D1799,$D1798-SUM($K1799:U1799)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1797=LataProjekcji,$F1797>0),AND($D1797=LataProjekcji,$F1797=0,$E1798<=10)),$F1798,IF($D1797<LataProjekcji,IF((SUM($K1799:V1799)+$D1799)<$D1798,$D1799,$D1798-SUM($K1799:V1799)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1797=LataProjekcji,$F1797>0),AND($D1797=LataProjekcji,$F1797=0,$E1798<=10)),$F1798,IF($D1797<LataProjekcji,IF((SUM($K1799:W1799)+$D1799)<$D1798,$D1799,$D1798-SUM($K1799:W1799)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1797=LataProjekcji,$F1797>0),AND($D1797=LataProjekcji,$F1797=0,$E1798<=10)),$F1798,IF($D1797<LataProjekcji,IF((SUM($K1799:X1799)+$D1799)<$D1798,$D1799,$D1798-SUM($K1799:X1799)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1797=LataProjekcji,$F1797>0),AND($D1797=LataProjekcji,$F1797=0,$E1798<=10)),$F1798,IF($D1797<LataProjekcji,IF((SUM($K1799:Y1799)+$D1799)<$D1798,$D1799,$D1798-SUM($K1799:Y1799)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1797=LataProjekcji,$F1797>0),AND($D1797=LataProjekcji,$F1797=0,$E1798<=10)),$F1798,IF($D1797<LataProjekcji,IF((SUM($K1799:Z1799)+$D1799)<$D1798,$D1799,$D1798-SUM($K1799:Z1799)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1799,0)","v":0},{"$f":"ROUND(K1800+L1799,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1800+X1799,0)","v":0},{"$f":"ROUND(X1800+Y1799,0)","v":0},{"$f":"ROUND(Y1800+Z1799,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1794+7","v":496},null,null,{"$f":"IF($D1797=LataProjekcji,ROUND($D1798-K1800,0),ROUND(IF(K1799=0,0,$D1798-K1800),0))","v":0},{"$f":"IF($D1797=LataProjekcji,ROUND($D1798-L1800,0),ROUND(IF(AND(L1799=0,K1801>0),$D1798-L1800,IF(L1799=0,0,$D1798-L1800)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1797=LataProjekcji,ROUND($D1798-X1800,0),ROUND(IF(AND(X1799=0,W1801>0),$D1798-X1800,IF(X1799=0,0,$D1798-X1800)),0))","v":0},{"$f":"IF($D1797=LataProjekcji,ROUND($D1798-Y1800,0),ROUND(IF(AND(Y1799=0,X1801>0),$D1798-Y1800,IF(Y1799=0,0,$D1798-Y1800)),0))","v":0},{"$f":"IF($D1797=LataProjekcji,ROUND($D1798-Z1800,0),ROUND(IF(AND(Z1799=0,Y1801>0),$D1798-Z1800,IF(Z1799=0,0,$D1798-Z1800)),0))","v":0},{"$f":"IF($D1797=LataProjekcji,ROUND($D1798-AA1800,0),ROUND(IF(AND(AA1799=0,Z1801>0),$D1798-AA1800,IF(AA1799=0,0,$D1798-AA1800)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1795+1","v":35},{"$f":"OFFSET('Środki trwałe'!$C$418,H1802,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1796,0)=\"tak\",OFFSET($G$269,$D1796,0)=\"tak\",OFFSET($J$269,$D1796,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1801,(COLUMN()-11))*OFFSET($K$469,$H1802,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1796,0)=\"tak\",OFFSET($G$269,$D1796,0)=\"tak\",OFFSET($J$269,$D1796,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1801,(COLUMN()-11))*OFFSET($K$469,$H1802,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1796,0)=\"tak\",OFFSET($G$269,$D1796,0)=\"tak\",OFFSET($J$269,$D1796,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1801,(COLUMN()-11))*OFFSET($K$469,$H1802,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1796,0)=\"tak\",OFFSET($G$269,$D1796,0)=\"tak\",OFFSET($J$269,$D1796,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1801,(COLUMN()-11))*OFFSET($K$469,$H1802,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1796,0)=\"tak\",OFFSET($G$269,$D1796,0)=\"tak\",OFFSET($J$269,$D1796,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1801,(COLUMN()-11))*OFFSET($K$469,$H1802,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1803,0)","v":0},null,{"$f":"D1796+1","v":185}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1803,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1803,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1805<0,0,ROUND(E1805,0))","v":0},{"$f":"OFFSET($D$269,D1803,0)","v":0},{"$f":"IF(E1805>10,ROUND(($D1806/12)*$F1804,0),$D1805)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1803,0)),0,IF(E1805>10,ROUND(D1805*am_maszyny,0),IF(D1805<0,0,D1805)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1804=LataProjekcji,$F1805,IF($D1804=LataProjekcji,$D1806,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1804=LataProjekcji,$F1804>0),AND($D1804=LataProjekcji,$F1804=0,$E1805<=10)),$F1805,IF($D1804<LataProjekcji,IF((SUM($K1806:K1806)+$D1806)<$D1805,$D1806,$D1805-SUM($K1806:K1806)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1804=LataProjekcji,$F1804>0),AND($D1804=LataProjekcji,$F1804=0,$E1805<=10)),$F1805,IF($D1804<LataProjekcji,IF((SUM($K1806:L1806)+$D1806)<$D1805,$D1806,$D1805-SUM($K1806:L1806)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1804=LataProjekcji,$F1804>0),AND($D1804=LataProjekcji,$F1804=0,$E1805<=10)),$F1805,IF($D1804<LataProjekcji,IF((SUM($K1806:M1806)+$D1806)<$D1805,$D1806,$D1805-SUM($K1806:M1806)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1804=LataProjekcji,$F1804>0),AND($D1804=LataProjekcji,$F1804=0,$E1805<=10)),$F1805,IF($D1804<LataProjekcji,IF((SUM($K1806:N1806)+$D1806)<$D1805,$D1806,$D1805-SUM($K1806:N1806)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1804=LataProjekcji,$F1804>0),AND($D1804=LataProjekcji,$F1804=0,$E1805<=10)),$F1805,IF($D1804<LataProjekcji,IF((SUM($K1806:O1806)+$D1806)<$D1805,$D1806,$D1805-SUM($K1806:O1806)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1804=LataProjekcji,$F1804>0),AND($D1804=LataProjekcji,$F1804=0,$E1805<=10)),$F1805,IF($D1804<LataProjekcji,IF((SUM($K1806:P1806)+$D1806)<$D1805,$D1806,$D1805-SUM($K1806:P1806)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1804=LataProjekcji,$F1804>0),AND($D1804=LataProjekcji,$F1804=0,$E1805<=10)),$F1805,IF($D1804<LataProjekcji,IF((SUM($K1806:Q1806)+$D1806)<$D1805,$D1806,$D1805-SUM($K1806:Q1806)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1804=LataProjekcji,$F1804>0),AND($D1804=LataProjekcji,$F1804=0,$E1805<=10)),$F1805,IF($D1804<LataProjekcji,IF((SUM($K1806:R1806)+$D1806)<$D1805,$D1806,$D1805-SUM($K1806:R1806)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1804=LataProjekcji,$F1804>0),AND($D1804=LataProjekcji,$F1804=0,$E1805<=10)),$F1805,IF($D1804<LataProjekcji,IF((SUM($K1806:S1806)+$D1806)<$D1805,$D1806,$D1805-SUM($K1806:S1806)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1804=LataProjekcji,$F1804>0),AND($D1804=LataProjekcji,$F1804=0,$E1805<=10)),$F1805,IF($D1804<LataProjekcji,IF((SUM($K1806:T1806)+$D1806)<$D1805,$D1806,$D1805-SUM($K1806:T1806)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1804=LataProjekcji,$F1804>0),AND($D1804=LataProjekcji,$F1804=0,$E1805<=10)),$F1805,IF($D1804<LataProjekcji,IF((SUM($K1806:U1806)+$D1806)<$D1805,$D1806,$D1805-SUM($K1806:U1806)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1804=LataProjekcji,$F1804>0),AND($D1804=LataProjekcji,$F1804=0,$E1805<=10)),$F1805,IF($D1804<LataProjekcji,IF((SUM($K1806:V1806)+$D1806)<$D1805,$D1806,$D1805-SUM($K1806:V1806)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1804=LataProjekcji,$F1804>0),AND($D1804=LataProjekcji,$F1804=0,$E1805<=10)),$F1805,IF($D1804<LataProjekcji,IF((SUM($K1806:W1806)+$D1806)<$D1805,$D1806,$D1805-SUM($K1806:W1806)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1804=LataProjekcji,$F1804>0),AND($D1804=LataProjekcji,$F1804=0,$E1805<=10)),$F1805,IF($D1804<LataProjekcji,IF((SUM($K1806:X1806)+$D1806)<$D1805,$D1806,$D1805-SUM($K1806:X1806)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1804=LataProjekcji,$F1804>0),AND($D1804=LataProjekcji,$F1804=0,$E1805<=10)),$F1805,IF($D1804<LataProjekcji,IF((SUM($K1806:Y1806)+$D1806)<$D1805,$D1806,$D1805-SUM($K1806:Y1806)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1804=LataProjekcji,$F1804>0),AND($D1804=LataProjekcji,$F1804=0,$E1805<=10)),$F1805,IF($D1804<LataProjekcji,IF((SUM($K1806:Z1806)+$D1806)<$D1805,$D1806,$D1805-SUM($K1806:Z1806)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1806,0)","v":0},{"$f":"ROUND(K1807+L1806,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1807+X1806,0)","v":0},{"$f":"ROUND(X1807+Y1806,0)","v":0},{"$f":"ROUND(Y1807+Z1806,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1801+7","v":503},null,null,{"$f":"IF($D1804=LataProjekcji,ROUND($D1805-K1807,0),ROUND(IF(K1806=0,0,$D1805-K1807),0))","v":0},{"$f":"IF($D1804=LataProjekcji,ROUND($D1805-L1807,0),ROUND(IF(AND(L1806=0,K1808>0),$D1805-L1807,IF(L1806=0,0,$D1805-L1807)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1804=LataProjekcji,ROUND($D1805-X1807,0),ROUND(IF(AND(X1806=0,W1808>0),$D1805-X1807,IF(X1806=0,0,$D1805-X1807)),0))","v":0},{"$f":"IF($D1804=LataProjekcji,ROUND($D1805-Y1807,0),ROUND(IF(AND(Y1806=0,X1808>0),$D1805-Y1807,IF(Y1806=0,0,$D1805-Y1807)),0))","v":0},{"$f":"IF($D1804=LataProjekcji,ROUND($D1805-Z1807,0),ROUND(IF(AND(Z1806=0,Y1808>0),$D1805-Z1807,IF(Z1806=0,0,$D1805-Z1807)),0))","v":0},{"$f":"IF($D1804=LataProjekcji,ROUND($D1805-AA1807,0),ROUND(IF(AND(AA1806=0,Z1808>0),$D1805-AA1807,IF(AA1806=0,0,$D1805-AA1807)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1802+1","v":36},{"$f":"OFFSET('Środki trwałe'!$C$418,H1809,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1803,0)=\"tak\",OFFSET($G$269,$D1803,0)=\"tak\",OFFSET($J$269,$D1803,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1808,(COLUMN()-11))*OFFSET($K$469,$H1809,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1803,0)=\"tak\",OFFSET($G$269,$D1803,0)=\"tak\",OFFSET($J$269,$D1803,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1808,(COLUMN()-11))*OFFSET($K$469,$H1809,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1803,0)=\"tak\",OFFSET($G$269,$D1803,0)=\"tak\",OFFSET($J$269,$D1803,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1808,(COLUMN()-11))*OFFSET($K$469,$H1809,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1803,0)=\"tak\",OFFSET($G$269,$D1803,0)=\"tak\",OFFSET($J$269,$D1803,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1808,(COLUMN()-11))*OFFSET($K$469,$H1809,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1803,0)=\"tak\",OFFSET($G$269,$D1803,0)=\"tak\",OFFSET($J$269,$D1803,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1808,(COLUMN()-11))*OFFSET($K$469,$H1809,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1810,0)","v":0},null,{"$f":"D1803+1","v":186}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1810,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1810,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1812<0,0,ROUND(E1812,0))","v":0},{"$f":"OFFSET($D$269,D1810,0)","v":0},{"$f":"IF(E1812>10,ROUND(($D1813/12)*$F1811,0),$D1812)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1810,0)),0,IF(E1812>10,ROUND(D1812*am_maszyny,0),IF(D1812<0,0,D1812)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1811=LataProjekcji,$F1812,IF($D1811=LataProjekcji,$D1813,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1811=LataProjekcji,$F1811>0),AND($D1811=LataProjekcji,$F1811=0,$E1812<=10)),$F1812,IF($D1811<LataProjekcji,IF((SUM($K1813:K1813)+$D1813)<$D1812,$D1813,$D1812-SUM($K1813:K1813)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1811=LataProjekcji,$F1811>0),AND($D1811=LataProjekcji,$F1811=0,$E1812<=10)),$F1812,IF($D1811<LataProjekcji,IF((SUM($K1813:L1813)+$D1813)<$D1812,$D1813,$D1812-SUM($K1813:L1813)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1811=LataProjekcji,$F1811>0),AND($D1811=LataProjekcji,$F1811=0,$E1812<=10)),$F1812,IF($D1811<LataProjekcji,IF((SUM($K1813:M1813)+$D1813)<$D1812,$D1813,$D1812-SUM($K1813:M1813)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1811=LataProjekcji,$F1811>0),AND($D1811=LataProjekcji,$F1811=0,$E1812<=10)),$F1812,IF($D1811<LataProjekcji,IF((SUM($K1813:N1813)+$D1813)<$D1812,$D1813,$D1812-SUM($K1813:N1813)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1811=LataProjekcji,$F1811>0),AND($D1811=LataProjekcji,$F1811=0,$E1812<=10)),$F1812,IF($D1811<LataProjekcji,IF((SUM($K1813:O1813)+$D1813)<$D1812,$D1813,$D1812-SUM($K1813:O1813)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1811=LataProjekcji,$F1811>0),AND($D1811=LataProjekcji,$F1811=0,$E1812<=10)),$F1812,IF($D1811<LataProjekcji,IF((SUM($K1813:P1813)+$D1813)<$D1812,$D1813,$D1812-SUM($K1813:P1813)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1811=LataProjekcji,$F1811>0),AND($D1811=LataProjekcji,$F1811=0,$E1812<=10)),$F1812,IF($D1811<LataProjekcji,IF((SUM($K1813:Q1813)+$D1813)<$D1812,$D1813,$D1812-SUM($K1813:Q1813)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1811=LataProjekcji,$F1811>0),AND($D1811=LataProjekcji,$F1811=0,$E1812<=10)),$F1812,IF($D1811<LataProjekcji,IF((SUM($K1813:R1813)+$D1813)<$D1812,$D1813,$D1812-SUM($K1813:R1813)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1811=LataProjekcji,$F1811>0),AND($D1811=LataProjekcji,$F1811=0,$E1812<=10)),$F1812,IF($D1811<LataProjekcji,IF((SUM($K1813:S1813)+$D1813)<$D1812,$D1813,$D1812-SUM($K1813:S1813)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1811=LataProjekcji,$F1811>0),AND($D1811=LataProjekcji,$F1811=0,$E1812<=10)),$F1812,IF($D1811<LataProjekcji,IF((SUM($K1813:T1813)+$D1813)<$D1812,$D1813,$D1812-SUM($K1813:T1813)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1811=LataProjekcji,$F1811>0),AND($D1811=LataProjekcji,$F1811=0,$E1812<=10)),$F1812,IF($D1811<LataProjekcji,IF((SUM($K1813:U1813)+$D1813)<$D1812,$D1813,$D1812-SUM($K1813:U1813)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1811=LataProjekcji,$F1811>0),AND($D1811=LataProjekcji,$F1811=0,$E1812<=10)),$F1812,IF($D1811<LataProjekcji,IF((SUM($K1813:V1813)+$D1813)<$D1812,$D1813,$D1812-SUM($K1813:V1813)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1811=LataProjekcji,$F1811>0),AND($D1811=LataProjekcji,$F1811=0,$E1812<=10)),$F1812,IF($D1811<LataProjekcji,IF((SUM($K1813:W1813)+$D1813)<$D1812,$D1813,$D1812-SUM($K1813:W1813)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1811=LataProjekcji,$F1811>0),AND($D1811=LataProjekcji,$F1811=0,$E1812<=10)),$F1812,IF($D1811<LataProjekcji,IF((SUM($K1813:X1813)+$D1813)<$D1812,$D1813,$D1812-SUM($K1813:X1813)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1811=LataProjekcji,$F1811>0),AND($D1811=LataProjekcji,$F1811=0,$E1812<=10)),$F1812,IF($D1811<LataProjekcji,IF((SUM($K1813:Y1813)+$D1813)<$D1812,$D1813,$D1812-SUM($K1813:Y1813)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1811=LataProjekcji,$F1811>0),AND($D1811=LataProjekcji,$F1811=0,$E1812<=10)),$F1812,IF($D1811<LataProjekcji,IF((SUM($K1813:Z1813)+$D1813)<$D1812,$D1813,$D1812-SUM($K1813:Z1813)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1813,0)","v":0},{"$f":"ROUND(K1814+L1813,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1814+X1813,0)","v":0},{"$f":"ROUND(X1814+Y1813,0)","v":0},{"$f":"ROUND(Y1814+Z1813,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1808+7","v":510},null,null,{"$f":"IF($D1811=LataProjekcji,ROUND($D1812-K1814,0),ROUND(IF(K1813=0,0,$D1812-K1814),0))","v":0},{"$f":"IF($D1811=LataProjekcji,ROUND($D1812-L1814,0),ROUND(IF(AND(L1813=0,K1815>0),$D1812-L1814,IF(L1813=0,0,$D1812-L1814)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1811=LataProjekcji,ROUND($D1812-X1814,0),ROUND(IF(AND(X1813=0,W1815>0),$D1812-X1814,IF(X1813=0,0,$D1812-X1814)),0))","v":0},{"$f":"IF($D1811=LataProjekcji,ROUND($D1812-Y1814,0),ROUND(IF(AND(Y1813=0,X1815>0),$D1812-Y1814,IF(Y1813=0,0,$D1812-Y1814)),0))","v":0},{"$f":"IF($D1811=LataProjekcji,ROUND($D1812-Z1814,0),ROUND(IF(AND(Z1813=0,Y1815>0),$D1812-Z1814,IF(Z1813=0,0,$D1812-Z1814)),0))","v":0},{"$f":"IF($D1811=LataProjekcji,ROUND($D1812-AA1814,0),ROUND(IF(AND(AA1813=0,Z1815>0),$D1812-AA1814,IF(AA1813=0,0,$D1812-AA1814)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1809+1","v":37},{"$f":"OFFSET('Środki trwałe'!$C$418,H1816,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1810,0)=\"tak\",OFFSET($G$269,$D1810,0)=\"tak\",OFFSET($J$269,$D1810,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1815,(COLUMN()-11))*OFFSET($K$469,$H1816,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1810,0)=\"tak\",OFFSET($G$269,$D1810,0)=\"tak\",OFFSET($J$269,$D1810,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1815,(COLUMN()-11))*OFFSET($K$469,$H1816,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1810,0)=\"tak\",OFFSET($G$269,$D1810,0)=\"tak\",OFFSET($J$269,$D1810,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1815,(COLUMN()-11))*OFFSET($K$469,$H1816,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1810,0)=\"tak\",OFFSET($G$269,$D1810,0)=\"tak\",OFFSET($J$269,$D1810,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1815,(COLUMN()-11))*OFFSET($K$469,$H1816,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1810,0)=\"tak\",OFFSET($G$269,$D1810,0)=\"tak\",OFFSET($J$269,$D1810,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1815,(COLUMN()-11))*OFFSET($K$469,$H1816,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1817,0)","v":0},null,{"$f":"D1810+1","v":187}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1817,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1817,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1819<0,0,ROUND(E1819,0))","v":0},{"$f":"OFFSET($D$269,D1817,0)","v":0},{"$f":"IF(E1819>10,ROUND(($D1820/12)*$F1818,0),$D1819)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1817,0)),0,IF(E1819>10,ROUND(D1819*am_maszyny,0),IF(D1819<0,0,D1819)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1818=LataProjekcji,$F1819,IF($D1818=LataProjekcji,$D1820,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1818=LataProjekcji,$F1818>0),AND($D1818=LataProjekcji,$F1818=0,$E1819<=10)),$F1819,IF($D1818<LataProjekcji,IF((SUM($K1820:K1820)+$D1820)<$D1819,$D1820,$D1819-SUM($K1820:K1820)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1818=LataProjekcji,$F1818>0),AND($D1818=LataProjekcji,$F1818=0,$E1819<=10)),$F1819,IF($D1818<LataProjekcji,IF((SUM($K1820:L1820)+$D1820)<$D1819,$D1820,$D1819-SUM($K1820:L1820)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1818=LataProjekcji,$F1818>0),AND($D1818=LataProjekcji,$F1818=0,$E1819<=10)),$F1819,IF($D1818<LataProjekcji,IF((SUM($K1820:M1820)+$D1820)<$D1819,$D1820,$D1819-SUM($K1820:M1820)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1818=LataProjekcji,$F1818>0),AND($D1818=LataProjekcji,$F1818=0,$E1819<=10)),$F1819,IF($D1818<LataProjekcji,IF((SUM($K1820:N1820)+$D1820)<$D1819,$D1820,$D1819-SUM($K1820:N1820)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1818=LataProjekcji,$F1818>0),AND($D1818=LataProjekcji,$F1818=0,$E1819<=10)),$F1819,IF($D1818<LataProjekcji,IF((SUM($K1820:O1820)+$D1820)<$D1819,$D1820,$D1819-SUM($K1820:O1820)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1818=LataProjekcji,$F1818>0),AND($D1818=LataProjekcji,$F1818=0,$E1819<=10)),$F1819,IF($D1818<LataProjekcji,IF((SUM($K1820:P1820)+$D1820)<$D1819,$D1820,$D1819-SUM($K1820:P1820)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1818=LataProjekcji,$F1818>0),AND($D1818=LataProjekcji,$F1818=0,$E1819<=10)),$F1819,IF($D1818<LataProjekcji,IF((SUM($K1820:Q1820)+$D1820)<$D1819,$D1820,$D1819-SUM($K1820:Q1820)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1818=LataProjekcji,$F1818>0),AND($D1818=LataProjekcji,$F1818=0,$E1819<=10)),$F1819,IF($D1818<LataProjekcji,IF((SUM($K1820:R1820)+$D1820)<$D1819,$D1820,$D1819-SUM($K1820:R1820)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1818=LataProjekcji,$F1818>0),AND($D1818=LataProjekcji,$F1818=0,$E1819<=10)),$F1819,IF($D1818<LataProjekcji,IF((SUM($K1820:S1820)+$D1820)<$D1819,$D1820,$D1819-SUM($K1820:S1820)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1818=LataProjekcji,$F1818>0),AND($D1818=LataProjekcji,$F1818=0,$E1819<=10)),$F1819,IF($D1818<LataProjekcji,IF((SUM($K1820:T1820)+$D1820)<$D1819,$D1820,$D1819-SUM($K1820:T1820)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1818=LataProjekcji,$F1818>0),AND($D1818=LataProjekcji,$F1818=0,$E1819<=10)),$F1819,IF($D1818<LataProjekcji,IF((SUM($K1820:U1820)+$D1820)<$D1819,$D1820,$D1819-SUM($K1820:U1820)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1818=LataProjekcji,$F1818>0),AND($D1818=LataProjekcji,$F1818=0,$E1819<=10)),$F1819,IF($D1818<LataProjekcji,IF((SUM($K1820:V1820)+$D1820)<$D1819,$D1820,$D1819-SUM($K1820:V1820)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1818=LataProjekcji,$F1818>0),AND($D1818=LataProjekcji,$F1818=0,$E1819<=10)),$F1819,IF($D1818<LataProjekcji,IF((SUM($K1820:W1820)+$D1820)<$D1819,$D1820,$D1819-SUM($K1820:W1820)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1818=LataProjekcji,$F1818>0),AND($D1818=LataProjekcji,$F1818=0,$E1819<=10)),$F1819,IF($D1818<LataProjekcji,IF((SUM($K1820:X1820)+$D1820)<$D1819,$D1820,$D1819-SUM($K1820:X1820)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1818=LataProjekcji,$F1818>0),AND($D1818=LataProjekcji,$F1818=0,$E1819<=10)),$F1819,IF($D1818<LataProjekcji,IF((SUM($K1820:Y1820)+$D1820)<$D1819,$D1820,$D1819-SUM($K1820:Y1820)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1818=LataProjekcji,$F1818>0),AND($D1818=LataProjekcji,$F1818=0,$E1819<=10)),$F1819,IF($D1818<LataProjekcji,IF((SUM($K1820:Z1820)+$D1820)<$D1819,$D1820,$D1819-SUM($K1820:Z1820)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1820,0)","v":0},{"$f":"ROUND(K1821+L1820,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1821+X1820,0)","v":0},{"$f":"ROUND(X1821+Y1820,0)","v":0},{"$f":"ROUND(Y1821+Z1820,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1815+7","v":517},null,null,{"$f":"IF($D1818=LataProjekcji,ROUND($D1819-K1821,0),ROUND(IF(K1820=0,0,$D1819-K1821),0))","v":0},{"$f":"IF($D1818=LataProjekcji,ROUND($D1819-L1821,0),ROUND(IF(AND(L1820=0,K1822>0),$D1819-L1821,IF(L1820=0,0,$D1819-L1821)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1818=LataProjekcji,ROUND($D1819-X1821,0),ROUND(IF(AND(X1820=0,W1822>0),$D1819-X1821,IF(X1820=0,0,$D1819-X1821)),0))","v":0},{"$f":"IF($D1818=LataProjekcji,ROUND($D1819-Y1821,0),ROUND(IF(AND(Y1820=0,X1822>0),$D1819-Y1821,IF(Y1820=0,0,$D1819-Y1821)),0))","v":0},{"$f":"IF($D1818=LataProjekcji,ROUND($D1819-Z1821,0),ROUND(IF(AND(Z1820=0,Y1822>0),$D1819-Z1821,IF(Z1820=0,0,$D1819-Z1821)),0))","v":0},{"$f":"IF($D1818=LataProjekcji,ROUND($D1819-AA1821,0),ROUND(IF(AND(AA1820=0,Z1822>0),$D1819-AA1821,IF(AA1820=0,0,$D1819-AA1821)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1816+1","v":38},{"$f":"OFFSET('Środki trwałe'!$C$418,H1823,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1817,0)=\"tak\",OFFSET($G$269,$D1817,0)=\"tak\",OFFSET($J$269,$D1817,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1822,(COLUMN()-11))*OFFSET($K$469,$H1823,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1817,0)=\"tak\",OFFSET($G$269,$D1817,0)=\"tak\",OFFSET($J$269,$D1817,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1822,(COLUMN()-11))*OFFSET($K$469,$H1823,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1817,0)=\"tak\",OFFSET($G$269,$D1817,0)=\"tak\",OFFSET($J$269,$D1817,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1822,(COLUMN()-11))*OFFSET($K$469,$H1823,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1817,0)=\"tak\",OFFSET($G$269,$D1817,0)=\"tak\",OFFSET($J$269,$D1817,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1822,(COLUMN()-11))*OFFSET($K$469,$H1823,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1817,0)=\"tak\",OFFSET($G$269,$D1817,0)=\"tak\",OFFSET($J$269,$D1817,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1822,(COLUMN()-11))*OFFSET($K$469,$H1823,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1824,0)","v":0},null,{"$f":"D1817+1","v":188}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1824,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1824,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1826<0,0,ROUND(E1826,0))","v":0},{"$f":"OFFSET($D$269,D1824,0)","v":0},{"$f":"IF(E1826>10,ROUND(($D1827/12)*$F1825,0),$D1826)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1824,0)),0,IF(E1826>10,ROUND(D1826*am_maszyny,0),IF(D1826<0,0,D1826)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1825=LataProjekcji,$F1826,IF($D1825=LataProjekcji,$D1827,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1825=LataProjekcji,$F1825>0),AND($D1825=LataProjekcji,$F1825=0,$E1826<=10)),$F1826,IF($D1825<LataProjekcji,IF((SUM($K1827:K1827)+$D1827)<$D1826,$D1827,$D1826-SUM($K1827:K1827)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1825=LataProjekcji,$F1825>0),AND($D1825=LataProjekcji,$F1825=0,$E1826<=10)),$F1826,IF($D1825<LataProjekcji,IF((SUM($K1827:L1827)+$D1827)<$D1826,$D1827,$D1826-SUM($K1827:L1827)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1825=LataProjekcji,$F1825>0),AND($D1825=LataProjekcji,$F1825=0,$E1826<=10)),$F1826,IF($D1825<LataProjekcji,IF((SUM($K1827:M1827)+$D1827)<$D1826,$D1827,$D1826-SUM($K1827:M1827)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1825=LataProjekcji,$F1825>0),AND($D1825=LataProjekcji,$F1825=0,$E1826<=10)),$F1826,IF($D1825<LataProjekcji,IF((SUM($K1827:N1827)+$D1827)<$D1826,$D1827,$D1826-SUM($K1827:N1827)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1825=LataProjekcji,$F1825>0),AND($D1825=LataProjekcji,$F1825=0,$E1826<=10)),$F1826,IF($D1825<LataProjekcji,IF((SUM($K1827:O1827)+$D1827)<$D1826,$D1827,$D1826-SUM($K1827:O1827)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1825=LataProjekcji,$F1825>0),AND($D1825=LataProjekcji,$F1825=0,$E1826<=10)),$F1826,IF($D1825<LataProjekcji,IF((SUM($K1827:P1827)+$D1827)<$D1826,$D1827,$D1826-SUM($K1827:P1827)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1825=LataProjekcji,$F1825>0),AND($D1825=LataProjekcji,$F1825=0,$E1826<=10)),$F1826,IF($D1825<LataProjekcji,IF((SUM($K1827:Q1827)+$D1827)<$D1826,$D1827,$D1826-SUM($K1827:Q1827)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1825=LataProjekcji,$F1825>0),AND($D1825=LataProjekcji,$F1825=0,$E1826<=10)),$F1826,IF($D1825<LataProjekcji,IF((SUM($K1827:R1827)+$D1827)<$D1826,$D1827,$D1826-SUM($K1827:R1827)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1825=LataProjekcji,$F1825>0),AND($D1825=LataProjekcji,$F1825=0,$E1826<=10)),$F1826,IF($D1825<LataProjekcji,IF((SUM($K1827:S1827)+$D1827)<$D1826,$D1827,$D1826-SUM($K1827:S1827)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1825=LataProjekcji,$F1825>0),AND($D1825=LataProjekcji,$F1825=0,$E1826<=10)),$F1826,IF($D1825<LataProjekcji,IF((SUM($K1827:T1827)+$D1827)<$D1826,$D1827,$D1826-SUM($K1827:T1827)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1825=LataProjekcji,$F1825>0),AND($D1825=LataProjekcji,$F1825=0,$E1826<=10)),$F1826,IF($D1825<LataProjekcji,IF((SUM($K1827:U1827)+$D1827)<$D1826,$D1827,$D1826-SUM($K1827:U1827)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1825=LataProjekcji,$F1825>0),AND($D1825=LataProjekcji,$F1825=0,$E1826<=10)),$F1826,IF($D1825<LataProjekcji,IF((SUM($K1827:V1827)+$D1827)<$D1826,$D1827,$D1826-SUM($K1827:V1827)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1825=LataProjekcji,$F1825>0),AND($D1825=LataProjekcji,$F1825=0,$E1826<=10)),$F1826,IF($D1825<LataProjekcji,IF((SUM($K1827:W1827)+$D1827)<$D1826,$D1827,$D1826-SUM($K1827:W1827)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1825=LataProjekcji,$F1825>0),AND($D1825=LataProjekcji,$F1825=0,$E1826<=10)),$F1826,IF($D1825<LataProjekcji,IF((SUM($K1827:X1827)+$D1827)<$D1826,$D1827,$D1826-SUM($K1827:X1827)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1825=LataProjekcji,$F1825>0),AND($D1825=LataProjekcji,$F1825=0,$E1826<=10)),$F1826,IF($D1825<LataProjekcji,IF((SUM($K1827:Y1827)+$D1827)<$D1826,$D1827,$D1826-SUM($K1827:Y1827)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1825=LataProjekcji,$F1825>0),AND($D1825=LataProjekcji,$F1825=0,$E1826<=10)),$F1826,IF($D1825<LataProjekcji,IF((SUM($K1827:Z1827)+$D1827)<$D1826,$D1827,$D1826-SUM($K1827:Z1827)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1827,0)","v":0},{"$f":"ROUND(K1828+L1827,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1828+X1827,0)","v":0},{"$f":"ROUND(X1828+Y1827,0)","v":0},{"$f":"ROUND(Y1828+Z1827,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1822+7","v":524},null,null,{"$f":"IF($D1825=LataProjekcji,ROUND($D1826-K1828,0),ROUND(IF(K1827=0,0,$D1826-K1828),0))","v":0},{"$f":"IF($D1825=LataProjekcji,ROUND($D1826-L1828,0),ROUND(IF(AND(L1827=0,K1829>0),$D1826-L1828,IF(L1827=0,0,$D1826-L1828)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1825=LataProjekcji,ROUND($D1826-X1828,0),ROUND(IF(AND(X1827=0,W1829>0),$D1826-X1828,IF(X1827=0,0,$D1826-X1828)),0))","v":0},{"$f":"IF($D1825=LataProjekcji,ROUND($D1826-Y1828,0),ROUND(IF(AND(Y1827=0,X1829>0),$D1826-Y1828,IF(Y1827=0,0,$D1826-Y1828)),0))","v":0},{"$f":"IF($D1825=LataProjekcji,ROUND($D1826-Z1828,0),ROUND(IF(AND(Z1827=0,Y1829>0),$D1826-Z1828,IF(Z1827=0,0,$D1826-Z1828)),0))","v":0},{"$f":"IF($D1825=LataProjekcji,ROUND($D1826-AA1828,0),ROUND(IF(AND(AA1827=0,Z1829>0),$D1826-AA1828,IF(AA1827=0,0,$D1826-AA1828)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1823+1","v":39},{"$f":"OFFSET('Środki trwałe'!$C$418,H1830,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1824,0)=\"tak\",OFFSET($G$269,$D1824,0)=\"tak\",OFFSET($J$269,$D1824,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1829,(COLUMN()-11))*OFFSET($K$469,$H1830,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1824,0)=\"tak\",OFFSET($G$269,$D1824,0)=\"tak\",OFFSET($J$269,$D1824,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1829,(COLUMN()-11))*OFFSET($K$469,$H1830,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1824,0)=\"tak\",OFFSET($G$269,$D1824,0)=\"tak\",OFFSET($J$269,$D1824,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1829,(COLUMN()-11))*OFFSET($K$469,$H1830,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1824,0)=\"tak\",OFFSET($G$269,$D1824,0)=\"tak\",OFFSET($J$269,$D1824,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1829,(COLUMN()-11))*OFFSET($K$469,$H1830,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1824,0)=\"tak\",OFFSET($G$269,$D1824,0)=\"tak\",OFFSET($J$269,$D1824,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1829,(COLUMN()-11))*OFFSET($K$469,$H1830,(COLUMN()-11)),0),0)","v":0}]
[null,"OBLICZENIA DOTYCZĄCE ŚRODKÓW TRWAŁYCH W BUDOWIE"]
[null,"środki trwałe w budowie (prace budowlane > 1 rok)",null,"wartość netto","rok i miesiąc zakupu","Kwalifikowalne","Dofinansowanie amortzacji",null,null,"kontrolka"]
[null,{"$f":"IF(ISBLANK(B565),\"\",B565)","v":""},null,{"$f":"IFERROR(SUM(INDIRECT(ADDRESS(ROW(K565),(MATCH(D565,LataProjekcji,0)+6))):INDIRECT(ADDRESS(ROW(K565),(MATCH(YEAR(E565),LataProjekcji,0)+6)))),0)","v":0},{"$f":"IF(ISBLANK(E565),\"\",E565)","v":""},{"$f":"F565","v":0},0,null,null,{"$f":"J565","v":"wstaw dane"},{"$f":"IFERROR(ROUND(IF(YEAR($E1833)=LataProjekcji,$D1833,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK(B566),\"\",B566)","v":""},null,{"$f":"IFERROR(SUM(INDIRECT(ADDRESS(ROW(K566),(MATCH(D566,LataProjekcji,0)+6))):INDIRECT(ADDRESS(ROW(K566),(MATCH(YEAR(E566),LataProjekcji,0)+6)))),0)","v":0},{"$f":"IF(ISBLANK(E566),\"\",E566)","v":""},0,0,null,null,{"$f":"J566","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK(B567),\"\",B567)","v":""},null,{"$f":"IFERROR(SUM(INDIRECT(ADDRESS(ROW(K567),(MATCH(D567,LataProjekcji,0)+6))):INDIRECT(ADDRESS(ROW(K567),(MATCH(YEAR(E567),LataProjekcji,0)+6)))),0)","v":0},{"$f":"IF(ISBLANK(E567),\"\",E567)","v":""},0,0,null,null,{"$f":"J567","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK(B568),\"\",B568)","v":""},null,{"$f":"IFERROR(SUM(INDIRECT(ADDRESS(ROW(K568),(MATCH(D568,LataProjekcji,0)+6))):INDIRECT(ADDRESS(ROW(K568),(MATCH(YEAR(E568),LataProjekcji,0)+6)))),0)","v":0},{"$f":"IF(ISBLANK(E568),\"\",E568)","v":""},0,0,null,null,{"$f":"J568","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK(B569),\"\",B569)","v":""},null,{"$f":"IFERROR(SUM(INDIRECT(ADDRESS(ROW(K569),(MATCH(D569,LataProjekcji,0)+6))):INDIRECT(ADDRESS(ROW(K569),(MATCH(YEAR(E569),LataProjekcji,0)+6)))),0)","v":0},{"$f":"IF(ISBLANK(E569),\"\",E569)","v":""},0,0,null,null,{"$f":"J569","v":"wstaw dane"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Razem",null,{"$f":"SUM(D1833:D1837)","v":0},null,null,{"$f":"SUM(G1833:G1837)","v":0},null,null,null,{"$f":"SUM(K1833:K1837)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X1833:X1837)","v":0},{"$f":"SUM(Y1833:Y1837)","v":0},{"$f":"SUM(Z1833:Z1837)","v":0},0]
[null,"     - amortyzacja",null,null,null,null,null,null,null,null,{"$f":"K1846+K1853+K1860+K1867+K1874","v":0},{"$f":"L1846+L1853+L1860+L1867+L1874","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X1846+X1853+X1860+X1867+X1874","v":0},0,{"$f":"Z1846+Z1853+Z1860+Z1867+Z1874","v":0},0]
[null,"     - umorzenie",null,null,null,null,null,null,null,null,{"$f":"K1847+K1854+K1861+K1868+K1875","v":0},{"$f":"L1847+L1854+L1861+L1868+L1875","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z1847+Z1854+Z1861+Z1868+Z1875","v":0},0]
[null,"     - wartość księgowa netto",null,null,null,null,null,null,null,null,{"$f":"K1848+K1855+K1862+K1869+K1876","v":0},{"$f":"L1848+L1855+L1862+L1869+L1876","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z1848+Z1855+Z1862+Z1869+Z1876","v":0},0]
[]
[null,{"$f":"OFFSET($B$269,D1843,0)","v":""},null,1564,null,"ile miesiący do końca roku",null,"niekwalifikowalne","spr"]
[null,"rok zakupu",null,{"$f":"IFERROR(YEAR(OFFSET($E$269,D1843,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($E$269,D1843,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuST","v":0},null,{"$f":"D1838-G1844","v":0},{"$f":"D1838-G1844-H1844","v":0}]
[null,"wartość netto",null,{"$f":"IF(E1845<0,0,ROUND(E1845,0))","v":0},{"$f":"OFFSET($D$269,D1843,0)","v":0},{"$f":"IF(E1845>10,ROUND(($D1846/12)*$F1844,0),$D1845)","v":0},"<- am. Do końca roku"]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1843,0)),0,IF(E1845>10,ROUND(D1845*am_maszyny,0),IF(D1845<0,0,D1845)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1844=LataProjekcji,$F1845,IF($D1844=LataProjekcji,$D1846,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1844=LataProjekcji,$F1844>0),AND($D1844=LataProjekcji,$F1844=0,$E1845<=10)),$F1845,IF($D1844<LataProjekcji,IF((SUM($K1846:K1846)+$D1846)<$D1845,$D1846,$D1845-SUM($K1846:K1846)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1844=LataProjekcji,$F1844>0),AND($D1844=LataProjekcji,$F1844=0,$E1845<=10)),$F1845,IF($D1844<LataProjekcji,IF((SUM($K1846:L1846)+$D1846)<$D1845,$D1846,$D1845-SUM($K1846:L1846)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1844=LataProjekcji,$F1844>0),AND($D1844=LataProjekcji,$F1844=0,$E1845<=10)),$F1845,IF($D1844<LataProjekcji,IF((SUM($K1846:M1846)+$D1846)<$D1845,$D1846,$D1845-SUM($K1846:M1846)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1844=LataProjekcji,$F1844>0),AND($D1844=LataProjekcji,$F1844=0,$E1845<=10)),$F1845,IF($D1844<LataProjekcji,IF((SUM($K1846:N1846)+$D1846)<$D1845,$D1846,$D1845-SUM($K1846:N1846)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1844=LataProjekcji,$F1844>0),AND($D1844=LataProjekcji,$F1844=0,$E1845<=10)),$F1845,IF($D1844<LataProjekcji,IF((SUM($K1846:O1846)+$D1846)<$D1845,$D1846,$D1845-SUM($K1846:O1846)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1844=LataProjekcji,$F1844>0),AND($D1844=LataProjekcji,$F1844=0,$E1845<=10)),$F1845,IF($D1844<LataProjekcji,IF((SUM($K1846:P1846)+$D1846)<$D1845,$D1846,$D1845-SUM($K1846:P1846)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1844=LataProjekcji,$F1844>0),AND($D1844=LataProjekcji,$F1844=0,$E1845<=10)),$F1845,IF($D1844<LataProjekcji,IF((SUM($K1846:Q1846)+$D1846)<$D1845,$D1846,$D1845-SUM($K1846:Q1846)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1844=LataProjekcji,$F1844>0),AND($D1844=LataProjekcji,$F1844=0,$E1845<=10)),$F1845,IF($D1844<LataProjekcji,IF((SUM($K1846:R1846)+$D1846)<$D1845,$D1846,$D1845-SUM($K1846:R1846)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1844=LataProjekcji,$F1844>0),AND($D1844=LataProjekcji,$F1844=0,$E1845<=10)),$F1845,IF($D1844<LataProjekcji,IF((SUM($K1846:S1846)+$D1846)<$D1845,$D1846,$D1845-SUM($K1846:S1846)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1844=LataProjekcji,$F1844>0),AND($D1844=LataProjekcji,$F1844=0,$E1845<=10)),$F1845,IF($D1844<LataProjekcji,IF((SUM($K1846:T1846)+$D1846)<$D1845,$D1846,$D1845-SUM($K1846:T1846)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1844=LataProjekcji,$F1844>0),AND($D1844=LataProjekcji,$F1844=0,$E1845<=10)),$F1845,IF($D1844<LataProjekcji,IF((SUM($K1846:U1846)+$D1846)<$D1845,$D1846,$D1845-SUM($K1846:U1846)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1844=LataProjekcji,$F1844>0),AND($D1844=LataProjekcji,$F1844=0,$E1845<=10)),$F1845,IF($D1844<LataProjekcji,IF((SUM($K1846:V1846)+$D1846)<$D1845,$D1846,$D1845-SUM($K1846:V1846)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1844=LataProjekcji,$F1844>0),AND($D1844=LataProjekcji,$F1844=0,$E1845<=10)),$F1845,IF($D1844<LataProjekcji,IF((SUM($K1846:W1846)+$D1846)<$D1845,$D1846,$D1845-SUM($K1846:W1846)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1844=LataProjekcji,$F1844>0),AND($D1844=LataProjekcji,$F1844=0,$E1845<=10)),$F1845,IF($D1844<LataProjekcji,IF((SUM($K1846:X1846)+$D1846)<$D1845,$D1846,$D1845-SUM($K1846:X1846)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1844=LataProjekcji,$F1844>0),AND($D1844=LataProjekcji,$F1844=0,$E1845<=10)),$F1845,IF($D1844<LataProjekcji,IF((SUM($K1846:Y1846)+$D1846)<$D1845,$D1846,$D1845-SUM($K1846:Y1846)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1844=LataProjekcji,$F1844>0),AND($D1844=LataProjekcji,$F1844=0,$E1845<=10)),$F1845,IF($D1844<LataProjekcji,IF((SUM($K1846:Z1846)+$D1846)<$D1845,$D1846,$D1845-SUM($K1846:Z1846)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1846,0)","v":0},{"$f":"ROUND(K1847+L1846,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1847+X1846,0)","v":0},{"$f":"ROUND(X1847+Y1846,0)","v":0},{"$f":"ROUND(Y1847+Z1846,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1829+8","v":532},null,null,{"$f":"IF($D1844=LataProjekcji,ROUND($D1845-K1847,0),ROUND(IF(K1846=0,0,$D1845-K1847),0))","v":0},{"$f":"IF($D1844=LataProjekcji,ROUND($D1845-L1847,0),ROUND(IF(AND(L1846=0,K1848>0),$D1845-L1847,IF(L1846=0,0,$D1845-L1847)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1844=LataProjekcji,ROUND($D1845-X1847,0),ROUND(IF(AND(X1846=0,W1848>0),$D1845-X1847,IF(X1846=0,0,$D1845-X1847)),0))","v":0},{"$f":"IF($D1844=LataProjekcji,ROUND($D1845-Y1847,0),ROUND(IF(AND(Y1846=0,X1848>0),$D1845-Y1847,IF(Y1846=0,0,$D1845-Y1847)),0))","v":0},{"$f":"IF($D1844=LataProjekcji,ROUND($D1845-Z1847,0),ROUND(IF(AND(Z1846=0,Y1848>0),$D1845-Z1847,IF(Z1846=0,0,$D1845-Z1847)),0))","v":0},{"$f":"IF($D1844=LataProjekcji,ROUND($D1845-AA1847,0),ROUND(IF(AND(AA1846=0,Z1848>0),$D1845-AA1847,IF(AA1846=0,0,$D1845-AA1847)),0))","v":0}]
[null,null,null,null,null,null,null,40,{"$f":"OFFSET('Środki trwałe'!$C$418,H1849,,)","v":""},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1843,0)=\"tak\",OFFSET($G$269,$D1843,0)=\"tak\",OFFSET($J$269,$D1843,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1848,(COLUMN()-11))*OFFSET($K$469,$H1849,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1843,0)=\"tak\",OFFSET($G$269,$D1843,0)=\"tak\",OFFSET($J$269,$D1843,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1848,(COLUMN()-11))*OFFSET($K$469,$H1849,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1843,0)=\"tak\",OFFSET($G$269,$D1843,0)=\"tak\",OFFSET($J$269,$D1843,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1848,(COLUMN()-11))*OFFSET($K$469,$H1849,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1843,0)=\"tak\",OFFSET($G$269,$D1843,0)=\"tak\",OFFSET($J$269,$D1843,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1848,(COLUMN()-11))*OFFSET($K$469,$H1849,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1843,0)=\"tak\",OFFSET($G$269,$D1843,0)=\"tak\",OFFSET($J$269,$D1843,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1848,(COLUMN()-11))*OFFSET($K$469,$H1849,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1850,0)","v":""},null,{"$f":"D1843+1","v":1565}]
[null,"rok zakupu",null,{"$f":"IFERROR(YEAR(OFFSET($E$269,D1850,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($E$269,D1850,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuST","v":0}]
[null,"wartość netto",null,{"$f":"IF(E1852<0,0,ROUND(E1852,0))","v":0},{"$f":"OFFSET($D$269,D1850,0)","v":0},{"$f":"IF(E1852>10,ROUND(($D1853/12)*$F1851,0),$D1852)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1850,0)),0,IF(E1852>10,ROUND(D1852*am_maszyny,0),IF(D1852<0,0,D1852)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1851=LataProjekcji,$F1852,IF($D1851=LataProjekcji,$D1853,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1851=LataProjekcji,$F1851>0),AND($D1851=LataProjekcji,$F1851=0,$E1852<=10)),$F1852,IF($D1851<LataProjekcji,IF((SUM($K1853:K1853)+$D1853)<$D1852,$D1853,$D1852-SUM($K1853:K1853)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1851=LataProjekcji,$F1851>0),AND($D1851=LataProjekcji,$F1851=0,$E1852<=10)),$F1852,IF($D1851<LataProjekcji,IF((SUM($K1853:L1853)+$D1853)<$D1852,$D1853,$D1852-SUM($K1853:L1853)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1851=LataProjekcji,$F1851>0),AND($D1851=LataProjekcji,$F1851=0,$E1852<=10)),$F1852,IF($D1851<LataProjekcji,IF((SUM($K1853:M1853)+$D1853)<$D1852,$D1853,$D1852-SUM($K1853:M1853)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1851=LataProjekcji,$F1851>0),AND($D1851=LataProjekcji,$F1851=0,$E1852<=10)),$F1852,IF($D1851<LataProjekcji,IF((SUM($K1853:N1853)+$D1853)<$D1852,$D1853,$D1852-SUM($K1853:N1853)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1851=LataProjekcji,$F1851>0),AND($D1851=LataProjekcji,$F1851=0,$E1852<=10)),$F1852,IF($D1851<LataProjekcji,IF((SUM($K1853:O1853)+$D1853)<$D1852,$D1853,$D1852-SUM($K1853:O1853)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1851=LataProjekcji,$F1851>0),AND($D1851=LataProjekcji,$F1851=0,$E1852<=10)),$F1852,IF($D1851<LataProjekcji,IF((SUM($K1853:P1853)+$D1853)<$D1852,$D1853,$D1852-SUM($K1853:P1853)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1851=LataProjekcji,$F1851>0),AND($D1851=LataProjekcji,$F1851=0,$E1852<=10)),$F1852,IF($D1851<LataProjekcji,IF((SUM($K1853:Q1853)+$D1853)<$D1852,$D1853,$D1852-SUM($K1853:Q1853)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1851=LataProjekcji,$F1851>0),AND($D1851=LataProjekcji,$F1851=0,$E1852<=10)),$F1852,IF($D1851<LataProjekcji,IF((SUM($K1853:R1853)+$D1853)<$D1852,$D1853,$D1852-SUM($K1853:R1853)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1851=LataProjekcji,$F1851>0),AND($D1851=LataProjekcji,$F1851=0,$E1852<=10)),$F1852,IF($D1851<LataProjekcji,IF((SUM($K1853:S1853)+$D1853)<$D1852,$D1853,$D1852-SUM($K1853:S1853)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1851=LataProjekcji,$F1851>0),AND($D1851=LataProjekcji,$F1851=0,$E1852<=10)),$F1852,IF($D1851<LataProjekcji,IF((SUM($K1853:T1853)+$D1853)<$D1852,$D1853,$D1852-SUM($K1853:T1853)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1851=LataProjekcji,$F1851>0),AND($D1851=LataProjekcji,$F1851=0,$E1852<=10)),$F1852,IF($D1851<LataProjekcji,IF((SUM($K1853:U1853)+$D1853)<$D1852,$D1853,$D1852-SUM($K1853:U1853)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1851=LataProjekcji,$F1851>0),AND($D1851=LataProjekcji,$F1851=0,$E1852<=10)),$F1852,IF($D1851<LataProjekcji,IF((SUM($K1853:V1853)+$D1853)<$D1852,$D1853,$D1852-SUM($K1853:V1853)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1851=LataProjekcji,$F1851>0),AND($D1851=LataProjekcji,$F1851=0,$E1852<=10)),$F1852,IF($D1851<LataProjekcji,IF((SUM($K1853:W1853)+$D1853)<$D1852,$D1853,$D1852-SUM($K1853:W1853)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1851=LataProjekcji,$F1851>0),AND($D1851=LataProjekcji,$F1851=0,$E1852<=10)),$F1852,IF($D1851<LataProjekcji,IF((SUM($K1853:X1853)+$D1853)<$D1852,$D1853,$D1852-SUM($K1853:X1853)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1851=LataProjekcji,$F1851>0),AND($D1851=LataProjekcji,$F1851=0,$E1852<=10)),$F1852,IF($D1851<LataProjekcji,IF((SUM($K1853:Y1853)+$D1853)<$D1852,$D1853,$D1852-SUM($K1853:Y1853)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1851=LataProjekcji,$F1851>0),AND($D1851=LataProjekcji,$F1851=0,$E1852<=10)),$F1852,IF($D1851<LataProjekcji,IF((SUM($K1853:Z1853)+$D1853)<$D1852,$D1853,$D1852-SUM($K1853:Z1853)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1853,0)","v":0},{"$f":"ROUND(K1854+L1853,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1854+X1853,0)","v":0},{"$f":"ROUND(X1854+Y1853,0)","v":0},{"$f":"ROUND(Y1854+Z1853,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1848+7","v":539},null,null,{"$f":"IF($D1851=LataProjekcji,ROUND($D1852-K1854,0),ROUND(IF(K1853=0,0,$D1852-K1854),0))","v":0},{"$f":"IF($D1851=LataProjekcji,ROUND($D1852-L1854,0),ROUND(IF(AND(L1853=0,K1855>0),$D1852-L1854,IF(L1853=0,0,$D1852-L1854)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1851=LataProjekcji,ROUND($D1852-X1854,0),ROUND(IF(AND(X1853=0,W1855>0),$D1852-X1854,IF(X1853=0,0,$D1852-X1854)),0))","v":0},{"$f":"IF($D1851=LataProjekcji,ROUND($D1852-Y1854,0),ROUND(IF(AND(Y1853=0,X1855>0),$D1852-Y1854,IF(Y1853=0,0,$D1852-Y1854)),0))","v":0},{"$f":"IF($D1851=LataProjekcji,ROUND($D1852-Z1854,0),ROUND(IF(AND(Z1853=0,Y1855>0),$D1852-Z1854,IF(Z1853=0,0,$D1852-Z1854)),0))","v":0},{"$f":"IF($D1851=LataProjekcji,ROUND($D1852-AA1854,0),ROUND(IF(AND(AA1853=0,Z1855>0),$D1852-AA1854,IF(AA1853=0,0,$D1852-AA1854)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1849+1","v":41},{"$f":"OFFSET('Środki trwałe'!$C$418,H1856,,)","v":""},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1850,0)=\"tak\",OFFSET($G$269,$D1850,0)=\"tak\",OFFSET($J$269,$D1850,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1855,(COLUMN()-11))*OFFSET($K$469,$H1856,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1850,0)=\"tak\",OFFSET($G$269,$D1850,0)=\"tak\",OFFSET($J$269,$D1850,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1855,(COLUMN()-11))*OFFSET($K$469,$H1856,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1850,0)=\"tak\",OFFSET($G$269,$D1850,0)=\"tak\",OFFSET($J$269,$D1850,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1855,(COLUMN()-11))*OFFSET($K$469,$H1856,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1850,0)=\"tak\",OFFSET($G$269,$D1850,0)=\"tak\",OFFSET($J$269,$D1850,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1855,(COLUMN()-11))*OFFSET($K$469,$H1856,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1850,0)=\"tak\",OFFSET($G$269,$D1850,0)=\"tak\",OFFSET($J$269,$D1850,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1855,(COLUMN()-11))*OFFSET($K$469,$H1856,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1857,0)","v":""},null,{"$f":"D1850+1","v":1566}]
[null,"rok zakupu",null,{"$f":"IFERROR(YEAR(OFFSET($E$269,D1857,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($E$269,D1857,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuST","v":0}]
[null,"wartość netto",null,{"$f":"IF(E1859<0,0,ROUND(E1859,0))","v":0},{"$f":"OFFSET($D$269,D1857,0)","v":0},{"$f":"IF(E1859>10,ROUND(($D1860/12)*$F1858,0),$D1859)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1857,0)),0,IF(E1859>10,ROUND(D1859*am_maszyny,0),IF(D1859<0,0,D1859)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1858=LataProjekcji,$F1859,IF($D1858=LataProjekcji,$D1860,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1858=LataProjekcji,$F1858>0),AND($D1858=LataProjekcji,$F1858=0,$E1859<=10)),$F1859,IF($D1858<LataProjekcji,IF((SUM($K1860:K1860)+$D1860)<$D1859,$D1860,$D1859-SUM($K1860:K1860)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1858=LataProjekcji,$F1858>0),AND($D1858=LataProjekcji,$F1858=0,$E1859<=10)),$F1859,IF($D1858<LataProjekcji,IF((SUM($K1860:L1860)+$D1860)<$D1859,$D1860,$D1859-SUM($K1860:L1860)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1858=LataProjekcji,$F1858>0),AND($D1858=LataProjekcji,$F1858=0,$E1859<=10)),$F1859,IF($D1858<LataProjekcji,IF((SUM($K1860:M1860)+$D1860)<$D1859,$D1860,$D1859-SUM($K1860:M1860)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1858=LataProjekcji,$F1858>0),AND($D1858=LataProjekcji,$F1858=0,$E1859<=10)),$F1859,IF($D1858<LataProjekcji,IF((SUM($K1860:N1860)+$D1860)<$D1859,$D1860,$D1859-SUM($K1860:N1860)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1858=LataProjekcji,$F1858>0),AND($D1858=LataProjekcji,$F1858=0,$E1859<=10)),$F1859,IF($D1858<LataProjekcji,IF((SUM($K1860:O1860)+$D1860)<$D1859,$D1860,$D1859-SUM($K1860:O1860)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1858=LataProjekcji,$F1858>0),AND($D1858=LataProjekcji,$F1858=0,$E1859<=10)),$F1859,IF($D1858<LataProjekcji,IF((SUM($K1860:P1860)+$D1860)<$D1859,$D1860,$D1859-SUM($K1860:P1860)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1858=LataProjekcji,$F1858>0),AND($D1858=LataProjekcji,$F1858=0,$E1859<=10)),$F1859,IF($D1858<LataProjekcji,IF((SUM($K1860:Q1860)+$D1860)<$D1859,$D1860,$D1859-SUM($K1860:Q1860)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1858=LataProjekcji,$F1858>0),AND($D1858=LataProjekcji,$F1858=0,$E1859<=10)),$F1859,IF($D1858<LataProjekcji,IF((SUM($K1860:R1860)+$D1860)<$D1859,$D1860,$D1859-SUM($K1860:R1860)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1858=LataProjekcji,$F1858>0),AND($D1858=LataProjekcji,$F1858=0,$E1859<=10)),$F1859,IF($D1858<LataProjekcji,IF((SUM($K1860:S1860)+$D1860)<$D1859,$D1860,$D1859-SUM($K1860:S1860)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1858=LataProjekcji,$F1858>0),AND($D1858=LataProjekcji,$F1858=0,$E1859<=10)),$F1859,IF($D1858<LataProjekcji,IF((SUM($K1860:T1860)+$D1860)<$D1859,$D1860,$D1859-SUM($K1860:T1860)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1858=LataProjekcji,$F1858>0),AND($D1858=LataProjekcji,$F1858=0,$E1859<=10)),$F1859,IF($D1858<LataProjekcji,IF((SUM($K1860:U1860)+$D1860)<$D1859,$D1860,$D1859-SUM($K1860:U1860)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1858=LataProjekcji,$F1858>0),AND($D1858=LataProjekcji,$F1858=0,$E1859<=10)),$F1859,IF($D1858<LataProjekcji,IF((SUM($K1860:V1860)+$D1860)<$D1859,$D1860,$D1859-SUM($K1860:V1860)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1858=LataProjekcji,$F1858>0),AND($D1858=LataProjekcji,$F1858=0,$E1859<=10)),$F1859,IF($D1858<LataProjekcji,IF((SUM($K1860:W1860)+$D1860)<$D1859,$D1860,$D1859-SUM($K1860:W1860)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1858=LataProjekcji,$F1858>0),AND($D1858=LataProjekcji,$F1858=0,$E1859<=10)),$F1859,IF($D1858<LataProjekcji,IF((SUM($K1860:X1860)+$D1860)<$D1859,$D1860,$D1859-SUM($K1860:X1860)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1858=LataProjekcji,$F1858>0),AND($D1858=LataProjekcji,$F1858=0,$E1859<=10)),$F1859,IF($D1858<LataProjekcji,IF((SUM($K1860:Y1860)+$D1860)<$D1859,$D1860,$D1859-SUM($K1860:Y1860)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1858=LataProjekcji,$F1858>0),AND($D1858=LataProjekcji,$F1858=0,$E1859<=10)),$F1859,IF($D1858<LataProjekcji,IF((SUM($K1860:Z1860)+$D1860)<$D1859,$D1860,$D1859-SUM($K1860:Z1860)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1860,0)","v":0},{"$f":"ROUND(K1861+L1860,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1861+X1860,0)","v":0},{"$f":"ROUND(X1861+Y1860,0)","v":0},{"$f":"ROUND(Y1861+Z1860,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1855+7","v":546},null,null,{"$f":"IF($D1858=LataProjekcji,ROUND($D1859-K1861,0),ROUND(IF(K1860=0,0,$D1859-K1861),0))","v":0},{"$f":"IF($D1858=LataProjekcji,ROUND($D1859-L1861,0),ROUND(IF(AND(L1860=0,K1862>0),$D1859-L1861,IF(L1860=0,0,$D1859-L1861)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1858=LataProjekcji,ROUND($D1859-X1861,0),ROUND(IF(AND(X1860=0,W1862>0),$D1859-X1861,IF(X1860=0,0,$D1859-X1861)),0))","v":0},{"$f":"IF($D1858=LataProjekcji,ROUND($D1859-Y1861,0),ROUND(IF(AND(Y1860=0,X1862>0),$D1859-Y1861,IF(Y1860=0,0,$D1859-Y1861)),0))","v":0},{"$f":"IF($D1858=LataProjekcji,ROUND($D1859-Z1861,0),ROUND(IF(AND(Z1860=0,Y1862>0),$D1859-Z1861,IF(Z1860=0,0,$D1859-Z1861)),0))","v":0},{"$f":"IF($D1858=LataProjekcji,ROUND($D1859-AA1861,0),ROUND(IF(AND(AA1860=0,Z1862>0),$D1859-AA1861,IF(AA1860=0,0,$D1859-AA1861)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1856+1","v":42},{"$f":"OFFSET('Środki trwałe'!$C$418,H1863,,)","v":""},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1857,0)=\"tak\",OFFSET($G$269,$D1857,0)=\"tak\",OFFSET($J$269,$D1857,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1862,(COLUMN()-11))*OFFSET($K$469,$H1863,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1857,0)=\"tak\",OFFSET($G$269,$D1857,0)=\"tak\",OFFSET($J$269,$D1857,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1862,(COLUMN()-11))*OFFSET($K$469,$H1863,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1857,0)=\"tak\",OFFSET($G$269,$D1857,0)=\"tak\",OFFSET($J$269,$D1857,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1862,(COLUMN()-11))*OFFSET($K$469,$H1863,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1857,0)=\"tak\",OFFSET($G$269,$D1857,0)=\"tak\",OFFSET($J$269,$D1857,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1862,(COLUMN()-11))*OFFSET($K$469,$H1863,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1857,0)=\"tak\",OFFSET($G$269,$D1857,0)=\"tak\",OFFSET($J$269,$D1857,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1862,(COLUMN()-11))*OFFSET($K$469,$H1863,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1864,0)","v":""},null,{"$f":"D1857+1","v":1567}]
[null,"rok zakupu",null,{"$f":"IFERROR(YEAR(OFFSET($E$269,D1864,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($E$269,D1864,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuST","v":0}]
[null,"wartość netto",null,{"$f":"IF(E1866<0,0,ROUND(E1866,0))","v":0},{"$f":"OFFSET($D$269,D1864,0)","v":0},{"$f":"IF(E1866>10,ROUND(($D1867/12)*$F1865,0),$D1866)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1864,0)),0,IF(E1866>10,ROUND(D1866*am_maszyny,0),IF(D1866<0,0,D1866)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1865=LataProjekcji,$F1866,IF($D1865=LataProjekcji,$D1867,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1865=LataProjekcji,$F1865>0),AND($D1865=LataProjekcji,$F1865=0,$E1866<=10)),$F1866,IF($D1865<LataProjekcji,IF((SUM($K1867:K1867)+$D1867)<$D1866,$D1867,$D1866-SUM($K1867:K1867)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1865=LataProjekcji,$F1865>0),AND($D1865=LataProjekcji,$F1865=0,$E1866<=10)),$F1866,IF($D1865<LataProjekcji,IF((SUM($K1867:L1867)+$D1867)<$D1866,$D1867,$D1866-SUM($K1867:L1867)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1865=LataProjekcji,$F1865>0),AND($D1865=LataProjekcji,$F1865=0,$E1866<=10)),$F1866,IF($D1865<LataProjekcji,IF((SUM($K1867:M1867)+$D1867)<$D1866,$D1867,$D1866-SUM($K1867:M1867)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1865=LataProjekcji,$F1865>0),AND($D1865=LataProjekcji,$F1865=0,$E1866<=10)),$F1866,IF($D1865<LataProjekcji,IF((SUM($K1867:N1867)+$D1867)<$D1866,$D1867,$D1866-SUM($K1867:N1867)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1865=LataProjekcji,$F1865>0),AND($D1865=LataProjekcji,$F1865=0,$E1866<=10)),$F1866,IF($D1865<LataProjekcji,IF((SUM($K1867:O1867)+$D1867)<$D1866,$D1867,$D1866-SUM($K1867:O1867)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1865=LataProjekcji,$F1865>0),AND($D1865=LataProjekcji,$F1865=0,$E1866<=10)),$F1866,IF($D1865<LataProjekcji,IF((SUM($K1867:P1867)+$D1867)<$D1866,$D1867,$D1866-SUM($K1867:P1867)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1865=LataProjekcji,$F1865>0),AND($D1865=LataProjekcji,$F1865=0,$E1866<=10)),$F1866,IF($D1865<LataProjekcji,IF((SUM($K1867:Q1867)+$D1867)<$D1866,$D1867,$D1866-SUM($K1867:Q1867)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1865=LataProjekcji,$F1865>0),AND($D1865=LataProjekcji,$F1865=0,$E1866<=10)),$F1866,IF($D1865<LataProjekcji,IF((SUM($K1867:R1867)+$D1867)<$D1866,$D1867,$D1866-SUM($K1867:R1867)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1865=LataProjekcji,$F1865>0),AND($D1865=LataProjekcji,$F1865=0,$E1866<=10)),$F1866,IF($D1865<LataProjekcji,IF((SUM($K1867:S1867)+$D1867)<$D1866,$D1867,$D1866-SUM($K1867:S1867)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1865=LataProjekcji,$F1865>0),AND($D1865=LataProjekcji,$F1865=0,$E1866<=10)),$F1866,IF($D1865<LataProjekcji,IF((SUM($K1867:T1867)+$D1867)<$D1866,$D1867,$D1866-SUM($K1867:T1867)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1865=LataProjekcji,$F1865>0),AND($D1865=LataProjekcji,$F1865=0,$E1866<=10)),$F1866,IF($D1865<LataProjekcji,IF((SUM($K1867:U1867)+$D1867)<$D1866,$D1867,$D1866-SUM($K1867:U1867)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1865=LataProjekcji,$F1865>0),AND($D1865=LataProjekcji,$F1865=0,$E1866<=10)),$F1866,IF($D1865<LataProjekcji,IF((SUM($K1867:V1867)+$D1867)<$D1866,$D1867,$D1866-SUM($K1867:V1867)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1865=LataProjekcji,$F1865>0),AND($D1865=LataProjekcji,$F1865=0,$E1866<=10)),$F1866,IF($D1865<LataProjekcji,IF((SUM($K1867:W1867)+$D1867)<$D1866,$D1867,$D1866-SUM($K1867:W1867)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1865=LataProjekcji,$F1865>0),AND($D1865=LataProjekcji,$F1865=0,$E1866<=10)),$F1866,IF($D1865<LataProjekcji,IF((SUM($K1867:X1867)+$D1867)<$D1866,$D1867,$D1866-SUM($K1867:X1867)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1865=LataProjekcji,$F1865>0),AND($D1865=LataProjekcji,$F1865=0,$E1866<=10)),$F1866,IF($D1865<LataProjekcji,IF((SUM($K1867:Y1867)+$D1867)<$D1866,$D1867,$D1866-SUM($K1867:Y1867)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1865=LataProjekcji,$F1865>0),AND($D1865=LataProjekcji,$F1865=0,$E1866<=10)),$F1866,IF($D1865<LataProjekcji,IF((SUM($K1867:Z1867)+$D1867)<$D1866,$D1867,$D1866-SUM($K1867:Z1867)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1867,0)","v":0},{"$f":"ROUND(K1868+L1867,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1868+X1867,0)","v":0},{"$f":"ROUND(X1868+Y1867,0)","v":0},{"$f":"ROUND(Y1868+Z1867,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1862+7","v":553},null,null,{"$f":"IF($D1865=LataProjekcji,ROUND($D1866-K1868,0),ROUND(IF(K1867=0,0,$D1866-K1868),0))","v":0},{"$f":"IF($D1865=LataProjekcji,ROUND($D1866-L1868,0),ROUND(IF(AND(L1867=0,K1869>0),$D1866-L1868,IF(L1867=0,0,$D1866-L1868)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1865=LataProjekcji,ROUND($D1866-X1868,0),ROUND(IF(AND(X1867=0,W1869>0),$D1866-X1868,IF(X1867=0,0,$D1866-X1868)),0))","v":0},{"$f":"IF($D1865=LataProjekcji,ROUND($D1866-Y1868,0),ROUND(IF(AND(Y1867=0,X1869>0),$D1866-Y1868,IF(Y1867=0,0,$D1866-Y1868)),0))","v":0},{"$f":"IF($D1865=LataProjekcji,ROUND($D1866-Z1868,0),ROUND(IF(AND(Z1867=0,Y1869>0),$D1866-Z1868,IF(Z1867=0,0,$D1866-Z1868)),0))","v":0},{"$f":"IF($D1865=LataProjekcji,ROUND($D1866-AA1868,0),ROUND(IF(AND(AA1867=0,Z1869>0),$D1866-AA1868,IF(AA1867=0,0,$D1866-AA1868)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1863+1","v":43},{"$f":"OFFSET('Środki trwałe'!$C$418,H1870,,)","v":""},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1864,0)=\"tak\",OFFSET($G$269,$D1864,0)=\"tak\",OFFSET($J$269,$D1864,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1869,(COLUMN()-11))*OFFSET($K$469,$H1870,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1864,0)=\"tak\",OFFSET($G$269,$D1864,0)=\"tak\",OFFSET($J$269,$D1864,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1869,(COLUMN()-11))*OFFSET($K$469,$H1870,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1864,0)=\"tak\",OFFSET($G$269,$D1864,0)=\"tak\",OFFSET($J$269,$D1864,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1869,(COLUMN()-11))*OFFSET($K$469,$H1870,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1864,0)=\"tak\",OFFSET($G$269,$D1864,0)=\"tak\",OFFSET($J$269,$D1864,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1869,(COLUMN()-11))*OFFSET($K$469,$H1870,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1864,0)=\"tak\",OFFSET($G$269,$D1864,0)=\"tak\",OFFSET($J$269,$D1864,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1869,(COLUMN()-11))*OFFSET($K$469,$H1870,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1871,0)","v":""},null,{"$f":"D1864+1","v":1568}]
[null,"rok zakupu",null,{"$f":"IFERROR(YEAR(OFFSET($E$269,D1871,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($E$269,D1871,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuST","v":0}]
[null,"wartość netto",null,{"$f":"IF(E1873<0,0,ROUND(E1873,0))","v":0},{"$f":"OFFSET($D$269,D1871,0)","v":0},{"$f":"IF(E1873>10,ROUND(($D1874/12)*$F1872,0),$D1873)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1871,0)),0,IF(E1873>10,ROUND(D1873*am_maszyny,0),IF(D1873<0,0,D1873)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1872=LataProjekcji,$F1873,IF($D1872=LataProjekcji,$D1874,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1872=LataProjekcji,$F1872>0),AND($D1872=LataProjekcji,$F1872=0,$E1873<=10)),$F1873,IF($D1872<LataProjekcji,IF((SUM($K1874:K1874)+$D1874)<$D1873,$D1874,$D1873-SUM($K1874:K1874)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1872=LataProjekcji,$F1872>0),AND($D1872=LataProjekcji,$F1872=0,$E1873<=10)),$F1873,IF($D1872<LataProjekcji,IF((SUM($K1874:L1874)+$D1874)<$D1873,$D1874,$D1873-SUM($K1874:L1874)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1872=LataProjekcji,$F1872>0),AND($D1872=LataProjekcji,$F1872=0,$E1873<=10)),$F1873,IF($D1872<LataProjekcji,IF((SUM($K1874:M1874)+$D1874)<$D1873,$D1874,$D1873-SUM($K1874:M1874)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1872=LataProjekcji,$F1872>0),AND($D1872=LataProjekcji,$F1872=0,$E1873<=10)),$F1873,IF($D1872<LataProjekcji,IF((SUM($K1874:N1874)+$D1874)<$D1873,$D1874,$D1873-SUM($K1874:N1874)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1872=LataProjekcji,$F1872>0),AND($D1872=LataProjekcji,$F1872=0,$E1873<=10)),$F1873,IF($D1872<LataProjekcji,IF((SUM($K1874:O1874)+$D1874)<$D1873,$D1874,$D1873-SUM($K1874:O1874)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1872=LataProjekcji,$F1872>0),AND($D1872=LataProjekcji,$F1872=0,$E1873<=10)),$F1873,IF($D1872<LataProjekcji,IF((SUM($K1874:P1874)+$D1874)<$D1873,$D1874,$D1873-SUM($K1874:P1874)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1872=LataProjekcji,$F1872>0),AND($D1872=LataProjekcji,$F1872=0,$E1873<=10)),$F1873,IF($D1872<LataProjekcji,IF((SUM($K1874:Q1874)+$D1874)<$D1873,$D1874,$D1873-SUM($K1874:Q1874)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1872=LataProjekcji,$F1872>0),AND($D1872=LataProjekcji,$F1872=0,$E1873<=10)),$F1873,IF($D1872<LataProjekcji,IF((SUM($K1874:R1874)+$D1874)<$D1873,$D1874,$D1873-SUM($K1874:R1874)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1872=LataProjekcji,$F1872>0),AND($D1872=LataProjekcji,$F1872=0,$E1873<=10)),$F1873,IF($D1872<LataProjekcji,IF((SUM($K1874:S1874)+$D1874)<$D1873,$D1874,$D1873-SUM($K1874:S1874)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1872=LataProjekcji,$F1872>0),AND($D1872=LataProjekcji,$F1872=0,$E1873<=10)),$F1873,IF($D1872<LataProjekcji,IF((SUM($K1874:T1874)+$D1874)<$D1873,$D1874,$D1873-SUM($K1874:T1874)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1872=LataProjekcji,$F1872>0),AND($D1872=LataProjekcji,$F1872=0,$E1873<=10)),$F1873,IF($D1872<LataProjekcji,IF((SUM($K1874:U1874)+$D1874)<$D1873,$D1874,$D1873-SUM($K1874:U1874)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1872=LataProjekcji,$F1872>0),AND($D1872=LataProjekcji,$F1872=0,$E1873<=10)),$F1873,IF($D1872<LataProjekcji,IF((SUM($K1874:V1874)+$D1874)<$D1873,$D1874,$D1873-SUM($K1874:V1874)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1872=LataProjekcji,$F1872>0),AND($D1872=LataProjekcji,$F1872=0,$E1873<=10)),$F1873,IF($D1872<LataProjekcji,IF((SUM($K1874:W1874)+$D1874)<$D1873,$D1874,$D1873-SUM($K1874:W1874)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1872=LataProjekcji,$F1872>0),AND($D1872=LataProjekcji,$F1872=0,$E1873<=10)),$F1873,IF($D1872<LataProjekcji,IF((SUM($K1874:X1874)+$D1874)<$D1873,$D1874,$D1873-SUM($K1874:X1874)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1872=LataProjekcji,$F1872>0),AND($D1872=LataProjekcji,$F1872=0,$E1873<=10)),$F1873,IF($D1872<LataProjekcji,IF((SUM($K1874:Y1874)+$D1874)<$D1873,$D1874,$D1873-SUM($K1874:Y1874)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1872=LataProjekcji,$F1872>0),AND($D1872=LataProjekcji,$F1872=0,$E1873<=10)),$F1873,IF($D1872<LataProjekcji,IF((SUM($K1874:Z1874)+$D1874)<$D1873,$D1874,$D1873-SUM($K1874:Z1874)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1874,0)","v":0},{"$f":"ROUND(K1875+L1874,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1875+X1874,0)","v":0},{"$f":"ROUND(X1875+Y1874,0)","v":0},{"$f":"ROUND(Y1875+Z1874,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1869+7","v":560},null,null,{"$f":"IF($D1872=LataProjekcji,ROUND($D1873-K1875,0),ROUND(IF(K1874=0,0,$D1873-K1875),0))","v":0},{"$f":"IF($D1872=LataProjekcji,ROUND($D1873-L1875,0),ROUND(IF(AND(L1874=0,K1876>0),$D1873-L1875,IF(L1874=0,0,$D1873-L1875)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1872=LataProjekcji,ROUND($D1873-X1875,0),ROUND(IF(AND(X1874=0,W1876>0),$D1873-X1875,IF(X1874=0,0,$D1873-X1875)),0))","v":0},{"$f":"IF($D1872=LataProjekcji,ROUND($D1873-Y1875,0),ROUND(IF(AND(Y1874=0,X1876>0),$D1873-Y1875,IF(Y1874=0,0,$D1873-Y1875)),0))","v":0},{"$f":"IF($D1872=LataProjekcji,ROUND($D1873-Z1875,0),ROUND(IF(AND(Z1874=0,Y1876>0),$D1873-Z1875,IF(Z1874=0,0,$D1873-Z1875)),0))","v":0},{"$f":"IF($D1872=LataProjekcji,ROUND($D1873-AA1875,0),ROUND(IF(AND(AA1874=0,Z1876>0),$D1873-AA1875,IF(AA1874=0,0,$D1873-AA1875)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1870+1","v":44},{"$f":"OFFSET('Środki trwałe'!$C$418,H1877,,)","v":""},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1871,0)=\"tak\",OFFSET($G$269,$D1871,0)=\"tak\",OFFSET($J$269,$D1871,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1876,(COLUMN()-11))*OFFSET($K$469,$H1877,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1871,0)=\"tak\",OFFSET($G$269,$D1871,0)=\"tak\",OFFSET($J$269,$D1871,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1876,(COLUMN()-11))*OFFSET($K$469,$H1877,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1871,0)=\"tak\",OFFSET($G$269,$D1871,0)=\"tak\",OFFSET($J$269,$D1871,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1876,(COLUMN()-11))*OFFSET($K$469,$H1877,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1871,0)=\"tak\",OFFSET($G$269,$D1871,0)=\"tak\",OFFSET($J$269,$D1871,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1876,(COLUMN()-11))*OFFSET($K$469,$H1877,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1871,0)=\"tak\",OFFSET($G$269,$D1871,0)=\"tak\",OFFSET($J$269,$D1871,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1876,(COLUMN()-11))*OFFSET($K$469,$H1877,(COLUMN()-11)),0),0)","v":0}]
[]
[]
[]
[]
[null,"ŚRODKI TRANSPORTU"]
[null,{"$f":"OFFSET($B$269,D1883,0)","v":0},null,305,null,"ile miesiący do końca roku",null,"niekwalifikowalne","spr"]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1883,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1883,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11},null,{"$f":"D584-G1884","v":0},{"$f":"D584-G1884-H1884","v":0}]
[null,"wartość netto",null,{"$f":"IF(E1885<0,0,ROUND(E1885,0))","v":0},{"$f":"OFFSET($D$269,D1883,0)","v":0},{"$f":"IF(E1885>10,ROUND(($D1886/12)*$F1884,0),$D1885)","v":0},"<- am. Do końca roku"]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1883,0)),0,IF(E1885>10,ROUND(D1885*am_transport,0),IF(D1885<0,0,D1885)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1884=LataProjekcji,$F1885,IF($D1884=LataProjekcji,$D1886,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1884=LataProjekcji,$F1884>0),AND($D1884=LataProjekcji,$F1884=0,$E1885<=10)),$F1885,IF($D1884<LataProjekcji,IF((SUM($K1886:K1886)+$D1886)<$D1885,$D1886,$D1885-SUM($K1886:K1886)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1884=LataProjekcji,$F1884>0),AND($D1884=LataProjekcji,$F1884=0,$E1885<=10)),$F1885,IF($D1884<LataProjekcji,IF((SUM($K1886:L1886)+$D1886)<$D1885,$D1886,$D1885-SUM($K1886:L1886)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1884=LataProjekcji,$F1884>0),AND($D1884=LataProjekcji,$F1884=0,$E1885<=10)),$F1885,IF($D1884<LataProjekcji,IF((SUM($K1886:M1886)+$D1886)<$D1885,$D1886,$D1885-SUM($K1886:M1886)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1884=LataProjekcji,$F1884>0),AND($D1884=LataProjekcji,$F1884=0,$E1885<=10)),$F1885,IF($D1884<LataProjekcji,IF((SUM($K1886:N1886)+$D1886)<$D1885,$D1886,$D1885-SUM($K1886:N1886)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1884=LataProjekcji,$F1884>0),AND($D1884=LataProjekcji,$F1884=0,$E1885<=10)),$F1885,IF($D1884<LataProjekcji,IF((SUM($K1886:O1886)+$D1886)<$D1885,$D1886,$D1885-SUM($K1886:O1886)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1884=LataProjekcji,$F1884>0),AND($D1884=LataProjekcji,$F1884=0,$E1885<=10)),$F1885,IF($D1884<LataProjekcji,IF((SUM($K1886:P1886)+$D1886)<$D1885,$D1886,$D1885-SUM($K1886:P1886)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1884=LataProjekcji,$F1884>0),AND($D1884=LataProjekcji,$F1884=0,$E1885<=10)),$F1885,IF($D1884<LataProjekcji,IF((SUM($K1886:Q1886)+$D1886)<$D1885,$D1886,$D1885-SUM($K1886:Q1886)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1884=LataProjekcji,$F1884>0),AND($D1884=LataProjekcji,$F1884=0,$E1885<=10)),$F1885,IF($D1884<LataProjekcji,IF((SUM($K1886:R1886)+$D1886)<$D1885,$D1886,$D1885-SUM($K1886:R1886)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1884=LataProjekcji,$F1884>0),AND($D1884=LataProjekcji,$F1884=0,$E1885<=10)),$F1885,IF($D1884<LataProjekcji,IF((SUM($K1886:S1886)+$D1886)<$D1885,$D1886,$D1885-SUM($K1886:S1886)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1884=LataProjekcji,$F1884>0),AND($D1884=LataProjekcji,$F1884=0,$E1885<=10)),$F1885,IF($D1884<LataProjekcji,IF((SUM($K1886:T1886)+$D1886)<$D1885,$D1886,$D1885-SUM($K1886:T1886)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1884=LataProjekcji,$F1884>0),AND($D1884=LataProjekcji,$F1884=0,$E1885<=10)),$F1885,IF($D1884<LataProjekcji,IF((SUM($K1886:U1886)+$D1886)<$D1885,$D1886,$D1885-SUM($K1886:U1886)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1884=LataProjekcji,$F1884>0),AND($D1884=LataProjekcji,$F1884=0,$E1885<=10)),$F1885,IF($D1884<LataProjekcji,IF((SUM($K1886:V1886)+$D1886)<$D1885,$D1886,$D1885-SUM($K1886:V1886)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1884=LataProjekcji,$F1884>0),AND($D1884=LataProjekcji,$F1884=0,$E1885<=10)),$F1885,IF($D1884<LataProjekcji,IF((SUM($K1886:W1886)+$D1886)<$D1885,$D1886,$D1885-SUM($K1886:W1886)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1884=LataProjekcji,$F1884>0),AND($D1884=LataProjekcji,$F1884=0,$E1885<=10)),$F1885,IF($D1884<LataProjekcji,IF((SUM($K1886:X1886)+$D1886)<$D1885,$D1886,$D1885-SUM($K1886:X1886)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1884=LataProjekcji,$F1884>0),AND($D1884=LataProjekcji,$F1884=0,$E1885<=10)),$F1885,IF($D1884<LataProjekcji,IF((SUM($K1886:Y1886)+$D1886)<$D1885,$D1886,$D1885-SUM($K1886:Y1886)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1884=LataProjekcji,$F1884>0),AND($D1884=LataProjekcji,$F1884=0,$E1885<=10)),$F1885,IF($D1884<LataProjekcji,IF((SUM($K1886:Z1886)+$D1886)<$D1885,$D1886,$D1885-SUM($K1886:Z1886)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1886,0)","v":0},{"$f":"ROUND(K1887+L1886,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1887+X1886,0)","v":0},{"$f":"ROUND(X1887+Y1886,0)","v":0},{"$f":"ROUND(Y1887+Z1886,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1876+9","v":569},null,null,{"$f":"IF($D1884=LataProjekcji,ROUND($D1885-K1887,0),ROUND(IF(K1886=0,0,$D1885-K1887),0))","v":0},{"$f":"IF($D1884=LataProjekcji,ROUND($D1885-L1887,0),ROUND(IF(AND(L1886=0,K1888>0),$D1885-L1887,IF(L1886=0,0,$D1885-L1887)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1884=LataProjekcji,ROUND($D1885-X1887,0),ROUND(IF(AND(X1886=0,W1888>0),$D1885-X1887,IF(X1886=0,0,$D1885-X1887)),0))","v":0},{"$f":"IF($D1884=LataProjekcji,ROUND($D1885-Y1887,0),ROUND(IF(AND(Y1886=0,X1888>0),$D1885-Y1887,IF(Y1886=0,0,$D1885-Y1887)),0))","v":0},{"$f":"IF($D1884=LataProjekcji,ROUND($D1885-Z1887,0),ROUND(IF(AND(Z1886=0,Y1888>0),$D1885-Z1887,IF(Z1886=0,0,$D1885-Z1887)),0))","v":0},{"$f":"IF($D1884=LataProjekcji,ROUND($D1885-AA1887,0),ROUND(IF(AND(AA1886=0,Z1888>0),$D1885-AA1887,IF(AA1886=0,0,$D1885-AA1887)),0))","v":0}]
[null,null,null,null,null,null,null,0,{"$f":"OFFSET('Środki trwałe'!$C$574,H1889,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1883,0)=\"tak\",OFFSET($G$269,$D1883,0)=\"tak\",OFFSET($J$269,$D1883,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1888,(COLUMN()-11))*OFFSET($K$590,$H1889,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1883,0)=\"tak\",OFFSET($G$269,$D1883,0)=\"tak\",OFFSET($J$269,$D1883,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1888,(COLUMN()-11))*OFFSET($K$590,$H1889,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1883,0)=\"tak\",OFFSET($G$269,$D1883,0)=\"tak\",OFFSET($J$269,$D1883,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1888,(COLUMN()-11))*OFFSET($K$590,$H1889,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1883,0)=\"tak\",OFFSET($G$269,$D1883,0)=\"tak\",OFFSET($J$269,$D1883,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1888,(COLUMN()-11))*OFFSET($K$590,$H1889,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1883,0)=\"tak\",OFFSET($G$269,$D1883,0)=\"tak\",OFFSET($J$269,$D1883,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1888,(COLUMN()-11))*OFFSET($K$590,$H1889,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1890,0)","v":0},null,{"$f":"D1883+1","v":306}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1890,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1890,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1892<0,0,ROUND(E1892,0))","v":0},{"$f":"OFFSET($D$269,D1890,0)","v":0},{"$f":"IF(E1892>10,ROUND(($D1893/12)*$F1891,0),$D1892)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1890,0)),0,IF(E1892>10,ROUND(D1892*am_transport,0),IF(D1892<0,0,D1892)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1891=LataProjekcji,$F1892,IF($D1891=LataProjekcji,$D1893,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1891=LataProjekcji,$F1891>0),AND($D1891=LataProjekcji,$F1891=0,$E1892<=10)),$F1892,IF($D1891<LataProjekcji,IF((SUM($K1893:K1893)+$D1893)<$D1892,$D1893,$D1892-SUM($K1893:K1893)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1891=LataProjekcji,$F1891>0),AND($D1891=LataProjekcji,$F1891=0,$E1892<=10)),$F1892,IF($D1891<LataProjekcji,IF((SUM($K1893:L1893)+$D1893)<$D1892,$D1893,$D1892-SUM($K1893:L1893)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1891=LataProjekcji,$F1891>0),AND($D1891=LataProjekcji,$F1891=0,$E1892<=10)),$F1892,IF($D1891<LataProjekcji,IF((SUM($K1893:M1893)+$D1893)<$D1892,$D1893,$D1892-SUM($K1893:M1893)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1891=LataProjekcji,$F1891>0),AND($D1891=LataProjekcji,$F1891=0,$E1892<=10)),$F1892,IF($D1891<LataProjekcji,IF((SUM($K1893:N1893)+$D1893)<$D1892,$D1893,$D1892-SUM($K1893:N1893)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1891=LataProjekcji,$F1891>0),AND($D1891=LataProjekcji,$F1891=0,$E1892<=10)),$F1892,IF($D1891<LataProjekcji,IF((SUM($K1893:O1893)+$D1893)<$D1892,$D1893,$D1892-SUM($K1893:O1893)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1891=LataProjekcji,$F1891>0),AND($D1891=LataProjekcji,$F1891=0,$E1892<=10)),$F1892,IF($D1891<LataProjekcji,IF((SUM($K1893:P1893)+$D1893)<$D1892,$D1893,$D1892-SUM($K1893:P1893)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1891=LataProjekcji,$F1891>0),AND($D1891=LataProjekcji,$F1891=0,$E1892<=10)),$F1892,IF($D1891<LataProjekcji,IF((SUM($K1893:Q1893)+$D1893)<$D1892,$D1893,$D1892-SUM($K1893:Q1893)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1891=LataProjekcji,$F1891>0),AND($D1891=LataProjekcji,$F1891=0,$E1892<=10)),$F1892,IF($D1891<LataProjekcji,IF((SUM($K1893:R1893)+$D1893)<$D1892,$D1893,$D1892-SUM($K1893:R1893)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1891=LataProjekcji,$F1891>0),AND($D1891=LataProjekcji,$F1891=0,$E1892<=10)),$F1892,IF($D1891<LataProjekcji,IF((SUM($K1893:S1893)+$D1893)<$D1892,$D1893,$D1892-SUM($K1893:S1893)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1891=LataProjekcji,$F1891>0),AND($D1891=LataProjekcji,$F1891=0,$E1892<=10)),$F1892,IF($D1891<LataProjekcji,IF((SUM($K1893:T1893)+$D1893)<$D1892,$D1893,$D1892-SUM($K1893:T1893)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1891=LataProjekcji,$F1891>0),AND($D1891=LataProjekcji,$F1891=0,$E1892<=10)),$F1892,IF($D1891<LataProjekcji,IF((SUM($K1893:U1893)+$D1893)<$D1892,$D1893,$D1892-SUM($K1893:U1893)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1891=LataProjekcji,$F1891>0),AND($D1891=LataProjekcji,$F1891=0,$E1892<=10)),$F1892,IF($D1891<LataProjekcji,IF((SUM($K1893:V1893)+$D1893)<$D1892,$D1893,$D1892-SUM($K1893:V1893)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1891=LataProjekcji,$F1891>0),AND($D1891=LataProjekcji,$F1891=0,$E1892<=10)),$F1892,IF($D1891<LataProjekcji,IF((SUM($K1893:W1893)+$D1893)<$D1892,$D1893,$D1892-SUM($K1893:W1893)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1891=LataProjekcji,$F1891>0),AND($D1891=LataProjekcji,$F1891=0,$E1892<=10)),$F1892,IF($D1891<LataProjekcji,IF((SUM($K1893:X1893)+$D1893)<$D1892,$D1893,$D1892-SUM($K1893:X1893)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1891=LataProjekcji,$F1891>0),AND($D1891=LataProjekcji,$F1891=0,$E1892<=10)),$F1892,IF($D1891<LataProjekcji,IF((SUM($K1893:Y1893)+$D1893)<$D1892,$D1893,$D1892-SUM($K1893:Y1893)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1891=LataProjekcji,$F1891>0),AND($D1891=LataProjekcji,$F1891=0,$E1892<=10)),$F1892,IF($D1891<LataProjekcji,IF((SUM($K1893:Z1893)+$D1893)<$D1892,$D1893,$D1892-SUM($K1893:Z1893)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1893,0)","v":0},{"$f":"ROUND(K1894+L1893,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1894+X1893,0)","v":0},{"$f":"ROUND(X1894+Y1893,0)","v":0},{"$f":"ROUND(Y1894+Z1893,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1888+7","v":576},null,null,{"$f":"IF($D1891=LataProjekcji,ROUND($D1892-K1894,0),ROUND(IF(K1893=0,0,$D1892-K1894),0))","v":0},{"$f":"IF($D1891=LataProjekcji,ROUND($D1892-L1894,0),ROUND(IF(AND(L1893=0,K1895>0),$D1892-L1894,IF(L1893=0,0,$D1892-L1894)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1891=LataProjekcji,ROUND($D1892-X1894,0),ROUND(IF(AND(X1893=0,W1895>0),$D1892-X1894,IF(X1893=0,0,$D1892-X1894)),0))","v":0},{"$f":"IF($D1891=LataProjekcji,ROUND($D1892-Y1894,0),ROUND(IF(AND(Y1893=0,X1895>0),$D1892-Y1894,IF(Y1893=0,0,$D1892-Y1894)),0))","v":0},{"$f":"IF($D1891=LataProjekcji,ROUND($D1892-Z1894,0),ROUND(IF(AND(Z1893=0,Y1895>0),$D1892-Z1894,IF(Z1893=0,0,$D1892-Z1894)),0))","v":0},{"$f":"IF($D1891=LataProjekcji,ROUND($D1892-AA1894,0),ROUND(IF(AND(AA1893=0,Z1895>0),$D1892-AA1894,IF(AA1893=0,0,$D1892-AA1894)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1889+1","v":1},{"$f":"OFFSET('Środki trwałe'!$C$574,H1896,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1890,0)=\"tak\",OFFSET($G$269,$D1890,0)=\"tak\",OFFSET($J$269,$D1890,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1895,(COLUMN()-11))*OFFSET($K$590,$H1896,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1890,0)=\"tak\",OFFSET($G$269,$D1890,0)=\"tak\",OFFSET($J$269,$D1890,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1895,(COLUMN()-11))*OFFSET($K$590,$H1896,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1890,0)=\"tak\",OFFSET($G$269,$D1890,0)=\"tak\",OFFSET($J$269,$D1890,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1895,(COLUMN()-11))*OFFSET($K$590,$H1896,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1890,0)=\"tak\",OFFSET($G$269,$D1890,0)=\"tak\",OFFSET($J$269,$D1890,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1895,(COLUMN()-11))*OFFSET($K$590,$H1896,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1890,0)=\"tak\",OFFSET($G$269,$D1890,0)=\"tak\",OFFSET($J$269,$D1890,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1895,(COLUMN()-11))*OFFSET($K$590,$H1896,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1897,0)","v":0},null,{"$f":"D1890+1","v":307}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1897,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1897,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1899<0,0,ROUND(E1899,0))","v":0},{"$f":"OFFSET($D$269,D1897,0)","v":0},{"$f":"IF(E1899>10,ROUND(($D1900/12)*$F1898,0),$D1899)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1897,0)),0,IF(E1899>10,ROUND(D1899*am_transport,0),IF(D1899<0,0,D1899)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1898=LataProjekcji,$F1899,IF($D1898=LataProjekcji,$D1900,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1898=LataProjekcji,$F1898>0),AND($D1898=LataProjekcji,$F1898=0,$E1899<=10)),$F1899,IF($D1898<LataProjekcji,IF((SUM($K1900:K1900)+$D1900)<$D1899,$D1900,$D1899-SUM($K1900:K1900)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1898=LataProjekcji,$F1898>0),AND($D1898=LataProjekcji,$F1898=0,$E1899<=10)),$F1899,IF($D1898<LataProjekcji,IF((SUM($K1900:L1900)+$D1900)<$D1899,$D1900,$D1899-SUM($K1900:L1900)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1898=LataProjekcji,$F1898>0),AND($D1898=LataProjekcji,$F1898=0,$E1899<=10)),$F1899,IF($D1898<LataProjekcji,IF((SUM($K1900:M1900)+$D1900)<$D1899,$D1900,$D1899-SUM($K1900:M1900)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1898=LataProjekcji,$F1898>0),AND($D1898=LataProjekcji,$F1898=0,$E1899<=10)),$F1899,IF($D1898<LataProjekcji,IF((SUM($K1900:N1900)+$D1900)<$D1899,$D1900,$D1899-SUM($K1900:N1900)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1898=LataProjekcji,$F1898>0),AND($D1898=LataProjekcji,$F1898=0,$E1899<=10)),$F1899,IF($D1898<LataProjekcji,IF((SUM($K1900:O1900)+$D1900)<$D1899,$D1900,$D1899-SUM($K1900:O1900)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1898=LataProjekcji,$F1898>0),AND($D1898=LataProjekcji,$F1898=0,$E1899<=10)),$F1899,IF($D1898<LataProjekcji,IF((SUM($K1900:P1900)+$D1900)<$D1899,$D1900,$D1899-SUM($K1900:P1900)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1898=LataProjekcji,$F1898>0),AND($D1898=LataProjekcji,$F1898=0,$E1899<=10)),$F1899,IF($D1898<LataProjekcji,IF((SUM($K1900:Q1900)+$D1900)<$D1899,$D1900,$D1899-SUM($K1900:Q1900)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1898=LataProjekcji,$F1898>0),AND($D1898=LataProjekcji,$F1898=0,$E1899<=10)),$F1899,IF($D1898<LataProjekcji,IF((SUM($K1900:R1900)+$D1900)<$D1899,$D1900,$D1899-SUM($K1900:R1900)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1898=LataProjekcji,$F1898>0),AND($D1898=LataProjekcji,$F1898=0,$E1899<=10)),$F1899,IF($D1898<LataProjekcji,IF((SUM($K1900:S1900)+$D1900)<$D1899,$D1900,$D1899-SUM($K1900:S1900)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1898=LataProjekcji,$F1898>0),AND($D1898=LataProjekcji,$F1898=0,$E1899<=10)),$F1899,IF($D1898<LataProjekcji,IF((SUM($K1900:T1900)+$D1900)<$D1899,$D1900,$D1899-SUM($K1900:T1900)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1898=LataProjekcji,$F1898>0),AND($D1898=LataProjekcji,$F1898=0,$E1899<=10)),$F1899,IF($D1898<LataProjekcji,IF((SUM($K1900:U1900)+$D1900)<$D1899,$D1900,$D1899-SUM($K1900:U1900)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1898=LataProjekcji,$F1898>0),AND($D1898=LataProjekcji,$F1898=0,$E1899<=10)),$F1899,IF($D1898<LataProjekcji,IF((SUM($K1900:V1900)+$D1900)<$D1899,$D1900,$D1899-SUM($K1900:V1900)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1898=LataProjekcji,$F1898>0),AND($D1898=LataProjekcji,$F1898=0,$E1899<=10)),$F1899,IF($D1898<LataProjekcji,IF((SUM($K1900:W1900)+$D1900)<$D1899,$D1900,$D1899-SUM($K1900:W1900)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1898=LataProjekcji,$F1898>0),AND($D1898=LataProjekcji,$F1898=0,$E1899<=10)),$F1899,IF($D1898<LataProjekcji,IF((SUM($K1900:X1900)+$D1900)<$D1899,$D1900,$D1899-SUM($K1900:X1900)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1898=LataProjekcji,$F1898>0),AND($D1898=LataProjekcji,$F1898=0,$E1899<=10)),$F1899,IF($D1898<LataProjekcji,IF((SUM($K1900:Y1900)+$D1900)<$D1899,$D1900,$D1899-SUM($K1900:Y1900)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1898=LataProjekcji,$F1898>0),AND($D1898=LataProjekcji,$F1898=0,$E1899<=10)),$F1899,IF($D1898<LataProjekcji,IF((SUM($K1900:Z1900)+$D1900)<$D1899,$D1900,$D1899-SUM($K1900:Z1900)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1900,0)","v":0},{"$f":"ROUND(K1901+L1900,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1901+X1900,0)","v":0},{"$f":"ROUND(X1901+Y1900,0)","v":0},{"$f":"ROUND(Y1901+Z1900,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1895+7","v":583},null,null,{"$f":"IF($D1898=LataProjekcji,ROUND($D1899-K1901,0),ROUND(IF(K1900=0,0,$D1899-K1901),0))","v":0},{"$f":"IF($D1898=LataProjekcji,ROUND($D1899-L1901,0),ROUND(IF(AND(L1900=0,K1902>0),$D1899-L1901,IF(L1900=0,0,$D1899-L1901)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1898=LataProjekcji,ROUND($D1899-X1901,0),ROUND(IF(AND(X1900=0,W1902>0),$D1899-X1901,IF(X1900=0,0,$D1899-X1901)),0))","v":0},{"$f":"IF($D1898=LataProjekcji,ROUND($D1899-Y1901,0),ROUND(IF(AND(Y1900=0,X1902>0),$D1899-Y1901,IF(Y1900=0,0,$D1899-Y1901)),0))","v":0},{"$f":"IF($D1898=LataProjekcji,ROUND($D1899-Z1901,0),ROUND(IF(AND(Z1900=0,Y1902>0),$D1899-Z1901,IF(Z1900=0,0,$D1899-Z1901)),0))","v":0},{"$f":"IF($D1898=LataProjekcji,ROUND($D1899-AA1901,0),ROUND(IF(AND(AA1900=0,Z1902>0),$D1899-AA1901,IF(AA1900=0,0,$D1899-AA1901)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1896+1","v":2},{"$f":"OFFSET('Środki trwałe'!$C$574,H1903,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1897,0)=\"tak\",OFFSET($G$269,$D1897,0)=\"tak\",OFFSET($J$269,$D1897,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1902,(COLUMN()-11))*OFFSET($K$590,$H1903,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1897,0)=\"tak\",OFFSET($G$269,$D1897,0)=\"tak\",OFFSET($J$269,$D1897,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1902,(COLUMN()-11))*OFFSET($K$590,$H1903,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1897,0)=\"tak\",OFFSET($G$269,$D1897,0)=\"tak\",OFFSET($J$269,$D1897,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1902,(COLUMN()-11))*OFFSET($K$590,$H1903,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1897,0)=\"tak\",OFFSET($G$269,$D1897,0)=\"tak\",OFFSET($J$269,$D1897,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1902,(COLUMN()-11))*OFFSET($K$590,$H1903,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1897,0)=\"tak\",OFFSET($G$269,$D1897,0)=\"tak\",OFFSET($J$269,$D1897,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1902,(COLUMN()-11))*OFFSET($K$590,$H1903,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1904,0)","v":0},null,{"$f":"D1897+1","v":308}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1904,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1904,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1906<0,0,ROUND(E1906,0))","v":0},{"$f":"OFFSET($D$269,D1904,0)","v":0},{"$f":"IF(E1906>10,ROUND(($D1907/12)*$F1905,0),$D1906)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1904,0)),0,IF(E1906>10,ROUND(D1906*am_transport,0),IF(D1906<0,0,D1906)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1905=LataProjekcji,$F1906,IF($D1905=LataProjekcji,$D1907,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1905=LataProjekcji,$F1905>0),AND($D1905=LataProjekcji,$F1905=0,$E1906<=10)),$F1906,IF($D1905<LataProjekcji,IF((SUM($K1907:K1907)+$D1907)<$D1906,$D1907,$D1906-SUM($K1907:K1907)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1905=LataProjekcji,$F1905>0),AND($D1905=LataProjekcji,$F1905=0,$E1906<=10)),$F1906,IF($D1905<LataProjekcji,IF((SUM($K1907:L1907)+$D1907)<$D1906,$D1907,$D1906-SUM($K1907:L1907)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1905=LataProjekcji,$F1905>0),AND($D1905=LataProjekcji,$F1905=0,$E1906<=10)),$F1906,IF($D1905<LataProjekcji,IF((SUM($K1907:M1907)+$D1907)<$D1906,$D1907,$D1906-SUM($K1907:M1907)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1905=LataProjekcji,$F1905>0),AND($D1905=LataProjekcji,$F1905=0,$E1906<=10)),$F1906,IF($D1905<LataProjekcji,IF((SUM($K1907:N1907)+$D1907)<$D1906,$D1907,$D1906-SUM($K1907:N1907)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1905=LataProjekcji,$F1905>0),AND($D1905=LataProjekcji,$F1905=0,$E1906<=10)),$F1906,IF($D1905<LataProjekcji,IF((SUM($K1907:O1907)+$D1907)<$D1906,$D1907,$D1906-SUM($K1907:O1907)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1905=LataProjekcji,$F1905>0),AND($D1905=LataProjekcji,$F1905=0,$E1906<=10)),$F1906,IF($D1905<LataProjekcji,IF((SUM($K1907:P1907)+$D1907)<$D1906,$D1907,$D1906-SUM($K1907:P1907)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1905=LataProjekcji,$F1905>0),AND($D1905=LataProjekcji,$F1905=0,$E1906<=10)),$F1906,IF($D1905<LataProjekcji,IF((SUM($K1907:Q1907)+$D1907)<$D1906,$D1907,$D1906-SUM($K1907:Q1907)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1905=LataProjekcji,$F1905>0),AND($D1905=LataProjekcji,$F1905=0,$E1906<=10)),$F1906,IF($D1905<LataProjekcji,IF((SUM($K1907:R1907)+$D1907)<$D1906,$D1907,$D1906-SUM($K1907:R1907)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1905=LataProjekcji,$F1905>0),AND($D1905=LataProjekcji,$F1905=0,$E1906<=10)),$F1906,IF($D1905<LataProjekcji,IF((SUM($K1907:S1907)+$D1907)<$D1906,$D1907,$D1906-SUM($K1907:S1907)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1905=LataProjekcji,$F1905>0),AND($D1905=LataProjekcji,$F1905=0,$E1906<=10)),$F1906,IF($D1905<LataProjekcji,IF((SUM($K1907:T1907)+$D1907)<$D1906,$D1907,$D1906-SUM($K1907:T1907)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1905=LataProjekcji,$F1905>0),AND($D1905=LataProjekcji,$F1905=0,$E1906<=10)),$F1906,IF($D1905<LataProjekcji,IF((SUM($K1907:U1907)+$D1907)<$D1906,$D1907,$D1906-SUM($K1907:U1907)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1905=LataProjekcji,$F1905>0),AND($D1905=LataProjekcji,$F1905=0,$E1906<=10)),$F1906,IF($D1905<LataProjekcji,IF((SUM($K1907:V1907)+$D1907)<$D1906,$D1907,$D1906-SUM($K1907:V1907)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1905=LataProjekcji,$F1905>0),AND($D1905=LataProjekcji,$F1905=0,$E1906<=10)),$F1906,IF($D1905<LataProjekcji,IF((SUM($K1907:W1907)+$D1907)<$D1906,$D1907,$D1906-SUM($K1907:W1907)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1905=LataProjekcji,$F1905>0),AND($D1905=LataProjekcji,$F1905=0,$E1906<=10)),$F1906,IF($D1905<LataProjekcji,IF((SUM($K1907:X1907)+$D1907)<$D1906,$D1907,$D1906-SUM($K1907:X1907)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1905=LataProjekcji,$F1905>0),AND($D1905=LataProjekcji,$F1905=0,$E1906<=10)),$F1906,IF($D1905<LataProjekcji,IF((SUM($K1907:Y1907)+$D1907)<$D1906,$D1907,$D1906-SUM($K1907:Y1907)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1905=LataProjekcji,$F1905>0),AND($D1905=LataProjekcji,$F1905=0,$E1906<=10)),$F1906,IF($D1905<LataProjekcji,IF((SUM($K1907:Z1907)+$D1907)<$D1906,$D1907,$D1906-SUM($K1907:Z1907)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1907,0)","v":0},{"$f":"ROUND(K1908+L1907,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1908+X1907,0)","v":0},{"$f":"ROUND(X1908+Y1907,0)","v":0},{"$f":"ROUND(Y1908+Z1907,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1902+7","v":590},null,null,{"$f":"IF($D1905=LataProjekcji,ROUND($D1906-K1908,0),ROUND(IF(K1907=0,0,$D1906-K1908),0))","v":0},{"$f":"IF($D1905=LataProjekcji,ROUND($D1906-L1908,0),ROUND(IF(AND(L1907=0,K1909>0),$D1906-L1908,IF(L1907=0,0,$D1906-L1908)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1905=LataProjekcji,ROUND($D1906-X1908,0),ROUND(IF(AND(X1907=0,W1909>0),$D1906-X1908,IF(X1907=0,0,$D1906-X1908)),0))","v":0},{"$f":"IF($D1905=LataProjekcji,ROUND($D1906-Y1908,0),ROUND(IF(AND(Y1907=0,X1909>0),$D1906-Y1908,IF(Y1907=0,0,$D1906-Y1908)),0))","v":0},{"$f":"IF($D1905=LataProjekcji,ROUND($D1906-Z1908,0),ROUND(IF(AND(Z1907=0,Y1909>0),$D1906-Z1908,IF(Z1907=0,0,$D1906-Z1908)),0))","v":0},{"$f":"IF($D1905=LataProjekcji,ROUND($D1906-AA1908,0),ROUND(IF(AND(AA1907=0,Z1909>0),$D1906-AA1908,IF(AA1907=0,0,$D1906-AA1908)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1903+1","v":3},{"$f":"OFFSET('Środki trwałe'!$C$574,H1910,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1904,0)=\"tak\",OFFSET($G$269,$D1904,0)=\"tak\",OFFSET($J$269,$D1904,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1909,(COLUMN()-11))*OFFSET($K$590,$H1910,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1904,0)=\"tak\",OFFSET($G$269,$D1904,0)=\"tak\",OFFSET($J$269,$D1904,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1909,(COLUMN()-11))*OFFSET($K$590,$H1910,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1904,0)=\"tak\",OFFSET($G$269,$D1904,0)=\"tak\",OFFSET($J$269,$D1904,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1909,(COLUMN()-11))*OFFSET($K$590,$H1910,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1904,0)=\"tak\",OFFSET($G$269,$D1904,0)=\"tak\",OFFSET($J$269,$D1904,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1909,(COLUMN()-11))*OFFSET($K$590,$H1910,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1904,0)=\"tak\",OFFSET($G$269,$D1904,0)=\"tak\",OFFSET($J$269,$D1904,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1909,(COLUMN()-11))*OFFSET($K$590,$H1910,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1911,0)","v":0},null,{"$f":"D1904+1","v":309}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1911,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1911,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1913<0,0,ROUND(E1913,0))","v":0},{"$f":"OFFSET($D$269,D1911,0)","v":0},{"$f":"IF(E1913>10,ROUND(($D1914/12)*$F1912,0),$D1913)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1911,0)),0,IF(E1913>10,ROUND(D1913*am_transport,0),IF(D1913<0,0,D1913)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1912=LataProjekcji,$F1913,IF($D1912=LataProjekcji,$D1914,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1912=LataProjekcji,$F1912>0),AND($D1912=LataProjekcji,$F1912=0,$E1913<=10)),$F1913,IF($D1912<LataProjekcji,IF((SUM($K1914:K1914)+$D1914)<$D1913,$D1914,$D1913-SUM($K1914:K1914)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1912=LataProjekcji,$F1912>0),AND($D1912=LataProjekcji,$F1912=0,$E1913<=10)),$F1913,IF($D1912<LataProjekcji,IF((SUM($K1914:L1914)+$D1914)<$D1913,$D1914,$D1913-SUM($K1914:L1914)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1912=LataProjekcji,$F1912>0),AND($D1912=LataProjekcji,$F1912=0,$E1913<=10)),$F1913,IF($D1912<LataProjekcji,IF((SUM($K1914:M1914)+$D1914)<$D1913,$D1914,$D1913-SUM($K1914:M1914)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1912=LataProjekcji,$F1912>0),AND($D1912=LataProjekcji,$F1912=0,$E1913<=10)),$F1913,IF($D1912<LataProjekcji,IF((SUM($K1914:N1914)+$D1914)<$D1913,$D1914,$D1913-SUM($K1914:N1914)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1912=LataProjekcji,$F1912>0),AND($D1912=LataProjekcji,$F1912=0,$E1913<=10)),$F1913,IF($D1912<LataProjekcji,IF((SUM($K1914:O1914)+$D1914)<$D1913,$D1914,$D1913-SUM($K1914:O1914)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1912=LataProjekcji,$F1912>0),AND($D1912=LataProjekcji,$F1912=0,$E1913<=10)),$F1913,IF($D1912<LataProjekcji,IF((SUM($K1914:P1914)+$D1914)<$D1913,$D1914,$D1913-SUM($K1914:P1914)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1912=LataProjekcji,$F1912>0),AND($D1912=LataProjekcji,$F1912=0,$E1913<=10)),$F1913,IF($D1912<LataProjekcji,IF((SUM($K1914:Q1914)+$D1914)<$D1913,$D1914,$D1913-SUM($K1914:Q1914)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1912=LataProjekcji,$F1912>0),AND($D1912=LataProjekcji,$F1912=0,$E1913<=10)),$F1913,IF($D1912<LataProjekcji,IF((SUM($K1914:R1914)+$D1914)<$D1913,$D1914,$D1913-SUM($K1914:R1914)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1912=LataProjekcji,$F1912>0),AND($D1912=LataProjekcji,$F1912=0,$E1913<=10)),$F1913,IF($D1912<LataProjekcji,IF((SUM($K1914:S1914)+$D1914)<$D1913,$D1914,$D1913-SUM($K1914:S1914)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1912=LataProjekcji,$F1912>0),AND($D1912=LataProjekcji,$F1912=0,$E1913<=10)),$F1913,IF($D1912<LataProjekcji,IF((SUM($K1914:T1914)+$D1914)<$D1913,$D1914,$D1913-SUM($K1914:T1914)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1912=LataProjekcji,$F1912>0),AND($D1912=LataProjekcji,$F1912=0,$E1913<=10)),$F1913,IF($D1912<LataProjekcji,IF((SUM($K1914:U1914)+$D1914)<$D1913,$D1914,$D1913-SUM($K1914:U1914)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1912=LataProjekcji,$F1912>0),AND($D1912=LataProjekcji,$F1912=0,$E1913<=10)),$F1913,IF($D1912<LataProjekcji,IF((SUM($K1914:V1914)+$D1914)<$D1913,$D1914,$D1913-SUM($K1914:V1914)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1912=LataProjekcji,$F1912>0),AND($D1912=LataProjekcji,$F1912=0,$E1913<=10)),$F1913,IF($D1912<LataProjekcji,IF((SUM($K1914:W1914)+$D1914)<$D1913,$D1914,$D1913-SUM($K1914:W1914)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1912=LataProjekcji,$F1912>0),AND($D1912=LataProjekcji,$F1912=0,$E1913<=10)),$F1913,IF($D1912<LataProjekcji,IF((SUM($K1914:X1914)+$D1914)<$D1913,$D1914,$D1913-SUM($K1914:X1914)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1912=LataProjekcji,$F1912>0),AND($D1912=LataProjekcji,$F1912=0,$E1913<=10)),$F1913,IF($D1912<LataProjekcji,IF((SUM($K1914:Y1914)+$D1914)<$D1913,$D1914,$D1913-SUM($K1914:Y1914)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1912=LataProjekcji,$F1912>0),AND($D1912=LataProjekcji,$F1912=0,$E1913<=10)),$F1913,IF($D1912<LataProjekcji,IF((SUM($K1914:Z1914)+$D1914)<$D1913,$D1914,$D1913-SUM($K1914:Z1914)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1914,0)","v":0},{"$f":"ROUND(K1915+L1914,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1915+X1914,0)","v":0},{"$f":"ROUND(X1915+Y1914,0)","v":0},{"$f":"ROUND(Y1915+Z1914,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1909+7","v":597},null,null,{"$f":"IF($D1912=LataProjekcji,ROUND($D1913-K1915,0),ROUND(IF(K1914=0,0,$D1913-K1915),0))","v":0},{"$f":"IF($D1912=LataProjekcji,ROUND($D1913-L1915,0),ROUND(IF(AND(L1914=0,K1916>0),$D1913-L1915,IF(L1914=0,0,$D1913-L1915)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1912=LataProjekcji,ROUND($D1913-X1915,0),ROUND(IF(AND(X1914=0,W1916>0),$D1913-X1915,IF(X1914=0,0,$D1913-X1915)),0))","v":0},{"$f":"IF($D1912=LataProjekcji,ROUND($D1913-Y1915,0),ROUND(IF(AND(Y1914=0,X1916>0),$D1913-Y1915,IF(Y1914=0,0,$D1913-Y1915)),0))","v":0},{"$f":"IF($D1912=LataProjekcji,ROUND($D1913-Z1915,0),ROUND(IF(AND(Z1914=0,Y1916>0),$D1913-Z1915,IF(Z1914=0,0,$D1913-Z1915)),0))","v":0},{"$f":"IF($D1912=LataProjekcji,ROUND($D1913-AA1915,0),ROUND(IF(AND(AA1914=0,Z1916>0),$D1913-AA1915,IF(AA1914=0,0,$D1913-AA1915)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1910+1","v":4},{"$f":"OFFSET('Środki trwałe'!$C$574,H1917,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1911,0)=\"tak\",OFFSET($G$269,$D1911,0)=\"tak\",OFFSET($J$269,$D1911,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1916,(COLUMN()-11))*OFFSET($K$590,$H1917,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1911,0)=\"tak\",OFFSET($G$269,$D1911,0)=\"tak\",OFFSET($J$269,$D1911,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1916,(COLUMN()-11))*OFFSET($K$590,$H1917,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1911,0)=\"tak\",OFFSET($G$269,$D1911,0)=\"tak\",OFFSET($J$269,$D1911,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1916,(COLUMN()-11))*OFFSET($K$590,$H1917,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1911,0)=\"tak\",OFFSET($G$269,$D1911,0)=\"tak\",OFFSET($J$269,$D1911,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1916,(COLUMN()-11))*OFFSET($K$590,$H1917,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1911,0)=\"tak\",OFFSET($G$269,$D1911,0)=\"tak\",OFFSET($J$269,$D1911,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1916,(COLUMN()-11))*OFFSET($K$590,$H1917,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1918,0)","v":0},null,{"$f":"D1911+1","v":310}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1918,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1918,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1920<0,0,ROUND(E1920,0))","v":0},{"$f":"OFFSET($D$269,D1918,0)","v":0},{"$f":"IF(E1920>10,ROUND(($D1921/12)*$F1919,0),$D1920)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1918,0)),0,IF(E1920>10,ROUND(D1920*am_transport,0),IF(D1920<0,0,D1920)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1919=LataProjekcji,$F1920,IF($D1919=LataProjekcji,$D1921,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1919=LataProjekcji,$F1919>0),AND($D1919=LataProjekcji,$F1919=0,$E1920<=10)),$F1920,IF($D1919<LataProjekcji,IF((SUM($K1921:K1921)+$D1921)<$D1920,$D1921,$D1920-SUM($K1921:K1921)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1919=LataProjekcji,$F1919>0),AND($D1919=LataProjekcji,$F1919=0,$E1920<=10)),$F1920,IF($D1919<LataProjekcji,IF((SUM($K1921:L1921)+$D1921)<$D1920,$D1921,$D1920-SUM($K1921:L1921)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1919=LataProjekcji,$F1919>0),AND($D1919=LataProjekcji,$F1919=0,$E1920<=10)),$F1920,IF($D1919<LataProjekcji,IF((SUM($K1921:M1921)+$D1921)<$D1920,$D1921,$D1920-SUM($K1921:M1921)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1919=LataProjekcji,$F1919>0),AND($D1919=LataProjekcji,$F1919=0,$E1920<=10)),$F1920,IF($D1919<LataProjekcji,IF((SUM($K1921:N1921)+$D1921)<$D1920,$D1921,$D1920-SUM($K1921:N1921)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1919=LataProjekcji,$F1919>0),AND($D1919=LataProjekcji,$F1919=0,$E1920<=10)),$F1920,IF($D1919<LataProjekcji,IF((SUM($K1921:O1921)+$D1921)<$D1920,$D1921,$D1920-SUM($K1921:O1921)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1919=LataProjekcji,$F1919>0),AND($D1919=LataProjekcji,$F1919=0,$E1920<=10)),$F1920,IF($D1919<LataProjekcji,IF((SUM($K1921:P1921)+$D1921)<$D1920,$D1921,$D1920-SUM($K1921:P1921)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1919=LataProjekcji,$F1919>0),AND($D1919=LataProjekcji,$F1919=0,$E1920<=10)),$F1920,IF($D1919<LataProjekcji,IF((SUM($K1921:Q1921)+$D1921)<$D1920,$D1921,$D1920-SUM($K1921:Q1921)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1919=LataProjekcji,$F1919>0),AND($D1919=LataProjekcji,$F1919=0,$E1920<=10)),$F1920,IF($D1919<LataProjekcji,IF((SUM($K1921:R1921)+$D1921)<$D1920,$D1921,$D1920-SUM($K1921:R1921)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1919=LataProjekcji,$F1919>0),AND($D1919=LataProjekcji,$F1919=0,$E1920<=10)),$F1920,IF($D1919<LataProjekcji,IF((SUM($K1921:S1921)+$D1921)<$D1920,$D1921,$D1920-SUM($K1921:S1921)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1919=LataProjekcji,$F1919>0),AND($D1919=LataProjekcji,$F1919=0,$E1920<=10)),$F1920,IF($D1919<LataProjekcji,IF((SUM($K1921:T1921)+$D1921)<$D1920,$D1921,$D1920-SUM($K1921:T1921)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1919=LataProjekcji,$F1919>0),AND($D1919=LataProjekcji,$F1919=0,$E1920<=10)),$F1920,IF($D1919<LataProjekcji,IF((SUM($K1921:U1921)+$D1921)<$D1920,$D1921,$D1920-SUM($K1921:U1921)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1919=LataProjekcji,$F1919>0),AND($D1919=LataProjekcji,$F1919=0,$E1920<=10)),$F1920,IF($D1919<LataProjekcji,IF((SUM($K1921:V1921)+$D1921)<$D1920,$D1921,$D1920-SUM($K1921:V1921)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1919=LataProjekcji,$F1919>0),AND($D1919=LataProjekcji,$F1919=0,$E1920<=10)),$F1920,IF($D1919<LataProjekcji,IF((SUM($K1921:W1921)+$D1921)<$D1920,$D1921,$D1920-SUM($K1921:W1921)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1919=LataProjekcji,$F1919>0),AND($D1919=LataProjekcji,$F1919=0,$E1920<=10)),$F1920,IF($D1919<LataProjekcji,IF((SUM($K1921:X1921)+$D1921)<$D1920,$D1921,$D1920-SUM($K1921:X1921)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1919=LataProjekcji,$F1919>0),AND($D1919=LataProjekcji,$F1919=0,$E1920<=10)),$F1920,IF($D1919<LataProjekcji,IF((SUM($K1921:Y1921)+$D1921)<$D1920,$D1921,$D1920-SUM($K1921:Y1921)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1919=LataProjekcji,$F1919>0),AND($D1919=LataProjekcji,$F1919=0,$E1920<=10)),$F1920,IF($D1919<LataProjekcji,IF((SUM($K1921:Z1921)+$D1921)<$D1920,$D1921,$D1920-SUM($K1921:Z1921)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1921,0)","v":0},{"$f":"ROUND(K1922+L1921,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1922+X1921,0)","v":0},{"$f":"ROUND(X1922+Y1921,0)","v":0},{"$f":"ROUND(Y1922+Z1921,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1916+7","v":604},null,null,{"$f":"IF($D1919=LataProjekcji,ROUND($D1920-K1922,0),ROUND(IF(K1921=0,0,$D1920-K1922),0))","v":0},{"$f":"IF($D1919=LataProjekcji,ROUND($D1920-L1922,0),ROUND(IF(AND(L1921=0,K1923>0),$D1920-L1922,IF(L1921=0,0,$D1920-L1922)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1919=LataProjekcji,ROUND($D1920-X1922,0),ROUND(IF(AND(X1921=0,W1923>0),$D1920-X1922,IF(X1921=0,0,$D1920-X1922)),0))","v":0},{"$f":"IF($D1919=LataProjekcji,ROUND($D1920-Y1922,0),ROUND(IF(AND(Y1921=0,X1923>0),$D1920-Y1922,IF(Y1921=0,0,$D1920-Y1922)),0))","v":0},{"$f":"IF($D1919=LataProjekcji,ROUND($D1920-Z1922,0),ROUND(IF(AND(Z1921=0,Y1923>0),$D1920-Z1922,IF(Z1921=0,0,$D1920-Z1922)),0))","v":0},{"$f":"IF($D1919=LataProjekcji,ROUND($D1920-AA1922,0),ROUND(IF(AND(AA1921=0,Z1923>0),$D1920-AA1922,IF(AA1921=0,0,$D1920-AA1922)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1917+1","v":5},{"$f":"OFFSET('Środki trwałe'!$C$574,H1924,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1918,0)=\"tak\",OFFSET($G$269,$D1918,0)=\"tak\",OFFSET($J$269,$D1918,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1923,(COLUMN()-11))*OFFSET($K$590,$H1924,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1918,0)=\"tak\",OFFSET($G$269,$D1918,0)=\"tak\",OFFSET($J$269,$D1918,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1923,(COLUMN()-11))*OFFSET($K$590,$H1924,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1918,0)=\"tak\",OFFSET($G$269,$D1918,0)=\"tak\",OFFSET($J$269,$D1918,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1923,(COLUMN()-11))*OFFSET($K$590,$H1924,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1918,0)=\"tak\",OFFSET($G$269,$D1918,0)=\"tak\",OFFSET($J$269,$D1918,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1923,(COLUMN()-11))*OFFSET($K$590,$H1924,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1918,0)=\"tak\",OFFSET($G$269,$D1918,0)=\"tak\",OFFSET($J$269,$D1918,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1923,(COLUMN()-11))*OFFSET($K$590,$H1924,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1925,0)","v":0},null,{"$f":"D1918+1","v":311}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1925,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1925,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1927<0,0,ROUND(E1927,0))","v":0},{"$f":"OFFSET($D$269,D1925,0)","v":0},{"$f":"IF(E1927>10,ROUND(($D1928/12)*$F1926,0),$D1927)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1925,0)),0,IF(E1927>10,ROUND(D1927*am_transport,0),IF(D1927<0,0,D1927)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1926=LataProjekcji,$F1927,IF($D1926=LataProjekcji,$D1928,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1926=LataProjekcji,$F1926>0),AND($D1926=LataProjekcji,$F1926=0,$E1927<=10)),$F1927,IF($D1926<LataProjekcji,IF((SUM($K1928:K1928)+$D1928)<$D1927,$D1928,$D1927-SUM($K1928:K1928)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1926=LataProjekcji,$F1926>0),AND($D1926=LataProjekcji,$F1926=0,$E1927<=10)),$F1927,IF($D1926<LataProjekcji,IF((SUM($K1928:L1928)+$D1928)<$D1927,$D1928,$D1927-SUM($K1928:L1928)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1926=LataProjekcji,$F1926>0),AND($D1926=LataProjekcji,$F1926=0,$E1927<=10)),$F1927,IF($D1926<LataProjekcji,IF((SUM($K1928:M1928)+$D1928)<$D1927,$D1928,$D1927-SUM($K1928:M1928)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1926=LataProjekcji,$F1926>0),AND($D1926=LataProjekcji,$F1926=0,$E1927<=10)),$F1927,IF($D1926<LataProjekcji,IF((SUM($K1928:N1928)+$D1928)<$D1927,$D1928,$D1927-SUM($K1928:N1928)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1926=LataProjekcji,$F1926>0),AND($D1926=LataProjekcji,$F1926=0,$E1927<=10)),$F1927,IF($D1926<LataProjekcji,IF((SUM($K1928:O1928)+$D1928)<$D1927,$D1928,$D1927-SUM($K1928:O1928)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1926=LataProjekcji,$F1926>0),AND($D1926=LataProjekcji,$F1926=0,$E1927<=10)),$F1927,IF($D1926<LataProjekcji,IF((SUM($K1928:P1928)+$D1928)<$D1927,$D1928,$D1927-SUM($K1928:P1928)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1926=LataProjekcji,$F1926>0),AND($D1926=LataProjekcji,$F1926=0,$E1927<=10)),$F1927,IF($D1926<LataProjekcji,IF((SUM($K1928:Q1928)+$D1928)<$D1927,$D1928,$D1927-SUM($K1928:Q1928)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1926=LataProjekcji,$F1926>0),AND($D1926=LataProjekcji,$F1926=0,$E1927<=10)),$F1927,IF($D1926<LataProjekcji,IF((SUM($K1928:R1928)+$D1928)<$D1927,$D1928,$D1927-SUM($K1928:R1928)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1926=LataProjekcji,$F1926>0),AND($D1926=LataProjekcji,$F1926=0,$E1927<=10)),$F1927,IF($D1926<LataProjekcji,IF((SUM($K1928:S1928)+$D1928)<$D1927,$D1928,$D1927-SUM($K1928:S1928)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1926=LataProjekcji,$F1926>0),AND($D1926=LataProjekcji,$F1926=0,$E1927<=10)),$F1927,IF($D1926<LataProjekcji,IF((SUM($K1928:T1928)+$D1928)<$D1927,$D1928,$D1927-SUM($K1928:T1928)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1926=LataProjekcji,$F1926>0),AND($D1926=LataProjekcji,$F1926=0,$E1927<=10)),$F1927,IF($D1926<LataProjekcji,IF((SUM($K1928:U1928)+$D1928)<$D1927,$D1928,$D1927-SUM($K1928:U1928)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1926=LataProjekcji,$F1926>0),AND($D1926=LataProjekcji,$F1926=0,$E1927<=10)),$F1927,IF($D1926<LataProjekcji,IF((SUM($K1928:V1928)+$D1928)<$D1927,$D1928,$D1927-SUM($K1928:V1928)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1926=LataProjekcji,$F1926>0),AND($D1926=LataProjekcji,$F1926=0,$E1927<=10)),$F1927,IF($D1926<LataProjekcji,IF((SUM($K1928:W1928)+$D1928)<$D1927,$D1928,$D1927-SUM($K1928:W1928)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1926=LataProjekcji,$F1926>0),AND($D1926=LataProjekcji,$F1926=0,$E1927<=10)),$F1927,IF($D1926<LataProjekcji,IF((SUM($K1928:X1928)+$D1928)<$D1927,$D1928,$D1927-SUM($K1928:X1928)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1926=LataProjekcji,$F1926>0),AND($D1926=LataProjekcji,$F1926=0,$E1927<=10)),$F1927,IF($D1926<LataProjekcji,IF((SUM($K1928:Y1928)+$D1928)<$D1927,$D1928,$D1927-SUM($K1928:Y1928)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1926=LataProjekcji,$F1926>0),AND($D1926=LataProjekcji,$F1926=0,$E1927<=10)),$F1927,IF($D1926<LataProjekcji,IF((SUM($K1928:Z1928)+$D1928)<$D1927,$D1928,$D1927-SUM($K1928:Z1928)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1928,0)","v":0},{"$f":"ROUND(K1929+L1928,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1929+X1928,0)","v":0},{"$f":"ROUND(X1929+Y1928,0)","v":0},{"$f":"ROUND(Y1929+Z1928,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1923+7","v":611},null,null,{"$f":"IF($D1926=LataProjekcji,ROUND($D1927-K1929,0),ROUND(IF(K1928=0,0,$D1927-K1929),0))","v":0},{"$f":"IF($D1926=LataProjekcji,ROUND($D1927-L1929,0),ROUND(IF(AND(L1928=0,K1930>0),$D1927-L1929,IF(L1928=0,0,$D1927-L1929)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1926=LataProjekcji,ROUND($D1927-X1929,0),ROUND(IF(AND(X1928=0,W1930>0),$D1927-X1929,IF(X1928=0,0,$D1927-X1929)),0))","v":0},{"$f":"IF($D1926=LataProjekcji,ROUND($D1927-Y1929,0),ROUND(IF(AND(Y1928=0,X1930>0),$D1927-Y1929,IF(Y1928=0,0,$D1927-Y1929)),0))","v":0},{"$f":"IF($D1926=LataProjekcji,ROUND($D1927-Z1929,0),ROUND(IF(AND(Z1928=0,Y1930>0),$D1927-Z1929,IF(Z1928=0,0,$D1927-Z1929)),0))","v":0},{"$f":"IF($D1926=LataProjekcji,ROUND($D1927-AA1929,0),ROUND(IF(AND(AA1928=0,Z1930>0),$D1927-AA1929,IF(AA1928=0,0,$D1927-AA1929)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1924+1","v":6},{"$f":"OFFSET('Środki trwałe'!$C$574,H1931,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1925,0)=\"tak\",OFFSET($G$269,$D1925,0)=\"tak\",OFFSET($J$269,$D1925,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1930,(COLUMN()-11))*OFFSET($K$590,$H1931,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1925,0)=\"tak\",OFFSET($G$269,$D1925,0)=\"tak\",OFFSET($J$269,$D1925,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1930,(COLUMN()-11))*OFFSET($K$590,$H1931,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1925,0)=\"tak\",OFFSET($G$269,$D1925,0)=\"tak\",OFFSET($J$269,$D1925,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1930,(COLUMN()-11))*OFFSET($K$590,$H1931,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1925,0)=\"tak\",OFFSET($G$269,$D1925,0)=\"tak\",OFFSET($J$269,$D1925,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1930,(COLUMN()-11))*OFFSET($K$590,$H1931,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1925,0)=\"tak\",OFFSET($G$269,$D1925,0)=\"tak\",OFFSET($J$269,$D1925,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1930,(COLUMN()-11))*OFFSET($K$590,$H1931,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1932,0)","v":0},null,{"$f":"D1925+1","v":312}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1932,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1932,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1934<0,0,ROUND(E1934,0))","v":0},{"$f":"OFFSET($D$269,D1932,0)","v":0},{"$f":"IF(E1934>10,ROUND(($D1935/12)*$F1933,0),$D1934)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1932,0)),0,IF(E1934>10,ROUND(D1934*am_transport,0),IF(D1934<0,0,D1934)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1933=LataProjekcji,$F1934,IF($D1933=LataProjekcji,$D1935,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1933=LataProjekcji,$F1933>0),AND($D1933=LataProjekcji,$F1933=0,$E1934<=10)),$F1934,IF($D1933<LataProjekcji,IF((SUM($K1935:K1935)+$D1935)<$D1934,$D1935,$D1934-SUM($K1935:K1935)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1933=LataProjekcji,$F1933>0),AND($D1933=LataProjekcji,$F1933=0,$E1934<=10)),$F1934,IF($D1933<LataProjekcji,IF((SUM($K1935:L1935)+$D1935)<$D1934,$D1935,$D1934-SUM($K1935:L1935)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1933=LataProjekcji,$F1933>0),AND($D1933=LataProjekcji,$F1933=0,$E1934<=10)),$F1934,IF($D1933<LataProjekcji,IF((SUM($K1935:M1935)+$D1935)<$D1934,$D1935,$D1934-SUM($K1935:M1935)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1933=LataProjekcji,$F1933>0),AND($D1933=LataProjekcji,$F1933=0,$E1934<=10)),$F1934,IF($D1933<LataProjekcji,IF((SUM($K1935:N1935)+$D1935)<$D1934,$D1935,$D1934-SUM($K1935:N1935)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1933=LataProjekcji,$F1933>0),AND($D1933=LataProjekcji,$F1933=0,$E1934<=10)),$F1934,IF($D1933<LataProjekcji,IF((SUM($K1935:O1935)+$D1935)<$D1934,$D1935,$D1934-SUM($K1935:O1935)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1933=LataProjekcji,$F1933>0),AND($D1933=LataProjekcji,$F1933=0,$E1934<=10)),$F1934,IF($D1933<LataProjekcji,IF((SUM($K1935:P1935)+$D1935)<$D1934,$D1935,$D1934-SUM($K1935:P1935)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1933=LataProjekcji,$F1933>0),AND($D1933=LataProjekcji,$F1933=0,$E1934<=10)),$F1934,IF($D1933<LataProjekcji,IF((SUM($K1935:Q1935)+$D1935)<$D1934,$D1935,$D1934-SUM($K1935:Q1935)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1933=LataProjekcji,$F1933>0),AND($D1933=LataProjekcji,$F1933=0,$E1934<=10)),$F1934,IF($D1933<LataProjekcji,IF((SUM($K1935:R1935)+$D1935)<$D1934,$D1935,$D1934-SUM($K1935:R1935)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1933=LataProjekcji,$F1933>0),AND($D1933=LataProjekcji,$F1933=0,$E1934<=10)),$F1934,IF($D1933<LataProjekcji,IF((SUM($K1935:S1935)+$D1935)<$D1934,$D1935,$D1934-SUM($K1935:S1935)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1933=LataProjekcji,$F1933>0),AND($D1933=LataProjekcji,$F1933=0,$E1934<=10)),$F1934,IF($D1933<LataProjekcji,IF((SUM($K1935:T1935)+$D1935)<$D1934,$D1935,$D1934-SUM($K1935:T1935)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1933=LataProjekcji,$F1933>0),AND($D1933=LataProjekcji,$F1933=0,$E1934<=10)),$F1934,IF($D1933<LataProjekcji,IF((SUM($K1935:U1935)+$D1935)<$D1934,$D1935,$D1934-SUM($K1935:U1935)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1933=LataProjekcji,$F1933>0),AND($D1933=LataProjekcji,$F1933=0,$E1934<=10)),$F1934,IF($D1933<LataProjekcji,IF((SUM($K1935:V1935)+$D1935)<$D1934,$D1935,$D1934-SUM($K1935:V1935)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1933=LataProjekcji,$F1933>0),AND($D1933=LataProjekcji,$F1933=0,$E1934<=10)),$F1934,IF($D1933<LataProjekcji,IF((SUM($K1935:W1935)+$D1935)<$D1934,$D1935,$D1934-SUM($K1935:W1935)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1933=LataProjekcji,$F1933>0),AND($D1933=LataProjekcji,$F1933=0,$E1934<=10)),$F1934,IF($D1933<LataProjekcji,IF((SUM($K1935:X1935)+$D1935)<$D1934,$D1935,$D1934-SUM($K1935:X1935)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1933=LataProjekcji,$F1933>0),AND($D1933=LataProjekcji,$F1933=0,$E1934<=10)),$F1934,IF($D1933<LataProjekcji,IF((SUM($K1935:Y1935)+$D1935)<$D1934,$D1935,$D1934-SUM($K1935:Y1935)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1933=LataProjekcji,$F1933>0),AND($D1933=LataProjekcji,$F1933=0,$E1934<=10)),$F1934,IF($D1933<LataProjekcji,IF((SUM($K1935:Z1935)+$D1935)<$D1934,$D1935,$D1934-SUM($K1935:Z1935)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1935,0)","v":0},{"$f":"ROUND(K1936+L1935,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1936+X1935,0)","v":0},{"$f":"ROUND(X1936+Y1935,0)","v":0},{"$f":"ROUND(Y1936+Z1935,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1930+7","v":618},null,null,{"$f":"IF($D1933=LataProjekcji,ROUND($D1934-K1936,0),ROUND(IF(K1935=0,0,$D1934-K1936),0))","v":0},{"$f":"IF($D1933=LataProjekcji,ROUND($D1934-L1936,0),ROUND(IF(AND(L1935=0,K1937>0),$D1934-L1936,IF(L1935=0,0,$D1934-L1936)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1933=LataProjekcji,ROUND($D1934-X1936,0),ROUND(IF(AND(X1935=0,W1937>0),$D1934-X1936,IF(X1935=0,0,$D1934-X1936)),0))","v":0},{"$f":"IF($D1933=LataProjekcji,ROUND($D1934-Y1936,0),ROUND(IF(AND(Y1935=0,X1937>0),$D1934-Y1936,IF(Y1935=0,0,$D1934-Y1936)),0))","v":0},{"$f":"IF($D1933=LataProjekcji,ROUND($D1934-Z1936,0),ROUND(IF(AND(Z1935=0,Y1937>0),$D1934-Z1936,IF(Z1935=0,0,$D1934-Z1936)),0))","v":0},{"$f":"IF($D1933=LataProjekcji,ROUND($D1934-AA1936,0),ROUND(IF(AND(AA1935=0,Z1937>0),$D1934-AA1936,IF(AA1935=0,0,$D1934-AA1936)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1931+1","v":7},{"$f":"OFFSET('Środki trwałe'!$C$574,H1938,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1932,0)=\"tak\",OFFSET($G$269,$D1932,0)=\"tak\",OFFSET($J$269,$D1932,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1937,(COLUMN()-11))*OFFSET($K$590,$H1938,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1932,0)=\"tak\",OFFSET($G$269,$D1932,0)=\"tak\",OFFSET($J$269,$D1932,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1937,(COLUMN()-11))*OFFSET($K$590,$H1938,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1932,0)=\"tak\",OFFSET($G$269,$D1932,0)=\"tak\",OFFSET($J$269,$D1932,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1937,(COLUMN()-11))*OFFSET($K$590,$H1938,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1932,0)=\"tak\",OFFSET($G$269,$D1932,0)=\"tak\",OFFSET($J$269,$D1932,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1937,(COLUMN()-11))*OFFSET($K$590,$H1938,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1932,0)=\"tak\",OFFSET($G$269,$D1932,0)=\"tak\",OFFSET($J$269,$D1932,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1937,(COLUMN()-11))*OFFSET($K$590,$H1938,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1939,0)","v":0},null,{"$f":"D1932+1","v":313}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1939,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1939,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1941<0,0,ROUND(E1941,0))","v":0},{"$f":"OFFSET($D$269,D1939,0)","v":0},{"$f":"IF(E1941>10,ROUND(($D1942/12)*$F1940,0),$D1941)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1939,0)),0,IF(E1941>10,ROUND(D1941*am_transport,0),IF(D1941<0,0,D1941)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1940=LataProjekcji,$F1941,IF($D1940=LataProjekcji,$D1942,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1940=LataProjekcji,$F1940>0),AND($D1940=LataProjekcji,$F1940=0,$E1941<=10)),$F1941,IF($D1940<LataProjekcji,IF((SUM($K1942:K1942)+$D1942)<$D1941,$D1942,$D1941-SUM($K1942:K1942)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1940=LataProjekcji,$F1940>0),AND($D1940=LataProjekcji,$F1940=0,$E1941<=10)),$F1941,IF($D1940<LataProjekcji,IF((SUM($K1942:L1942)+$D1942)<$D1941,$D1942,$D1941-SUM($K1942:L1942)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1940=LataProjekcji,$F1940>0),AND($D1940=LataProjekcji,$F1940=0,$E1941<=10)),$F1941,IF($D1940<LataProjekcji,IF((SUM($K1942:M1942)+$D1942)<$D1941,$D1942,$D1941-SUM($K1942:M1942)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1940=LataProjekcji,$F1940>0),AND($D1940=LataProjekcji,$F1940=0,$E1941<=10)),$F1941,IF($D1940<LataProjekcji,IF((SUM($K1942:N1942)+$D1942)<$D1941,$D1942,$D1941-SUM($K1942:N1942)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1940=LataProjekcji,$F1940>0),AND($D1940=LataProjekcji,$F1940=0,$E1941<=10)),$F1941,IF($D1940<LataProjekcji,IF((SUM($K1942:O1942)+$D1942)<$D1941,$D1942,$D1941-SUM($K1942:O1942)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1940=LataProjekcji,$F1940>0),AND($D1940=LataProjekcji,$F1940=0,$E1941<=10)),$F1941,IF($D1940<LataProjekcji,IF((SUM($K1942:P1942)+$D1942)<$D1941,$D1942,$D1941-SUM($K1942:P1942)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1940=LataProjekcji,$F1940>0),AND($D1940=LataProjekcji,$F1940=0,$E1941<=10)),$F1941,IF($D1940<LataProjekcji,IF((SUM($K1942:Q1942)+$D1942)<$D1941,$D1942,$D1941-SUM($K1942:Q1942)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1940=LataProjekcji,$F1940>0),AND($D1940=LataProjekcji,$F1940=0,$E1941<=10)),$F1941,IF($D1940<LataProjekcji,IF((SUM($K1942:R1942)+$D1942)<$D1941,$D1942,$D1941-SUM($K1942:R1942)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1940=LataProjekcji,$F1940>0),AND($D1940=LataProjekcji,$F1940=0,$E1941<=10)),$F1941,IF($D1940<LataProjekcji,IF((SUM($K1942:S1942)+$D1942)<$D1941,$D1942,$D1941-SUM($K1942:S1942)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1940=LataProjekcji,$F1940>0),AND($D1940=LataProjekcji,$F1940=0,$E1941<=10)),$F1941,IF($D1940<LataProjekcji,IF((SUM($K1942:T1942)+$D1942)<$D1941,$D1942,$D1941-SUM($K1942:T1942)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1940=LataProjekcji,$F1940>0),AND($D1940=LataProjekcji,$F1940=0,$E1941<=10)),$F1941,IF($D1940<LataProjekcji,IF((SUM($K1942:U1942)+$D1942)<$D1941,$D1942,$D1941-SUM($K1942:U1942)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1940=LataProjekcji,$F1940>0),AND($D1940=LataProjekcji,$F1940=0,$E1941<=10)),$F1941,IF($D1940<LataProjekcji,IF((SUM($K1942:V1942)+$D1942)<$D1941,$D1942,$D1941-SUM($K1942:V1942)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1940=LataProjekcji,$F1940>0),AND($D1940=LataProjekcji,$F1940=0,$E1941<=10)),$F1941,IF($D1940<LataProjekcji,IF((SUM($K1942:W1942)+$D1942)<$D1941,$D1942,$D1941-SUM($K1942:W1942)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1940=LataProjekcji,$F1940>0),AND($D1940=LataProjekcji,$F1940=0,$E1941<=10)),$F1941,IF($D1940<LataProjekcji,IF((SUM($K1942:X1942)+$D1942)<$D1941,$D1942,$D1941-SUM($K1942:X1942)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1940=LataProjekcji,$F1940>0),AND($D1940=LataProjekcji,$F1940=0,$E1941<=10)),$F1941,IF($D1940<LataProjekcji,IF((SUM($K1942:Y1942)+$D1942)<$D1941,$D1942,$D1941-SUM($K1942:Y1942)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1940=LataProjekcji,$F1940>0),AND($D1940=LataProjekcji,$F1940=0,$E1941<=10)),$F1941,IF($D1940<LataProjekcji,IF((SUM($K1942:Z1942)+$D1942)<$D1941,$D1942,$D1941-SUM($K1942:Z1942)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1942,0)","v":0},{"$f":"ROUND(K1943+L1942,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1943+X1942,0)","v":0},{"$f":"ROUND(X1943+Y1942,0)","v":0},{"$f":"ROUND(Y1943+Z1942,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1937+7","v":625},null,null,{"$f":"IF($D1940=LataProjekcji,ROUND($D1941-K1943,0),ROUND(IF(K1942=0,0,$D1941-K1943),0))","v":0},{"$f":"IF($D1940=LataProjekcji,ROUND($D1941-L1943,0),ROUND(IF(AND(L1942=0,K1944>0),$D1941-L1943,IF(L1942=0,0,$D1941-L1943)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1940=LataProjekcji,ROUND($D1941-X1943,0),ROUND(IF(AND(X1942=0,W1944>0),$D1941-X1943,IF(X1942=0,0,$D1941-X1943)),0))","v":0},{"$f":"IF($D1940=LataProjekcji,ROUND($D1941-Y1943,0),ROUND(IF(AND(Y1942=0,X1944>0),$D1941-Y1943,IF(Y1942=0,0,$D1941-Y1943)),0))","v":0},{"$f":"IF($D1940=LataProjekcji,ROUND($D1941-Z1943,0),ROUND(IF(AND(Z1942=0,Y1944>0),$D1941-Z1943,IF(Z1942=0,0,$D1941-Z1943)),0))","v":0},{"$f":"IF($D1940=LataProjekcji,ROUND($D1941-AA1943,0),ROUND(IF(AND(AA1942=0,Z1944>0),$D1941-AA1943,IF(AA1942=0,0,$D1941-AA1943)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1938+1","v":8},{"$f":"OFFSET('Środki trwałe'!$C$574,H1945,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1939,0)=\"tak\",OFFSET($G$269,$D1939,0)=\"tak\",OFFSET($J$269,$D1939,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1944,(COLUMN()-11))*OFFSET($K$590,$H1945,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1939,0)=\"tak\",OFFSET($G$269,$D1939,0)=\"tak\",OFFSET($J$269,$D1939,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1944,(COLUMN()-11))*OFFSET($K$590,$H1945,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1939,0)=\"tak\",OFFSET($G$269,$D1939,0)=\"tak\",OFFSET($J$269,$D1939,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1944,(COLUMN()-11))*OFFSET($K$590,$H1945,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1939,0)=\"tak\",OFFSET($G$269,$D1939,0)=\"tak\",OFFSET($J$269,$D1939,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1944,(COLUMN()-11))*OFFSET($K$590,$H1945,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1939,0)=\"tak\",OFFSET($G$269,$D1939,0)=\"tak\",OFFSET($J$269,$D1939,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1944,(COLUMN()-11))*OFFSET($K$590,$H1945,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1946,0)","v":0},null,{"$f":"D1939+1","v":314}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1946,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1946,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1948<0,0,ROUND(E1948,0))","v":0},{"$f":"OFFSET($D$269,D1946,0)","v":0},{"$f":"IF(E1948>10,ROUND(($D1949/12)*$F1947,0),$D1948)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1946,0)),0,IF(E1948>10,ROUND(D1948*am_transport,0),IF(D1948<0,0,D1948)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1947=LataProjekcji,$F1948,IF($D1947=LataProjekcji,$D1949,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1947=LataProjekcji,$F1947>0),AND($D1947=LataProjekcji,$F1947=0,$E1948<=10)),$F1948,IF($D1947<LataProjekcji,IF((SUM($K1949:K1949)+$D1949)<$D1948,$D1949,$D1948-SUM($K1949:K1949)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1947=LataProjekcji,$F1947>0),AND($D1947=LataProjekcji,$F1947=0,$E1948<=10)),$F1948,IF($D1947<LataProjekcji,IF((SUM($K1949:L1949)+$D1949)<$D1948,$D1949,$D1948-SUM($K1949:L1949)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1947=LataProjekcji,$F1947>0),AND($D1947=LataProjekcji,$F1947=0,$E1948<=10)),$F1948,IF($D1947<LataProjekcji,IF((SUM($K1949:M1949)+$D1949)<$D1948,$D1949,$D1948-SUM($K1949:M1949)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1947=LataProjekcji,$F1947>0),AND($D1947=LataProjekcji,$F1947=0,$E1948<=10)),$F1948,IF($D1947<LataProjekcji,IF((SUM($K1949:N1949)+$D1949)<$D1948,$D1949,$D1948-SUM($K1949:N1949)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1947=LataProjekcji,$F1947>0),AND($D1947=LataProjekcji,$F1947=0,$E1948<=10)),$F1948,IF($D1947<LataProjekcji,IF((SUM($K1949:O1949)+$D1949)<$D1948,$D1949,$D1948-SUM($K1949:O1949)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1947=LataProjekcji,$F1947>0),AND($D1947=LataProjekcji,$F1947=0,$E1948<=10)),$F1948,IF($D1947<LataProjekcji,IF((SUM($K1949:P1949)+$D1949)<$D1948,$D1949,$D1948-SUM($K1949:P1949)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1947=LataProjekcji,$F1947>0),AND($D1947=LataProjekcji,$F1947=0,$E1948<=10)),$F1948,IF($D1947<LataProjekcji,IF((SUM($K1949:Q1949)+$D1949)<$D1948,$D1949,$D1948-SUM($K1949:Q1949)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1947=LataProjekcji,$F1947>0),AND($D1947=LataProjekcji,$F1947=0,$E1948<=10)),$F1948,IF($D1947<LataProjekcji,IF((SUM($K1949:R1949)+$D1949)<$D1948,$D1949,$D1948-SUM($K1949:R1949)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1947=LataProjekcji,$F1947>0),AND($D1947=LataProjekcji,$F1947=0,$E1948<=10)),$F1948,IF($D1947<LataProjekcji,IF((SUM($K1949:S1949)+$D1949)<$D1948,$D1949,$D1948-SUM($K1949:S1949)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1947=LataProjekcji,$F1947>0),AND($D1947=LataProjekcji,$F1947=0,$E1948<=10)),$F1948,IF($D1947<LataProjekcji,IF((SUM($K1949:T1949)+$D1949)<$D1948,$D1949,$D1948-SUM($K1949:T1949)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1947=LataProjekcji,$F1947>0),AND($D1947=LataProjekcji,$F1947=0,$E1948<=10)),$F1948,IF($D1947<LataProjekcji,IF((SUM($K1949:U1949)+$D1949)<$D1948,$D1949,$D1948-SUM($K1949:U1949)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1947=LataProjekcji,$F1947>0),AND($D1947=LataProjekcji,$F1947=0,$E1948<=10)),$F1948,IF($D1947<LataProjekcji,IF((SUM($K1949:V1949)+$D1949)<$D1948,$D1949,$D1948-SUM($K1949:V1949)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1947=LataProjekcji,$F1947>0),AND($D1947=LataProjekcji,$F1947=0,$E1948<=10)),$F1948,IF($D1947<LataProjekcji,IF((SUM($K1949:W1949)+$D1949)<$D1948,$D1949,$D1948-SUM($K1949:W1949)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1947=LataProjekcji,$F1947>0),AND($D1947=LataProjekcji,$F1947=0,$E1948<=10)),$F1948,IF($D1947<LataProjekcji,IF((SUM($K1949:X1949)+$D1949)<$D1948,$D1949,$D1948-SUM($K1949:X1949)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1947=LataProjekcji,$F1947>0),AND($D1947=LataProjekcji,$F1947=0,$E1948<=10)),$F1948,IF($D1947<LataProjekcji,IF((SUM($K1949:Y1949)+$D1949)<$D1948,$D1949,$D1948-SUM($K1949:Y1949)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1947=LataProjekcji,$F1947>0),AND($D1947=LataProjekcji,$F1947=0,$E1948<=10)),$F1948,IF($D1947<LataProjekcji,IF((SUM($K1949:Z1949)+$D1949)<$D1948,$D1949,$D1948-SUM($K1949:Z1949)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1949,0)","v":0},{"$f":"ROUND(K1950+L1949,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1950+X1949,0)","v":0},{"$f":"ROUND(X1950+Y1949,0)","v":0},{"$f":"ROUND(Y1950+Z1949,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1944+7","v":632},null,null,{"$f":"IF($D1947=LataProjekcji,ROUND($D1948-K1950,0),ROUND(IF(K1949=0,0,$D1948-K1950),0))","v":0},{"$f":"IF($D1947=LataProjekcji,ROUND($D1948-L1950,0),ROUND(IF(AND(L1949=0,K1951>0),$D1948-L1950,IF(L1949=0,0,$D1948-L1950)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1947=LataProjekcji,ROUND($D1948-X1950,0),ROUND(IF(AND(X1949=0,W1951>0),$D1948-X1950,IF(X1949=0,0,$D1948-X1950)),0))","v":0},{"$f":"IF($D1947=LataProjekcji,ROUND($D1948-Y1950,0),ROUND(IF(AND(Y1949=0,X1951>0),$D1948-Y1950,IF(Y1949=0,0,$D1948-Y1950)),0))","v":0},{"$f":"IF($D1947=LataProjekcji,ROUND($D1948-Z1950,0),ROUND(IF(AND(Z1949=0,Y1951>0),$D1948-Z1950,IF(Z1949=0,0,$D1948-Z1950)),0))","v":0},{"$f":"IF($D1947=LataProjekcji,ROUND($D1948-AA1950,0),ROUND(IF(AND(AA1949=0,Z1951>0),$D1948-AA1950,IF(AA1949=0,0,$D1948-AA1950)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1945+1","v":9},{"$f":"OFFSET('Środki trwałe'!$C$574,H1952,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1946,0)=\"tak\",OFFSET($G$269,$D1946,0)=\"tak\",OFFSET($J$269,$D1946,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1951,(COLUMN()-11))*OFFSET($K$590,$H1952,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1946,0)=\"tak\",OFFSET($G$269,$D1946,0)=\"tak\",OFFSET($J$269,$D1946,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1951,(COLUMN()-11))*OFFSET($K$590,$H1952,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1946,0)=\"tak\",OFFSET($G$269,$D1946,0)=\"tak\",OFFSET($J$269,$D1946,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1951,(COLUMN()-11))*OFFSET($K$590,$H1952,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1946,0)=\"tak\",OFFSET($G$269,$D1946,0)=\"tak\",OFFSET($J$269,$D1946,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1951,(COLUMN()-11))*OFFSET($K$590,$H1952,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1946,0)=\"tak\",OFFSET($G$269,$D1946,0)=\"tak\",OFFSET($J$269,$D1946,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1951,(COLUMN()-11))*OFFSET($K$590,$H1952,(COLUMN()-11)),0),0)","v":0}]
[]
[]
[]
[]
[null,"INNE ŚRODKI TRWAŁE"]
[null,{"$f":"OFFSET($B$269,D1958,0)","v":0},null,347,null,"ile miesiący do końca roku",null,"niekwalifikowalne","spr"]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1958,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1958,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11},null,{"$f":"D626-G1959","v":0},{"$f":"D626-G1959-H1959","v":0}]
[null,"wartość netto",null,{"$f":"IF(E1960<0,0,ROUND(E1960,0))","v":0},{"$f":"OFFSET($D$269,D1958,0)","v":0},{"$f":"IF(E1960>10,ROUND(($D1961/12)*$F1959,0),$D1960)","v":0},"<- am. Do końca roku"]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1958,0)),0,IF(E1960>10,ROUND(D1960*am_inneST,0),IF(D1960<0,0,D1960)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1959=LataProjekcji,$F1960,IF($D1959=LataProjekcji,$D1961,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1959=LataProjekcji,$F1959>0),AND($D1959=LataProjekcji,$F1959=0,$E1960<=10)),$F1960,IF($D1959<LataProjekcji,IF((SUM($K1961:K1961)+$D1961)<$D1960,$D1961,$D1960-SUM($K1961:K1961)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1959=LataProjekcji,$F1959>0),AND($D1959=LataProjekcji,$F1959=0,$E1960<=10)),$F1960,IF($D1959<LataProjekcji,IF((SUM($K1961:L1961)+$D1961)<$D1960,$D1961,$D1960-SUM($K1961:L1961)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1959=LataProjekcji,$F1959>0),AND($D1959=LataProjekcji,$F1959=0,$E1960<=10)),$F1960,IF($D1959<LataProjekcji,IF((SUM($K1961:M1961)+$D1961)<$D1960,$D1961,$D1960-SUM($K1961:M1961)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1959=LataProjekcji,$F1959>0),AND($D1959=LataProjekcji,$F1959=0,$E1960<=10)),$F1960,IF($D1959<LataProjekcji,IF((SUM($K1961:N1961)+$D1961)<$D1960,$D1961,$D1960-SUM($K1961:N1961)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1959=LataProjekcji,$F1959>0),AND($D1959=LataProjekcji,$F1959=0,$E1960<=10)),$F1960,IF($D1959<LataProjekcji,IF((SUM($K1961:O1961)+$D1961)<$D1960,$D1961,$D1960-SUM($K1961:O1961)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1959=LataProjekcji,$F1959>0),AND($D1959=LataProjekcji,$F1959=0,$E1960<=10)),$F1960,IF($D1959<LataProjekcji,IF((SUM($K1961:P1961)+$D1961)<$D1960,$D1961,$D1960-SUM($K1961:P1961)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1959=LataProjekcji,$F1959>0),AND($D1959=LataProjekcji,$F1959=0,$E1960<=10)),$F1960,IF($D1959<LataProjekcji,IF((SUM($K1961:Q1961)+$D1961)<$D1960,$D1961,$D1960-SUM($K1961:Q1961)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1959=LataProjekcji,$F1959>0),AND($D1959=LataProjekcji,$F1959=0,$E1960<=10)),$F1960,IF($D1959<LataProjekcji,IF((SUM($K1961:R1961)+$D1961)<$D1960,$D1961,$D1960-SUM($K1961:R1961)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1959=LataProjekcji,$F1959>0),AND($D1959=LataProjekcji,$F1959=0,$E1960<=10)),$F1960,IF($D1959<LataProjekcji,IF((SUM($K1961:S1961)+$D1961)<$D1960,$D1961,$D1960-SUM($K1961:S1961)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1959=LataProjekcji,$F1959>0),AND($D1959=LataProjekcji,$F1959=0,$E1960<=10)),$F1960,IF($D1959<LataProjekcji,IF((SUM($K1961:T1961)+$D1961)<$D1960,$D1961,$D1960-SUM($K1961:T1961)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1959=LataProjekcji,$F1959>0),AND($D1959=LataProjekcji,$F1959=0,$E1960<=10)),$F1960,IF($D1959<LataProjekcji,IF((SUM($K1961:U1961)+$D1961)<$D1960,$D1961,$D1960-SUM($K1961:U1961)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1959=LataProjekcji,$F1959>0),AND($D1959=LataProjekcji,$F1959=0,$E1960<=10)),$F1960,IF($D1959<LataProjekcji,IF((SUM($K1961:V1961)+$D1961)<$D1960,$D1961,$D1960-SUM($K1961:V1961)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1959=LataProjekcji,$F1959>0),AND($D1959=LataProjekcji,$F1959=0,$E1960<=10)),$F1960,IF($D1959<LataProjekcji,IF((SUM($K1961:W1961)+$D1961)<$D1960,$D1961,$D1960-SUM($K1961:W1961)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1959=LataProjekcji,$F1959>0),AND($D1959=LataProjekcji,$F1959=0,$E1960<=10)),$F1960,IF($D1959<LataProjekcji,IF((SUM($K1961:X1961)+$D1961)<$D1960,$D1961,$D1960-SUM($K1961:X1961)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1959=LataProjekcji,$F1959>0),AND($D1959=LataProjekcji,$F1959=0,$E1960<=10)),$F1960,IF($D1959<LataProjekcji,IF((SUM($K1961:Y1961)+$D1961)<$D1960,$D1961,$D1960-SUM($K1961:Y1961)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1959=LataProjekcji,$F1959>0),AND($D1959=LataProjekcji,$F1959=0,$E1960<=10)),$F1960,IF($D1959<LataProjekcji,IF((SUM($K1961:Z1961)+$D1961)<$D1960,$D1961,$D1960-SUM($K1961:Z1961)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1961,0)","v":0},{"$f":"ROUND(K1962+L1961,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1962+X1961,0)","v":0},{"$f":"ROUND(X1962+Y1961,0)","v":0},{"$f":"ROUND(Y1962+Z1961,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1951+9","v":641},null,null,{"$f":"IF($D1959=LataProjekcji,ROUND($D1960-K1962,0),ROUND(IF(K1961=0,0,$D1960-K1962),0))","v":0},{"$f":"IF($D1959=LataProjekcji,ROUND($D1960-L1962,0),ROUND(IF(AND(L1961=0,K1963>0),$D1960-L1962,IF(L1961=0,0,$D1960-L1962)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1959=LataProjekcji,ROUND($D1960-X1962,0),ROUND(IF(AND(X1961=0,W1963>0),$D1960-X1962,IF(X1961=0,0,$D1960-X1962)),0))","v":0},{"$f":"IF($D1959=LataProjekcji,ROUND($D1960-Y1962,0),ROUND(IF(AND(Y1961=0,X1963>0),$D1960-Y1962,IF(Y1961=0,0,$D1960-Y1962)),0))","v":0},{"$f":"IF($D1959=LataProjekcji,ROUND($D1960-Z1962,0),ROUND(IF(AND(Z1961=0,Y1963>0),$D1960-Z1962,IF(Z1961=0,0,$D1960-Z1962)),0))","v":0},{"$f":"IF($D1959=LataProjekcji,ROUND($D1960-AA1962,0),ROUND(IF(AND(AA1961=0,Z1963>0),$D1960-AA1962,IF(AA1961=0,0,$D1960-AA1962)),0))","v":0}]
[null,null,null,null,null,null,null,0,{"$f":"OFFSET('Środki trwałe'!$C$616,H1964,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1958,0)=\"tak\",OFFSET($G$269,$D1958,0)=\"tak\",OFFSET($J$269,$D1958,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1963,(COLUMN()-11))*OFFSET($K$632,$H1964,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1958,0)=\"tak\",OFFSET($G$269,$D1958,0)=\"tak\",OFFSET($J$269,$D1958,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1963,(COLUMN()-11))*OFFSET($K$632,$H1964,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1958,0)=\"tak\",OFFSET($G$269,$D1958,0)=\"tak\",OFFSET($J$269,$D1958,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1963,(COLUMN()-11))*OFFSET($K$632,$H1964,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1958,0)=\"tak\",OFFSET($G$269,$D1958,0)=\"tak\",OFFSET($J$269,$D1958,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1963,(COLUMN()-11))*OFFSET($K$632,$H1964,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1958,0)=\"tak\",OFFSET($G$269,$D1958,0)=\"tak\",OFFSET($J$269,$D1958,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1963,(COLUMN()-11))*OFFSET($K$632,$H1964,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1965,0)","v":0},null,{"$f":"D1958+1","v":348}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1965,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1965,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1967<0,0,ROUND(E1967,0))","v":0},{"$f":"OFFSET($D$269,D1965,0)","v":0},{"$f":"IF(E1967>10,ROUND(($D1968/12)*$F1966,0),$D1967)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1965,0)),0,IF(E1967>10,ROUND(D1967*am_inneST,0),IF(D1967<0,0,D1967)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1966=LataProjekcji,$F1967,IF($D1966=LataProjekcji,$D1968,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1966=LataProjekcji,$F1966>0),AND($D1966=LataProjekcji,$F1966=0,$E1967<=10)),$F1967,IF($D1966<LataProjekcji,IF((SUM($K1968:K1968)+$D1968)<$D1967,$D1968,$D1967-SUM($K1968:K1968)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1966=LataProjekcji,$F1966>0),AND($D1966=LataProjekcji,$F1966=0,$E1967<=10)),$F1967,IF($D1966<LataProjekcji,IF((SUM($K1968:L1968)+$D1968)<$D1967,$D1968,$D1967-SUM($K1968:L1968)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1966=LataProjekcji,$F1966>0),AND($D1966=LataProjekcji,$F1966=0,$E1967<=10)),$F1967,IF($D1966<LataProjekcji,IF((SUM($K1968:M1968)+$D1968)<$D1967,$D1968,$D1967-SUM($K1968:M1968)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1966=LataProjekcji,$F1966>0),AND($D1966=LataProjekcji,$F1966=0,$E1967<=10)),$F1967,IF($D1966<LataProjekcji,IF((SUM($K1968:N1968)+$D1968)<$D1967,$D1968,$D1967-SUM($K1968:N1968)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1966=LataProjekcji,$F1966>0),AND($D1966=LataProjekcji,$F1966=0,$E1967<=10)),$F1967,IF($D1966<LataProjekcji,IF((SUM($K1968:O1968)+$D1968)<$D1967,$D1968,$D1967-SUM($K1968:O1968)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1966=LataProjekcji,$F1966>0),AND($D1966=LataProjekcji,$F1966=0,$E1967<=10)),$F1967,IF($D1966<LataProjekcji,IF((SUM($K1968:P1968)+$D1968)<$D1967,$D1968,$D1967-SUM($K1968:P1968)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1966=LataProjekcji,$F1966>0),AND($D1966=LataProjekcji,$F1966=0,$E1967<=10)),$F1967,IF($D1966<LataProjekcji,IF((SUM($K1968:Q1968)+$D1968)<$D1967,$D1968,$D1967-SUM($K1968:Q1968)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1966=LataProjekcji,$F1966>0),AND($D1966=LataProjekcji,$F1966=0,$E1967<=10)),$F1967,IF($D1966<LataProjekcji,IF((SUM($K1968:R1968)+$D1968)<$D1967,$D1968,$D1967-SUM($K1968:R1968)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1966=LataProjekcji,$F1966>0),AND($D1966=LataProjekcji,$F1966=0,$E1967<=10)),$F1967,IF($D1966<LataProjekcji,IF((SUM($K1968:S1968)+$D1968)<$D1967,$D1968,$D1967-SUM($K1968:S1968)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1966=LataProjekcji,$F1966>0),AND($D1966=LataProjekcji,$F1966=0,$E1967<=10)),$F1967,IF($D1966<LataProjekcji,IF((SUM($K1968:T1968)+$D1968)<$D1967,$D1968,$D1967-SUM($K1968:T1968)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1966=LataProjekcji,$F1966>0),AND($D1966=LataProjekcji,$F1966=0,$E1967<=10)),$F1967,IF($D1966<LataProjekcji,IF((SUM($K1968:U1968)+$D1968)<$D1967,$D1968,$D1967-SUM($K1968:U1968)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1966=LataProjekcji,$F1966>0),AND($D1966=LataProjekcji,$F1966=0,$E1967<=10)),$F1967,IF($D1966<LataProjekcji,IF((SUM($K1968:V1968)+$D1968)<$D1967,$D1968,$D1967-SUM($K1968:V1968)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1966=LataProjekcji,$F1966>0),AND($D1966=LataProjekcji,$F1966=0,$E1967<=10)),$F1967,IF($D1966<LataProjekcji,IF((SUM($K1968:W1968)+$D1968)<$D1967,$D1968,$D1967-SUM($K1968:W1968)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1966=LataProjekcji,$F1966>0),AND($D1966=LataProjekcji,$F1966=0,$E1967<=10)),$F1967,IF($D1966<LataProjekcji,IF((SUM($K1968:X1968)+$D1968)<$D1967,$D1968,$D1967-SUM($K1968:X1968)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1966=LataProjekcji,$F1966>0),AND($D1966=LataProjekcji,$F1966=0,$E1967<=10)),$F1967,IF($D1966<LataProjekcji,IF((SUM($K1968:Y1968)+$D1968)<$D1967,$D1968,$D1967-SUM($K1968:Y1968)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1966=LataProjekcji,$F1966>0),AND($D1966=LataProjekcji,$F1966=0,$E1967<=10)),$F1967,IF($D1966<LataProjekcji,IF((SUM($K1968:Z1968)+$D1968)<$D1967,$D1968,$D1967-SUM($K1968:Z1968)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1968,0)","v":0},{"$f":"ROUND(K1969+L1968,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1969+X1968,0)","v":0},{"$f":"ROUND(X1969+Y1968,0)","v":0},{"$f":"ROUND(Y1969+Z1968,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1963+7","v":648},null,null,{"$f":"IF($D1966=LataProjekcji,ROUND($D1967-K1969,0),ROUND(IF(K1968=0,0,$D1967-K1969),0))","v":0},{"$f":"IF($D1966=LataProjekcji,ROUND($D1967-L1969,0),ROUND(IF(AND(L1968=0,K1970>0),$D1967-L1969,IF(L1968=0,0,$D1967-L1969)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1966=LataProjekcji,ROUND($D1967-X1969,0),ROUND(IF(AND(X1968=0,W1970>0),$D1967-X1969,IF(X1968=0,0,$D1967-X1969)),0))","v":0},{"$f":"IF($D1966=LataProjekcji,ROUND($D1967-Y1969,0),ROUND(IF(AND(Y1968=0,X1970>0),$D1967-Y1969,IF(Y1968=0,0,$D1967-Y1969)),0))","v":0},{"$f":"IF($D1966=LataProjekcji,ROUND($D1967-Z1969,0),ROUND(IF(AND(Z1968=0,Y1970>0),$D1967-Z1969,IF(Z1968=0,0,$D1967-Z1969)),0))","v":0},{"$f":"IF($D1966=LataProjekcji,ROUND($D1967-AA1969,0),ROUND(IF(AND(AA1968=0,Z1970>0),$D1967-AA1969,IF(AA1968=0,0,$D1967-AA1969)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1964+1","v":1},{"$f":"OFFSET('Środki trwałe'!$C$616,H1971,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1965,0)=\"tak\",OFFSET($G$269,$D1965,0)=\"tak\",OFFSET($J$269,$D1965,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1970,(COLUMN()-11))*OFFSET($K$632,$H1971,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1965,0)=\"tak\",OFFSET($G$269,$D1965,0)=\"tak\",OFFSET($J$269,$D1965,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1970,(COLUMN()-11))*OFFSET($K$632,$H1971,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1965,0)=\"tak\",OFFSET($G$269,$D1965,0)=\"tak\",OFFSET($J$269,$D1965,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1970,(COLUMN()-11))*OFFSET($K$632,$H1971,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1965,0)=\"tak\",OFFSET($G$269,$D1965,0)=\"tak\",OFFSET($J$269,$D1965,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1970,(COLUMN()-11))*OFFSET($K$632,$H1971,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1965,0)=\"tak\",OFFSET($G$269,$D1965,0)=\"tak\",OFFSET($J$269,$D1965,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1970,(COLUMN()-11))*OFFSET($K$632,$H1971,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1972,0)","v":0},null,{"$f":"D1965+1","v":349}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1972,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1972,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1974<0,0,ROUND(E1974,0))","v":0},{"$f":"OFFSET($D$269,D1972,0)","v":0},{"$f":"IF(E1974>10,ROUND(($D1975/12)*$F1973,0),$D1974)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1972,0)),0,IF(E1974>10,ROUND(D1974*am_inneST,0),IF(D1974<0,0,D1974)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1973=LataProjekcji,$F1974,IF($D1973=LataProjekcji,$D1975,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1973=LataProjekcji,$F1973>0),AND($D1973=LataProjekcji,$F1973=0,$E1974<=10)),$F1974,IF($D1973<LataProjekcji,IF((SUM($K1975:K1975)+$D1975)<$D1974,$D1975,$D1974-SUM($K1975:K1975)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1973=LataProjekcji,$F1973>0),AND($D1973=LataProjekcji,$F1973=0,$E1974<=10)),$F1974,IF($D1973<LataProjekcji,IF((SUM($K1975:L1975)+$D1975)<$D1974,$D1975,$D1974-SUM($K1975:L1975)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1973=LataProjekcji,$F1973>0),AND($D1973=LataProjekcji,$F1973=0,$E1974<=10)),$F1974,IF($D1973<LataProjekcji,IF((SUM($K1975:M1975)+$D1975)<$D1974,$D1975,$D1974-SUM($K1975:M1975)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1973=LataProjekcji,$F1973>0),AND($D1973=LataProjekcji,$F1973=0,$E1974<=10)),$F1974,IF($D1973<LataProjekcji,IF((SUM($K1975:N1975)+$D1975)<$D1974,$D1975,$D1974-SUM($K1975:N1975)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1973=LataProjekcji,$F1973>0),AND($D1973=LataProjekcji,$F1973=0,$E1974<=10)),$F1974,IF($D1973<LataProjekcji,IF((SUM($K1975:O1975)+$D1975)<$D1974,$D1975,$D1974-SUM($K1975:O1975)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1973=LataProjekcji,$F1973>0),AND($D1973=LataProjekcji,$F1973=0,$E1974<=10)),$F1974,IF($D1973<LataProjekcji,IF((SUM($K1975:P1975)+$D1975)<$D1974,$D1975,$D1974-SUM($K1975:P1975)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1973=LataProjekcji,$F1973>0),AND($D1973=LataProjekcji,$F1973=0,$E1974<=10)),$F1974,IF($D1973<LataProjekcji,IF((SUM($K1975:Q1975)+$D1975)<$D1974,$D1975,$D1974-SUM($K1975:Q1975)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1973=LataProjekcji,$F1973>0),AND($D1973=LataProjekcji,$F1973=0,$E1974<=10)),$F1974,IF($D1973<LataProjekcji,IF((SUM($K1975:R1975)+$D1975)<$D1974,$D1975,$D1974-SUM($K1975:R1975)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1973=LataProjekcji,$F1973>0),AND($D1973=LataProjekcji,$F1973=0,$E1974<=10)),$F1974,IF($D1973<LataProjekcji,IF((SUM($K1975:S1975)+$D1975)<$D1974,$D1975,$D1974-SUM($K1975:S1975)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1973=LataProjekcji,$F1973>0),AND($D1973=LataProjekcji,$F1973=0,$E1974<=10)),$F1974,IF($D1973<LataProjekcji,IF((SUM($K1975:T1975)+$D1975)<$D1974,$D1975,$D1974-SUM($K1975:T1975)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1973=LataProjekcji,$F1973>0),AND($D1973=LataProjekcji,$F1973=0,$E1974<=10)),$F1974,IF($D1973<LataProjekcji,IF((SUM($K1975:U1975)+$D1975)<$D1974,$D1975,$D1974-SUM($K1975:U1975)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1973=LataProjekcji,$F1973>0),AND($D1973=LataProjekcji,$F1973=0,$E1974<=10)),$F1974,IF($D1973<LataProjekcji,IF((SUM($K1975:V1975)+$D1975)<$D1974,$D1975,$D1974-SUM($K1975:V1975)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1973=LataProjekcji,$F1973>0),AND($D1973=LataProjekcji,$F1973=0,$E1974<=10)),$F1974,IF($D1973<LataProjekcji,IF((SUM($K1975:W1975)+$D1975)<$D1974,$D1975,$D1974-SUM($K1975:W1975)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1973=LataProjekcji,$F1973>0),AND($D1973=LataProjekcji,$F1973=0,$E1974<=10)),$F1974,IF($D1973<LataProjekcji,IF((SUM($K1975:X1975)+$D1975)<$D1974,$D1975,$D1974-SUM($K1975:X1975)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1973=LataProjekcji,$F1973>0),AND($D1973=LataProjekcji,$F1973=0,$E1974<=10)),$F1974,IF($D1973<LataProjekcji,IF((SUM($K1975:Y1975)+$D1975)<$D1974,$D1975,$D1974-SUM($K1975:Y1975)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1973=LataProjekcji,$F1973>0),AND($D1973=LataProjekcji,$F1973=0,$E1974<=10)),$F1974,IF($D1973<LataProjekcji,IF((SUM($K1975:Z1975)+$D1975)<$D1974,$D1975,$D1974-SUM($K1975:Z1975)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1975,0)","v":0},{"$f":"ROUND(K1976+L1975,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1976+X1975,0)","v":0},{"$f":"ROUND(X1976+Y1975,0)","v":0},{"$f":"ROUND(Y1976+Z1975,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1970+7","v":655},null,null,{"$f":"IF($D1973=LataProjekcji,ROUND($D1974-K1976,0),ROUND(IF(K1975=0,0,$D1974-K1976),0))","v":0},{"$f":"IF($D1973=LataProjekcji,ROUND($D1974-L1976,0),ROUND(IF(AND(L1975=0,K1977>0),$D1974-L1976,IF(L1975=0,0,$D1974-L1976)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1973=LataProjekcji,ROUND($D1974-X1976,0),ROUND(IF(AND(X1975=0,W1977>0),$D1974-X1976,IF(X1975=0,0,$D1974-X1976)),0))","v":0},{"$f":"IF($D1973=LataProjekcji,ROUND($D1974-Y1976,0),ROUND(IF(AND(Y1975=0,X1977>0),$D1974-Y1976,IF(Y1975=0,0,$D1974-Y1976)),0))","v":0},{"$f":"IF($D1973=LataProjekcji,ROUND($D1974-Z1976,0),ROUND(IF(AND(Z1975=0,Y1977>0),$D1974-Z1976,IF(Z1975=0,0,$D1974-Z1976)),0))","v":0},{"$f":"IF($D1973=LataProjekcji,ROUND($D1974-AA1976,0),ROUND(IF(AND(AA1975=0,Z1977>0),$D1974-AA1976,IF(AA1975=0,0,$D1974-AA1976)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1971+1","v":2},{"$f":"OFFSET('Środki trwałe'!$C$616,H1978,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1972,0)=\"tak\",OFFSET($G$269,$D1972,0)=\"tak\",OFFSET($J$269,$D1972,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1977,(COLUMN()-11))*OFFSET($K$632,$H1978,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1972,0)=\"tak\",OFFSET($G$269,$D1972,0)=\"tak\",OFFSET($J$269,$D1972,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1977,(COLUMN()-11))*OFFSET($K$632,$H1978,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1972,0)=\"tak\",OFFSET($G$269,$D1972,0)=\"tak\",OFFSET($J$269,$D1972,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1977,(COLUMN()-11))*OFFSET($K$632,$H1978,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1972,0)=\"tak\",OFFSET($G$269,$D1972,0)=\"tak\",OFFSET($J$269,$D1972,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1977,(COLUMN()-11))*OFFSET($K$632,$H1978,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1972,0)=\"tak\",OFFSET($G$269,$D1972,0)=\"tak\",OFFSET($J$269,$D1972,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1977,(COLUMN()-11))*OFFSET($K$632,$H1978,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1979,0)","v":0},null,{"$f":"D1972+1","v":350}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1979,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1979,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1981<0,0,ROUND(E1981,0))","v":0},{"$f":"OFFSET($D$269,D1979,0)","v":0},{"$f":"IF(E1981>10,ROUND(($D1982/12)*$F1980,0),$D1981)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1979,0)),0,IF(E1981>10,ROUND(D1981*am_inneST,0),IF(D1981<0,0,D1981)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1980=LataProjekcji,$F1981,IF($D1980=LataProjekcji,$D1982,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1980=LataProjekcji,$F1980>0),AND($D1980=LataProjekcji,$F1980=0,$E1981<=10)),$F1981,IF($D1980<LataProjekcji,IF((SUM($K1982:K1982)+$D1982)<$D1981,$D1982,$D1981-SUM($K1982:K1982)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1980=LataProjekcji,$F1980>0),AND($D1980=LataProjekcji,$F1980=0,$E1981<=10)),$F1981,IF($D1980<LataProjekcji,IF((SUM($K1982:L1982)+$D1982)<$D1981,$D1982,$D1981-SUM($K1982:L1982)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1980=LataProjekcji,$F1980>0),AND($D1980=LataProjekcji,$F1980=0,$E1981<=10)),$F1981,IF($D1980<LataProjekcji,IF((SUM($K1982:M1982)+$D1982)<$D1981,$D1982,$D1981-SUM($K1982:M1982)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1980=LataProjekcji,$F1980>0),AND($D1980=LataProjekcji,$F1980=0,$E1981<=10)),$F1981,IF($D1980<LataProjekcji,IF((SUM($K1982:N1982)+$D1982)<$D1981,$D1982,$D1981-SUM($K1982:N1982)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1980=LataProjekcji,$F1980>0),AND($D1980=LataProjekcji,$F1980=0,$E1981<=10)),$F1981,IF($D1980<LataProjekcji,IF((SUM($K1982:O1982)+$D1982)<$D1981,$D1982,$D1981-SUM($K1982:O1982)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1980=LataProjekcji,$F1980>0),AND($D1980=LataProjekcji,$F1980=0,$E1981<=10)),$F1981,IF($D1980<LataProjekcji,IF((SUM($K1982:P1982)+$D1982)<$D1981,$D1982,$D1981-SUM($K1982:P1982)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1980=LataProjekcji,$F1980>0),AND($D1980=LataProjekcji,$F1980=0,$E1981<=10)),$F1981,IF($D1980<LataProjekcji,IF((SUM($K1982:Q1982)+$D1982)<$D1981,$D1982,$D1981-SUM($K1982:Q1982)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1980=LataProjekcji,$F1980>0),AND($D1980=LataProjekcji,$F1980=0,$E1981<=10)),$F1981,IF($D1980<LataProjekcji,IF((SUM($K1982:R1982)+$D1982)<$D1981,$D1982,$D1981-SUM($K1982:R1982)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1980=LataProjekcji,$F1980>0),AND($D1980=LataProjekcji,$F1980=0,$E1981<=10)),$F1981,IF($D1980<LataProjekcji,IF((SUM($K1982:S1982)+$D1982)<$D1981,$D1982,$D1981-SUM($K1982:S1982)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1980=LataProjekcji,$F1980>0),AND($D1980=LataProjekcji,$F1980=0,$E1981<=10)),$F1981,IF($D1980<LataProjekcji,IF((SUM($K1982:T1982)+$D1982)<$D1981,$D1982,$D1981-SUM($K1982:T1982)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1980=LataProjekcji,$F1980>0),AND($D1980=LataProjekcji,$F1980=0,$E1981<=10)),$F1981,IF($D1980<LataProjekcji,IF((SUM($K1982:U1982)+$D1982)<$D1981,$D1982,$D1981-SUM($K1982:U1982)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1980=LataProjekcji,$F1980>0),AND($D1980=LataProjekcji,$F1980=0,$E1981<=10)),$F1981,IF($D1980<LataProjekcji,IF((SUM($K1982:V1982)+$D1982)<$D1981,$D1982,$D1981-SUM($K1982:V1982)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1980=LataProjekcji,$F1980>0),AND($D1980=LataProjekcji,$F1980=0,$E1981<=10)),$F1981,IF($D1980<LataProjekcji,IF((SUM($K1982:W1982)+$D1982)<$D1981,$D1982,$D1981-SUM($K1982:W1982)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1980=LataProjekcji,$F1980>0),AND($D1980=LataProjekcji,$F1980=0,$E1981<=10)),$F1981,IF($D1980<LataProjekcji,IF((SUM($K1982:X1982)+$D1982)<$D1981,$D1982,$D1981-SUM($K1982:X1982)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1980=LataProjekcji,$F1980>0),AND($D1980=LataProjekcji,$F1980=0,$E1981<=10)),$F1981,IF($D1980<LataProjekcji,IF((SUM($K1982:Y1982)+$D1982)<$D1981,$D1982,$D1981-SUM($K1982:Y1982)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1980=LataProjekcji,$F1980>0),AND($D1980=LataProjekcji,$F1980=0,$E1981<=10)),$F1981,IF($D1980<LataProjekcji,IF((SUM($K1982:Z1982)+$D1982)<$D1981,$D1982,$D1981-SUM($K1982:Z1982)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1982,0)","v":0},{"$f":"ROUND(K1983+L1982,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1983+X1982,0)","v":0},{"$f":"ROUND(X1983+Y1982,0)","v":0},{"$f":"ROUND(Y1983+Z1982,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1977+7","v":662},null,null,{"$f":"IF($D1980=LataProjekcji,ROUND($D1981-K1983,0),ROUND(IF(K1982=0,0,$D1981-K1983),0))","v":0},{"$f":"IF($D1980=LataProjekcji,ROUND($D1981-L1983,0),ROUND(IF(AND(L1982=0,K1984>0),$D1981-L1983,IF(L1982=0,0,$D1981-L1983)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1980=LataProjekcji,ROUND($D1981-X1983,0),ROUND(IF(AND(X1982=0,W1984>0),$D1981-X1983,IF(X1982=0,0,$D1981-X1983)),0))","v":0},{"$f":"IF($D1980=LataProjekcji,ROUND($D1981-Y1983,0),ROUND(IF(AND(Y1982=0,X1984>0),$D1981-Y1983,IF(Y1982=0,0,$D1981-Y1983)),0))","v":0},{"$f":"IF($D1980=LataProjekcji,ROUND($D1981-Z1983,0),ROUND(IF(AND(Z1982=0,Y1984>0),$D1981-Z1983,IF(Z1982=0,0,$D1981-Z1983)),0))","v":0},{"$f":"IF($D1980=LataProjekcji,ROUND($D1981-AA1983,0),ROUND(IF(AND(AA1982=0,Z1984>0),$D1981-AA1983,IF(AA1982=0,0,$D1981-AA1983)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1978+1","v":3},{"$f":"OFFSET('Środki trwałe'!$C$616,H1985,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1979,0)=\"tak\",OFFSET($G$269,$D1979,0)=\"tak\",OFFSET($J$269,$D1979,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1984,(COLUMN()-11))*OFFSET($K$632,$H1985,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1979,0)=\"tak\",OFFSET($G$269,$D1979,0)=\"tak\",OFFSET($J$269,$D1979,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1984,(COLUMN()-11))*OFFSET($K$632,$H1985,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1979,0)=\"tak\",OFFSET($G$269,$D1979,0)=\"tak\",OFFSET($J$269,$D1979,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1984,(COLUMN()-11))*OFFSET($K$632,$H1985,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1979,0)=\"tak\",OFFSET($G$269,$D1979,0)=\"tak\",OFFSET($J$269,$D1979,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1984,(COLUMN()-11))*OFFSET($K$632,$H1985,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1979,0)=\"tak\",OFFSET($G$269,$D1979,0)=\"tak\",OFFSET($J$269,$D1979,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1984,(COLUMN()-11))*OFFSET($K$632,$H1985,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1986,0)","v":0},null,{"$f":"D1979+1","v":351}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1986,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1986,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1988<0,0,ROUND(E1988,0))","v":0},{"$f":"OFFSET($D$269,D1986,0)","v":0},{"$f":"IF(E1988>10,ROUND(($D1989/12)*$F1987,0),$D1988)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1986,0)),0,IF(E1988>10,ROUND(D1988*am_inneST,0),IF(D1988<0,0,D1988)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1987=LataProjekcji,$F1988,IF($D1987=LataProjekcji,$D1989,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1987=LataProjekcji,$F1987>0),AND($D1987=LataProjekcji,$F1987=0,$E1988<=10)),$F1988,IF($D1987<LataProjekcji,IF((SUM($K1989:K1989)+$D1989)<$D1988,$D1989,$D1988-SUM($K1989:K1989)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1987=LataProjekcji,$F1987>0),AND($D1987=LataProjekcji,$F1987=0,$E1988<=10)),$F1988,IF($D1987<LataProjekcji,IF((SUM($K1989:L1989)+$D1989)<$D1988,$D1989,$D1988-SUM($K1989:L1989)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1987=LataProjekcji,$F1987>0),AND($D1987=LataProjekcji,$F1987=0,$E1988<=10)),$F1988,IF($D1987<LataProjekcji,IF((SUM($K1989:M1989)+$D1989)<$D1988,$D1989,$D1988-SUM($K1989:M1989)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1987=LataProjekcji,$F1987>0),AND($D1987=LataProjekcji,$F1987=0,$E1988<=10)),$F1988,IF($D1987<LataProjekcji,IF((SUM($K1989:N1989)+$D1989)<$D1988,$D1989,$D1988-SUM($K1989:N1989)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1987=LataProjekcji,$F1987>0),AND($D1987=LataProjekcji,$F1987=0,$E1988<=10)),$F1988,IF($D1987<LataProjekcji,IF((SUM($K1989:O1989)+$D1989)<$D1988,$D1989,$D1988-SUM($K1989:O1989)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1987=LataProjekcji,$F1987>0),AND($D1987=LataProjekcji,$F1987=0,$E1988<=10)),$F1988,IF($D1987<LataProjekcji,IF((SUM($K1989:P1989)+$D1989)<$D1988,$D1989,$D1988-SUM($K1989:P1989)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1987=LataProjekcji,$F1987>0),AND($D1987=LataProjekcji,$F1987=0,$E1988<=10)),$F1988,IF($D1987<LataProjekcji,IF((SUM($K1989:Q1989)+$D1989)<$D1988,$D1989,$D1988-SUM($K1989:Q1989)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1987=LataProjekcji,$F1987>0),AND($D1987=LataProjekcji,$F1987=0,$E1988<=10)),$F1988,IF($D1987<LataProjekcji,IF((SUM($K1989:R1989)+$D1989)<$D1988,$D1989,$D1988-SUM($K1989:R1989)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1987=LataProjekcji,$F1987>0),AND($D1987=LataProjekcji,$F1987=0,$E1988<=10)),$F1988,IF($D1987<LataProjekcji,IF((SUM($K1989:S1989)+$D1989)<$D1988,$D1989,$D1988-SUM($K1989:S1989)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1987=LataProjekcji,$F1987>0),AND($D1987=LataProjekcji,$F1987=0,$E1988<=10)),$F1988,IF($D1987<LataProjekcji,IF((SUM($K1989:T1989)+$D1989)<$D1988,$D1989,$D1988-SUM($K1989:T1989)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1987=LataProjekcji,$F1987>0),AND($D1987=LataProjekcji,$F1987=0,$E1988<=10)),$F1988,IF($D1987<LataProjekcji,IF((SUM($K1989:U1989)+$D1989)<$D1988,$D1989,$D1988-SUM($K1989:U1989)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1987=LataProjekcji,$F1987>0),AND($D1987=LataProjekcji,$F1987=0,$E1988<=10)),$F1988,IF($D1987<LataProjekcji,IF((SUM($K1989:V1989)+$D1989)<$D1988,$D1989,$D1988-SUM($K1989:V1989)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1987=LataProjekcji,$F1987>0),AND($D1987=LataProjekcji,$F1987=0,$E1988<=10)),$F1988,IF($D1987<LataProjekcji,IF((SUM($K1989:W1989)+$D1989)<$D1988,$D1989,$D1988-SUM($K1989:W1989)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1987=LataProjekcji,$F1987>0),AND($D1987=LataProjekcji,$F1987=0,$E1988<=10)),$F1988,IF($D1987<LataProjekcji,IF((SUM($K1989:X1989)+$D1989)<$D1988,$D1989,$D1988-SUM($K1989:X1989)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1987=LataProjekcji,$F1987>0),AND($D1987=LataProjekcji,$F1987=0,$E1988<=10)),$F1988,IF($D1987<LataProjekcji,IF((SUM($K1989:Y1989)+$D1989)<$D1988,$D1989,$D1988-SUM($K1989:Y1989)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1987=LataProjekcji,$F1987>0),AND($D1987=LataProjekcji,$F1987=0,$E1988<=10)),$F1988,IF($D1987<LataProjekcji,IF((SUM($K1989:Z1989)+$D1989)<$D1988,$D1989,$D1988-SUM($K1989:Z1989)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1989,0)","v":0},{"$f":"ROUND(K1990+L1989,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1990+X1989,0)","v":0},{"$f":"ROUND(X1990+Y1989,0)","v":0},{"$f":"ROUND(Y1990+Z1989,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1984+7","v":669},null,null,{"$f":"IF($D1987=LataProjekcji,ROUND($D1988-K1990,0),ROUND(IF(K1989=0,0,$D1988-K1990),0))","v":0},{"$f":"IF($D1987=LataProjekcji,ROUND($D1988-L1990,0),ROUND(IF(AND(L1989=0,K1991>0),$D1988-L1990,IF(L1989=0,0,$D1988-L1990)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1987=LataProjekcji,ROUND($D1988-X1990,0),ROUND(IF(AND(X1989=0,W1991>0),$D1988-X1990,IF(X1989=0,0,$D1988-X1990)),0))","v":0},{"$f":"IF($D1987=LataProjekcji,ROUND($D1988-Y1990,0),ROUND(IF(AND(Y1989=0,X1991>0),$D1988-Y1990,IF(Y1989=0,0,$D1988-Y1990)),0))","v":0},{"$f":"IF($D1987=LataProjekcji,ROUND($D1988-Z1990,0),ROUND(IF(AND(Z1989=0,Y1991>0),$D1988-Z1990,IF(Z1989=0,0,$D1988-Z1990)),0))","v":0},{"$f":"IF($D1987=LataProjekcji,ROUND($D1988-AA1990,0),ROUND(IF(AND(AA1989=0,Z1991>0),$D1988-AA1990,IF(AA1989=0,0,$D1988-AA1990)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1985+1","v":4},{"$f":"OFFSET('Środki trwałe'!$C$616,H1992,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1986,0)=\"tak\",OFFSET($G$269,$D1986,0)=\"tak\",OFFSET($J$269,$D1986,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1991,(COLUMN()-11))*OFFSET($K$632,$H1992,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1986,0)=\"tak\",OFFSET($G$269,$D1986,0)=\"tak\",OFFSET($J$269,$D1986,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1991,(COLUMN()-11))*OFFSET($K$632,$H1992,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1986,0)=\"tak\",OFFSET($G$269,$D1986,0)=\"tak\",OFFSET($J$269,$D1986,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1991,(COLUMN()-11))*OFFSET($K$632,$H1992,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1986,0)=\"tak\",OFFSET($G$269,$D1986,0)=\"tak\",OFFSET($J$269,$D1986,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1991,(COLUMN()-11))*OFFSET($K$632,$H1992,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1986,0)=\"tak\",OFFSET($G$269,$D1986,0)=\"tak\",OFFSET($J$269,$D1986,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1991,(COLUMN()-11))*OFFSET($K$632,$H1992,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D1993,0)","v":0},null,{"$f":"D1986+1","v":352}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D1993,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D1993,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E1995<0,0,ROUND(E1995,0))","v":0},{"$f":"OFFSET($D$269,D1993,0)","v":0},{"$f":"IF(E1995>10,ROUND(($D1996/12)*$F1994,0),$D1995)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D1993,0)),0,IF(E1995>10,ROUND(D1995*am_inneST,0),IF(D1995<0,0,D1995)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D1994=LataProjekcji,$F1995,IF($D1994=LataProjekcji,$D1996,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1994=LataProjekcji,$F1994>0),AND($D1994=LataProjekcji,$F1994=0,$E1995<=10)),$F1995,IF($D1994<LataProjekcji,IF((SUM($K1996:K1996)+$D1996)<$D1995,$D1996,$D1995-SUM($K1996:K1996)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1994=LataProjekcji,$F1994>0),AND($D1994=LataProjekcji,$F1994=0,$E1995<=10)),$F1995,IF($D1994<LataProjekcji,IF((SUM($K1996:L1996)+$D1996)<$D1995,$D1996,$D1995-SUM($K1996:L1996)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1994=LataProjekcji,$F1994>0),AND($D1994=LataProjekcji,$F1994=0,$E1995<=10)),$F1995,IF($D1994<LataProjekcji,IF((SUM($K1996:M1996)+$D1996)<$D1995,$D1996,$D1995-SUM($K1996:M1996)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1994=LataProjekcji,$F1994>0),AND($D1994=LataProjekcji,$F1994=0,$E1995<=10)),$F1995,IF($D1994<LataProjekcji,IF((SUM($K1996:N1996)+$D1996)<$D1995,$D1996,$D1995-SUM($K1996:N1996)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1994=LataProjekcji,$F1994>0),AND($D1994=LataProjekcji,$F1994=0,$E1995<=10)),$F1995,IF($D1994<LataProjekcji,IF((SUM($K1996:O1996)+$D1996)<$D1995,$D1996,$D1995-SUM($K1996:O1996)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1994=LataProjekcji,$F1994>0),AND($D1994=LataProjekcji,$F1994=0,$E1995<=10)),$F1995,IF($D1994<LataProjekcji,IF((SUM($K1996:P1996)+$D1996)<$D1995,$D1996,$D1995-SUM($K1996:P1996)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1994=LataProjekcji,$F1994>0),AND($D1994=LataProjekcji,$F1994=0,$E1995<=10)),$F1995,IF($D1994<LataProjekcji,IF((SUM($K1996:Q1996)+$D1996)<$D1995,$D1996,$D1995-SUM($K1996:Q1996)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1994=LataProjekcji,$F1994>0),AND($D1994=LataProjekcji,$F1994=0,$E1995<=10)),$F1995,IF($D1994<LataProjekcji,IF((SUM($K1996:R1996)+$D1996)<$D1995,$D1996,$D1995-SUM($K1996:R1996)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1994=LataProjekcji,$F1994>0),AND($D1994=LataProjekcji,$F1994=0,$E1995<=10)),$F1995,IF($D1994<LataProjekcji,IF((SUM($K1996:S1996)+$D1996)<$D1995,$D1996,$D1995-SUM($K1996:S1996)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1994=LataProjekcji,$F1994>0),AND($D1994=LataProjekcji,$F1994=0,$E1995<=10)),$F1995,IF($D1994<LataProjekcji,IF((SUM($K1996:T1996)+$D1996)<$D1995,$D1996,$D1995-SUM($K1996:T1996)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1994=LataProjekcji,$F1994>0),AND($D1994=LataProjekcji,$F1994=0,$E1995<=10)),$F1995,IF($D1994<LataProjekcji,IF((SUM($K1996:U1996)+$D1996)<$D1995,$D1996,$D1995-SUM($K1996:U1996)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1994=LataProjekcji,$F1994>0),AND($D1994=LataProjekcji,$F1994=0,$E1995<=10)),$F1995,IF($D1994<LataProjekcji,IF((SUM($K1996:V1996)+$D1996)<$D1995,$D1996,$D1995-SUM($K1996:V1996)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1994=LataProjekcji,$F1994>0),AND($D1994=LataProjekcji,$F1994=0,$E1995<=10)),$F1995,IF($D1994<LataProjekcji,IF((SUM($K1996:W1996)+$D1996)<$D1995,$D1996,$D1995-SUM($K1996:W1996)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1994=LataProjekcji,$F1994>0),AND($D1994=LataProjekcji,$F1994=0,$E1995<=10)),$F1995,IF($D1994<LataProjekcji,IF((SUM($K1996:X1996)+$D1996)<$D1995,$D1996,$D1995-SUM($K1996:X1996)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1994=LataProjekcji,$F1994>0),AND($D1994=LataProjekcji,$F1994=0,$E1995<=10)),$F1995,IF($D1994<LataProjekcji,IF((SUM($K1996:Y1996)+$D1996)<$D1995,$D1996,$D1995-SUM($K1996:Y1996)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D1994=LataProjekcji,$F1994>0),AND($D1994=LataProjekcji,$F1994=0,$E1995<=10)),$F1995,IF($D1994<LataProjekcji,IF((SUM($K1996:Z1996)+$D1996)<$D1995,$D1996,$D1995-SUM($K1996:Z1996)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1996,0)","v":0},{"$f":"ROUND(K1997+L1996,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1997+X1996,0)","v":0},{"$f":"ROUND(X1997+Y1996,0)","v":0},{"$f":"ROUND(Y1997+Z1996,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1991+7","v":676},null,null,{"$f":"IF($D1994=LataProjekcji,ROUND($D1995-K1997,0),ROUND(IF(K1996=0,0,$D1995-K1997),0))","v":0},{"$f":"IF($D1994=LataProjekcji,ROUND($D1995-L1997,0),ROUND(IF(AND(L1996=0,K1998>0),$D1995-L1997,IF(L1996=0,0,$D1995-L1997)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D1994=LataProjekcji,ROUND($D1995-X1997,0),ROUND(IF(AND(X1996=0,W1998>0),$D1995-X1997,IF(X1996=0,0,$D1995-X1997)),0))","v":0},{"$f":"IF($D1994=LataProjekcji,ROUND($D1995-Y1997,0),ROUND(IF(AND(Y1996=0,X1998>0),$D1995-Y1997,IF(Y1996=0,0,$D1995-Y1997)),0))","v":0},{"$f":"IF($D1994=LataProjekcji,ROUND($D1995-Z1997,0),ROUND(IF(AND(Z1996=0,Y1998>0),$D1995-Z1997,IF(Z1996=0,0,$D1995-Z1997)),0))","v":0},{"$f":"IF($D1994=LataProjekcji,ROUND($D1995-AA1997,0),ROUND(IF(AND(AA1996=0,Z1998>0),$D1995-AA1997,IF(AA1996=0,0,$D1995-AA1997)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1992+1","v":5},{"$f":"OFFSET('Środki trwałe'!$C$616,H1999,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D1993,0)=\"tak\",OFFSET($G$269,$D1993,0)=\"tak\",OFFSET($J$269,$D1993,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1998,(COLUMN()-11))*OFFSET($K$632,$H1999,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D1993,0)=\"tak\",OFFSET($G$269,$D1993,0)=\"tak\",OFFSET($J$269,$D1993,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1998,(COLUMN()-11))*OFFSET($K$632,$H1999,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1993,0)=\"tak\",OFFSET($G$269,$D1993,0)=\"tak\",OFFSET($J$269,$D1993,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1998,(COLUMN()-11))*OFFSET($K$632,$H1999,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1993,0)=\"tak\",OFFSET($G$269,$D1993,0)=\"tak\",OFFSET($J$269,$D1993,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1998,(COLUMN()-11))*OFFSET($K$632,$H1999,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D1993,0)=\"tak\",OFFSET($G$269,$D1993,0)=\"tak\",OFFSET($J$269,$D1993,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H1998,(COLUMN()-11))*OFFSET($K$632,$H1999,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D2000,0)","v":0},null,{"$f":"D1993+1","v":353}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D2000,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D2000,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E2002<0,0,ROUND(E2002,0))","v":0},{"$f":"OFFSET($D$269,D2000,0)","v":0},{"$f":"IF(E2002>10,ROUND(($D2003/12)*$F2001,0),$D2002)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D2000,0)),0,IF(E2002>10,ROUND(D2002*am_inneST,0),IF(D2002<0,0,D2002)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D2001=LataProjekcji,$F2002,IF($D2001=LataProjekcji,$D2003,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2001=LataProjekcji,$F2001>0),AND($D2001=LataProjekcji,$F2001=0,$E2002<=10)),$F2002,IF($D2001<LataProjekcji,IF((SUM($K2003:K2003)+$D2003)<$D2002,$D2003,$D2002-SUM($K2003:K2003)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2001=LataProjekcji,$F2001>0),AND($D2001=LataProjekcji,$F2001=0,$E2002<=10)),$F2002,IF($D2001<LataProjekcji,IF((SUM($K2003:L2003)+$D2003)<$D2002,$D2003,$D2002-SUM($K2003:L2003)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2001=LataProjekcji,$F2001>0),AND($D2001=LataProjekcji,$F2001=0,$E2002<=10)),$F2002,IF($D2001<LataProjekcji,IF((SUM($K2003:M2003)+$D2003)<$D2002,$D2003,$D2002-SUM($K2003:M2003)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2001=LataProjekcji,$F2001>0),AND($D2001=LataProjekcji,$F2001=0,$E2002<=10)),$F2002,IF($D2001<LataProjekcji,IF((SUM($K2003:N2003)+$D2003)<$D2002,$D2003,$D2002-SUM($K2003:N2003)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2001=LataProjekcji,$F2001>0),AND($D2001=LataProjekcji,$F2001=0,$E2002<=10)),$F2002,IF($D2001<LataProjekcji,IF((SUM($K2003:O2003)+$D2003)<$D2002,$D2003,$D2002-SUM($K2003:O2003)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2001=LataProjekcji,$F2001>0),AND($D2001=LataProjekcji,$F2001=0,$E2002<=10)),$F2002,IF($D2001<LataProjekcji,IF((SUM($K2003:P2003)+$D2003)<$D2002,$D2003,$D2002-SUM($K2003:P2003)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2001=LataProjekcji,$F2001>0),AND($D2001=LataProjekcji,$F2001=0,$E2002<=10)),$F2002,IF($D2001<LataProjekcji,IF((SUM($K2003:Q2003)+$D2003)<$D2002,$D2003,$D2002-SUM($K2003:Q2003)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2001=LataProjekcji,$F2001>0),AND($D2001=LataProjekcji,$F2001=0,$E2002<=10)),$F2002,IF($D2001<LataProjekcji,IF((SUM($K2003:R2003)+$D2003)<$D2002,$D2003,$D2002-SUM($K2003:R2003)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2001=LataProjekcji,$F2001>0),AND($D2001=LataProjekcji,$F2001=0,$E2002<=10)),$F2002,IF($D2001<LataProjekcji,IF((SUM($K2003:S2003)+$D2003)<$D2002,$D2003,$D2002-SUM($K2003:S2003)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2001=LataProjekcji,$F2001>0),AND($D2001=LataProjekcji,$F2001=0,$E2002<=10)),$F2002,IF($D2001<LataProjekcji,IF((SUM($K2003:T2003)+$D2003)<$D2002,$D2003,$D2002-SUM($K2003:T2003)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2001=LataProjekcji,$F2001>0),AND($D2001=LataProjekcji,$F2001=0,$E2002<=10)),$F2002,IF($D2001<LataProjekcji,IF((SUM($K2003:U2003)+$D2003)<$D2002,$D2003,$D2002-SUM($K2003:U2003)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2001=LataProjekcji,$F2001>0),AND($D2001=LataProjekcji,$F2001=0,$E2002<=10)),$F2002,IF($D2001<LataProjekcji,IF((SUM($K2003:V2003)+$D2003)<$D2002,$D2003,$D2002-SUM($K2003:V2003)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2001=LataProjekcji,$F2001>0),AND($D2001=LataProjekcji,$F2001=0,$E2002<=10)),$F2002,IF($D2001<LataProjekcji,IF((SUM($K2003:W2003)+$D2003)<$D2002,$D2003,$D2002-SUM($K2003:W2003)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2001=LataProjekcji,$F2001>0),AND($D2001=LataProjekcji,$F2001=0,$E2002<=10)),$F2002,IF($D2001<LataProjekcji,IF((SUM($K2003:X2003)+$D2003)<$D2002,$D2003,$D2002-SUM($K2003:X2003)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2001=LataProjekcji,$F2001>0),AND($D2001=LataProjekcji,$F2001=0,$E2002<=10)),$F2002,IF($D2001<LataProjekcji,IF((SUM($K2003:Y2003)+$D2003)<$D2002,$D2003,$D2002-SUM($K2003:Y2003)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2001=LataProjekcji,$F2001>0),AND($D2001=LataProjekcji,$F2001=0,$E2002<=10)),$F2002,IF($D2001<LataProjekcji,IF((SUM($K2003:Z2003)+$D2003)<$D2002,$D2003,$D2002-SUM($K2003:Z2003)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K2003,0)","v":0},{"$f":"ROUND(K2004+L2003,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W2004+X2003,0)","v":0},{"$f":"ROUND(X2004+Y2003,0)","v":0},{"$f":"ROUND(Y2004+Z2003,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H1998+7","v":683},null,null,{"$f":"IF($D2001=LataProjekcji,ROUND($D2002-K2004,0),ROUND(IF(K2003=0,0,$D2002-K2004),0))","v":0},{"$f":"IF($D2001=LataProjekcji,ROUND($D2002-L2004,0),ROUND(IF(AND(L2003=0,K2005>0),$D2002-L2004,IF(L2003=0,0,$D2002-L2004)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D2001=LataProjekcji,ROUND($D2002-X2004,0),ROUND(IF(AND(X2003=0,W2005>0),$D2002-X2004,IF(X2003=0,0,$D2002-X2004)),0))","v":0},{"$f":"IF($D2001=LataProjekcji,ROUND($D2002-Y2004,0),ROUND(IF(AND(Y2003=0,X2005>0),$D2002-Y2004,IF(Y2003=0,0,$D2002-Y2004)),0))","v":0},{"$f":"IF($D2001=LataProjekcji,ROUND($D2002-Z2004,0),ROUND(IF(AND(Z2003=0,Y2005>0),$D2002-Z2004,IF(Z2003=0,0,$D2002-Z2004)),0))","v":0},{"$f":"IF($D2001=LataProjekcji,ROUND($D2002-AA2004,0),ROUND(IF(AND(AA2003=0,Z2005>0),$D2002-AA2004,IF(AA2003=0,0,$D2002-AA2004)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H1999+1","v":6},{"$f":"OFFSET('Środki trwałe'!$C$616,H2006,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D2000,0)=\"tak\",OFFSET($G$269,$D2000,0)=\"tak\",OFFSET($J$269,$D2000,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H2005,(COLUMN()-11))*OFFSET($K$632,$H2006,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D2000,0)=\"tak\",OFFSET($G$269,$D2000,0)=\"tak\",OFFSET($J$269,$D2000,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H2005,(COLUMN()-11))*OFFSET($K$632,$H2006,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D2000,0)=\"tak\",OFFSET($G$269,$D2000,0)=\"tak\",OFFSET($J$269,$D2000,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H2005,(COLUMN()-11))*OFFSET($K$632,$H2006,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D2000,0)=\"tak\",OFFSET($G$269,$D2000,0)=\"tak\",OFFSET($J$269,$D2000,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H2005,(COLUMN()-11))*OFFSET($K$632,$H2006,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D2000,0)=\"tak\",OFFSET($G$269,$D2000,0)=\"tak\",OFFSET($J$269,$D2000,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H2005,(COLUMN()-11))*OFFSET($K$632,$H2006,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D2007,0)","v":0},null,{"$f":"D2000+1","v":354}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D2007,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D2007,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E2009<0,0,ROUND(E2009,0))","v":0},{"$f":"OFFSET($D$269,D2007,0)","v":0},{"$f":"IF(E2009>10,ROUND(($D2010/12)*$F2008,0),$D2009)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D2007,0)),0,IF(E2009>10,ROUND(D2009*am_inneST,0),IF(D2009<0,0,D2009)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D2008=LataProjekcji,$F2009,IF($D2008=LataProjekcji,$D2010,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2008=LataProjekcji,$F2008>0),AND($D2008=LataProjekcji,$F2008=0,$E2009<=10)),$F2009,IF($D2008<LataProjekcji,IF((SUM($K2010:K2010)+$D2010)<$D2009,$D2010,$D2009-SUM($K2010:K2010)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2008=LataProjekcji,$F2008>0),AND($D2008=LataProjekcji,$F2008=0,$E2009<=10)),$F2009,IF($D2008<LataProjekcji,IF((SUM($K2010:L2010)+$D2010)<$D2009,$D2010,$D2009-SUM($K2010:L2010)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2008=LataProjekcji,$F2008>0),AND($D2008=LataProjekcji,$F2008=0,$E2009<=10)),$F2009,IF($D2008<LataProjekcji,IF((SUM($K2010:M2010)+$D2010)<$D2009,$D2010,$D2009-SUM($K2010:M2010)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2008=LataProjekcji,$F2008>0),AND($D2008=LataProjekcji,$F2008=0,$E2009<=10)),$F2009,IF($D2008<LataProjekcji,IF((SUM($K2010:N2010)+$D2010)<$D2009,$D2010,$D2009-SUM($K2010:N2010)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2008=LataProjekcji,$F2008>0),AND($D2008=LataProjekcji,$F2008=0,$E2009<=10)),$F2009,IF($D2008<LataProjekcji,IF((SUM($K2010:O2010)+$D2010)<$D2009,$D2010,$D2009-SUM($K2010:O2010)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2008=LataProjekcji,$F2008>0),AND($D2008=LataProjekcji,$F2008=0,$E2009<=10)),$F2009,IF($D2008<LataProjekcji,IF((SUM($K2010:P2010)+$D2010)<$D2009,$D2010,$D2009-SUM($K2010:P2010)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2008=LataProjekcji,$F2008>0),AND($D2008=LataProjekcji,$F2008=0,$E2009<=10)),$F2009,IF($D2008<LataProjekcji,IF((SUM($K2010:Q2010)+$D2010)<$D2009,$D2010,$D2009-SUM($K2010:Q2010)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2008=LataProjekcji,$F2008>0),AND($D2008=LataProjekcji,$F2008=0,$E2009<=10)),$F2009,IF($D2008<LataProjekcji,IF((SUM($K2010:R2010)+$D2010)<$D2009,$D2010,$D2009-SUM($K2010:R2010)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2008=LataProjekcji,$F2008>0),AND($D2008=LataProjekcji,$F2008=0,$E2009<=10)),$F2009,IF($D2008<LataProjekcji,IF((SUM($K2010:S2010)+$D2010)<$D2009,$D2010,$D2009-SUM($K2010:S2010)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2008=LataProjekcji,$F2008>0),AND($D2008=LataProjekcji,$F2008=0,$E2009<=10)),$F2009,IF($D2008<LataProjekcji,IF((SUM($K2010:T2010)+$D2010)<$D2009,$D2010,$D2009-SUM($K2010:T2010)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2008=LataProjekcji,$F2008>0),AND($D2008=LataProjekcji,$F2008=0,$E2009<=10)),$F2009,IF($D2008<LataProjekcji,IF((SUM($K2010:U2010)+$D2010)<$D2009,$D2010,$D2009-SUM($K2010:U2010)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2008=LataProjekcji,$F2008>0),AND($D2008=LataProjekcji,$F2008=0,$E2009<=10)),$F2009,IF($D2008<LataProjekcji,IF((SUM($K2010:V2010)+$D2010)<$D2009,$D2010,$D2009-SUM($K2010:V2010)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2008=LataProjekcji,$F2008>0),AND($D2008=LataProjekcji,$F2008=0,$E2009<=10)),$F2009,IF($D2008<LataProjekcji,IF((SUM($K2010:W2010)+$D2010)<$D2009,$D2010,$D2009-SUM($K2010:W2010)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2008=LataProjekcji,$F2008>0),AND($D2008=LataProjekcji,$F2008=0,$E2009<=10)),$F2009,IF($D2008<LataProjekcji,IF((SUM($K2010:X2010)+$D2010)<$D2009,$D2010,$D2009-SUM($K2010:X2010)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2008=LataProjekcji,$F2008>0),AND($D2008=LataProjekcji,$F2008=0,$E2009<=10)),$F2009,IF($D2008<LataProjekcji,IF((SUM($K2010:Y2010)+$D2010)<$D2009,$D2010,$D2009-SUM($K2010:Y2010)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2008=LataProjekcji,$F2008>0),AND($D2008=LataProjekcji,$F2008=0,$E2009<=10)),$F2009,IF($D2008<LataProjekcji,IF((SUM($K2010:Z2010)+$D2010)<$D2009,$D2010,$D2009-SUM($K2010:Z2010)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K2010,0)","v":0},{"$f":"ROUND(K2011+L2010,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W2011+X2010,0)","v":0},{"$f":"ROUND(X2011+Y2010,0)","v":0},{"$f":"ROUND(Y2011+Z2010,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H2005+7","v":690},null,null,{"$f":"IF($D2008=LataProjekcji,ROUND($D2009-K2011,0),ROUND(IF(K2010=0,0,$D2009-K2011),0))","v":0},{"$f":"IF($D2008=LataProjekcji,ROUND($D2009-L2011,0),ROUND(IF(AND(L2010=0,K2012>0),$D2009-L2011,IF(L2010=0,0,$D2009-L2011)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D2008=LataProjekcji,ROUND($D2009-X2011,0),ROUND(IF(AND(X2010=0,W2012>0),$D2009-X2011,IF(X2010=0,0,$D2009-X2011)),0))","v":0},{"$f":"IF($D2008=LataProjekcji,ROUND($D2009-Y2011,0),ROUND(IF(AND(Y2010=0,X2012>0),$D2009-Y2011,IF(Y2010=0,0,$D2009-Y2011)),0))","v":0},{"$f":"IF($D2008=LataProjekcji,ROUND($D2009-Z2011,0),ROUND(IF(AND(Z2010=0,Y2012>0),$D2009-Z2011,IF(Z2010=0,0,$D2009-Z2011)),0))","v":0},{"$f":"IF($D2008=LataProjekcji,ROUND($D2009-AA2011,0),ROUND(IF(AND(AA2010=0,Z2012>0),$D2009-AA2011,IF(AA2010=0,0,$D2009-AA2011)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H2006+1","v":7},{"$f":"OFFSET('Środki trwałe'!$C$616,H2013,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D2007,0)=\"tak\",OFFSET($G$269,$D2007,0)=\"tak\",OFFSET($J$269,$D2007,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H2012,(COLUMN()-11))*OFFSET($K$632,$H2013,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D2007,0)=\"tak\",OFFSET($G$269,$D2007,0)=\"tak\",OFFSET($J$269,$D2007,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H2012,(COLUMN()-11))*OFFSET($K$632,$H2013,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D2007,0)=\"tak\",OFFSET($G$269,$D2007,0)=\"tak\",OFFSET($J$269,$D2007,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H2012,(COLUMN()-11))*OFFSET($K$632,$H2013,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D2007,0)=\"tak\",OFFSET($G$269,$D2007,0)=\"tak\",OFFSET($J$269,$D2007,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H2012,(COLUMN()-11))*OFFSET($K$632,$H2013,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D2007,0)=\"tak\",OFFSET($G$269,$D2007,0)=\"tak\",OFFSET($J$269,$D2007,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H2012,(COLUMN()-11))*OFFSET($K$632,$H2013,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D2014,0)","v":0},null,{"$f":"D2007+1","v":355}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D2014,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D2014,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E2016<0,0,ROUND(E2016,0))","v":0},{"$f":"OFFSET($D$269,D2014,0)","v":0},{"$f":"IF(E2016>10,ROUND(($D2017/12)*$F2015,0),$D2016)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D2014,0)),0,IF(E2016>10,ROUND(D2016*am_inneST,0),IF(D2016<0,0,D2016)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D2015=LataProjekcji,$F2016,IF($D2015=LataProjekcji,$D2017,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2015=LataProjekcji,$F2015>0),AND($D2015=LataProjekcji,$F2015=0,$E2016<=10)),$F2016,IF($D2015<LataProjekcji,IF((SUM($K2017:K2017)+$D2017)<$D2016,$D2017,$D2016-SUM($K2017:K2017)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2015=LataProjekcji,$F2015>0),AND($D2015=LataProjekcji,$F2015=0,$E2016<=10)),$F2016,IF($D2015<LataProjekcji,IF((SUM($K2017:L2017)+$D2017)<$D2016,$D2017,$D2016-SUM($K2017:L2017)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2015=LataProjekcji,$F2015>0),AND($D2015=LataProjekcji,$F2015=0,$E2016<=10)),$F2016,IF($D2015<LataProjekcji,IF((SUM($K2017:M2017)+$D2017)<$D2016,$D2017,$D2016-SUM($K2017:M2017)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2015=LataProjekcji,$F2015>0),AND($D2015=LataProjekcji,$F2015=0,$E2016<=10)),$F2016,IF($D2015<LataProjekcji,IF((SUM($K2017:N2017)+$D2017)<$D2016,$D2017,$D2016-SUM($K2017:N2017)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2015=LataProjekcji,$F2015>0),AND($D2015=LataProjekcji,$F2015=0,$E2016<=10)),$F2016,IF($D2015<LataProjekcji,IF((SUM($K2017:O2017)+$D2017)<$D2016,$D2017,$D2016-SUM($K2017:O2017)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2015=LataProjekcji,$F2015>0),AND($D2015=LataProjekcji,$F2015=0,$E2016<=10)),$F2016,IF($D2015<LataProjekcji,IF((SUM($K2017:P2017)+$D2017)<$D2016,$D2017,$D2016-SUM($K2017:P2017)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2015=LataProjekcji,$F2015>0),AND($D2015=LataProjekcji,$F2015=0,$E2016<=10)),$F2016,IF($D2015<LataProjekcji,IF((SUM($K2017:Q2017)+$D2017)<$D2016,$D2017,$D2016-SUM($K2017:Q2017)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2015=LataProjekcji,$F2015>0),AND($D2015=LataProjekcji,$F2015=0,$E2016<=10)),$F2016,IF($D2015<LataProjekcji,IF((SUM($K2017:R2017)+$D2017)<$D2016,$D2017,$D2016-SUM($K2017:R2017)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2015=LataProjekcji,$F2015>0),AND($D2015=LataProjekcji,$F2015=0,$E2016<=10)),$F2016,IF($D2015<LataProjekcji,IF((SUM($K2017:S2017)+$D2017)<$D2016,$D2017,$D2016-SUM($K2017:S2017)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2015=LataProjekcji,$F2015>0),AND($D2015=LataProjekcji,$F2015=0,$E2016<=10)),$F2016,IF($D2015<LataProjekcji,IF((SUM($K2017:T2017)+$D2017)<$D2016,$D2017,$D2016-SUM($K2017:T2017)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2015=LataProjekcji,$F2015>0),AND($D2015=LataProjekcji,$F2015=0,$E2016<=10)),$F2016,IF($D2015<LataProjekcji,IF((SUM($K2017:U2017)+$D2017)<$D2016,$D2017,$D2016-SUM($K2017:U2017)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2015=LataProjekcji,$F2015>0),AND($D2015=LataProjekcji,$F2015=0,$E2016<=10)),$F2016,IF($D2015<LataProjekcji,IF((SUM($K2017:V2017)+$D2017)<$D2016,$D2017,$D2016-SUM($K2017:V2017)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2015=LataProjekcji,$F2015>0),AND($D2015=LataProjekcji,$F2015=0,$E2016<=10)),$F2016,IF($D2015<LataProjekcji,IF((SUM($K2017:W2017)+$D2017)<$D2016,$D2017,$D2016-SUM($K2017:W2017)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2015=LataProjekcji,$F2015>0),AND($D2015=LataProjekcji,$F2015=0,$E2016<=10)),$F2016,IF($D2015<LataProjekcji,IF((SUM($K2017:X2017)+$D2017)<$D2016,$D2017,$D2016-SUM($K2017:X2017)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2015=LataProjekcji,$F2015>0),AND($D2015=LataProjekcji,$F2015=0,$E2016<=10)),$F2016,IF($D2015<LataProjekcji,IF((SUM($K2017:Y2017)+$D2017)<$D2016,$D2017,$D2016-SUM($K2017:Y2017)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2015=LataProjekcji,$F2015>0),AND($D2015=LataProjekcji,$F2015=0,$E2016<=10)),$F2016,IF($D2015<LataProjekcji,IF((SUM($K2017:Z2017)+$D2017)<$D2016,$D2017,$D2016-SUM($K2017:Z2017)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K2017,0)","v":0},{"$f":"ROUND(K2018+L2017,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W2018+X2017,0)","v":0},{"$f":"ROUND(X2018+Y2017,0)","v":0},{"$f":"ROUND(Y2018+Z2017,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H2012+7","v":697},null,null,{"$f":"IF($D2015=LataProjekcji,ROUND($D2016-K2018,0),ROUND(IF(K2017=0,0,$D2016-K2018),0))","v":0},{"$f":"IF($D2015=LataProjekcji,ROUND($D2016-L2018,0),ROUND(IF(AND(L2017=0,K2019>0),$D2016-L2018,IF(L2017=0,0,$D2016-L2018)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D2015=LataProjekcji,ROUND($D2016-X2018,0),ROUND(IF(AND(X2017=0,W2019>0),$D2016-X2018,IF(X2017=0,0,$D2016-X2018)),0))","v":0},{"$f":"IF($D2015=LataProjekcji,ROUND($D2016-Y2018,0),ROUND(IF(AND(Y2017=0,X2019>0),$D2016-Y2018,IF(Y2017=0,0,$D2016-Y2018)),0))","v":0},{"$f":"IF($D2015=LataProjekcji,ROUND($D2016-Z2018,0),ROUND(IF(AND(Z2017=0,Y2019>0),$D2016-Z2018,IF(Z2017=0,0,$D2016-Z2018)),0))","v":0},{"$f":"IF($D2015=LataProjekcji,ROUND($D2016-AA2018,0),ROUND(IF(AND(AA2017=0,Z2019>0),$D2016-AA2018,IF(AA2017=0,0,$D2016-AA2018)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H2013+1","v":8},{"$f":"OFFSET('Środki trwałe'!$C$616,H2020,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D2014,0)=\"tak\",OFFSET($G$269,$D2014,0)=\"tak\",OFFSET($J$269,$D2014,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H2019,(COLUMN()-11))*OFFSET($K$632,$H2020,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D2014,0)=\"tak\",OFFSET($G$269,$D2014,0)=\"tak\",OFFSET($J$269,$D2014,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H2019,(COLUMN()-11))*OFFSET($K$632,$H2020,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D2014,0)=\"tak\",OFFSET($G$269,$D2014,0)=\"tak\",OFFSET($J$269,$D2014,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H2019,(COLUMN()-11))*OFFSET($K$632,$H2020,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D2014,0)=\"tak\",OFFSET($G$269,$D2014,0)=\"tak\",OFFSET($J$269,$D2014,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H2019,(COLUMN()-11))*OFFSET($K$632,$H2020,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D2014,0)=\"tak\",OFFSET($G$269,$D2014,0)=\"tak\",OFFSET($J$269,$D2014,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H2019,(COLUMN()-11))*OFFSET($K$632,$H2020,(COLUMN()-11)),0),0)","v":0}]
[null,{"$f":"OFFSET($B$269,D2021,0)","v":0},null,{"$f":"D2014+1","v":356}]
[null,"rok zakupu",null,{"$f":"YEAR(OFFSET($E$269,D2021,0))","v":1900},{"$f":"MONTH(OFFSET($E$269,D2021,0))","v":1},{"$f":"IleMiesiecyDoKoncaRokuST","v":11}]
[null,"wartość netto",null,{"$f":"IF(E2023<0,0,ROUND(E2023,0))","v":0},{"$f":"OFFSET($D$269,D2021,0)","v":0},{"$f":"IF(E2023>10,ROUND(($D2024/12)*$F2022,0),$D2023)","v":0}]
[null,"amortyzacja roczna",null,{"$f":"IF(ISBLANK(OFFSET($E$269,D2021,0)),0,IF(E2023>10,ROUND(D2023*am_inneST,0),IF(D2023<0,0,D2023)))","v":0},null,null,null,null,null,null,{"$f":"ROUND(IF($D2022=LataProjekcji,$F2023,IF($D2022=LataProjekcji,$D2024,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2022=LataProjekcji,$F2022>0),AND($D2022=LataProjekcji,$F2022=0,$E2023<=10)),$F2023,IF($D2022<LataProjekcji,IF((SUM($K2024:K2024)+$D2024)<$D2023,$D2024,$D2023-SUM($K2024:K2024)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2022=LataProjekcji,$F2022>0),AND($D2022=LataProjekcji,$F2022=0,$E2023<=10)),$F2023,IF($D2022<LataProjekcji,IF((SUM($K2024:L2024)+$D2024)<$D2023,$D2024,$D2023-SUM($K2024:L2024)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2022=LataProjekcji,$F2022>0),AND($D2022=LataProjekcji,$F2022=0,$E2023<=10)),$F2023,IF($D2022<LataProjekcji,IF((SUM($K2024:M2024)+$D2024)<$D2023,$D2024,$D2023-SUM($K2024:M2024)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2022=LataProjekcji,$F2022>0),AND($D2022=LataProjekcji,$F2022=0,$E2023<=10)),$F2023,IF($D2022<LataProjekcji,IF((SUM($K2024:N2024)+$D2024)<$D2023,$D2024,$D2023-SUM($K2024:N2024)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2022=LataProjekcji,$F2022>0),AND($D2022=LataProjekcji,$F2022=0,$E2023<=10)),$F2023,IF($D2022<LataProjekcji,IF((SUM($K2024:O2024)+$D2024)<$D2023,$D2024,$D2023-SUM($K2024:O2024)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2022=LataProjekcji,$F2022>0),AND($D2022=LataProjekcji,$F2022=0,$E2023<=10)),$F2023,IF($D2022<LataProjekcji,IF((SUM($K2024:P2024)+$D2024)<$D2023,$D2024,$D2023-SUM($K2024:P2024)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2022=LataProjekcji,$F2022>0),AND($D2022=LataProjekcji,$F2022=0,$E2023<=10)),$F2023,IF($D2022<LataProjekcji,IF((SUM($K2024:Q2024)+$D2024)<$D2023,$D2024,$D2023-SUM($K2024:Q2024)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2022=LataProjekcji,$F2022>0),AND($D2022=LataProjekcji,$F2022=0,$E2023<=10)),$F2023,IF($D2022<LataProjekcji,IF((SUM($K2024:R2024)+$D2024)<$D2023,$D2024,$D2023-SUM($K2024:R2024)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2022=LataProjekcji,$F2022>0),AND($D2022=LataProjekcji,$F2022=0,$E2023<=10)),$F2023,IF($D2022<LataProjekcji,IF((SUM($K2024:S2024)+$D2024)<$D2023,$D2024,$D2023-SUM($K2024:S2024)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2022=LataProjekcji,$F2022>0),AND($D2022=LataProjekcji,$F2022=0,$E2023<=10)),$F2023,IF($D2022<LataProjekcji,IF((SUM($K2024:T2024)+$D2024)<$D2023,$D2024,$D2023-SUM($K2024:T2024)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2022=LataProjekcji,$F2022>0),AND($D2022=LataProjekcji,$F2022=0,$E2023<=10)),$F2023,IF($D2022<LataProjekcji,IF((SUM($K2024:U2024)+$D2024)<$D2023,$D2024,$D2023-SUM($K2024:U2024)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2022=LataProjekcji,$F2022>0),AND($D2022=LataProjekcji,$F2022=0,$E2023<=10)),$F2023,IF($D2022<LataProjekcji,IF((SUM($K2024:V2024)+$D2024)<$D2023,$D2024,$D2023-SUM($K2024:V2024)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2022=LataProjekcji,$F2022>0),AND($D2022=LataProjekcji,$F2022=0,$E2023<=10)),$F2023,IF($D2022<LataProjekcji,IF((SUM($K2024:W2024)+$D2024)<$D2023,$D2024,$D2023-SUM($K2024:W2024)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2022=LataProjekcji,$F2022>0),AND($D2022=LataProjekcji,$F2022=0,$E2023<=10)),$F2023,IF($D2022<LataProjekcji,IF((SUM($K2024:X2024)+$D2024)<$D2023,$D2024,$D2023-SUM($K2024:X2024)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2022=LataProjekcji,$F2022>0),AND($D2022=LataProjekcji,$F2022=0,$E2023<=10)),$F2023,IF($D2022<LataProjekcji,IF((SUM($K2024:Y2024)+$D2024)<$D2023,$D2024,$D2023-SUM($K2024:Y2024)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($D2022=LataProjekcji,$F2022>0),AND($D2022=LataProjekcji,$F2022=0,$E2023<=10)),$F2023,IF($D2022<LataProjekcji,IF((SUM($K2024:Z2024)+$D2024)<$D2023,$D2024,$D2023-SUM($K2024:Z2024)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K2024,0)","v":0},{"$f":"ROUND(K2025+L2024,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W2025+X2024,0)","v":0},{"$f":"ROUND(X2025+Y2024,0)","v":0},{"$f":"ROUND(Y2025+Z2024,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,{"$f":"H2019+7","v":704},null,null,{"$f":"IF($D2022=LataProjekcji,ROUND($D2023-K2025,0),ROUND(IF(K2024=0,0,$D2023-K2025),0))","v":0},{"$f":"IF($D2022=LataProjekcji,ROUND($D2023-L2025,0),ROUND(IF(AND(L2024=0,K2026>0),$D2023-L2025,IF(L2024=0,0,$D2023-L2025)),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($D2022=LataProjekcji,ROUND($D2023-X2025,0),ROUND(IF(AND(X2024=0,W2026>0),$D2023-X2025,IF(X2024=0,0,$D2023-X2025)),0))","v":0},{"$f":"IF($D2022=LataProjekcji,ROUND($D2023-Y2025,0),ROUND(IF(AND(Y2024=0,X2026>0),$D2023-Y2025,IF(Y2024=0,0,$D2023-Y2025)),0))","v":0},{"$f":"IF($D2022=LataProjekcji,ROUND($D2023-Z2025,0),ROUND(IF(AND(Z2024=0,Y2026>0),$D2023-Z2025,IF(Z2024=0,0,$D2023-Z2025)),0))","v":0},{"$f":"IF($D2022=LataProjekcji,ROUND($D2023-AA2025,0),ROUND(IF(AND(AA2024=0,Z2026>0),$D2023-AA2025,IF(AA2024=0,0,$D2023-AA2025)),0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"H2020+1","v":9},{"$f":"OFFSET('Środki trwałe'!$C$616,H2027,,)","v":0},"dotacja amortyzacji -->",{"$f":"IF(AND(OFFSET($F$269,$D2021,0)=\"tak\",OFFSET($G$269,$D2021,0)=\"tak\",OFFSET($J$269,$D2021,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H2026,(COLUMN()-11))*OFFSET($K$632,$H2027,(COLUMN()-11)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(OFFSET($F$269,$D2021,0)=\"tak\",OFFSET($G$269,$D2021,0)=\"tak\",OFFSET($J$269,$D2021,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H2026,(COLUMN()-11))*OFFSET($K$632,$H2027,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D2021,0)=\"tak\",OFFSET($G$269,$D2021,0)=\"tak\",OFFSET($J$269,$D2021,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H2026,(COLUMN()-11))*OFFSET($K$632,$H2027,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D2021,0)=\"tak\",OFFSET($G$269,$D2021,0)=\"tak\",OFFSET($J$269,$D2021,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H2026,(COLUMN()-11))*OFFSET($K$632,$H2027,(COLUMN()-11)),0),0)","v":0},{"$f":"IF(AND(OFFSET($F$269,$D2021,0)=\"tak\",OFFSET($G$269,$D2021,0)=\"tak\",OFFSET($J$269,$D2021,0)=\"ok\",LataProjekcji<=Koniec_Projekt),ROUND(OFFSET($K$2470,$H2026,(COLUMN()-11))*OFFSET($K$632,$H2027,(COLUMN()-11)),0),0)","v":0}]
[]
[]
[]
[null,"Środki trwałe w budowie - rozliczenie w czasie do bilansu",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,{"$f":"B409","v":0},null,{"$f":"D409","v":0},{"$f":"YEAR(E409)","v":1900},{"$f":"H409","v":0},{"$f":"IF(AND(F409=\"tak\",G409=\"nie\"),ROUND(H409*I409,0),0)","v":0},null,null,{"$f":"J409","v":"wstaw dane"},{"$f":"IF(AND(LataProjekcji<=$E2032,LataProjekcji>=$D409),K409,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(LataProjekcji<=$E2032,LataProjekcji>=$D409),X409,0)","v":0},0,{"$f":"IF(AND(LataProjekcji<=$E2032,LataProjekcji>=$D409),Z409,0)","v":0},0]
[null,{"$f":"B410","v":0},null,{"$f":"D410","v":0},{"$f":"YEAR(E410)","v":1900},{"$f":"H410","v":0},{"$f":"IF(AND(F410=\"tak\",G410=\"nie\"),ROUND(H410*I410,0),0)","v":0},null,null,{"$f":"J410","v":"wstaw dane"},{"$f":"IF(AND(LataProjekcji<=$E2033,LataProjekcji>=$D410),K410,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(LataProjekcji<=$E2033,LataProjekcji>=$D410),Z410,0)","v":0},0]
[null,{"$f":"B411","v":0},null,{"$f":"D411","v":0},{"$f":"YEAR(E411)","v":1900},{"$f":"H411","v":0},{"$f":"IF(AND(F411=\"tak\",G411=\"nie\"),ROUND(H411*I411,0),0)","v":0},null,null,{"$f":"J411","v":"wstaw dane"},{"$f":"IF(AND(LataProjekcji<=$E2034,LataProjekcji>=$D411),K411,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(LataProjekcji<=$E2034,LataProjekcji>=$D411),Z411,0)","v":0},0]
[null,{"$f":"B412","v":0},null,{"$f":"D412","v":0},{"$f":"YEAR(E412)","v":1900},{"$f":"H412","v":0},{"$f":"IF(AND(F412=\"tak\",G412=\"nie\"),ROUND(H412*I412,0),0)","v":0},null,null,{"$f":"J412","v":"wstaw dane"},{"$f":"IF(AND(LataProjekcji<=$E2035,LataProjekcji>=$D412),K412,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(LataProjekcji<=$E2035,LataProjekcji>=$D412),Z412,0)","v":0},0]
[null,{"$f":"B413","v":0},null,{"$f":"D413","v":0},{"$f":"YEAR(E413)","v":1900},{"$f":"H413","v":0},{"$f":"IF(AND(F413=\"tak\",G413=\"nie\"),ROUND(H413*I413,0),0)","v":0},null,null,{"$f":"J413","v":"wstaw dane"},{"$f":"IF(AND(LataProjekcji<=$E2036,LataProjekcji>=$D413),K413,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(LataProjekcji<=$E2036,LataProjekcji>=$D413),Z413,0)","v":0},0]
[null,{"$f":"B565","v":0},null,{"$f":"D565","v":0},{"$f":"YEAR(E565)","v":1900},{"$f":"H565","v":0},{"$f":"IF(AND(F565=\"tak\",G565=\"nie\"),ROUND(H565*I565,0),0)","v":0},{"$f":"H565","v":0},"","wstaw dane",{"$f":"IF(AND(LataProjekcji<=$E2037,LataProjekcji>=$D565),K565,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(LataProjekcji<=$E2037,LataProjekcji>=$D565),X565,0)","v":0},0,{"$f":"IF(AND(LataProjekcji<=$E2037,LataProjekcji>=$D565),Z565,0)","v":0},0]
[null,{"$f":"B566","v":0},null,{"$f":"D566","v":0},{"$f":"YEAR(E566)","v":1900},{"$f":"H566","v":0},{"$f":"IF(AND(F566=\"tak\",G566=\"nie\"),ROUND(H566*I566,0),0)","v":0},0,"","wstaw dane",{"$f":"IF(AND(LataProjekcji<=$E2038,LataProjekcji>=$D566),K566,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(LataProjekcji<=$E2038,LataProjekcji>=$D566),Z566,0)","v":0},0]
[null,{"$f":"B567","v":0},null,{"$f":"D567","v":0},{"$f":"YEAR(E567)","v":1900},{"$f":"H567","v":0},{"$f":"IF(AND(F567=\"tak\",G567=\"nie\"),ROUND(H567*I567,0),0)","v":0},0,"","wstaw dane",{"$f":"IF(AND(LataProjekcji<=$E2039,LataProjekcji>=$D567),K567,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(LataProjekcji<=$E2039,LataProjekcji>=$D567),Z567,0)","v":0},0]
[null,{"$f":"B568","v":0},null,{"$f":"D568","v":0},{"$f":"YEAR(E568)","v":1900},{"$f":"H568","v":0},{"$f":"IF(AND(F568=\"tak\",G568=\"nie\"),ROUND(H568*I568,0),0)","v":0},0,"","wstaw dane",{"$f":"IF(AND(LataProjekcji<=$E2040,LataProjekcji>=$D568),K568,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(LataProjekcji<=$E2040,LataProjekcji>=$D568),Z568,0)","v":0},0]
[null,{"$f":"B569","v":0},null,{"$f":"D569","v":0},{"$f":"YEAR(E569)","v":1900},{"$f":"H569","v":0},{"$f":"IF(AND(F569=\"tak\",G569=\"nie\"),ROUND(H569*I569,0),0)","v":0},0,"","wstaw dane",{"$f":"IF(AND(LataProjekcji<=$E2041,LataProjekcji>=$D569),K569,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(LataProjekcji<=$E2041,LataProjekcji>=$D569),Z569,0)","v":0},0]
[null,"Razem",null,null,null,null,null,null,null,{"$f":"SUM(J2032:J2041)","v":0},{"$f":"SUM(K2032:K2041)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X2032:X2041)","v":0},{"$f":"SUM(Y2032:Y2041)","v":0},{"$f":"SUM(Z2032:Z2041)","v":0},0]
[]
[null,"Środki trwałe w budowie - NARASTAJĄCO DO BILANSU",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,{"$f":"B$2032","v":0},null,{"$f":"D$2032","v":0},{"$f":"E$2032","v":1900},{"$f":"F$2032","v":0},null,null,null,{"$f":"MAX(K2045:AA2045)=J2032","v":false},{"$f":"IF(AND(LataProjekcji<$E2045,LataProjekcji>=$D2045),K2032,0)","v":0},{"$f":"IF(AND(LataProjekcji<$E2045,LataProjekcji>=$D2045),L2032+K2045,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(LataProjekcji<$E2045,LataProjekcji>=$D2045),X2032+W2045,0)","v":0},{"$f":"IF(AND(LataProjekcji<$E2045,LataProjekcji>=$D2045),Y2032+X2045,0)","v":0},{"$f":"IF(AND(LataProjekcji<$E2045,LataProjekcji>=$D2045),Z2032+Y2045,0)","v":0},{"$f":"IF(AND(LataProjekcji<$E2045,LataProjekcji>=$D2045),AA2032+Z2045,0)","v":0}]
[null,{"$f":"B2033","v":0},null,0,1900,0,null,null,null,false,0,{"$f":"IF(AND(LataProjekcji<$E2046,LataProjekcji>=$D2046),L2033+K2046,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,0,1900,0,null,null,null,false,0,{"$f":"IF(AND(LataProjekcji<$E2047,LataProjekcji>=$D2047),L2034+K2047,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,0,1900,0,null,null,null,false,0,{"$f":"IF(AND(LataProjekcji<$E2048,LataProjekcji>=$D2048),L2035+K2048,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,null,0,1900,0,null,null,null,false,0,{"$f":"IF(AND(LataProjekcji<$E2049,LataProjekcji>=$D2049),L2036+K2049,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2037","v":0},null,{"$f":"D2037","v":0},1900,0,null,null,null,false,0,{"$f":"IF(AND(LataProjekcji<$E2050,LataProjekcji>=$D2050),L2037+K2050,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2038","v":0},null,0,1900,0,null,null,null,false,0,{"$f":"IF(AND(LataProjekcji<$E2051,LataProjekcji>=$D2051),L2038+K2051,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2039","v":0},null,0,1900,0,null,null,null,false,0,{"$f":"IF(AND(LataProjekcji<$E2052,LataProjekcji>=$D2052),L2039+K2052,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2040","v":0},null,0,1900,0,null,null,null,false,0,{"$f":"IF(AND(LataProjekcji<$E2053,LataProjekcji>=$D2053),L2040+K2053,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2041","v":0},null,0,1900,0,null,null,null,false,0,{"$f":"IF(AND(LataProjekcji<$E2054,LataProjekcji>=$D2054),L2041+K2054,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Razem",null,null,null,null,null,null,null,null,{"$f":"SUM(K2045:K2054)","v":0},{"$f":"SUM(L2045:L2054)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X2045:X2054)","v":0},{"$f":"SUM(Y2045:Y2054)","v":0},{"$f":"SUM(Z2045:Z2054)","v":0},0]
[]
[null,"Środki trwałe w budowie - DOTACJA DO ROZLICZEŃ MIĘDZYOKRESOWYCH",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,{"$f":"B2045","v":0},null,0,1900,{"$f":"F2032","v":0},null,null,null,null,{"$f":"IF(LataProjekcji<$E2058,ROUND(K2032*$F2058,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<$E2058,ROUND(X2032*$F2058,0),0)","v":0},0,{"$f":"IF(LataProjekcji<$E2058,ROUND(Z2032*$F2058,0),0)","v":0},0]
[null,0,null,0,1900,0,null,null,null,null,{"$f":"IF(LataProjekcji<$E2059,ROUND(K2033*$F2059,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<$E2059,ROUND(Z2033*$F2059,0),0)","v":0},0]
[null,0,null,0,1900,0,null,null,null,null,{"$f":"IF(LataProjekcji<$E2060,ROUND(K2034*$F2060,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<$E2060,ROUND(Z2034*$F2060,0),0)","v":0},0]
[null,0,null,0,1900,0,null,null,null,null,{"$f":"IF(LataProjekcji<$E2061,ROUND(K2035*$F2061,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<$E2061,ROUND(Z2035*$F2061,0),0)","v":0},0]
[null,0,null,0,1900,0,null,null,null,null,{"$f":"IF(LataProjekcji<$E2062,ROUND(K2036*$F2062,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<$E2062,ROUND(Z2036*$F2062,0),0)","v":0},0]
[null,{"$f":"B2050","v":0},null,{"$f":"D2050","v":0},1900,0,null,null,null,null,{"$f":"IF(LataProjekcji<$E2063,ROUND(K2037*$F2063,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<$E2063,ROUND(Z2037*$F2063,0),0)","v":0},0]
[null,{"$f":"B2051","v":0},null,0,1900,0,null,null,null,null,{"$f":"IF(LataProjekcji<$E2064,ROUND(K2038*$F2064,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<$E2064,ROUND(Z2038*$F2064,0),0)","v":0},0]
[null,{"$f":"B2052","v":0},null,0,1900,0,null,null,null,null,{"$f":"IF(LataProjekcji<$E2065,ROUND(K2039*$F2065,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<$E2065,ROUND(Z2039*$F2065,0),0)","v":0},0]
[null,{"$f":"B2053","v":0},null,0,1900,0,null,null,null,null,{"$f":"IF(LataProjekcji<$E2066,ROUND(K2040*$F2066,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<$E2066,ROUND(Z2040*$F2066,0),0)","v":0},0]
[null,{"$f":"B2054","v":0},null,0,1900,0,null,null,null,null,{"$f":"IF(LataProjekcji<$E2067,ROUND(K2041*$F2067,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<$E2067,ROUND(Z2041*$F2067,0),0)","v":0},0]
[null,"Razem",null,null,null,null,null,null,null,null,{"$f":"SUM(K2058:K2067)","v":0},{"$f":"SUM(L2058:L2067)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X2058:X2067)","v":0},{"$f":"SUM(Y2058:Y2067)","v":0},{"$f":"SUM(Z2058:Z2067)","v":0},0]
[null,null,null,null,null,null,null,null,null,"DOTACJA NARASTAJĄCO",{"$f":"K2068","v":0},{"$f":"L2068+K2069","v":0},{"$f":"M2068+L2069","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"X2068+W2069","v":0},{"$f":"Y2068+X2069","v":0},{"$f":"Z2068+Y2069","v":0},0]
[]
[null,"Środki trwałe w budowie - DOTACJA DO ROZLICZEŃ MIĘDZYOKRESOWYCH PRZENOSZONA DO ARKUSZA \"ROZLICZENIE DOTACJI\"",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,{"$f":"B2058","v":0},{"$f":"C2086","v":0},0,1900,0,null,null,null,null,{"$f":"K2058","v":0},{"$f":"IF(LataProjekcji<$E2072,ROUND(K2072+L2058,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<$E2072,ROUND(W2072+X2058,0),0)","v":0},{"$f":"IF(LataProjekcji<$E2072,ROUND(X2072+Y2058,0),0)","v":0},{"$f":"IF(LataProjekcji<$E2072,ROUND(Y2072+Z2058,0),0)","v":0},{"$f":"IF(LataProjekcji<$E2072,ROUND(Z2072+AA2058,0),0)","v":0}]
[null,0,{"$f":"C2087","v":0},0,1900,0,null,null,null,null,0,{"$f":"IF(LataProjekcji<$E2073,ROUND(K2073+L2059,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,1900,0,null,null,null,null,0,{"$f":"IF(LataProjekcji<$E2074,ROUND(K2074+L2060,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,1900,0,null,null,null,null,0,{"$f":"IF(LataProjekcji<$E2075,ROUND(K2075+L2061,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,0,1900,0,null,null,null,null,0,{"$f":"IF(LataProjekcji<$E2076,ROUND(K2076+L2062,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2063","v":0},0,{"$f":"D2063","v":0},1900,0,null,null,null,null,0,{"$f":"IF(LataProjekcji<$E2077,ROUND(K2077+L2063,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2064","v":0},0,0,1900,0,null,null,null,null,0,{"$f":"IF(LataProjekcji<$E2078,ROUND(K2078+L2064,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2065","v":0},0,0,1900,0,null,null,null,null,0,{"$f":"IF(LataProjekcji<$E2079,ROUND(K2079+L2065,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2066","v":0},0,0,1900,0,null,null,null,null,0,{"$f":"IF(LataProjekcji<$E2080,ROUND(K2080+L2066,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2067","v":0},0,0,1900,0,null,null,null,null,0,{"$f":"IF(LataProjekcji<$E2081,ROUND(K2081+L2067,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Razem",null,null,null,null,null,null,null,"DOTACJA NARASTAJĄCO",{"$f":"SUM(K2072:K2081)","v":0},{"$f":"SUM(L2072:L2081)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X2072:X2081)","v":0},{"$f":"SUM(Y2072:Y2081)","v":0},{"$f":"SUM(Z2072:Z2081)","v":0},0]
[]
[]
[null,"Środki trwałe w budowie - DOTACJA DO ROZLICZEŃ MIĘDZYOKRESOWYCH PRZENOSZONA DO ARKUSZA \"NPV\"",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,{"$f":"B2072","v":0},{"$f":"C409","v":0},0,1900,0,{"$f":"G2032","v":0},null,null,{"$f":"SUM(K2086:AA2086)","v":0},{"$f":"K2058","v":0},{"$f":"IF(LataProjekcji<$E2086,L2058,IF(LataProjekcji=$E2086,$G2086-K2072,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<$E2086,X2058,IF(LataProjekcji=$E2086,$G2086-W2072,0))","v":0},{"$f":"IF(LataProjekcji<$E2086,Y2058,IF(LataProjekcji=$E2086,$G2086-X2072,0))","v":0},{"$f":"IF(LataProjekcji<$E2086,Z2058,IF(LataProjekcji=$E2086,$G2086-Y2072,0))","v":0},{"$f":"IF(LataProjekcji<$E2086,AA2058,IF(LataProjekcji=$E2086,$G2086-Z2072,0))","v":0}]
[null,0,{"$f":"C410","v":0},0,1900,0,0,null,null,0,0,{"$f":"IF(LataProjekcji<$E2087,L2059,IF(LataProjekcji=$E2087,$G2087-K2073,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"C411","v":0},0,1900,0,0,null,null,0,0,{"$f":"IF(LataProjekcji<$E2088,L2060,IF(LataProjekcji=$E2088,$G2088-K2074,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"C412","v":0},0,1900,0,0,null,null,0,0,{"$f":"IF(LataProjekcji<$E2089,L2061,IF(LataProjekcji=$E2089,$G2089-K2075,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,{"$f":"C413","v":0},0,1900,0,0,null,null,0,0,{"$f":"IF(LataProjekcji<$E2090,L2062,IF(LataProjekcji=$E2090,$G2090-K2076,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2077","v":0},{"$f":"C565","v":0},{"$f":"D2077","v":0},1900,0,0,null,null,0,0,{"$f":"IF(LataProjekcji<$E2091,L2063,IF(LataProjekcji=$E2091,$G2091-K2077,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2078","v":0},{"$f":"C566","v":0},0,1900,0,0,null,null,0,0,{"$f":"IF(LataProjekcji<$E2092,L2064,IF(LataProjekcji=$E2092,$G2092-K2078,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2079","v":0},{"$f":"C567","v":0},0,1900,0,0,null,null,0,0,{"$f":"IF(LataProjekcji<$E2093,L2065,IF(LataProjekcji=$E2093,$G2093-K2079,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2080","v":0},{"$f":"C568","v":0},0,1900,0,0,null,null,0,0,{"$f":"IF(LataProjekcji<$E2094,L2066,IF(LataProjekcji=$E2094,$G2094-K2080,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2081","v":0},{"$f":"C569","v":0},0,1900,0,0,null,null,0,0,{"$f":"IF(LataProjekcji<$E2095,L2067,IF(LataProjekcji=$E2095,$G2095-K2081,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Razem",null,null,null,null,null,null,null,"DOTACJA NARASTAJĄCO",{"$f":"SUM(K2086:K2095)","v":0},{"$f":"SUM(L2086:L2095)","v":0},{"$f":"SUM(M2086:M2095)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X2086:X2095)","v":0},{"$f":"SUM(Y2086:Y2095)","v":0},{"$f":"SUM(Z2086:Z2095)","v":0},0]
[]
[]
[null,null,{"$f":"ISNUMBER(MATCH(mod_dot_st_wbudowie_npv,Moduły!$B$79,0))","v":false}]
[null,null,false]
[null,null,false]
[null,null,false]
[null,null,false]
[null,null,false]
[null,null,false]
[null,null,false]
[null,null,false]
[null,null,false]
[null,"Zestawienie amortyzacji do modułów"]
[null,"koszty zakończonych prac rozwojowych"]
[null,{"$f":"B195","v":0},"",null,null,null,null,null,null,0,{"$f":"OFFSET($K$1120,$J2111,COLUMN()-11)","v":0},{"$f":"OFFSET($K$1120,$J2111,COLUMN()-11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,"",null,null,null,null,null,null,{"$f":"J2111+7","v":7},{"$f":"OFFSET($K$1120,$J2112,COLUMN()-11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,{"$f":"J2112+7","v":14},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B198","v":0},0,null,null,null,null,null,null,{"$f":"J2113+7","v":21},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,{"$f":"J2114+7","v":28},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K$1120,$J2119,COLUMN()-11)","v":0}]
[null,0,0,null,null,null,null,null,null,63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,70,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K$1120,$J2121,COLUMN()-11)","v":0},0,0,0]
[null,0,0,null,null,null,null,null,null,77,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,91,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,105,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,112,0,{"$f":"OFFSET($K$1120,$J2127,COLUMN()-11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,126,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,133,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,140,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,147,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"inne wartości niematerialne i prawne"]
[null,{"$f":"B269","v":0},0,null,null,null,null,null,null,0,{"$f":"OFFSET($K$1280,$J2135,COLUMN()-11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,{"$f":"J2135+7","v":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,{"$f":"J2136+7","v":14},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($K$1280,$J2142,COLUMN()-11)","v":0}]
[null,0,0,null,null,null,null,null,null,56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,70,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,77,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,91,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"grunty"]
[null,{"$f":"B326","v":0},0,null,null,null,null,null,null,0,{"$f":"OFFSET($K$1391,$J2152,COLUMN()-11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,{"$f":"J2152+7","v":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,{"$f":"J2153+7","v":14},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,{"$f":"J2154+7","v":21},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,{"$f":"J2155+7","v":28},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"budynki i budowle "]
[null,{"$f":"B353","v":0},0,null,null,null,null,null,null,0,{"$f":"OFFSET($K$1431,$J2159,COLUMN()-11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,{"$f":"J2159+7","v":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,{"$f":"J2160+7","v":14},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"","",null,null,null,null,null,null,0,{"$f":"OFFSET($K$1513,$J2169,COLUMN()-11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"","",null,null,null,null,null,null,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"","",null,null,null,null,null,null,14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"","",null,null,null,null,null,null,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"","",null,null,null,null,null,null,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"urządzenia techniczne i maszyny "]
[null,{"$f":"B418","v":0},0,null,null,null,null,null,null,0,{"$f":"OFFSET($K$1554,$J2176,COLUMN()-11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,{"$f":"J2176+7","v":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,{"$f":"J2177+7","v":14},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,70,{"$f":"OFFSET($K$1554,$J2186,COLUMN()-11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,77,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,91,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,105,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,126,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,133,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B438","v":0},0,null,null,null,null,null,null,140,{"$f":"OFFSET($K$1554,$J2196,COLUMN()-11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,147,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,154,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,161,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,175,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,182,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,196,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,203,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,210,{"$f":"OFFSET($K$1554,$J2206,COLUMN()-11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,{"$f":"J2207+7","v":224},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,231,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,238,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,245,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,252,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,259,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,266,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,273,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B458","v":""},"",null,null,null,null,null,null,0,{"$f":"OFFSET($K$1846,$J2216,COLUMN()-11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"","",null,null,null,null,null,null,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"","",null,null,null,null,null,null,14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"","",null,null,null,null,null,null,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"","",null,null,null,null,null,null,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"środki transportu "]
[null,{"$f":"B574","v":0},0,null,null,null,null,null,null,0,{"$f":"OFFSET($K$1886,$J2223,COLUMN()-11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,{"$f":"J2223+7","v":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,{"$f":"J2224+7","v":14},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"inne środki trwałe "]
[null,{"$f":"B616","v":0},0,null,null,null,null,null,null,0,{"$f":"OFFSET($K$1961,$J2235,COLUMN()-11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,{"$f":"J2235+7","v":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,{"$f":"J2236+7","v":14},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,0,0,null,null,null,null,null,null,63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"amortyzacja"]
[null,"koszty zakończonych prac rozwojowych",1,null,null,null,null,null,null,null,{"$f":"IF($C2249=1,K17,IF($C2249=2,K18,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C2249=1,X17,IF($C2249=2,X18,0))","v":0},{"$f":"IF($C2249=1,Y17,IF($C2249=2,Y18,0))","v":0},{"$f":"IF($C2249=1,Z17,IF($C2249=2,Z18,0))","v":0},0]
[null,"wartość firmy",1,null,null,null,null,null,null,null,{"$f":"IF($C2250=1,K25,IF($C2250=2,K26,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C2250=1,X25,IF($C2250=2,X26,0))","v":0},{"$f":"IF($C2250=1,Y25,IF($C2250=2,Y26,0))","v":0},{"$f":"IF($C2250=1,Z25,IF($C2250=2,Z26,0))","v":0},0]
[null,"inne wartości niematerialne i prawne",1,null,null,null,null,null,null,null,{"$f":"IF($C2251=1,K33,IF($C2251=2,K34,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C2251=1,X33,IF($C2251=2,X34,0))","v":0},{"$f":"IF($C2251=1,Y33,IF($C2251=2,Y34,0))","v":0},{"$f":"IF($C2251=1,Z33,IF($C2251=2,Z34,0))","v":0},0]
[null,"grunty",1,null,null,null,null,null,null,null,{"$f":"IF($C2252=1,K41,IF($C2252=2,K42,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C2252=1,X41,IF($C2252=2,X42,0))","v":0},{"$f":"IF($C2252=1,Y41,IF($C2252=2,Y42,0))","v":0},{"$f":"IF($C2252=1,Z41,IF($C2252=2,Z42,0))","v":0},0]
[null,"budynki i budowle ",1,null,null,null,null,null,null,null,{"$f":"IF($C2253=1,K49,IF($C2253=2,K50,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C2253=1,X49,IF($C2253=2,X50,0))","v":0},{"$f":"IF($C2253=1,Y49,IF($C2253=2,Y50,0))","v":0},{"$f":"IF($C2253=1,Z49,IF($C2253=2,Z50,0))","v":0},0]
[null,"urządzenia techniczne i maszyny ",1,null,null,null,null,null,null,null,{"$f":"IF($C2254=1,K57,IF($C2254=2,K58,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C2254=1,X57,IF($C2254=2,X58,0))","v":0},{"$f":"IF($C2254=1,Y57,IF($C2254=2,Y58,0))","v":0},{"$f":"IF($C2254=1,Z57,IF($C2254=2,Z58,0))","v":0},0]
[null,"środki transportu ",1,null,null,null,null,null,null,null,{"$f":"IF($C2255=1,K65,IF($C2255=2,K66,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C2255=1,X65,IF($C2255=2,X66,0))","v":0},{"$f":"IF($C2255=1,Y65,IF($C2255=2,Y66,0))","v":0},{"$f":"IF($C2255=1,Z65,IF($C2255=2,Z66,0))","v":0},0]
[null,"inne środki trwałe ",1,null,null,null,null,null,null,null,{"$f":"IF($C2256=1,K73,IF($C2256=2,K74,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C2256=1,X73,IF($C2256=2,X74,0))","v":0},{"$f":"IF($C2256=1,Y73,IF($C2256=2,Y74,0))","v":0},{"$f":"IF($C2256=1,Z73,IF($C2256=2,Z74,0))","v":0},0]
[null,null,null,null,null,null,null,null,null,"Razem",{"$f":"SUM(K2249:K2256)","v":0},{"$f":"SUM(L2249:L2256)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X2249:X2256)","v":0},{"$f":"SUM(Y2249:Y2256)","v":0},{"$f":"SUM(Z2249:Z2256)","v":0},0]
[]
[]
[null,null,null,null,null,null,null,null,null,"umorzenie"]
[null,null,null,null,null,null,null,null,null,"koszty zakończonych prac rozwojowych",{"$f":"K2249","v":0},{"$f":"K2261+L2249","v":0},{"$f":"L2261+M2249","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"W2261+X2249","v":0},{"$f":"X2261+Y2249","v":0},{"$f":"Y2261+Z2249","v":0},{"$f":"Z2261+AA2249","v":0}]
[null,null,null,null,null,null,null,null,null,"wartość firmy",{"$f":"K2250","v":0},{"$f":"K2262+L2250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"inne wartości niematerialne i prawne",0,{"$f":"K2263+L2251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"grunty",0,{"$f":"K2264+L2252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"budynki i budowle ",0,{"$f":"K2265+L2253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"urządzenia techniczne i maszyny ",0,{"$f":"K2266+L2254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"środki transportu ",0,{"$f":"K2267+L2255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"inne środki trwałe ",0,{"$f":"K2268+L2256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"Razem",{"$f":"SUM(K2261:K2268)","v":0},{"$f":"SUM(L2261:L2268)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X2261:X2268)","v":0},{"$f":"SUM(Y2261:Y2268)","v":0},{"$f":"SUM(Z2261:Z2268)","v":0},0]
[]
[]
[null,null,null,null,null,null,null,null,null,"wartość księgowa netto"]
[null,null,null,null,null,null,{"$f":"IF(C2249=1,\"(1) model\",\"(2) własna\")","v":"(1) model"},"koszty zakończonych prac rozwojowych",0,{"$f":"IF(C2249=1,OFFSET($J$15,I2273,0),F2294)","v":0},{"$f":"$J2273-K2261","v":0},{"$f":"$J2273-L2261","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J2273-X2261","v":0},0,{"$f":"$J2273-Z2261","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(C2250=1,\"(1) model\",\"(2) własna\")","v":"(1) model"},"wartość firmy",{"$f":"I2273+8","v":8},0,{"$f":"$J2274-K2262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J2274-Z2262","v":0},0]
[null,null,null,null,null,null,"(1) model","inne wartości niematerialne i prawne",16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J2275-Z2263","v":0},0]
[null,null,null,null,null,null,"(1) model","grunty",24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J2276-Z2264","v":0},0]
[null,null,null,null,null,null,"(1) model","budynki i budowle ",32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J2277-Z2265","v":0},0]
[null,null,null,null,null,null,"(1) model","urządzenia techniczne i maszyny ",40,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J2278-Z2266","v":0},0]
[null,null,null,null,null,null,"(1) model","środki transportu ",48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J2279-Z2267","v":0},0]
[null,null,null,null,null,null,"(1) model","inne środki trwałe ",56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$J2280-Z2268","v":0},0]
[null,null,null,null,null,null,null,null,null,"Razem",{"$f":"SUM(K2273:K2280)","v":0},{"$f":"SUM(L2273:L2280)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X2273:X2280)","v":0},{"$f":"SUM(Y2273:Y2280)","v":0},{"$f":"SUM(Z2273:Z2280)","v":0},0]
[]
[]
[]
[null,"DZIAŁALNOŚĆ DOTYCHCZASOWA - OBLICZENIA DO LICZENIA AMORTYZACJI"]
[]
[null,"Czy wypełnione dane w Założenia 'DaneBiezace', czyli Data ostatneigo sporządzonego sprawozdania finansowego",{"$f":"NOT(ISBLANK(DaneBiezace))","v":false}]
[null,"Jeżeli wypełnione, to czy są dane śródroczne (w wierszu 32 liczba jest mniejsza od 12)",{"$f":"IF(AND(ISNUMBER(Założenia!$J$32),Założenia!$J$32<12),\"Tak\",\"Nie\")","v":"Nie"}]
[null,"Jeżeli są dane śródroczne to jaki to miesiąc",{"$f":"IF(C2288=\"tak\",Założenia!$J$32,\"nie\")","v":"nie"}]
[]
[]
[]
[null,null,"Sprawozdania finansowe - kolumna E","Sprawozdania finansowe - kolumna F","Dane przenoszone do kolumny J","Dane wejściowe do obliczania amortyzacji własnej"]
[null,"1. Koszty zakończonych prac rozwojowych",{"$f":"'Sprawozdania finansowe'!E15","v":0},{"$f":"'Sprawozdania finansowe'!F15","v":0},{"$f":"IF($C$2287,D2294,C2294)","v":0},{"$f":"IF($C$2287=FALSE,E2294,IF(AND(D2294>C2294,D2294>0),E2294,IF(D2294=0,0,C2294)))","v":0}]
[null,"2. Wartość firmy",{"$f":"'Sprawozdania finansowe'!E16","v":0},{"$f":"'Sprawozdania finansowe'!F16","v":0},0,{"$f":"IF($C$2287=FALSE,E2295,IF(AND(D2295>C2295,D2295>0),E2295,IF(D2295=0,0,C2295)))","v":0}]
[null,"3. Inne wartości niematerialne i prawne",{"$f":"'Sprawozdania finansowe'!E17","v":0},{"$f":"'Sprawozdania finansowe'!F17","v":0},0,0]
[null," a) grunty (w tym prawo użytk. wiecz. gruntu)",{"$f":"'Sprawozdania finansowe'!E21","v":0},{"$f":"'Sprawozdania finansowe'!F21","v":0},0,0]
[null," b) budynki, lokale i obiekty inż. lądowej i wodnej",{"$f":"'Sprawozdania finansowe'!E22","v":0},{"$f":"'Sprawozdania finansowe'!F22","v":0},0,0]
[null," c) urządzenia techniczne i maszyny",{"$f":"'Sprawozdania finansowe'!E23","v":0},{"$f":"'Sprawozdania finansowe'!F23","v":0},0,0]
[null," d) środki transportu",{"$f":"'Sprawozdania finansowe'!E24","v":0},{"$f":"'Sprawozdania finansowe'!F24","v":0},0,0]
[null," e) inne środki trwałe",{"$f":"'Sprawozdania finansowe'!E25","v":0},{"$f":"'Sprawozdania finansowe'!F25","v":0},0,0]
[]
[]
[]
[]
[]
[]
[null,null,null,"D","E","F","G",null,null,"@LataProjekcji",{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,{"$f":"\"Grupa ST: \"&B1116","v":"Grupa ST: KOSZTY ZAKOŃCZONYCH PRAC ROZWOJOWYCH"}]
[null,{"$f":"\"nazwa ST: \"&B1117","v":"nazwa ST: 0"},null,{"$f":"D1117","v":0},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1118","v":0},{"$f":"E1118","v":0},{"$f":"IF(D2312>10,F1118,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$195,$D2310,0)),\"brak daty\",IF(D2312>10,EDATE(OFFSET($E$195,$D2310,0),D2314),DATE(D2311,E2311,1)))","v":{"$error":"#NUM!"}},{"$f":"SUM(K2311:AA2311)=D2314","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2311=LataProjekcji,$F2311,IF($D2311<LataProjekcji,IF((SUM(K2311)+12)<$D2314,12,$D2314-SUM(K2311)),0)),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2311=LataProjekcji,$F2311,IF($D2311<LataProjekcji,IF((SUM($K2311:K2311)+12)<$D2314,12,$D2314-SUM($K2311:K2311)),0)),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2311=LataProjekcji,$F2311,IF($D2311<LataProjekcji,IF((SUM($K2311:L2311)+12)<$D2314,12,$D2314-SUM($K2311:L2311)),0)),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2311=LataProjekcji,$F2311,IF($D2311<LataProjekcji,IF((SUM($K2311:M2311)+12)<$D2314,12,$D2314-SUM($K2311:M2311)),0)),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2311=LataProjekcji,$F2311,IF($D2311<LataProjekcji,IF((SUM($K2311:N2311)+12)<$D2314,12,$D2314-SUM($K2311:N2311)),0)),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2311=LataProjekcji,$F2311,IF($D2311<LataProjekcji,IF((SUM($K2311:O2311)+12)<$D2314,12,$D2314-SUM($K2311:O2311)),0)),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2311=LataProjekcji,$F2311,IF($D2311<LataProjekcji,IF((SUM($K2311:P2311)+12)<$D2314,12,$D2314-SUM($K2311:P2311)),0)),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2311=LataProjekcji,$F2311,IF($D2311<LataProjekcji,IF((SUM($K2311:Q2311)+12)<$D2314,12,$D2314-SUM($K2311:Q2311)),0)),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2311=LataProjekcji,$F2311,IF($D2311<LataProjekcji,IF((SUM($K2311:R2311)+12)<$D2314,12,$D2314-SUM($K2311:R2311)),0)),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2311=LataProjekcji,$F2311,IF($D2311<LataProjekcji,IF((SUM($K2311:S2311)+12)<$D2314,12,$D2314-SUM($K2311:S2311)),0)),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2311=LataProjekcji,$F2311,IF($D2311<LataProjekcji,IF((SUM($K2311:T2311)+12)<$D2314,12,$D2314-SUM($K2311:T2311)),0)),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2311=LataProjekcji,$F2311,IF($D2311<LataProjekcji,IF((SUM($K2311:U2311)+12)<$D2314,12,$D2314-SUM($K2311:U2311)),0)),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2311=LataProjekcji,$F2311,IF($D2311<LataProjekcji,IF((SUM($K2311:V2311)+12)<$D2314,12,$D2314-SUM($K2311:V2311)),0)),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2311=LataProjekcji,$F2311,IF($D2311<LataProjekcji,IF((SUM($K2311:W2311)+12)<$D2314,12,$D2314-SUM($K2311:W2311)),0)),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2311=LataProjekcji,$F2311,IF($D2311<LataProjekcji,IF((SUM($K2311:X2311)+12)<$D2314,12,$D2314-SUM($K2311:X2311)),0)),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2311=LataProjekcji,$F2311,IF($D2311<LataProjekcji,IF((SUM($K2311:Y2311)+12)<$D2314,12,$D2314-SUM($K2311:Y2311)),0)),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2311=LataProjekcji,$F2311,IF($D2311<LataProjekcji,IF((SUM($K2311:Z2311)+12)<$D2314,12,$D2314-SUM($K2311:Z2311)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1119","v":0},{"$f":"E1119","v":0},{"$f":"F1119","v":0},{"$f":"NOT(ISBLANK(am_prace_rozwojowe))","v":false},{"$f":"SUM(K2312:AA2312)=E2314","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2311=LataProjekcji,IF($F2311>$E2314,$E2314,$F2311),IF($D2314>=$E2314,(IF($D2311<LataProjekcji,IF((SUM(J2312:$K2312)+12)<$E2314,12,$E2314-SUM(J2312:$K2312)),0)),(IF($D2311<LataProjekcji,IF((SUM(J2312:$K2312)+12)<$D2314,12,$D2314-SUM(J2312:$K2312)),0)))),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2311=LataProjekcji,IF($F2311>$E2314,$E2314,$F2311),IF($D2314>=$E2314,(IF($D2311<LataProjekcji,IF((SUM($K2312:K2312)+12)<$E2314,12,$E2314-SUM($K2312:K2312)),0)),(IF($D2311<LataProjekcji,IF((SUM($K2312:K2312)+12)<$D2314,12,$D2314-SUM($K2312:K2312)),0)))),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2311=LataProjekcji,IF($F2311>$E2314,$E2314,$F2311),IF($D2314>=$E2314,(IF($D2311<LataProjekcji,IF((SUM($K2312:L2312)+12)<$E2314,12,$E2314-SUM($K2312:L2312)),0)),(IF($D2311<LataProjekcji,IF((SUM($K2312:L2312)+12)<$D2314,12,$D2314-SUM($K2312:L2312)),0)))),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2311=LataProjekcji,IF($F2311>$E2314,$E2314,$F2311),IF($D2314>=$E2314,(IF($D2311<LataProjekcji,IF((SUM($K2312:M2312)+12)<$E2314,12,$E2314-SUM($K2312:M2312)),0)),(IF($D2311<LataProjekcji,IF((SUM($K2312:M2312)+12)<$D2314,12,$D2314-SUM($K2312:M2312)),0)))),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2311=LataProjekcji,IF($F2311>$E2314,$E2314,$F2311),IF($D2314>=$E2314,(IF($D2311<LataProjekcji,IF((SUM($K2312:N2312)+12)<$E2314,12,$E2314-SUM($K2312:N2312)),0)),(IF($D2311<LataProjekcji,IF((SUM($K2312:N2312)+12)<$D2314,12,$D2314-SUM($K2312:N2312)),0)))),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2311=LataProjekcji,IF($F2311>$E2314,$E2314,$F2311),IF($D2314>=$E2314,(IF($D2311<LataProjekcji,IF((SUM($K2312:O2312)+12)<$E2314,12,$E2314-SUM($K2312:O2312)),0)),(IF($D2311<LataProjekcji,IF((SUM($K2312:O2312)+12)<$D2314,12,$D2314-SUM($K2312:O2312)),0)))),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2311=LataProjekcji,IF($F2311>$E2314,$E2314,$F2311),IF($D2314>=$E2314,(IF($D2311<LataProjekcji,IF((SUM($K2312:P2312)+12)<$E2314,12,$E2314-SUM($K2312:P2312)),0)),(IF($D2311<LataProjekcji,IF((SUM($K2312:P2312)+12)<$D2314,12,$D2314-SUM($K2312:P2312)),0)))),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2311=LataProjekcji,IF($F2311>$E2314,$E2314,$F2311),IF($D2314>=$E2314,(IF($D2311<LataProjekcji,IF((SUM($K2312:Q2312)+12)<$E2314,12,$E2314-SUM($K2312:Q2312)),0)),(IF($D2311<LataProjekcji,IF((SUM($K2312:Q2312)+12)<$D2314,12,$D2314-SUM($K2312:Q2312)),0)))),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2311=LataProjekcji,IF($F2311>$E2314,$E2314,$F2311),IF($D2314>=$E2314,(IF($D2311<LataProjekcji,IF((SUM($K2312:R2312)+12)<$E2314,12,$E2314-SUM($K2312:R2312)),0)),(IF($D2311<LataProjekcji,IF((SUM($K2312:R2312)+12)<$D2314,12,$D2314-SUM($K2312:R2312)),0)))),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2311=LataProjekcji,IF($F2311>$E2314,$E2314,$F2311),IF($D2314>=$E2314,(IF($D2311<LataProjekcji,IF((SUM($K2312:S2312)+12)<$E2314,12,$E2314-SUM($K2312:S2312)),0)),(IF($D2311<LataProjekcji,IF((SUM($K2312:S2312)+12)<$D2314,12,$D2314-SUM($K2312:S2312)),0)))),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2311=LataProjekcji,IF($F2311>$E2314,$E2314,$F2311),IF($D2314>=$E2314,(IF($D2311<LataProjekcji,IF((SUM($K2312:T2312)+12)<$E2314,12,$E2314-SUM($K2312:T2312)),0)),(IF($D2311<LataProjekcji,IF((SUM($K2312:T2312)+12)<$D2314,12,$D2314-SUM($K2312:T2312)),0)))),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2311=LataProjekcji,IF($F2311>$E2314,$E2314,$F2311),IF($D2314>=$E2314,(IF($D2311<LataProjekcji,IF((SUM($K2312:U2312)+12)<$E2314,12,$E2314-SUM($K2312:U2312)),0)),(IF($D2311<LataProjekcji,IF((SUM($K2312:U2312)+12)<$D2314,12,$D2314-SUM($K2312:U2312)),0)))),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2311=LataProjekcji,IF($F2311>$E2314,$E2314,$F2311),IF($D2314>=$E2314,(IF($D2311<LataProjekcji,IF((SUM($K2312:V2312)+12)<$E2314,12,$E2314-SUM($K2312:V2312)),0)),(IF($D2311<LataProjekcji,IF((SUM($K2312:V2312)+12)<$D2314,12,$D2314-SUM($K2312:V2312)),0)))),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2311=LataProjekcji,IF($F2311>$E2314,$E2314,$F2311),IF($D2314>=$E2314,(IF($D2311<LataProjekcji,IF((SUM($K2312:W2312)+12)<$E2314,12,$E2314-SUM($K2312:W2312)),0)),(IF($D2311<LataProjekcji,IF((SUM($K2312:W2312)+12)<$D2314,12,$D2314-SUM($K2312:W2312)),0)))),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2311=LataProjekcji,IF($F2311>$E2314,$E2314,$F2311),IF($D2314>=$E2314,(IF($D2311<LataProjekcji,IF((SUM($K2312:X2312)+12)<$E2314,12,$E2314-SUM($K2312:X2312)),0)),(IF($D2311<LataProjekcji,IF((SUM($K2312:X2312)+12)<$D2314,12,$D2314-SUM($K2312:X2312)),0)))),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2311=LataProjekcji,IF($F2311>$E2314,$E2314,$F2311),IF($D2314>=$E2314,(IF($D2311<LataProjekcji,IF((SUM($K2312:Y2312)+12)<$E2314,12,$E2314-SUM($K2312:Y2312)),0)),(IF($D2311<LataProjekcji,IF((SUM($K2312:Y2312)+12)<$D2314,12,$D2314-SUM($K2312:Y2312)),0)))),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2311=LataProjekcji,IF($F2311>$E2314,$E2314,$F2311),IF($D2314>=$E2314,(IF($D2311<LataProjekcji,IF((SUM($K2312:Z2312)+12)<$E2314,12,$E2314-SUM($K2312:Z2312)),0)),(IF($D2311<LataProjekcji,IF((SUM($K2312:Z2312)+12)<$D2314,12,$D2314-SUM($K2312:Z2312)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1120","v":0},{"$f":"IF(D2312>10,ROUND(D2313/12,2),D2313)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2313:AA2313)=D2312","v":true},"amortyzacja",null,{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2314,ROUND($D2312,0),ROUND(K2311*$E2313,0)),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2314,ROUND($D2312-SUM(K2313:$K2313),0),ROUND(L2311*$E2313,0)),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2314,ROUND($D2312-SUM($K2313:L2313),0),ROUND(M2311*$E2313,0)),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2314,ROUND($D2312-SUM($K2313:M2313),0),ROUND(N2311*$E2313,0)),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2314,ROUND($D2312-SUM($K2313:N2313),0),ROUND(O2311*$E2313,0)),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2314,ROUND($D2312-SUM($K2313:O2313),0),ROUND(P2311*$E2313,0)),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2314,ROUND($D2312-SUM($K2313:P2313),0),ROUND(Q2311*$E2313,0)),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2314,ROUND($D2312-SUM($K2313:Q2313),0),ROUND(R2311*$E2313,0)),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2314,ROUND($D2312-SUM($K2313:R2313),0),ROUND(S2311*$E2313,0)),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2314,ROUND($D2312-SUM($K2313:S2313),0),ROUND(T2311*$E2313,0)),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2314,ROUND($D2312-SUM($K2313:T2313),0),ROUND(U2311*$E2313,0)),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2314,ROUND($D2312-SUM($K2313:U2313),0),ROUND(V2311*$E2313,0)),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2314,ROUND($D2312-SUM($K2313:V2313),0),ROUND(W2311*$E2313,0)),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2314,ROUND($D2312-SUM($K2313:W2313),0),ROUND(X2311*$E2313,0)),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2314,ROUND($D2312-SUM($K2313:X2313),0),ROUND(Y2311*$E2313,0)),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2314,ROUND($D2312-SUM($K2313:Y2313),0),ROUND(Z2311*$E2313,0)),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2314,ROUND($D2312-SUM($K2313:Z2313),0),ROUND(AA2311*$E2313,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2312/E2313,0),0)","v":0},{"$f":"IF(D2314=0,0,DATEDIF(DATE(D2311,E2311,1),DATE(F2313,G2313,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2311),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2311),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2313,IF(AND($G2313=$G2314,$F2313=$F2314),ROUND($D2312-SUM($K2314),0),ROUND(K2312*$E2313,0)),IF(LataProjekcji>$F2313,0,ROUND(K2312*$E2313,0))),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2313,IF(AND($G2313=$G2314,$F2313=$F2314),ROUND($D2312-SUM($K2314:K2314),0),ROUND(L2312*$E2313,0)),IF(LataProjekcji>$F2313,0,ROUND(L2312*$E2313,0))),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2313,IF(AND($G2313=$G2314,$F2313=$F2314),ROUND($D2312-SUM($K2314:L2314),0),ROUND(M2312*$E2313,0)),IF(LataProjekcji>$F2313,0,ROUND(M2312*$E2313,0))),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2313,IF(AND($G2313=$G2314,$F2313=$F2314),ROUND($D2312-SUM($K2314:M2314),0),ROUND(N2312*$E2313,0)),IF(LataProjekcji>$F2313,0,ROUND(N2312*$E2313,0))),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2313,IF(AND($G2313=$G2314,$F2313=$F2314),ROUND($D2312-SUM($K2314:N2314),0),ROUND(O2312*$E2313,0)),IF(LataProjekcji>$F2313,0,ROUND(O2312*$E2313,0))),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2313,IF(AND($G2313=$G2314,$F2313=$F2314),ROUND($D2312-SUM($K2314:O2314),0),ROUND(P2312*$E2313,0)),IF(LataProjekcji>$F2313,0,ROUND(P2312*$E2313,0))),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2313,IF(AND($G2313=$G2314,$F2313=$F2314),ROUND($D2312-SUM($K2314:P2314),0),ROUND(Q2312*$E2313,0)),IF(LataProjekcji>$F2313,0,ROUND(Q2312*$E2313,0))),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2313,IF(AND($G2313=$G2314,$F2313=$F2314),ROUND($D2312-SUM($K2314:Q2314),0),ROUND(R2312*$E2313,0)),IF(LataProjekcji>$F2313,0,ROUND(R2312*$E2313,0))),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2313,IF(AND($G2313=$G2314,$F2313=$F2314),ROUND($D2312-SUM($K2314:R2314),0),ROUND(S2312*$E2313,0)),IF(LataProjekcji>$F2313,0,ROUND(S2312*$E2313,0))),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2313,IF(AND($G2313=$G2314,$F2313=$F2314),ROUND($D2312-SUM($K2314:S2314),0),ROUND(T2312*$E2313,0)),IF(LataProjekcji>$F2313,0,ROUND(T2312*$E2313,0))),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2313,IF(AND($G2313=$G2314,$F2313=$F2314),ROUND($D2312-SUM($K2314:T2314),0),ROUND(U2312*$E2313,0)),IF(LataProjekcji>$F2313,0,ROUND(U2312*$E2313,0))),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2313,IF(AND($G2313=$G2314,$F2313=$F2314),ROUND($D2312-SUM($K2314:U2314),0),ROUND(V2312*$E2313,0)),IF(LataProjekcji>$F2313,0,ROUND(V2312*$E2313,0))),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2313,IF(AND($G2313=$G2314,$F2313=$F2314),ROUND($D2312-SUM($K2314:V2314),0),ROUND(W2312*$E2313,0)),IF(LataProjekcji>$F2313,0,ROUND(W2312*$E2313,0))),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2313,IF(AND($G2313=$G2314,$F2313=$F2314),ROUND($D2312-SUM($K2314:W2314),0),ROUND(X2312*$E2313,0)),IF(LataProjekcji>$F2313,0,ROUND(X2312*$E2313,0))),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2313,IF(AND($G2313=$G2314,$F2313=$F2314),ROUND($D2312-SUM($K2314:X2314),0),ROUND(Y2312*$E2313,0)),IF(LataProjekcji>$F2313,0,ROUND(Y2312*$E2313,0))),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2313,IF(AND($G2313=$G2314,$F2313=$F2314),ROUND($D2312-SUM($K2314:Y2314),0),ROUND(Z2312*$E2313,0)),IF(LataProjekcji>$F2313,0,ROUND(Z2312*$E2313,0))),0),0)","v":0},{"$f":"IF(AND($G2312,NOT(ISTEXT($G2311)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2313,IF(AND($G2313=$G2314,$F2313=$F2314),ROUND($D2312-SUM($K2314:Z2314),0),ROUND(AA2312*$E2313,0)),IF(LataProjekcji>$F2313,0,ROUND(AA2312*$E2313,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2312>10,ROUND((D2314-1)*E2313,0),E2313)","v":0},{"$f":"D2312-D2315","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1124","v":"nazwa ST: 0"},null,{"$f":"D1124","v":1},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1125","v":0},{"$f":"E1125","v":0},{"$f":"IF(D2319>10,F1125,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$195,$D2317,0)),\"brak daty\",IF(D2319>10,EDATE(OFFSET($E$195,$D2317,0),D2321),DATE(D2318,E2318,1)))","v":{"$error":"#NUM!"}},{"$f":"SUM(K2318:AA2318)=D2321","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2318=LataProjekcji,$F2318,IF($D2318<LataProjekcji,IF((SUM(K2318)+12)<$D2321,12,$D2321-SUM(K2318)),0)),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2318=LataProjekcji,$F2318,IF($D2318<LataProjekcji,IF((SUM($K2318:K2318)+12)<$D2321,12,$D2321-SUM($K2318:K2318)),0)),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2318=LataProjekcji,$F2318,IF($D2318<LataProjekcji,IF((SUM($K2318:L2318)+12)<$D2321,12,$D2321-SUM($K2318:L2318)),0)),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2318=LataProjekcji,$F2318,IF($D2318<LataProjekcji,IF((SUM($K2318:M2318)+12)<$D2321,12,$D2321-SUM($K2318:M2318)),0)),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2318=LataProjekcji,$F2318,IF($D2318<LataProjekcji,IF((SUM($K2318:N2318)+12)<$D2321,12,$D2321-SUM($K2318:N2318)),0)),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2318=LataProjekcji,$F2318,IF($D2318<LataProjekcji,IF((SUM($K2318:O2318)+12)<$D2321,12,$D2321-SUM($K2318:O2318)),0)),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2318=LataProjekcji,$F2318,IF($D2318<LataProjekcji,IF((SUM($K2318:P2318)+12)<$D2321,12,$D2321-SUM($K2318:P2318)),0)),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2318=LataProjekcji,$F2318,IF($D2318<LataProjekcji,IF((SUM($K2318:Q2318)+12)<$D2321,12,$D2321-SUM($K2318:Q2318)),0)),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2318=LataProjekcji,$F2318,IF($D2318<LataProjekcji,IF((SUM($K2318:R2318)+12)<$D2321,12,$D2321-SUM($K2318:R2318)),0)),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2318=LataProjekcji,$F2318,IF($D2318<LataProjekcji,IF((SUM($K2318:S2318)+12)<$D2321,12,$D2321-SUM($K2318:S2318)),0)),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2318=LataProjekcji,$F2318,IF($D2318<LataProjekcji,IF((SUM($K2318:T2318)+12)<$D2321,12,$D2321-SUM($K2318:T2318)),0)),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2318=LataProjekcji,$F2318,IF($D2318<LataProjekcji,IF((SUM($K2318:U2318)+12)<$D2321,12,$D2321-SUM($K2318:U2318)),0)),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2318=LataProjekcji,$F2318,IF($D2318<LataProjekcji,IF((SUM($K2318:V2318)+12)<$D2321,12,$D2321-SUM($K2318:V2318)),0)),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2318=LataProjekcji,$F2318,IF($D2318<LataProjekcji,IF((SUM($K2318:W2318)+12)<$D2321,12,$D2321-SUM($K2318:W2318)),0)),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2318=LataProjekcji,$F2318,IF($D2318<LataProjekcji,IF((SUM($K2318:X2318)+12)<$D2321,12,$D2321-SUM($K2318:X2318)),0)),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2318=LataProjekcji,$F2318,IF($D2318<LataProjekcji,IF((SUM($K2318:Y2318)+12)<$D2321,12,$D2321-SUM($K2318:Y2318)),0)),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2318=LataProjekcji,$F2318,IF($D2318<LataProjekcji,IF((SUM($K2318:Z2318)+12)<$D2321,12,$D2321-SUM($K2318:Z2318)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1126","v":0},{"$f":"E1126","v":0},{"$f":"F1126","v":0},{"$f":"NOT(ISBLANK(am_prace_rozwojowe))","v":false},{"$f":"SUM(K2319:AA2319)=E2321","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2318=LataProjekcji,IF($F2318>$E2321,$E2321,$F2318),IF($D2321>=$E2321,(IF($D2318<LataProjekcji,IF((SUM(J2319:$K2319)+12)<$E2321,12,$E2321-SUM(J2319:$K2319)),0)),(IF($D2318<LataProjekcji,IF((SUM(J2319:$K2319)+12)<$D2321,12,$D2321-SUM(J2319:$K2319)),0)))),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2318=LataProjekcji,IF($F2318>$E2321,$E2321,$F2318),IF($D2321>=$E2321,(IF($D2318<LataProjekcji,IF((SUM($K2319:K2319)+12)<$E2321,12,$E2321-SUM($K2319:K2319)),0)),(IF($D2318<LataProjekcji,IF((SUM($K2319:K2319)+12)<$D2321,12,$D2321-SUM($K2319:K2319)),0)))),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2318=LataProjekcji,IF($F2318>$E2321,$E2321,$F2318),IF($D2321>=$E2321,(IF($D2318<LataProjekcji,IF((SUM($K2319:L2319)+12)<$E2321,12,$E2321-SUM($K2319:L2319)),0)),(IF($D2318<LataProjekcji,IF((SUM($K2319:L2319)+12)<$D2321,12,$D2321-SUM($K2319:L2319)),0)))),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2318=LataProjekcji,IF($F2318>$E2321,$E2321,$F2318),IF($D2321>=$E2321,(IF($D2318<LataProjekcji,IF((SUM($K2319:M2319)+12)<$E2321,12,$E2321-SUM($K2319:M2319)),0)),(IF($D2318<LataProjekcji,IF((SUM($K2319:M2319)+12)<$D2321,12,$D2321-SUM($K2319:M2319)),0)))),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2318=LataProjekcji,IF($F2318>$E2321,$E2321,$F2318),IF($D2321>=$E2321,(IF($D2318<LataProjekcji,IF((SUM($K2319:N2319)+12)<$E2321,12,$E2321-SUM($K2319:N2319)),0)),(IF($D2318<LataProjekcji,IF((SUM($K2319:N2319)+12)<$D2321,12,$D2321-SUM($K2319:N2319)),0)))),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2318=LataProjekcji,IF($F2318>$E2321,$E2321,$F2318),IF($D2321>=$E2321,(IF($D2318<LataProjekcji,IF((SUM($K2319:O2319)+12)<$E2321,12,$E2321-SUM($K2319:O2319)),0)),(IF($D2318<LataProjekcji,IF((SUM($K2319:O2319)+12)<$D2321,12,$D2321-SUM($K2319:O2319)),0)))),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2318=LataProjekcji,IF($F2318>$E2321,$E2321,$F2318),IF($D2321>=$E2321,(IF($D2318<LataProjekcji,IF((SUM($K2319:P2319)+12)<$E2321,12,$E2321-SUM($K2319:P2319)),0)),(IF($D2318<LataProjekcji,IF((SUM($K2319:P2319)+12)<$D2321,12,$D2321-SUM($K2319:P2319)),0)))),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2318=LataProjekcji,IF($F2318>$E2321,$E2321,$F2318),IF($D2321>=$E2321,(IF($D2318<LataProjekcji,IF((SUM($K2319:Q2319)+12)<$E2321,12,$E2321-SUM($K2319:Q2319)),0)),(IF($D2318<LataProjekcji,IF((SUM($K2319:Q2319)+12)<$D2321,12,$D2321-SUM($K2319:Q2319)),0)))),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2318=LataProjekcji,IF($F2318>$E2321,$E2321,$F2318),IF($D2321>=$E2321,(IF($D2318<LataProjekcji,IF((SUM($K2319:R2319)+12)<$E2321,12,$E2321-SUM($K2319:R2319)),0)),(IF($D2318<LataProjekcji,IF((SUM($K2319:R2319)+12)<$D2321,12,$D2321-SUM($K2319:R2319)),0)))),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2318=LataProjekcji,IF($F2318>$E2321,$E2321,$F2318),IF($D2321>=$E2321,(IF($D2318<LataProjekcji,IF((SUM($K2319:S2319)+12)<$E2321,12,$E2321-SUM($K2319:S2319)),0)),(IF($D2318<LataProjekcji,IF((SUM($K2319:S2319)+12)<$D2321,12,$D2321-SUM($K2319:S2319)),0)))),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2318=LataProjekcji,IF($F2318>$E2321,$E2321,$F2318),IF($D2321>=$E2321,(IF($D2318<LataProjekcji,IF((SUM($K2319:T2319)+12)<$E2321,12,$E2321-SUM($K2319:T2319)),0)),(IF($D2318<LataProjekcji,IF((SUM($K2319:T2319)+12)<$D2321,12,$D2321-SUM($K2319:T2319)),0)))),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2318=LataProjekcji,IF($F2318>$E2321,$E2321,$F2318),IF($D2321>=$E2321,(IF($D2318<LataProjekcji,IF((SUM($K2319:U2319)+12)<$E2321,12,$E2321-SUM($K2319:U2319)),0)),(IF($D2318<LataProjekcji,IF((SUM($K2319:U2319)+12)<$D2321,12,$D2321-SUM($K2319:U2319)),0)))),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2318=LataProjekcji,IF($F2318>$E2321,$E2321,$F2318),IF($D2321>=$E2321,(IF($D2318<LataProjekcji,IF((SUM($K2319:V2319)+12)<$E2321,12,$E2321-SUM($K2319:V2319)),0)),(IF($D2318<LataProjekcji,IF((SUM($K2319:V2319)+12)<$D2321,12,$D2321-SUM($K2319:V2319)),0)))),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2318=LataProjekcji,IF($F2318>$E2321,$E2321,$F2318),IF($D2321>=$E2321,(IF($D2318<LataProjekcji,IF((SUM($K2319:W2319)+12)<$E2321,12,$E2321-SUM($K2319:W2319)),0)),(IF($D2318<LataProjekcji,IF((SUM($K2319:W2319)+12)<$D2321,12,$D2321-SUM($K2319:W2319)),0)))),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2318=LataProjekcji,IF($F2318>$E2321,$E2321,$F2318),IF($D2321>=$E2321,(IF($D2318<LataProjekcji,IF((SUM($K2319:X2319)+12)<$E2321,12,$E2321-SUM($K2319:X2319)),0)),(IF($D2318<LataProjekcji,IF((SUM($K2319:X2319)+12)<$D2321,12,$D2321-SUM($K2319:X2319)),0)))),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2318=LataProjekcji,IF($F2318>$E2321,$E2321,$F2318),IF($D2321>=$E2321,(IF($D2318<LataProjekcji,IF((SUM($K2319:Y2319)+12)<$E2321,12,$E2321-SUM($K2319:Y2319)),0)),(IF($D2318<LataProjekcji,IF((SUM($K2319:Y2319)+12)<$D2321,12,$D2321-SUM($K2319:Y2319)),0)))),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2318=LataProjekcji,IF($F2318>$E2321,$E2321,$F2318),IF($D2321>=$E2321,(IF($D2318<LataProjekcji,IF((SUM($K2319:Z2319)+12)<$E2321,12,$E2321-SUM($K2319:Z2319)),0)),(IF($D2318<LataProjekcji,IF((SUM($K2319:Z2319)+12)<$D2321,12,$D2321-SUM($K2319:Z2319)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1127","v":0},{"$f":"IF(D2319>10,ROUND(D2320/12,2),D2320)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2320:AA2320)=D2319","v":true},"amortyzacja",null,{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2321,ROUND($D2319,0),ROUND(K2318*$E2320,0)),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2321,ROUND($D2319-SUM(K2320:$K2320),0),ROUND(L2318*$E2320,0)),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2321,ROUND($D2319-SUM($K2320:L2320),0),ROUND(M2318*$E2320,0)),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2321,ROUND($D2319-SUM($K2320:M2320),0),ROUND(N2318*$E2320,0)),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2321,ROUND($D2319-SUM($K2320:N2320),0),ROUND(O2318*$E2320,0)),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2321,ROUND($D2319-SUM($K2320:O2320),0),ROUND(P2318*$E2320,0)),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2321,ROUND($D2319-SUM($K2320:P2320),0),ROUND(Q2318*$E2320,0)),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2321,ROUND($D2319-SUM($K2320:Q2320),0),ROUND(R2318*$E2320,0)),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2321,ROUND($D2319-SUM($K2320:R2320),0),ROUND(S2318*$E2320,0)),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2321,ROUND($D2319-SUM($K2320:S2320),0),ROUND(T2318*$E2320,0)),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2321,ROUND($D2319-SUM($K2320:T2320),0),ROUND(U2318*$E2320,0)),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2321,ROUND($D2319-SUM($K2320:U2320),0),ROUND(V2318*$E2320,0)),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2321,ROUND($D2319-SUM($K2320:V2320),0),ROUND(W2318*$E2320,0)),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2321,ROUND($D2319-SUM($K2320:W2320),0),ROUND(X2318*$E2320,0)),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2321,ROUND($D2319-SUM($K2320:X2320),0),ROUND(Y2318*$E2320,0)),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2321,ROUND($D2319-SUM($K2320:Y2320),0),ROUND(Z2318*$E2320,0)),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2321,ROUND($D2319-SUM($K2320:Z2320),0),ROUND(AA2318*$E2320,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2319/E2320,0),0)","v":0},{"$f":"IF(D2321=0,0,DATEDIF(DATE(D2318,E2318,1),DATE(F2320,G2320,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2318),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2318),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2320,IF(AND($G2320=$G2321,$F2320=$F2321),ROUND($D2319-SUM($K2321),0),ROUND(K2319*$E2320,0)),IF(LataProjekcji>$F2320,0,ROUND(K2319*$E2320,0))),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2320,IF(AND($G2320=$G2321,$F2320=$F2321),ROUND($D2319-SUM($K2321:K2321),0),ROUND(L2319*$E2320,0)),IF(LataProjekcji>$F2320,0,ROUND(L2319*$E2320,0))),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2320,IF(AND($G2320=$G2321,$F2320=$F2321),ROUND($D2319-SUM($K2321:L2321),0),ROUND(M2319*$E2320,0)),IF(LataProjekcji>$F2320,0,ROUND(M2319*$E2320,0))),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2320,IF(AND($G2320=$G2321,$F2320=$F2321),ROUND($D2319-SUM($K2321:M2321),0),ROUND(N2319*$E2320,0)),IF(LataProjekcji>$F2320,0,ROUND(N2319*$E2320,0))),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2320,IF(AND($G2320=$G2321,$F2320=$F2321),ROUND($D2319-SUM($K2321:N2321),0),ROUND(O2319*$E2320,0)),IF(LataProjekcji>$F2320,0,ROUND(O2319*$E2320,0))),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2320,IF(AND($G2320=$G2321,$F2320=$F2321),ROUND($D2319-SUM($K2321:O2321),0),ROUND(P2319*$E2320,0)),IF(LataProjekcji>$F2320,0,ROUND(P2319*$E2320,0))),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2320,IF(AND($G2320=$G2321,$F2320=$F2321),ROUND($D2319-SUM($K2321:P2321),0),ROUND(Q2319*$E2320,0)),IF(LataProjekcji>$F2320,0,ROUND(Q2319*$E2320,0))),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2320,IF(AND($G2320=$G2321,$F2320=$F2321),ROUND($D2319-SUM($K2321:Q2321),0),ROUND(R2319*$E2320,0)),IF(LataProjekcji>$F2320,0,ROUND(R2319*$E2320,0))),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2320,IF(AND($G2320=$G2321,$F2320=$F2321),ROUND($D2319-SUM($K2321:R2321),0),ROUND(S2319*$E2320,0)),IF(LataProjekcji>$F2320,0,ROUND(S2319*$E2320,0))),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2320,IF(AND($G2320=$G2321,$F2320=$F2321),ROUND($D2319-SUM($K2321:S2321),0),ROUND(T2319*$E2320,0)),IF(LataProjekcji>$F2320,0,ROUND(T2319*$E2320,0))),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2320,IF(AND($G2320=$G2321,$F2320=$F2321),ROUND($D2319-SUM($K2321:T2321),0),ROUND(U2319*$E2320,0)),IF(LataProjekcji>$F2320,0,ROUND(U2319*$E2320,0))),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2320,IF(AND($G2320=$G2321,$F2320=$F2321),ROUND($D2319-SUM($K2321:U2321),0),ROUND(V2319*$E2320,0)),IF(LataProjekcji>$F2320,0,ROUND(V2319*$E2320,0))),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2320,IF(AND($G2320=$G2321,$F2320=$F2321),ROUND($D2319-SUM($K2321:V2321),0),ROUND(W2319*$E2320,0)),IF(LataProjekcji>$F2320,0,ROUND(W2319*$E2320,0))),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2320,IF(AND($G2320=$G2321,$F2320=$F2321),ROUND($D2319-SUM($K2321:W2321),0),ROUND(X2319*$E2320,0)),IF(LataProjekcji>$F2320,0,ROUND(X2319*$E2320,0))),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2320,IF(AND($G2320=$G2321,$F2320=$F2321),ROUND($D2319-SUM($K2321:X2321),0),ROUND(Y2319*$E2320,0)),IF(LataProjekcji>$F2320,0,ROUND(Y2319*$E2320,0))),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2320,IF(AND($G2320=$G2321,$F2320=$F2321),ROUND($D2319-SUM($K2321:Y2321),0),ROUND(Z2319*$E2320,0)),IF(LataProjekcji>$F2320,0,ROUND(Z2319*$E2320,0))),0),0)","v":0},{"$f":"IF(AND($G2319,NOT(ISTEXT($G2318)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2320,IF(AND($G2320=$G2321,$F2320=$F2321),ROUND($D2319-SUM($K2321:Z2321),0),ROUND(AA2319*$E2320,0)),IF(LataProjekcji>$F2320,0,ROUND(AA2319*$E2320,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2319>10,ROUND((D2321-1)*E2320,0),E2320)","v":0},{"$f":"D2319-D2322","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1131","v":"nazwa ST: 0"},null,{"$f":"D1131","v":2},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1132","v":1900},{"$f":"E1132","v":1},{"$f":"IF(D2326>10,F1132,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$195,$D2324,0)),\"brak daty\",IF(D2326>10,EDATE(OFFSET($E$195,$D2324,0),D2328),DATE(D2325,E2325,1)))","v":"brak daty"},{"$f":"SUM(K2325:AA2325)=D2328","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2325=LataProjekcji,$F2325,IF($D2325<LataProjekcji,IF((SUM(K2325)+12)<$D2328,12,$D2328-SUM(K2325)),0)),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2325=LataProjekcji,$F2325,IF($D2325<LataProjekcji,IF((SUM($K2325:K2325)+12)<$D2328,12,$D2328-SUM($K2325:K2325)),0)),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2325=LataProjekcji,$F2325,IF($D2325<LataProjekcji,IF((SUM($K2325:L2325)+12)<$D2328,12,$D2328-SUM($K2325:L2325)),0)),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2325=LataProjekcji,$F2325,IF($D2325<LataProjekcji,IF((SUM($K2325:M2325)+12)<$D2328,12,$D2328-SUM($K2325:M2325)),0)),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2325=LataProjekcji,$F2325,IF($D2325<LataProjekcji,IF((SUM($K2325:N2325)+12)<$D2328,12,$D2328-SUM($K2325:N2325)),0)),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2325=LataProjekcji,$F2325,IF($D2325<LataProjekcji,IF((SUM($K2325:O2325)+12)<$D2328,12,$D2328-SUM($K2325:O2325)),0)),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2325=LataProjekcji,$F2325,IF($D2325<LataProjekcji,IF((SUM($K2325:P2325)+12)<$D2328,12,$D2328-SUM($K2325:P2325)),0)),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2325=LataProjekcji,$F2325,IF($D2325<LataProjekcji,IF((SUM($K2325:Q2325)+12)<$D2328,12,$D2328-SUM($K2325:Q2325)),0)),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2325=LataProjekcji,$F2325,IF($D2325<LataProjekcji,IF((SUM($K2325:R2325)+12)<$D2328,12,$D2328-SUM($K2325:R2325)),0)),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2325=LataProjekcji,$F2325,IF($D2325<LataProjekcji,IF((SUM($K2325:S2325)+12)<$D2328,12,$D2328-SUM($K2325:S2325)),0)),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2325=LataProjekcji,$F2325,IF($D2325<LataProjekcji,IF((SUM($K2325:T2325)+12)<$D2328,12,$D2328-SUM($K2325:T2325)),0)),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2325=LataProjekcji,$F2325,IF($D2325<LataProjekcji,IF((SUM($K2325:U2325)+12)<$D2328,12,$D2328-SUM($K2325:U2325)),0)),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2325=LataProjekcji,$F2325,IF($D2325<LataProjekcji,IF((SUM($K2325:V2325)+12)<$D2328,12,$D2328-SUM($K2325:V2325)),0)),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2325=LataProjekcji,$F2325,IF($D2325<LataProjekcji,IF((SUM($K2325:W2325)+12)<$D2328,12,$D2328-SUM($K2325:W2325)),0)),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2325=LataProjekcji,$F2325,IF($D2325<LataProjekcji,IF((SUM($K2325:X2325)+12)<$D2328,12,$D2328-SUM($K2325:X2325)),0)),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2325=LataProjekcji,$F2325,IF($D2325<LataProjekcji,IF((SUM($K2325:Y2325)+12)<$D2328,12,$D2328-SUM($K2325:Y2325)),0)),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2325=LataProjekcji,$F2325,IF($D2325<LataProjekcji,IF((SUM($K2325:Z2325)+12)<$D2328,12,$D2328-SUM($K2325:Z2325)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1133","v":0},{"$f":"E1133","v":0},{"$f":"F1133","v":0},{"$f":"NOT(ISBLANK(am_prace_rozwojowe))","v":false},{"$f":"SUM(K2326:AA2326)=E2328","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2325=LataProjekcji,IF($F2325>$E2328,$E2328,$F2325),IF($D2328>=$E2328,(IF($D2325<LataProjekcji,IF((SUM(J2326:$K2326)+12)<$E2328,12,$E2328-SUM(J2326:$K2326)),0)),(IF($D2325<LataProjekcji,IF((SUM(J2326:$K2326)+12)<$D2328,12,$D2328-SUM(J2326:$K2326)),0)))),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2325=LataProjekcji,IF($F2325>$E2328,$E2328,$F2325),IF($D2328>=$E2328,(IF($D2325<LataProjekcji,IF((SUM($K2326:K2326)+12)<$E2328,12,$E2328-SUM($K2326:K2326)),0)),(IF($D2325<LataProjekcji,IF((SUM($K2326:K2326)+12)<$D2328,12,$D2328-SUM($K2326:K2326)),0)))),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2325=LataProjekcji,IF($F2325>$E2328,$E2328,$F2325),IF($D2328>=$E2328,(IF($D2325<LataProjekcji,IF((SUM($K2326:L2326)+12)<$E2328,12,$E2328-SUM($K2326:L2326)),0)),(IF($D2325<LataProjekcji,IF((SUM($K2326:L2326)+12)<$D2328,12,$D2328-SUM($K2326:L2326)),0)))),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2325=LataProjekcji,IF($F2325>$E2328,$E2328,$F2325),IF($D2328>=$E2328,(IF($D2325<LataProjekcji,IF((SUM($K2326:M2326)+12)<$E2328,12,$E2328-SUM($K2326:M2326)),0)),(IF($D2325<LataProjekcji,IF((SUM($K2326:M2326)+12)<$D2328,12,$D2328-SUM($K2326:M2326)),0)))),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2325=LataProjekcji,IF($F2325>$E2328,$E2328,$F2325),IF($D2328>=$E2328,(IF($D2325<LataProjekcji,IF((SUM($K2326:N2326)+12)<$E2328,12,$E2328-SUM($K2326:N2326)),0)),(IF($D2325<LataProjekcji,IF((SUM($K2326:N2326)+12)<$D2328,12,$D2328-SUM($K2326:N2326)),0)))),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2325=LataProjekcji,IF($F2325>$E2328,$E2328,$F2325),IF($D2328>=$E2328,(IF($D2325<LataProjekcji,IF((SUM($K2326:O2326)+12)<$E2328,12,$E2328-SUM($K2326:O2326)),0)),(IF($D2325<LataProjekcji,IF((SUM($K2326:O2326)+12)<$D2328,12,$D2328-SUM($K2326:O2326)),0)))),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2325=LataProjekcji,IF($F2325>$E2328,$E2328,$F2325),IF($D2328>=$E2328,(IF($D2325<LataProjekcji,IF((SUM($K2326:P2326)+12)<$E2328,12,$E2328-SUM($K2326:P2326)),0)),(IF($D2325<LataProjekcji,IF((SUM($K2326:P2326)+12)<$D2328,12,$D2328-SUM($K2326:P2326)),0)))),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2325=LataProjekcji,IF($F2325>$E2328,$E2328,$F2325),IF($D2328>=$E2328,(IF($D2325<LataProjekcji,IF((SUM($K2326:Q2326)+12)<$E2328,12,$E2328-SUM($K2326:Q2326)),0)),(IF($D2325<LataProjekcji,IF((SUM($K2326:Q2326)+12)<$D2328,12,$D2328-SUM($K2326:Q2326)),0)))),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2325=LataProjekcji,IF($F2325>$E2328,$E2328,$F2325),IF($D2328>=$E2328,(IF($D2325<LataProjekcji,IF((SUM($K2326:R2326)+12)<$E2328,12,$E2328-SUM($K2326:R2326)),0)),(IF($D2325<LataProjekcji,IF((SUM($K2326:R2326)+12)<$D2328,12,$D2328-SUM($K2326:R2326)),0)))),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2325=LataProjekcji,IF($F2325>$E2328,$E2328,$F2325),IF($D2328>=$E2328,(IF($D2325<LataProjekcji,IF((SUM($K2326:S2326)+12)<$E2328,12,$E2328-SUM($K2326:S2326)),0)),(IF($D2325<LataProjekcji,IF((SUM($K2326:S2326)+12)<$D2328,12,$D2328-SUM($K2326:S2326)),0)))),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2325=LataProjekcji,IF($F2325>$E2328,$E2328,$F2325),IF($D2328>=$E2328,(IF($D2325<LataProjekcji,IF((SUM($K2326:T2326)+12)<$E2328,12,$E2328-SUM($K2326:T2326)),0)),(IF($D2325<LataProjekcji,IF((SUM($K2326:T2326)+12)<$D2328,12,$D2328-SUM($K2326:T2326)),0)))),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2325=LataProjekcji,IF($F2325>$E2328,$E2328,$F2325),IF($D2328>=$E2328,(IF($D2325<LataProjekcji,IF((SUM($K2326:U2326)+12)<$E2328,12,$E2328-SUM($K2326:U2326)),0)),(IF($D2325<LataProjekcji,IF((SUM($K2326:U2326)+12)<$D2328,12,$D2328-SUM($K2326:U2326)),0)))),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2325=LataProjekcji,IF($F2325>$E2328,$E2328,$F2325),IF($D2328>=$E2328,(IF($D2325<LataProjekcji,IF((SUM($K2326:V2326)+12)<$E2328,12,$E2328-SUM($K2326:V2326)),0)),(IF($D2325<LataProjekcji,IF((SUM($K2326:V2326)+12)<$D2328,12,$D2328-SUM($K2326:V2326)),0)))),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2325=LataProjekcji,IF($F2325>$E2328,$E2328,$F2325),IF($D2328>=$E2328,(IF($D2325<LataProjekcji,IF((SUM($K2326:W2326)+12)<$E2328,12,$E2328-SUM($K2326:W2326)),0)),(IF($D2325<LataProjekcji,IF((SUM($K2326:W2326)+12)<$D2328,12,$D2328-SUM($K2326:W2326)),0)))),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2325=LataProjekcji,IF($F2325>$E2328,$E2328,$F2325),IF($D2328>=$E2328,(IF($D2325<LataProjekcji,IF((SUM($K2326:X2326)+12)<$E2328,12,$E2328-SUM($K2326:X2326)),0)),(IF($D2325<LataProjekcji,IF((SUM($K2326:X2326)+12)<$D2328,12,$D2328-SUM($K2326:X2326)),0)))),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2325=LataProjekcji,IF($F2325>$E2328,$E2328,$F2325),IF($D2328>=$E2328,(IF($D2325<LataProjekcji,IF((SUM($K2326:Y2326)+12)<$E2328,12,$E2328-SUM($K2326:Y2326)),0)),(IF($D2325<LataProjekcji,IF((SUM($K2326:Y2326)+12)<$D2328,12,$D2328-SUM($K2326:Y2326)),0)))),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2325=LataProjekcji,IF($F2325>$E2328,$E2328,$F2325),IF($D2328>=$E2328,(IF($D2325<LataProjekcji,IF((SUM($K2326:Z2326)+12)<$E2328,12,$E2328-SUM($K2326:Z2326)),0)),(IF($D2325<LataProjekcji,IF((SUM($K2326:Z2326)+12)<$D2328,12,$D2328-SUM($K2326:Z2326)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1134","v":0},{"$f":"IF(D2326>10,ROUND(D2327/12,2),D2327)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2327:AA2327)=D2326","v":true},"amortyzacja",null,{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2328,ROUND($D2326,0),ROUND(K2325*$E2327,0)),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2328,ROUND($D2326-SUM(K2327:$K2327),0),ROUND(L2325*$E2327,0)),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2328,ROUND($D2326-SUM($K2327:L2327),0),ROUND(M2325*$E2327,0)),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2328,ROUND($D2326-SUM($K2327:M2327),0),ROUND(N2325*$E2327,0)),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2328,ROUND($D2326-SUM($K2327:N2327),0),ROUND(O2325*$E2327,0)),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2328,ROUND($D2326-SUM($K2327:O2327),0),ROUND(P2325*$E2327,0)),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2328,ROUND($D2326-SUM($K2327:P2327),0),ROUND(Q2325*$E2327,0)),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2328,ROUND($D2326-SUM($K2327:Q2327),0),ROUND(R2325*$E2327,0)),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2328,ROUND($D2326-SUM($K2327:R2327),0),ROUND(S2325*$E2327,0)),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2328,ROUND($D2326-SUM($K2327:S2327),0),ROUND(T2325*$E2327,0)),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2328,ROUND($D2326-SUM($K2327:T2327),0),ROUND(U2325*$E2327,0)),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2328,ROUND($D2326-SUM($K2327:U2327),0),ROUND(V2325*$E2327,0)),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2328,ROUND($D2326-SUM($K2327:V2327),0),ROUND(W2325*$E2327,0)),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2328,ROUND($D2326-SUM($K2327:W2327),0),ROUND(X2325*$E2327,0)),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2328,ROUND($D2326-SUM($K2327:X2327),0),ROUND(Y2325*$E2327,0)),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2328,ROUND($D2326-SUM($K2327:Y2327),0),ROUND(Z2325*$E2327,0)),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2328,ROUND($D2326-SUM($K2327:Z2327),0),ROUND(AA2325*$E2327,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2326/E2327,0),0)","v":0},{"$f":"IF(D2328=0,0,DATEDIF(DATE(D2325,E2325,1),DATE(F2327,G2327,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2325),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2325),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2327,IF(AND($G2327=$G2328,$F2327=$F2328),ROUND($D2326-SUM($K2328),0),ROUND(K2326*$E2327,0)),IF(LataProjekcji>$F2327,0,ROUND(K2326*$E2327,0))),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2327,IF(AND($G2327=$G2328,$F2327=$F2328),ROUND($D2326-SUM($K2328:K2328),0),ROUND(L2326*$E2327,0)),IF(LataProjekcji>$F2327,0,ROUND(L2326*$E2327,0))),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2327,IF(AND($G2327=$G2328,$F2327=$F2328),ROUND($D2326-SUM($K2328:L2328),0),ROUND(M2326*$E2327,0)),IF(LataProjekcji>$F2327,0,ROUND(M2326*$E2327,0))),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2327,IF(AND($G2327=$G2328,$F2327=$F2328),ROUND($D2326-SUM($K2328:M2328),0),ROUND(N2326*$E2327,0)),IF(LataProjekcji>$F2327,0,ROUND(N2326*$E2327,0))),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2327,IF(AND($G2327=$G2328,$F2327=$F2328),ROUND($D2326-SUM($K2328:N2328),0),ROUND(O2326*$E2327,0)),IF(LataProjekcji>$F2327,0,ROUND(O2326*$E2327,0))),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2327,IF(AND($G2327=$G2328,$F2327=$F2328),ROUND($D2326-SUM($K2328:O2328),0),ROUND(P2326*$E2327,0)),IF(LataProjekcji>$F2327,0,ROUND(P2326*$E2327,0))),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2327,IF(AND($G2327=$G2328,$F2327=$F2328),ROUND($D2326-SUM($K2328:P2328),0),ROUND(Q2326*$E2327,0)),IF(LataProjekcji>$F2327,0,ROUND(Q2326*$E2327,0))),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2327,IF(AND($G2327=$G2328,$F2327=$F2328),ROUND($D2326-SUM($K2328:Q2328),0),ROUND(R2326*$E2327,0)),IF(LataProjekcji>$F2327,0,ROUND(R2326*$E2327,0))),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2327,IF(AND($G2327=$G2328,$F2327=$F2328),ROUND($D2326-SUM($K2328:R2328),0),ROUND(S2326*$E2327,0)),IF(LataProjekcji>$F2327,0,ROUND(S2326*$E2327,0))),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2327,IF(AND($G2327=$G2328,$F2327=$F2328),ROUND($D2326-SUM($K2328:S2328),0),ROUND(T2326*$E2327,0)),IF(LataProjekcji>$F2327,0,ROUND(T2326*$E2327,0))),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2327,IF(AND($G2327=$G2328,$F2327=$F2328),ROUND($D2326-SUM($K2328:T2328),0),ROUND(U2326*$E2327,0)),IF(LataProjekcji>$F2327,0,ROUND(U2326*$E2327,0))),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2327,IF(AND($G2327=$G2328,$F2327=$F2328),ROUND($D2326-SUM($K2328:U2328),0),ROUND(V2326*$E2327,0)),IF(LataProjekcji>$F2327,0,ROUND(V2326*$E2327,0))),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2327,IF(AND($G2327=$G2328,$F2327=$F2328),ROUND($D2326-SUM($K2328:V2328),0),ROUND(W2326*$E2327,0)),IF(LataProjekcji>$F2327,0,ROUND(W2326*$E2327,0))),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2327,IF(AND($G2327=$G2328,$F2327=$F2328),ROUND($D2326-SUM($K2328:W2328),0),ROUND(X2326*$E2327,0)),IF(LataProjekcji>$F2327,0,ROUND(X2326*$E2327,0))),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2327,IF(AND($G2327=$G2328,$F2327=$F2328),ROUND($D2326-SUM($K2328:X2328),0),ROUND(Y2326*$E2327,0)),IF(LataProjekcji>$F2327,0,ROUND(Y2326*$E2327,0))),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2327,IF(AND($G2327=$G2328,$F2327=$F2328),ROUND($D2326-SUM($K2328:Y2328),0),ROUND(Z2326*$E2327,0)),IF(LataProjekcji>$F2327,0,ROUND(Z2326*$E2327,0))),0),0)","v":0},{"$f":"IF(AND($G2326,NOT(ISTEXT($G2325)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2327,IF(AND($G2327=$G2328,$F2327=$F2328),ROUND($D2326-SUM($K2328:Z2328),0),ROUND(AA2326*$E2327,0)),IF(LataProjekcji>$F2327,0,ROUND(AA2326*$E2327,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2326>10,ROUND((D2328-1)*E2327,0),E2327)","v":0},{"$f":"D2326-D2329","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1138","v":"nazwa ST: 0"},null,{"$f":"D1138","v":3},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1139","v":1900},{"$f":"E1139","v":1},{"$f":"IF(D2333>10,F1139,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$195,$D2331,0)),\"brak daty\",IF(D2333>10,EDATE(OFFSET($E$195,$D2331,0),D2335),DATE(D2332,E2332,1)))","v":"brak daty"},{"$f":"SUM(K2332:AA2332)=D2335","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2332=LataProjekcji,$F2332,IF($D2332<LataProjekcji,IF((SUM(K2332)+12)<$D2335,12,$D2335-SUM(K2332)),0)),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2332=LataProjekcji,$F2332,IF($D2332<LataProjekcji,IF((SUM($K2332:K2332)+12)<$D2335,12,$D2335-SUM($K2332:K2332)),0)),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2332=LataProjekcji,$F2332,IF($D2332<LataProjekcji,IF((SUM($K2332:L2332)+12)<$D2335,12,$D2335-SUM($K2332:L2332)),0)),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2332=LataProjekcji,$F2332,IF($D2332<LataProjekcji,IF((SUM($K2332:M2332)+12)<$D2335,12,$D2335-SUM($K2332:M2332)),0)),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2332=LataProjekcji,$F2332,IF($D2332<LataProjekcji,IF((SUM($K2332:N2332)+12)<$D2335,12,$D2335-SUM($K2332:N2332)),0)),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2332=LataProjekcji,$F2332,IF($D2332<LataProjekcji,IF((SUM($K2332:O2332)+12)<$D2335,12,$D2335-SUM($K2332:O2332)),0)),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2332=LataProjekcji,$F2332,IF($D2332<LataProjekcji,IF((SUM($K2332:P2332)+12)<$D2335,12,$D2335-SUM($K2332:P2332)),0)),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2332=LataProjekcji,$F2332,IF($D2332<LataProjekcji,IF((SUM($K2332:Q2332)+12)<$D2335,12,$D2335-SUM($K2332:Q2332)),0)),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2332=LataProjekcji,$F2332,IF($D2332<LataProjekcji,IF((SUM($K2332:R2332)+12)<$D2335,12,$D2335-SUM($K2332:R2332)),0)),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2332=LataProjekcji,$F2332,IF($D2332<LataProjekcji,IF((SUM($K2332:S2332)+12)<$D2335,12,$D2335-SUM($K2332:S2332)),0)),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2332=LataProjekcji,$F2332,IF($D2332<LataProjekcji,IF((SUM($K2332:T2332)+12)<$D2335,12,$D2335-SUM($K2332:T2332)),0)),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2332=LataProjekcji,$F2332,IF($D2332<LataProjekcji,IF((SUM($K2332:U2332)+12)<$D2335,12,$D2335-SUM($K2332:U2332)),0)),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2332=LataProjekcji,$F2332,IF($D2332<LataProjekcji,IF((SUM($K2332:V2332)+12)<$D2335,12,$D2335-SUM($K2332:V2332)),0)),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2332=LataProjekcji,$F2332,IF($D2332<LataProjekcji,IF((SUM($K2332:W2332)+12)<$D2335,12,$D2335-SUM($K2332:W2332)),0)),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2332=LataProjekcji,$F2332,IF($D2332<LataProjekcji,IF((SUM($K2332:X2332)+12)<$D2335,12,$D2335-SUM($K2332:X2332)),0)),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2332=LataProjekcji,$F2332,IF($D2332<LataProjekcji,IF((SUM($K2332:Y2332)+12)<$D2335,12,$D2335-SUM($K2332:Y2332)),0)),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2332=LataProjekcji,$F2332,IF($D2332<LataProjekcji,IF((SUM($K2332:Z2332)+12)<$D2335,12,$D2335-SUM($K2332:Z2332)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1140","v":0},{"$f":"E1140","v":0},{"$f":"F1140","v":0},{"$f":"NOT(ISBLANK(am_prace_rozwojowe))","v":false},{"$f":"SUM(K2333:AA2333)=E2335","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2332=LataProjekcji,IF($F2332>$E2335,$E2335,$F2332),IF($D2335>=$E2335,(IF($D2332<LataProjekcji,IF((SUM(J2333:$K2333)+12)<$E2335,12,$E2335-SUM(J2333:$K2333)),0)),(IF($D2332<LataProjekcji,IF((SUM(J2333:$K2333)+12)<$D2335,12,$D2335-SUM(J2333:$K2333)),0)))),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2332=LataProjekcji,IF($F2332>$E2335,$E2335,$F2332),IF($D2335>=$E2335,(IF($D2332<LataProjekcji,IF((SUM($K2333:K2333)+12)<$E2335,12,$E2335-SUM($K2333:K2333)),0)),(IF($D2332<LataProjekcji,IF((SUM($K2333:K2333)+12)<$D2335,12,$D2335-SUM($K2333:K2333)),0)))),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2332=LataProjekcji,IF($F2332>$E2335,$E2335,$F2332),IF($D2335>=$E2335,(IF($D2332<LataProjekcji,IF((SUM($K2333:L2333)+12)<$E2335,12,$E2335-SUM($K2333:L2333)),0)),(IF($D2332<LataProjekcji,IF((SUM($K2333:L2333)+12)<$D2335,12,$D2335-SUM($K2333:L2333)),0)))),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2332=LataProjekcji,IF($F2332>$E2335,$E2335,$F2332),IF($D2335>=$E2335,(IF($D2332<LataProjekcji,IF((SUM($K2333:M2333)+12)<$E2335,12,$E2335-SUM($K2333:M2333)),0)),(IF($D2332<LataProjekcji,IF((SUM($K2333:M2333)+12)<$D2335,12,$D2335-SUM($K2333:M2333)),0)))),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2332=LataProjekcji,IF($F2332>$E2335,$E2335,$F2332),IF($D2335>=$E2335,(IF($D2332<LataProjekcji,IF((SUM($K2333:N2333)+12)<$E2335,12,$E2335-SUM($K2333:N2333)),0)),(IF($D2332<LataProjekcji,IF((SUM($K2333:N2333)+12)<$D2335,12,$D2335-SUM($K2333:N2333)),0)))),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2332=LataProjekcji,IF($F2332>$E2335,$E2335,$F2332),IF($D2335>=$E2335,(IF($D2332<LataProjekcji,IF((SUM($K2333:O2333)+12)<$E2335,12,$E2335-SUM($K2333:O2333)),0)),(IF($D2332<LataProjekcji,IF((SUM($K2333:O2333)+12)<$D2335,12,$D2335-SUM($K2333:O2333)),0)))),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2332=LataProjekcji,IF($F2332>$E2335,$E2335,$F2332),IF($D2335>=$E2335,(IF($D2332<LataProjekcji,IF((SUM($K2333:P2333)+12)<$E2335,12,$E2335-SUM($K2333:P2333)),0)),(IF($D2332<LataProjekcji,IF((SUM($K2333:P2333)+12)<$D2335,12,$D2335-SUM($K2333:P2333)),0)))),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2332=LataProjekcji,IF($F2332>$E2335,$E2335,$F2332),IF($D2335>=$E2335,(IF($D2332<LataProjekcji,IF((SUM($K2333:Q2333)+12)<$E2335,12,$E2335-SUM($K2333:Q2333)),0)),(IF($D2332<LataProjekcji,IF((SUM($K2333:Q2333)+12)<$D2335,12,$D2335-SUM($K2333:Q2333)),0)))),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2332=LataProjekcji,IF($F2332>$E2335,$E2335,$F2332),IF($D2335>=$E2335,(IF($D2332<LataProjekcji,IF((SUM($K2333:R2333)+12)<$E2335,12,$E2335-SUM($K2333:R2333)),0)),(IF($D2332<LataProjekcji,IF((SUM($K2333:R2333)+12)<$D2335,12,$D2335-SUM($K2333:R2333)),0)))),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2332=LataProjekcji,IF($F2332>$E2335,$E2335,$F2332),IF($D2335>=$E2335,(IF($D2332<LataProjekcji,IF((SUM($K2333:S2333)+12)<$E2335,12,$E2335-SUM($K2333:S2333)),0)),(IF($D2332<LataProjekcji,IF((SUM($K2333:S2333)+12)<$D2335,12,$D2335-SUM($K2333:S2333)),0)))),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2332=LataProjekcji,IF($F2332>$E2335,$E2335,$F2332),IF($D2335>=$E2335,(IF($D2332<LataProjekcji,IF((SUM($K2333:T2333)+12)<$E2335,12,$E2335-SUM($K2333:T2333)),0)),(IF($D2332<LataProjekcji,IF((SUM($K2333:T2333)+12)<$D2335,12,$D2335-SUM($K2333:T2333)),0)))),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2332=LataProjekcji,IF($F2332>$E2335,$E2335,$F2332),IF($D2335>=$E2335,(IF($D2332<LataProjekcji,IF((SUM($K2333:U2333)+12)<$E2335,12,$E2335-SUM($K2333:U2333)),0)),(IF($D2332<LataProjekcji,IF((SUM($K2333:U2333)+12)<$D2335,12,$D2335-SUM($K2333:U2333)),0)))),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2332=LataProjekcji,IF($F2332>$E2335,$E2335,$F2332),IF($D2335>=$E2335,(IF($D2332<LataProjekcji,IF((SUM($K2333:V2333)+12)<$E2335,12,$E2335-SUM($K2333:V2333)),0)),(IF($D2332<LataProjekcji,IF((SUM($K2333:V2333)+12)<$D2335,12,$D2335-SUM($K2333:V2333)),0)))),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2332=LataProjekcji,IF($F2332>$E2335,$E2335,$F2332),IF($D2335>=$E2335,(IF($D2332<LataProjekcji,IF((SUM($K2333:W2333)+12)<$E2335,12,$E2335-SUM($K2333:W2333)),0)),(IF($D2332<LataProjekcji,IF((SUM($K2333:W2333)+12)<$D2335,12,$D2335-SUM($K2333:W2333)),0)))),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2332=LataProjekcji,IF($F2332>$E2335,$E2335,$F2332),IF($D2335>=$E2335,(IF($D2332<LataProjekcji,IF((SUM($K2333:X2333)+12)<$E2335,12,$E2335-SUM($K2333:X2333)),0)),(IF($D2332<LataProjekcji,IF((SUM($K2333:X2333)+12)<$D2335,12,$D2335-SUM($K2333:X2333)),0)))),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2332=LataProjekcji,IF($F2332>$E2335,$E2335,$F2332),IF($D2335>=$E2335,(IF($D2332<LataProjekcji,IF((SUM($K2333:Y2333)+12)<$E2335,12,$E2335-SUM($K2333:Y2333)),0)),(IF($D2332<LataProjekcji,IF((SUM($K2333:Y2333)+12)<$D2335,12,$D2335-SUM($K2333:Y2333)),0)))),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2332=LataProjekcji,IF($F2332>$E2335,$E2335,$F2332),IF($D2335>=$E2335,(IF($D2332<LataProjekcji,IF((SUM($K2333:Z2333)+12)<$E2335,12,$E2335-SUM($K2333:Z2333)),0)),(IF($D2332<LataProjekcji,IF((SUM($K2333:Z2333)+12)<$D2335,12,$D2335-SUM($K2333:Z2333)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1141","v":0},{"$f":"IF(D2333>10,ROUND(D2334/12,2),D2334)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2334:AA2334)=D2333","v":true},"amortyzacja",null,{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2335,ROUND($D2333,0),ROUND(K2332*$E2334,0)),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2335,ROUND($D2333-SUM(K2334:$K2334),0),ROUND(L2332*$E2334,0)),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2335,ROUND($D2333-SUM($K2334:L2334),0),ROUND(M2332*$E2334,0)),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2335,ROUND($D2333-SUM($K2334:M2334),0),ROUND(N2332*$E2334,0)),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2335,ROUND($D2333-SUM($K2334:N2334),0),ROUND(O2332*$E2334,0)),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2335,ROUND($D2333-SUM($K2334:O2334),0),ROUND(P2332*$E2334,0)),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2335,ROUND($D2333-SUM($K2334:P2334),0),ROUND(Q2332*$E2334,0)),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2335,ROUND($D2333-SUM($K2334:Q2334),0),ROUND(R2332*$E2334,0)),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2335,ROUND($D2333-SUM($K2334:R2334),0),ROUND(S2332*$E2334,0)),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2335,ROUND($D2333-SUM($K2334:S2334),0),ROUND(T2332*$E2334,0)),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2335,ROUND($D2333-SUM($K2334:T2334),0),ROUND(U2332*$E2334,0)),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2335,ROUND($D2333-SUM($K2334:U2334),0),ROUND(V2332*$E2334,0)),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2335,ROUND($D2333-SUM($K2334:V2334),0),ROUND(W2332*$E2334,0)),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2335,ROUND($D2333-SUM($K2334:W2334),0),ROUND(X2332*$E2334,0)),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2335,ROUND($D2333-SUM($K2334:X2334),0),ROUND(Y2332*$E2334,0)),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2335,ROUND($D2333-SUM($K2334:Y2334),0),ROUND(Z2332*$E2334,0)),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2335,ROUND($D2333-SUM($K2334:Z2334),0),ROUND(AA2332*$E2334,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2333/E2334,0),0)","v":0},{"$f":"IF(D2335=0,0,DATEDIF(DATE(D2332,E2332,1),DATE(F2334,G2334,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2332),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2332),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2334,IF(AND($G2334=$G2335,$F2334=$F2335),ROUND($D2333-SUM($K2335),0),ROUND(K2333*$E2334,0)),IF(LataProjekcji>$F2334,0,ROUND(K2333*$E2334,0))),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2334,IF(AND($G2334=$G2335,$F2334=$F2335),ROUND($D2333-SUM($K2335:K2335),0),ROUND(L2333*$E2334,0)),IF(LataProjekcji>$F2334,0,ROUND(L2333*$E2334,0))),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2334,IF(AND($G2334=$G2335,$F2334=$F2335),ROUND($D2333-SUM($K2335:L2335),0),ROUND(M2333*$E2334,0)),IF(LataProjekcji>$F2334,0,ROUND(M2333*$E2334,0))),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2334,IF(AND($G2334=$G2335,$F2334=$F2335),ROUND($D2333-SUM($K2335:M2335),0),ROUND(N2333*$E2334,0)),IF(LataProjekcji>$F2334,0,ROUND(N2333*$E2334,0))),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2334,IF(AND($G2334=$G2335,$F2334=$F2335),ROUND($D2333-SUM($K2335:N2335),0),ROUND(O2333*$E2334,0)),IF(LataProjekcji>$F2334,0,ROUND(O2333*$E2334,0))),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2334,IF(AND($G2334=$G2335,$F2334=$F2335),ROUND($D2333-SUM($K2335:O2335),0),ROUND(P2333*$E2334,0)),IF(LataProjekcji>$F2334,0,ROUND(P2333*$E2334,0))),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2334,IF(AND($G2334=$G2335,$F2334=$F2335),ROUND($D2333-SUM($K2335:P2335),0),ROUND(Q2333*$E2334,0)),IF(LataProjekcji>$F2334,0,ROUND(Q2333*$E2334,0))),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2334,IF(AND($G2334=$G2335,$F2334=$F2335),ROUND($D2333-SUM($K2335:Q2335),0),ROUND(R2333*$E2334,0)),IF(LataProjekcji>$F2334,0,ROUND(R2333*$E2334,0))),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2334,IF(AND($G2334=$G2335,$F2334=$F2335),ROUND($D2333-SUM($K2335:R2335),0),ROUND(S2333*$E2334,0)),IF(LataProjekcji>$F2334,0,ROUND(S2333*$E2334,0))),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2334,IF(AND($G2334=$G2335,$F2334=$F2335),ROUND($D2333-SUM($K2335:S2335),0),ROUND(T2333*$E2334,0)),IF(LataProjekcji>$F2334,0,ROUND(T2333*$E2334,0))),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2334,IF(AND($G2334=$G2335,$F2334=$F2335),ROUND($D2333-SUM($K2335:T2335),0),ROUND(U2333*$E2334,0)),IF(LataProjekcji>$F2334,0,ROUND(U2333*$E2334,0))),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2334,IF(AND($G2334=$G2335,$F2334=$F2335),ROUND($D2333-SUM($K2335:U2335),0),ROUND(V2333*$E2334,0)),IF(LataProjekcji>$F2334,0,ROUND(V2333*$E2334,0))),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2334,IF(AND($G2334=$G2335,$F2334=$F2335),ROUND($D2333-SUM($K2335:V2335),0),ROUND(W2333*$E2334,0)),IF(LataProjekcji>$F2334,0,ROUND(W2333*$E2334,0))),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2334,IF(AND($G2334=$G2335,$F2334=$F2335),ROUND($D2333-SUM($K2335:W2335),0),ROUND(X2333*$E2334,0)),IF(LataProjekcji>$F2334,0,ROUND(X2333*$E2334,0))),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2334,IF(AND($G2334=$G2335,$F2334=$F2335),ROUND($D2333-SUM($K2335:X2335),0),ROUND(Y2333*$E2334,0)),IF(LataProjekcji>$F2334,0,ROUND(Y2333*$E2334,0))),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2334,IF(AND($G2334=$G2335,$F2334=$F2335),ROUND($D2333-SUM($K2335:Y2335),0),ROUND(Z2333*$E2334,0)),IF(LataProjekcji>$F2334,0,ROUND(Z2333*$E2334,0))),0),0)","v":0},{"$f":"IF(AND($G2333,NOT(ISTEXT($G2332)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2334,IF(AND($G2334=$G2335,$F2334=$F2335),ROUND($D2333-SUM($K2335:Z2335),0),ROUND(AA2333*$E2334,0)),IF(LataProjekcji>$F2334,0,ROUND(AA2333*$E2334,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2333>10,ROUND((D2335-1)*E2334,0),E2334)","v":0},{"$f":"D2333-D2336","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1145","v":"nazwa ST: 0"},null,{"$f":"D1145","v":4},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1146","v":1900},{"$f":"E1146","v":1},{"$f":"IF(D2340>10,F1146,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$195,$D2338,0)),\"brak daty\",IF(D2340>10,EDATE(OFFSET($E$195,$D2338,0),D2342),DATE(D2339,E2339,1)))","v":"brak daty"},{"$f":"SUM(K2339:AA2339)=D2342","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2339=LataProjekcji,$F2339,IF($D2339<LataProjekcji,IF((SUM(K2339)+12)<$D2342,12,$D2342-SUM(K2339)),0)),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2339=LataProjekcji,$F2339,IF($D2339<LataProjekcji,IF((SUM($K2339:K2339)+12)<$D2342,12,$D2342-SUM($K2339:K2339)),0)),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2339=LataProjekcji,$F2339,IF($D2339<LataProjekcji,IF((SUM($K2339:L2339)+12)<$D2342,12,$D2342-SUM($K2339:L2339)),0)),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2339=LataProjekcji,$F2339,IF($D2339<LataProjekcji,IF((SUM($K2339:M2339)+12)<$D2342,12,$D2342-SUM($K2339:M2339)),0)),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2339=LataProjekcji,$F2339,IF($D2339<LataProjekcji,IF((SUM($K2339:N2339)+12)<$D2342,12,$D2342-SUM($K2339:N2339)),0)),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2339=LataProjekcji,$F2339,IF($D2339<LataProjekcji,IF((SUM($K2339:O2339)+12)<$D2342,12,$D2342-SUM($K2339:O2339)),0)),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2339=LataProjekcji,$F2339,IF($D2339<LataProjekcji,IF((SUM($K2339:P2339)+12)<$D2342,12,$D2342-SUM($K2339:P2339)),0)),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2339=LataProjekcji,$F2339,IF($D2339<LataProjekcji,IF((SUM($K2339:Q2339)+12)<$D2342,12,$D2342-SUM($K2339:Q2339)),0)),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2339=LataProjekcji,$F2339,IF($D2339<LataProjekcji,IF((SUM($K2339:R2339)+12)<$D2342,12,$D2342-SUM($K2339:R2339)),0)),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2339=LataProjekcji,$F2339,IF($D2339<LataProjekcji,IF((SUM($K2339:S2339)+12)<$D2342,12,$D2342-SUM($K2339:S2339)),0)),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2339=LataProjekcji,$F2339,IF($D2339<LataProjekcji,IF((SUM($K2339:T2339)+12)<$D2342,12,$D2342-SUM($K2339:T2339)),0)),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2339=LataProjekcji,$F2339,IF($D2339<LataProjekcji,IF((SUM($K2339:U2339)+12)<$D2342,12,$D2342-SUM($K2339:U2339)),0)),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2339=LataProjekcji,$F2339,IF($D2339<LataProjekcji,IF((SUM($K2339:V2339)+12)<$D2342,12,$D2342-SUM($K2339:V2339)),0)),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2339=LataProjekcji,$F2339,IF($D2339<LataProjekcji,IF((SUM($K2339:W2339)+12)<$D2342,12,$D2342-SUM($K2339:W2339)),0)),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2339=LataProjekcji,$F2339,IF($D2339<LataProjekcji,IF((SUM($K2339:X2339)+12)<$D2342,12,$D2342-SUM($K2339:X2339)),0)),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2339=LataProjekcji,$F2339,IF($D2339<LataProjekcji,IF((SUM($K2339:Y2339)+12)<$D2342,12,$D2342-SUM($K2339:Y2339)),0)),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2339=LataProjekcji,$F2339,IF($D2339<LataProjekcji,IF((SUM($K2339:Z2339)+12)<$D2342,12,$D2342-SUM($K2339:Z2339)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1147","v":0},{"$f":"E1147","v":0},{"$f":"F1147","v":0},{"$f":"NOT(ISBLANK(am_prace_rozwojowe))","v":false},{"$f":"SUM(K2340:AA2340)=E2342","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2339=LataProjekcji,IF($F2339>$E2342,$E2342,$F2339),IF($D2342>=$E2342,(IF($D2339<LataProjekcji,IF((SUM(J2340:$K2340)+12)<$E2342,12,$E2342-SUM(J2340:$K2340)),0)),(IF($D2339<LataProjekcji,IF((SUM(J2340:$K2340)+12)<$D2342,12,$D2342-SUM(J2340:$K2340)),0)))),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2339=LataProjekcji,IF($F2339>$E2342,$E2342,$F2339),IF($D2342>=$E2342,(IF($D2339<LataProjekcji,IF((SUM($K2340:K2340)+12)<$E2342,12,$E2342-SUM($K2340:K2340)),0)),(IF($D2339<LataProjekcji,IF((SUM($K2340:K2340)+12)<$D2342,12,$D2342-SUM($K2340:K2340)),0)))),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2339=LataProjekcji,IF($F2339>$E2342,$E2342,$F2339),IF($D2342>=$E2342,(IF($D2339<LataProjekcji,IF((SUM($K2340:L2340)+12)<$E2342,12,$E2342-SUM($K2340:L2340)),0)),(IF($D2339<LataProjekcji,IF((SUM($K2340:L2340)+12)<$D2342,12,$D2342-SUM($K2340:L2340)),0)))),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2339=LataProjekcji,IF($F2339>$E2342,$E2342,$F2339),IF($D2342>=$E2342,(IF($D2339<LataProjekcji,IF((SUM($K2340:M2340)+12)<$E2342,12,$E2342-SUM($K2340:M2340)),0)),(IF($D2339<LataProjekcji,IF((SUM($K2340:M2340)+12)<$D2342,12,$D2342-SUM($K2340:M2340)),0)))),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2339=LataProjekcji,IF($F2339>$E2342,$E2342,$F2339),IF($D2342>=$E2342,(IF($D2339<LataProjekcji,IF((SUM($K2340:N2340)+12)<$E2342,12,$E2342-SUM($K2340:N2340)),0)),(IF($D2339<LataProjekcji,IF((SUM($K2340:N2340)+12)<$D2342,12,$D2342-SUM($K2340:N2340)),0)))),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2339=LataProjekcji,IF($F2339>$E2342,$E2342,$F2339),IF($D2342>=$E2342,(IF($D2339<LataProjekcji,IF((SUM($K2340:O2340)+12)<$E2342,12,$E2342-SUM($K2340:O2340)),0)),(IF($D2339<LataProjekcji,IF((SUM($K2340:O2340)+12)<$D2342,12,$D2342-SUM($K2340:O2340)),0)))),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2339=LataProjekcji,IF($F2339>$E2342,$E2342,$F2339),IF($D2342>=$E2342,(IF($D2339<LataProjekcji,IF((SUM($K2340:P2340)+12)<$E2342,12,$E2342-SUM($K2340:P2340)),0)),(IF($D2339<LataProjekcji,IF((SUM($K2340:P2340)+12)<$D2342,12,$D2342-SUM($K2340:P2340)),0)))),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2339=LataProjekcji,IF($F2339>$E2342,$E2342,$F2339),IF($D2342>=$E2342,(IF($D2339<LataProjekcji,IF((SUM($K2340:Q2340)+12)<$E2342,12,$E2342-SUM($K2340:Q2340)),0)),(IF($D2339<LataProjekcji,IF((SUM($K2340:Q2340)+12)<$D2342,12,$D2342-SUM($K2340:Q2340)),0)))),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2339=LataProjekcji,IF($F2339>$E2342,$E2342,$F2339),IF($D2342>=$E2342,(IF($D2339<LataProjekcji,IF((SUM($K2340:R2340)+12)<$E2342,12,$E2342-SUM($K2340:R2340)),0)),(IF($D2339<LataProjekcji,IF((SUM($K2340:R2340)+12)<$D2342,12,$D2342-SUM($K2340:R2340)),0)))),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2339=LataProjekcji,IF($F2339>$E2342,$E2342,$F2339),IF($D2342>=$E2342,(IF($D2339<LataProjekcji,IF((SUM($K2340:S2340)+12)<$E2342,12,$E2342-SUM($K2340:S2340)),0)),(IF($D2339<LataProjekcji,IF((SUM($K2340:S2340)+12)<$D2342,12,$D2342-SUM($K2340:S2340)),0)))),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2339=LataProjekcji,IF($F2339>$E2342,$E2342,$F2339),IF($D2342>=$E2342,(IF($D2339<LataProjekcji,IF((SUM($K2340:T2340)+12)<$E2342,12,$E2342-SUM($K2340:T2340)),0)),(IF($D2339<LataProjekcji,IF((SUM($K2340:T2340)+12)<$D2342,12,$D2342-SUM($K2340:T2340)),0)))),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2339=LataProjekcji,IF($F2339>$E2342,$E2342,$F2339),IF($D2342>=$E2342,(IF($D2339<LataProjekcji,IF((SUM($K2340:U2340)+12)<$E2342,12,$E2342-SUM($K2340:U2340)),0)),(IF($D2339<LataProjekcji,IF((SUM($K2340:U2340)+12)<$D2342,12,$D2342-SUM($K2340:U2340)),0)))),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2339=LataProjekcji,IF($F2339>$E2342,$E2342,$F2339),IF($D2342>=$E2342,(IF($D2339<LataProjekcji,IF((SUM($K2340:V2340)+12)<$E2342,12,$E2342-SUM($K2340:V2340)),0)),(IF($D2339<LataProjekcji,IF((SUM($K2340:V2340)+12)<$D2342,12,$D2342-SUM($K2340:V2340)),0)))),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2339=LataProjekcji,IF($F2339>$E2342,$E2342,$F2339),IF($D2342>=$E2342,(IF($D2339<LataProjekcji,IF((SUM($K2340:W2340)+12)<$E2342,12,$E2342-SUM($K2340:W2340)),0)),(IF($D2339<LataProjekcji,IF((SUM($K2340:W2340)+12)<$D2342,12,$D2342-SUM($K2340:W2340)),0)))),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2339=LataProjekcji,IF($F2339>$E2342,$E2342,$F2339),IF($D2342>=$E2342,(IF($D2339<LataProjekcji,IF((SUM($K2340:X2340)+12)<$E2342,12,$E2342-SUM($K2340:X2340)),0)),(IF($D2339<LataProjekcji,IF((SUM($K2340:X2340)+12)<$D2342,12,$D2342-SUM($K2340:X2340)),0)))),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2339=LataProjekcji,IF($F2339>$E2342,$E2342,$F2339),IF($D2342>=$E2342,(IF($D2339<LataProjekcji,IF((SUM($K2340:Y2340)+12)<$E2342,12,$E2342-SUM($K2340:Y2340)),0)),(IF($D2339<LataProjekcji,IF((SUM($K2340:Y2340)+12)<$D2342,12,$D2342-SUM($K2340:Y2340)),0)))),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2339=LataProjekcji,IF($F2339>$E2342,$E2342,$F2339),IF($D2342>=$E2342,(IF($D2339<LataProjekcji,IF((SUM($K2340:Z2340)+12)<$E2342,12,$E2342-SUM($K2340:Z2340)),0)),(IF($D2339<LataProjekcji,IF((SUM($K2340:Z2340)+12)<$D2342,12,$D2342-SUM($K2340:Z2340)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1148","v":0},{"$f":"IF(D2340>10,ROUND(D2341/12,2),D2341)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2341:AA2341)=D2340","v":true},"amortyzacja",null,{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2342,ROUND($D2340,0),ROUND(K2339*$E2341,0)),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2342,ROUND($D2340-SUM(K2341:$K2341),0),ROUND(L2339*$E2341,0)),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2342,ROUND($D2340-SUM($K2341:L2341),0),ROUND(M2339*$E2341,0)),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2342,ROUND($D2340-SUM($K2341:M2341),0),ROUND(N2339*$E2341,0)),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2342,ROUND($D2340-SUM($K2341:N2341),0),ROUND(O2339*$E2341,0)),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2342,ROUND($D2340-SUM($K2341:O2341),0),ROUND(P2339*$E2341,0)),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2342,ROUND($D2340-SUM($K2341:P2341),0),ROUND(Q2339*$E2341,0)),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2342,ROUND($D2340-SUM($K2341:Q2341),0),ROUND(R2339*$E2341,0)),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2342,ROUND($D2340-SUM($K2341:R2341),0),ROUND(S2339*$E2341,0)),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2342,ROUND($D2340-SUM($K2341:S2341),0),ROUND(T2339*$E2341,0)),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2342,ROUND($D2340-SUM($K2341:T2341),0),ROUND(U2339*$E2341,0)),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2342,ROUND($D2340-SUM($K2341:U2341),0),ROUND(V2339*$E2341,0)),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2342,ROUND($D2340-SUM($K2341:V2341),0),ROUND(W2339*$E2341,0)),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2342,ROUND($D2340-SUM($K2341:W2341),0),ROUND(X2339*$E2341,0)),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2342,ROUND($D2340-SUM($K2341:X2341),0),ROUND(Y2339*$E2341,0)),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2342,ROUND($D2340-SUM($K2341:Y2341),0),ROUND(Z2339*$E2341,0)),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2342,ROUND($D2340-SUM($K2341:Z2341),0),ROUND(AA2339*$E2341,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2340/E2341,0),0)","v":0},{"$f":"IF(D2342=0,0,DATEDIF(DATE(D2339,E2339,1),DATE(F2341,G2341,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2339),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2339),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2341,IF(AND($G2341=$G2342,$F2341=$F2342),ROUND($D2340-SUM($K2342),0),ROUND(K2340*$E2341,0)),IF(LataProjekcji>$F2341,0,ROUND(K2340*$E2341,0))),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2341,IF(AND($G2341=$G2342,$F2341=$F2342),ROUND($D2340-SUM($K2342:K2342),0),ROUND(L2340*$E2341,0)),IF(LataProjekcji>$F2341,0,ROUND(L2340*$E2341,0))),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2341,IF(AND($G2341=$G2342,$F2341=$F2342),ROUND($D2340-SUM($K2342:L2342),0),ROUND(M2340*$E2341,0)),IF(LataProjekcji>$F2341,0,ROUND(M2340*$E2341,0))),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2341,IF(AND($G2341=$G2342,$F2341=$F2342),ROUND($D2340-SUM($K2342:M2342),0),ROUND(N2340*$E2341,0)),IF(LataProjekcji>$F2341,0,ROUND(N2340*$E2341,0))),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2341,IF(AND($G2341=$G2342,$F2341=$F2342),ROUND($D2340-SUM($K2342:N2342),0),ROUND(O2340*$E2341,0)),IF(LataProjekcji>$F2341,0,ROUND(O2340*$E2341,0))),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2341,IF(AND($G2341=$G2342,$F2341=$F2342),ROUND($D2340-SUM($K2342:O2342),0),ROUND(P2340*$E2341,0)),IF(LataProjekcji>$F2341,0,ROUND(P2340*$E2341,0))),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2341,IF(AND($G2341=$G2342,$F2341=$F2342),ROUND($D2340-SUM($K2342:P2342),0),ROUND(Q2340*$E2341,0)),IF(LataProjekcji>$F2341,0,ROUND(Q2340*$E2341,0))),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2341,IF(AND($G2341=$G2342,$F2341=$F2342),ROUND($D2340-SUM($K2342:Q2342),0),ROUND(R2340*$E2341,0)),IF(LataProjekcji>$F2341,0,ROUND(R2340*$E2341,0))),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2341,IF(AND($G2341=$G2342,$F2341=$F2342),ROUND($D2340-SUM($K2342:R2342),0),ROUND(S2340*$E2341,0)),IF(LataProjekcji>$F2341,0,ROUND(S2340*$E2341,0))),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2341,IF(AND($G2341=$G2342,$F2341=$F2342),ROUND($D2340-SUM($K2342:S2342),0),ROUND(T2340*$E2341,0)),IF(LataProjekcji>$F2341,0,ROUND(T2340*$E2341,0))),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2341,IF(AND($G2341=$G2342,$F2341=$F2342),ROUND($D2340-SUM($K2342:T2342),0),ROUND(U2340*$E2341,0)),IF(LataProjekcji>$F2341,0,ROUND(U2340*$E2341,0))),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2341,IF(AND($G2341=$G2342,$F2341=$F2342),ROUND($D2340-SUM($K2342:U2342),0),ROUND(V2340*$E2341,0)),IF(LataProjekcji>$F2341,0,ROUND(V2340*$E2341,0))),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2341,IF(AND($G2341=$G2342,$F2341=$F2342),ROUND($D2340-SUM($K2342:V2342),0),ROUND(W2340*$E2341,0)),IF(LataProjekcji>$F2341,0,ROUND(W2340*$E2341,0))),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2341,IF(AND($G2341=$G2342,$F2341=$F2342),ROUND($D2340-SUM($K2342:W2342),0),ROUND(X2340*$E2341,0)),IF(LataProjekcji>$F2341,0,ROUND(X2340*$E2341,0))),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2341,IF(AND($G2341=$G2342,$F2341=$F2342),ROUND($D2340-SUM($K2342:X2342),0),ROUND(Y2340*$E2341,0)),IF(LataProjekcji>$F2341,0,ROUND(Y2340*$E2341,0))),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2341,IF(AND($G2341=$G2342,$F2341=$F2342),ROUND($D2340-SUM($K2342:Y2342),0),ROUND(Z2340*$E2341,0)),IF(LataProjekcji>$F2341,0,ROUND(Z2340*$E2341,0))),0),0)","v":0},{"$f":"IF(AND($G2340,NOT(ISTEXT($G2339)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2341,IF(AND($G2341=$G2342,$F2341=$F2342),ROUND($D2340-SUM($K2342:Z2342),0),ROUND(AA2340*$E2341,0)),IF(LataProjekcji>$F2341,0,ROUND(AA2340*$E2341,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2340>10,ROUND((D2342-1)*E2341,0),E2341)","v":0},{"$f":"D2340-D2343","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1152","v":"nazwa ST: 0"},null,{"$f":"D1152","v":5},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1153","v":1900},{"$f":"E1153","v":1},{"$f":"IF(D2347>10,F1153,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$195,$D2345,0)),\"brak daty\",IF(D2347>10,EDATE(OFFSET($E$195,$D2345,0),D2349),DATE(D2346,E2346,1)))","v":"brak daty"},{"$f":"SUM(K2346:AA2346)=D2349","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2346=LataProjekcji,$F2346,IF($D2346<LataProjekcji,IF((SUM(K2346)+12)<$D2349,12,$D2349-SUM(K2346)),0)),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2346=LataProjekcji,$F2346,IF($D2346<LataProjekcji,IF((SUM($K2346:K2346)+12)<$D2349,12,$D2349-SUM($K2346:K2346)),0)),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2346=LataProjekcji,$F2346,IF($D2346<LataProjekcji,IF((SUM($K2346:L2346)+12)<$D2349,12,$D2349-SUM($K2346:L2346)),0)),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2346=LataProjekcji,$F2346,IF($D2346<LataProjekcji,IF((SUM($K2346:M2346)+12)<$D2349,12,$D2349-SUM($K2346:M2346)),0)),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2346=LataProjekcji,$F2346,IF($D2346<LataProjekcji,IF((SUM($K2346:N2346)+12)<$D2349,12,$D2349-SUM($K2346:N2346)),0)),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2346=LataProjekcji,$F2346,IF($D2346<LataProjekcji,IF((SUM($K2346:O2346)+12)<$D2349,12,$D2349-SUM($K2346:O2346)),0)),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2346=LataProjekcji,$F2346,IF($D2346<LataProjekcji,IF((SUM($K2346:P2346)+12)<$D2349,12,$D2349-SUM($K2346:P2346)),0)),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2346=LataProjekcji,$F2346,IF($D2346<LataProjekcji,IF((SUM($K2346:Q2346)+12)<$D2349,12,$D2349-SUM($K2346:Q2346)),0)),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2346=LataProjekcji,$F2346,IF($D2346<LataProjekcji,IF((SUM($K2346:R2346)+12)<$D2349,12,$D2349-SUM($K2346:R2346)),0)),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2346=LataProjekcji,$F2346,IF($D2346<LataProjekcji,IF((SUM($K2346:S2346)+12)<$D2349,12,$D2349-SUM($K2346:S2346)),0)),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2346=LataProjekcji,$F2346,IF($D2346<LataProjekcji,IF((SUM($K2346:T2346)+12)<$D2349,12,$D2349-SUM($K2346:T2346)),0)),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2346=LataProjekcji,$F2346,IF($D2346<LataProjekcji,IF((SUM($K2346:U2346)+12)<$D2349,12,$D2349-SUM($K2346:U2346)),0)),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2346=LataProjekcji,$F2346,IF($D2346<LataProjekcji,IF((SUM($K2346:V2346)+12)<$D2349,12,$D2349-SUM($K2346:V2346)),0)),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2346=LataProjekcji,$F2346,IF($D2346<LataProjekcji,IF((SUM($K2346:W2346)+12)<$D2349,12,$D2349-SUM($K2346:W2346)),0)),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2346=LataProjekcji,$F2346,IF($D2346<LataProjekcji,IF((SUM($K2346:X2346)+12)<$D2349,12,$D2349-SUM($K2346:X2346)),0)),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2346=LataProjekcji,$F2346,IF($D2346<LataProjekcji,IF((SUM($K2346:Y2346)+12)<$D2349,12,$D2349-SUM($K2346:Y2346)),0)),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2346=LataProjekcji,$F2346,IF($D2346<LataProjekcji,IF((SUM($K2346:Z2346)+12)<$D2349,12,$D2349-SUM($K2346:Z2346)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1154","v":0},{"$f":"E1154","v":0},{"$f":"F1154","v":0},{"$f":"NOT(ISBLANK(am_prace_rozwojowe))","v":false},{"$f":"SUM(K2347:AA2347)=E2349","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2346=LataProjekcji,IF($F2346>$E2349,$E2349,$F2346),IF($D2349>=$E2349,(IF($D2346<LataProjekcji,IF((SUM(J2347:$K2347)+12)<$E2349,12,$E2349-SUM(J2347:$K2347)),0)),(IF($D2346<LataProjekcji,IF((SUM(J2347:$K2347)+12)<$D2349,12,$D2349-SUM(J2347:$K2347)),0)))),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2346=LataProjekcji,IF($F2346>$E2349,$E2349,$F2346),IF($D2349>=$E2349,(IF($D2346<LataProjekcji,IF((SUM($K2347:K2347)+12)<$E2349,12,$E2349-SUM($K2347:K2347)),0)),(IF($D2346<LataProjekcji,IF((SUM($K2347:K2347)+12)<$D2349,12,$D2349-SUM($K2347:K2347)),0)))),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2346=LataProjekcji,IF($F2346>$E2349,$E2349,$F2346),IF($D2349>=$E2349,(IF($D2346<LataProjekcji,IF((SUM($K2347:L2347)+12)<$E2349,12,$E2349-SUM($K2347:L2347)),0)),(IF($D2346<LataProjekcji,IF((SUM($K2347:L2347)+12)<$D2349,12,$D2349-SUM($K2347:L2347)),0)))),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2346=LataProjekcji,IF($F2346>$E2349,$E2349,$F2346),IF($D2349>=$E2349,(IF($D2346<LataProjekcji,IF((SUM($K2347:M2347)+12)<$E2349,12,$E2349-SUM($K2347:M2347)),0)),(IF($D2346<LataProjekcji,IF((SUM($K2347:M2347)+12)<$D2349,12,$D2349-SUM($K2347:M2347)),0)))),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2346=LataProjekcji,IF($F2346>$E2349,$E2349,$F2346),IF($D2349>=$E2349,(IF($D2346<LataProjekcji,IF((SUM($K2347:N2347)+12)<$E2349,12,$E2349-SUM($K2347:N2347)),0)),(IF($D2346<LataProjekcji,IF((SUM($K2347:N2347)+12)<$D2349,12,$D2349-SUM($K2347:N2347)),0)))),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2346=LataProjekcji,IF($F2346>$E2349,$E2349,$F2346),IF($D2349>=$E2349,(IF($D2346<LataProjekcji,IF((SUM($K2347:O2347)+12)<$E2349,12,$E2349-SUM($K2347:O2347)),0)),(IF($D2346<LataProjekcji,IF((SUM($K2347:O2347)+12)<$D2349,12,$D2349-SUM($K2347:O2347)),0)))),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2346=LataProjekcji,IF($F2346>$E2349,$E2349,$F2346),IF($D2349>=$E2349,(IF($D2346<LataProjekcji,IF((SUM($K2347:P2347)+12)<$E2349,12,$E2349-SUM($K2347:P2347)),0)),(IF($D2346<LataProjekcji,IF((SUM($K2347:P2347)+12)<$D2349,12,$D2349-SUM($K2347:P2347)),0)))),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2346=LataProjekcji,IF($F2346>$E2349,$E2349,$F2346),IF($D2349>=$E2349,(IF($D2346<LataProjekcji,IF((SUM($K2347:Q2347)+12)<$E2349,12,$E2349-SUM($K2347:Q2347)),0)),(IF($D2346<LataProjekcji,IF((SUM($K2347:Q2347)+12)<$D2349,12,$D2349-SUM($K2347:Q2347)),0)))),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2346=LataProjekcji,IF($F2346>$E2349,$E2349,$F2346),IF($D2349>=$E2349,(IF($D2346<LataProjekcji,IF((SUM($K2347:R2347)+12)<$E2349,12,$E2349-SUM($K2347:R2347)),0)),(IF($D2346<LataProjekcji,IF((SUM($K2347:R2347)+12)<$D2349,12,$D2349-SUM($K2347:R2347)),0)))),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2346=LataProjekcji,IF($F2346>$E2349,$E2349,$F2346),IF($D2349>=$E2349,(IF($D2346<LataProjekcji,IF((SUM($K2347:S2347)+12)<$E2349,12,$E2349-SUM($K2347:S2347)),0)),(IF($D2346<LataProjekcji,IF((SUM($K2347:S2347)+12)<$D2349,12,$D2349-SUM($K2347:S2347)),0)))),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2346=LataProjekcji,IF($F2346>$E2349,$E2349,$F2346),IF($D2349>=$E2349,(IF($D2346<LataProjekcji,IF((SUM($K2347:T2347)+12)<$E2349,12,$E2349-SUM($K2347:T2347)),0)),(IF($D2346<LataProjekcji,IF((SUM($K2347:T2347)+12)<$D2349,12,$D2349-SUM($K2347:T2347)),0)))),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2346=LataProjekcji,IF($F2346>$E2349,$E2349,$F2346),IF($D2349>=$E2349,(IF($D2346<LataProjekcji,IF((SUM($K2347:U2347)+12)<$E2349,12,$E2349-SUM($K2347:U2347)),0)),(IF($D2346<LataProjekcji,IF((SUM($K2347:U2347)+12)<$D2349,12,$D2349-SUM($K2347:U2347)),0)))),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2346=LataProjekcji,IF($F2346>$E2349,$E2349,$F2346),IF($D2349>=$E2349,(IF($D2346<LataProjekcji,IF((SUM($K2347:V2347)+12)<$E2349,12,$E2349-SUM($K2347:V2347)),0)),(IF($D2346<LataProjekcji,IF((SUM($K2347:V2347)+12)<$D2349,12,$D2349-SUM($K2347:V2347)),0)))),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2346=LataProjekcji,IF($F2346>$E2349,$E2349,$F2346),IF($D2349>=$E2349,(IF($D2346<LataProjekcji,IF((SUM($K2347:W2347)+12)<$E2349,12,$E2349-SUM($K2347:W2347)),0)),(IF($D2346<LataProjekcji,IF((SUM($K2347:W2347)+12)<$D2349,12,$D2349-SUM($K2347:W2347)),0)))),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2346=LataProjekcji,IF($F2346>$E2349,$E2349,$F2346),IF($D2349>=$E2349,(IF($D2346<LataProjekcji,IF((SUM($K2347:X2347)+12)<$E2349,12,$E2349-SUM($K2347:X2347)),0)),(IF($D2346<LataProjekcji,IF((SUM($K2347:X2347)+12)<$D2349,12,$D2349-SUM($K2347:X2347)),0)))),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2346=LataProjekcji,IF($F2346>$E2349,$E2349,$F2346),IF($D2349>=$E2349,(IF($D2346<LataProjekcji,IF((SUM($K2347:Y2347)+12)<$E2349,12,$E2349-SUM($K2347:Y2347)),0)),(IF($D2346<LataProjekcji,IF((SUM($K2347:Y2347)+12)<$D2349,12,$D2349-SUM($K2347:Y2347)),0)))),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2346=LataProjekcji,IF($F2346>$E2349,$E2349,$F2346),IF($D2349>=$E2349,(IF($D2346<LataProjekcji,IF((SUM($K2347:Z2347)+12)<$E2349,12,$E2349-SUM($K2347:Z2347)),0)),(IF($D2346<LataProjekcji,IF((SUM($K2347:Z2347)+12)<$D2349,12,$D2349-SUM($K2347:Z2347)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1155","v":0},{"$f":"IF(D2347>10,ROUND(D2348/12,2),D2348)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2348:AA2348)=D2347","v":true},"amortyzacja",null,{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2349,ROUND($D2347,0),ROUND(K2346*$E2348,0)),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2349,ROUND($D2347-SUM(K2348:$K2348),0),ROUND(L2346*$E2348,0)),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2349,ROUND($D2347-SUM($K2348:L2348),0),ROUND(M2346*$E2348,0)),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2349,ROUND($D2347-SUM($K2348:M2348),0),ROUND(N2346*$E2348,0)),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2349,ROUND($D2347-SUM($K2348:N2348),0),ROUND(O2346*$E2348,0)),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2349,ROUND($D2347-SUM($K2348:O2348),0),ROUND(P2346*$E2348,0)),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2349,ROUND($D2347-SUM($K2348:P2348),0),ROUND(Q2346*$E2348,0)),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2349,ROUND($D2347-SUM($K2348:Q2348),0),ROUND(R2346*$E2348,0)),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2349,ROUND($D2347-SUM($K2348:R2348),0),ROUND(S2346*$E2348,0)),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2349,ROUND($D2347-SUM($K2348:S2348),0),ROUND(T2346*$E2348,0)),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2349,ROUND($D2347-SUM($K2348:T2348),0),ROUND(U2346*$E2348,0)),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2349,ROUND($D2347-SUM($K2348:U2348),0),ROUND(V2346*$E2348,0)),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2349,ROUND($D2347-SUM($K2348:V2348),0),ROUND(W2346*$E2348,0)),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2349,ROUND($D2347-SUM($K2348:W2348),0),ROUND(X2346*$E2348,0)),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2349,ROUND($D2347-SUM($K2348:X2348),0),ROUND(Y2346*$E2348,0)),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2349,ROUND($D2347-SUM($K2348:Y2348),0),ROUND(Z2346*$E2348,0)),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2349,ROUND($D2347-SUM($K2348:Z2348),0),ROUND(AA2346*$E2348,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2347/E2348,0),0)","v":0},{"$f":"IF(D2349=0,0,DATEDIF(DATE(D2346,E2346,1),DATE(F2348,G2348,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2346),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2346),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2348,IF(AND($G2348=$G2349,$F2348=$F2349),ROUND($D2347-SUM($K2349),0),ROUND(K2347*$E2348,0)),IF(LataProjekcji>$F2348,0,ROUND(K2347*$E2348,0))),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2348,IF(AND($G2348=$G2349,$F2348=$F2349),ROUND($D2347-SUM($K2349:K2349),0),ROUND(L2347*$E2348,0)),IF(LataProjekcji>$F2348,0,ROUND(L2347*$E2348,0))),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2348,IF(AND($G2348=$G2349,$F2348=$F2349),ROUND($D2347-SUM($K2349:L2349),0),ROUND(M2347*$E2348,0)),IF(LataProjekcji>$F2348,0,ROUND(M2347*$E2348,0))),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2348,IF(AND($G2348=$G2349,$F2348=$F2349),ROUND($D2347-SUM($K2349:M2349),0),ROUND(N2347*$E2348,0)),IF(LataProjekcji>$F2348,0,ROUND(N2347*$E2348,0))),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2348,IF(AND($G2348=$G2349,$F2348=$F2349),ROUND($D2347-SUM($K2349:N2349),0),ROUND(O2347*$E2348,0)),IF(LataProjekcji>$F2348,0,ROUND(O2347*$E2348,0))),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2348,IF(AND($G2348=$G2349,$F2348=$F2349),ROUND($D2347-SUM($K2349:O2349),0),ROUND(P2347*$E2348,0)),IF(LataProjekcji>$F2348,0,ROUND(P2347*$E2348,0))),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2348,IF(AND($G2348=$G2349,$F2348=$F2349),ROUND($D2347-SUM($K2349:P2349),0),ROUND(Q2347*$E2348,0)),IF(LataProjekcji>$F2348,0,ROUND(Q2347*$E2348,0))),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2348,IF(AND($G2348=$G2349,$F2348=$F2349),ROUND($D2347-SUM($K2349:Q2349),0),ROUND(R2347*$E2348,0)),IF(LataProjekcji>$F2348,0,ROUND(R2347*$E2348,0))),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2348,IF(AND($G2348=$G2349,$F2348=$F2349),ROUND($D2347-SUM($K2349:R2349),0),ROUND(S2347*$E2348,0)),IF(LataProjekcji>$F2348,0,ROUND(S2347*$E2348,0))),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2348,IF(AND($G2348=$G2349,$F2348=$F2349),ROUND($D2347-SUM($K2349:S2349),0),ROUND(T2347*$E2348,0)),IF(LataProjekcji>$F2348,0,ROUND(T2347*$E2348,0))),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2348,IF(AND($G2348=$G2349,$F2348=$F2349),ROUND($D2347-SUM($K2349:T2349),0),ROUND(U2347*$E2348,0)),IF(LataProjekcji>$F2348,0,ROUND(U2347*$E2348,0))),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2348,IF(AND($G2348=$G2349,$F2348=$F2349),ROUND($D2347-SUM($K2349:U2349),0),ROUND(V2347*$E2348,0)),IF(LataProjekcji>$F2348,0,ROUND(V2347*$E2348,0))),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2348,IF(AND($G2348=$G2349,$F2348=$F2349),ROUND($D2347-SUM($K2349:V2349),0),ROUND(W2347*$E2348,0)),IF(LataProjekcji>$F2348,0,ROUND(W2347*$E2348,0))),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2348,IF(AND($G2348=$G2349,$F2348=$F2349),ROUND($D2347-SUM($K2349:W2349),0),ROUND(X2347*$E2348,0)),IF(LataProjekcji>$F2348,0,ROUND(X2347*$E2348,0))),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2348,IF(AND($G2348=$G2349,$F2348=$F2349),ROUND($D2347-SUM($K2349:X2349),0),ROUND(Y2347*$E2348,0)),IF(LataProjekcji>$F2348,0,ROUND(Y2347*$E2348,0))),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2348,IF(AND($G2348=$G2349,$F2348=$F2349),ROUND($D2347-SUM($K2349:Y2349),0),ROUND(Z2347*$E2348,0)),IF(LataProjekcji>$F2348,0,ROUND(Z2347*$E2348,0))),0),0)","v":0},{"$f":"IF(AND($G2347,NOT(ISTEXT($G2346)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2348,IF(AND($G2348=$G2349,$F2348=$F2349),ROUND($D2347-SUM($K2349:Z2349),0),ROUND(AA2347*$E2348,0)),IF(LataProjekcji>$F2348,0,ROUND(AA2347*$E2348,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2347>10,ROUND((D2349-1)*E2348,0),E2348)","v":0},{"$f":"D2347-D2350","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1159","v":"nazwa ST: 0"},null,{"$f":"D1159","v":6},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1160","v":1900},{"$f":"E1160","v":1},{"$f":"IF(D2354>10,F1160,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$195,$D2352,0)),\"brak daty\",IF(D2354>10,EDATE(OFFSET($E$195,$D2352,0),D2356),DATE(D2353,E2353,1)))","v":"brak daty"},{"$f":"SUM(K2353:AA2353)=D2356","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2353=LataProjekcji,$F2353,IF($D2353<LataProjekcji,IF((SUM(K2353)+12)<$D2356,12,$D2356-SUM(K2353)),0)),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2353=LataProjekcji,$F2353,IF($D2353<LataProjekcji,IF((SUM($K2353:K2353)+12)<$D2356,12,$D2356-SUM($K2353:K2353)),0)),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2353=LataProjekcji,$F2353,IF($D2353<LataProjekcji,IF((SUM($K2353:L2353)+12)<$D2356,12,$D2356-SUM($K2353:L2353)),0)),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2353=LataProjekcji,$F2353,IF($D2353<LataProjekcji,IF((SUM($K2353:M2353)+12)<$D2356,12,$D2356-SUM($K2353:M2353)),0)),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2353=LataProjekcji,$F2353,IF($D2353<LataProjekcji,IF((SUM($K2353:N2353)+12)<$D2356,12,$D2356-SUM($K2353:N2353)),0)),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2353=LataProjekcji,$F2353,IF($D2353<LataProjekcji,IF((SUM($K2353:O2353)+12)<$D2356,12,$D2356-SUM($K2353:O2353)),0)),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2353=LataProjekcji,$F2353,IF($D2353<LataProjekcji,IF((SUM($K2353:P2353)+12)<$D2356,12,$D2356-SUM($K2353:P2353)),0)),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2353=LataProjekcji,$F2353,IF($D2353<LataProjekcji,IF((SUM($K2353:Q2353)+12)<$D2356,12,$D2356-SUM($K2353:Q2353)),0)),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2353=LataProjekcji,$F2353,IF($D2353<LataProjekcji,IF((SUM($K2353:R2353)+12)<$D2356,12,$D2356-SUM($K2353:R2353)),0)),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2353=LataProjekcji,$F2353,IF($D2353<LataProjekcji,IF((SUM($K2353:S2353)+12)<$D2356,12,$D2356-SUM($K2353:S2353)),0)),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2353=LataProjekcji,$F2353,IF($D2353<LataProjekcji,IF((SUM($K2353:T2353)+12)<$D2356,12,$D2356-SUM($K2353:T2353)),0)),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2353=LataProjekcji,$F2353,IF($D2353<LataProjekcji,IF((SUM($K2353:U2353)+12)<$D2356,12,$D2356-SUM($K2353:U2353)),0)),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2353=LataProjekcji,$F2353,IF($D2353<LataProjekcji,IF((SUM($K2353:V2353)+12)<$D2356,12,$D2356-SUM($K2353:V2353)),0)),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2353=LataProjekcji,$F2353,IF($D2353<LataProjekcji,IF((SUM($K2353:W2353)+12)<$D2356,12,$D2356-SUM($K2353:W2353)),0)),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2353=LataProjekcji,$F2353,IF($D2353<LataProjekcji,IF((SUM($K2353:X2353)+12)<$D2356,12,$D2356-SUM($K2353:X2353)),0)),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2353=LataProjekcji,$F2353,IF($D2353<LataProjekcji,IF((SUM($K2353:Y2353)+12)<$D2356,12,$D2356-SUM($K2353:Y2353)),0)),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2353=LataProjekcji,$F2353,IF($D2353<LataProjekcji,IF((SUM($K2353:Z2353)+12)<$D2356,12,$D2356-SUM($K2353:Z2353)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1161","v":0},{"$f":"E1161","v":0},{"$f":"F1161","v":0},{"$f":"NOT(ISBLANK(am_prace_rozwojowe))","v":false},{"$f":"SUM(K2354:AA2354)=E2356","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2353=LataProjekcji,IF($F2353>$E2356,$E2356,$F2353),IF($D2356>=$E2356,(IF($D2353<LataProjekcji,IF((SUM(J2354:$K2354)+12)<$E2356,12,$E2356-SUM(J2354:$K2354)),0)),(IF($D2353<LataProjekcji,IF((SUM(J2354:$K2354)+12)<$D2356,12,$D2356-SUM(J2354:$K2354)),0)))),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2353=LataProjekcji,IF($F2353>$E2356,$E2356,$F2353),IF($D2356>=$E2356,(IF($D2353<LataProjekcji,IF((SUM($K2354:K2354)+12)<$E2356,12,$E2356-SUM($K2354:K2354)),0)),(IF($D2353<LataProjekcji,IF((SUM($K2354:K2354)+12)<$D2356,12,$D2356-SUM($K2354:K2354)),0)))),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2353=LataProjekcji,IF($F2353>$E2356,$E2356,$F2353),IF($D2356>=$E2356,(IF($D2353<LataProjekcji,IF((SUM($K2354:L2354)+12)<$E2356,12,$E2356-SUM($K2354:L2354)),0)),(IF($D2353<LataProjekcji,IF((SUM($K2354:L2354)+12)<$D2356,12,$D2356-SUM($K2354:L2354)),0)))),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2353=LataProjekcji,IF($F2353>$E2356,$E2356,$F2353),IF($D2356>=$E2356,(IF($D2353<LataProjekcji,IF((SUM($K2354:M2354)+12)<$E2356,12,$E2356-SUM($K2354:M2354)),0)),(IF($D2353<LataProjekcji,IF((SUM($K2354:M2354)+12)<$D2356,12,$D2356-SUM($K2354:M2354)),0)))),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2353=LataProjekcji,IF($F2353>$E2356,$E2356,$F2353),IF($D2356>=$E2356,(IF($D2353<LataProjekcji,IF((SUM($K2354:N2354)+12)<$E2356,12,$E2356-SUM($K2354:N2354)),0)),(IF($D2353<LataProjekcji,IF((SUM($K2354:N2354)+12)<$D2356,12,$D2356-SUM($K2354:N2354)),0)))),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2353=LataProjekcji,IF($F2353>$E2356,$E2356,$F2353),IF($D2356>=$E2356,(IF($D2353<LataProjekcji,IF((SUM($K2354:O2354)+12)<$E2356,12,$E2356-SUM($K2354:O2354)),0)),(IF($D2353<LataProjekcji,IF((SUM($K2354:O2354)+12)<$D2356,12,$D2356-SUM($K2354:O2354)),0)))),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2353=LataProjekcji,IF($F2353>$E2356,$E2356,$F2353),IF($D2356>=$E2356,(IF($D2353<LataProjekcji,IF((SUM($K2354:P2354)+12)<$E2356,12,$E2356-SUM($K2354:P2354)),0)),(IF($D2353<LataProjekcji,IF((SUM($K2354:P2354)+12)<$D2356,12,$D2356-SUM($K2354:P2354)),0)))),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2353=LataProjekcji,IF($F2353>$E2356,$E2356,$F2353),IF($D2356>=$E2356,(IF($D2353<LataProjekcji,IF((SUM($K2354:Q2354)+12)<$E2356,12,$E2356-SUM($K2354:Q2354)),0)),(IF($D2353<LataProjekcji,IF((SUM($K2354:Q2354)+12)<$D2356,12,$D2356-SUM($K2354:Q2354)),0)))),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2353=LataProjekcji,IF($F2353>$E2356,$E2356,$F2353),IF($D2356>=$E2356,(IF($D2353<LataProjekcji,IF((SUM($K2354:R2354)+12)<$E2356,12,$E2356-SUM($K2354:R2354)),0)),(IF($D2353<LataProjekcji,IF((SUM($K2354:R2354)+12)<$D2356,12,$D2356-SUM($K2354:R2354)),0)))),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2353=LataProjekcji,IF($F2353>$E2356,$E2356,$F2353),IF($D2356>=$E2356,(IF($D2353<LataProjekcji,IF((SUM($K2354:S2354)+12)<$E2356,12,$E2356-SUM($K2354:S2354)),0)),(IF($D2353<LataProjekcji,IF((SUM($K2354:S2354)+12)<$D2356,12,$D2356-SUM($K2354:S2354)),0)))),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2353=LataProjekcji,IF($F2353>$E2356,$E2356,$F2353),IF($D2356>=$E2356,(IF($D2353<LataProjekcji,IF((SUM($K2354:T2354)+12)<$E2356,12,$E2356-SUM($K2354:T2354)),0)),(IF($D2353<LataProjekcji,IF((SUM($K2354:T2354)+12)<$D2356,12,$D2356-SUM($K2354:T2354)),0)))),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2353=LataProjekcji,IF($F2353>$E2356,$E2356,$F2353),IF($D2356>=$E2356,(IF($D2353<LataProjekcji,IF((SUM($K2354:U2354)+12)<$E2356,12,$E2356-SUM($K2354:U2354)),0)),(IF($D2353<LataProjekcji,IF((SUM($K2354:U2354)+12)<$D2356,12,$D2356-SUM($K2354:U2354)),0)))),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2353=LataProjekcji,IF($F2353>$E2356,$E2356,$F2353),IF($D2356>=$E2356,(IF($D2353<LataProjekcji,IF((SUM($K2354:V2354)+12)<$E2356,12,$E2356-SUM($K2354:V2354)),0)),(IF($D2353<LataProjekcji,IF((SUM($K2354:V2354)+12)<$D2356,12,$D2356-SUM($K2354:V2354)),0)))),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2353=LataProjekcji,IF($F2353>$E2356,$E2356,$F2353),IF($D2356>=$E2356,(IF($D2353<LataProjekcji,IF((SUM($K2354:W2354)+12)<$E2356,12,$E2356-SUM($K2354:W2354)),0)),(IF($D2353<LataProjekcji,IF((SUM($K2354:W2354)+12)<$D2356,12,$D2356-SUM($K2354:W2354)),0)))),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2353=LataProjekcji,IF($F2353>$E2356,$E2356,$F2353),IF($D2356>=$E2356,(IF($D2353<LataProjekcji,IF((SUM($K2354:X2354)+12)<$E2356,12,$E2356-SUM($K2354:X2354)),0)),(IF($D2353<LataProjekcji,IF((SUM($K2354:X2354)+12)<$D2356,12,$D2356-SUM($K2354:X2354)),0)))),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2353=LataProjekcji,IF($F2353>$E2356,$E2356,$F2353),IF($D2356>=$E2356,(IF($D2353<LataProjekcji,IF((SUM($K2354:Y2354)+12)<$E2356,12,$E2356-SUM($K2354:Y2354)),0)),(IF($D2353<LataProjekcji,IF((SUM($K2354:Y2354)+12)<$D2356,12,$D2356-SUM($K2354:Y2354)),0)))),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2353=LataProjekcji,IF($F2353>$E2356,$E2356,$F2353),IF($D2356>=$E2356,(IF($D2353<LataProjekcji,IF((SUM($K2354:Z2354)+12)<$E2356,12,$E2356-SUM($K2354:Z2354)),0)),(IF($D2353<LataProjekcji,IF((SUM($K2354:Z2354)+12)<$D2356,12,$D2356-SUM($K2354:Z2354)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1162","v":0},{"$f":"IF(D2354>10,ROUND(D2355/12,2),D2355)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2355:AA2355)=D2354","v":true},"amortyzacja",null,{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2356,ROUND($D2354,0),ROUND(K2353*$E2355,0)),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2356,ROUND($D2354-SUM(K2355:$K2355),0),ROUND(L2353*$E2355,0)),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2356,ROUND($D2354-SUM($K2355:L2355),0),ROUND(M2353*$E2355,0)),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2356,ROUND($D2354-SUM($K2355:M2355),0),ROUND(N2353*$E2355,0)),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2356,ROUND($D2354-SUM($K2355:N2355),0),ROUND(O2353*$E2355,0)),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2356,ROUND($D2354-SUM($K2355:O2355),0),ROUND(P2353*$E2355,0)),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2356,ROUND($D2354-SUM($K2355:P2355),0),ROUND(Q2353*$E2355,0)),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2356,ROUND($D2354-SUM($K2355:Q2355),0),ROUND(R2353*$E2355,0)),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2356,ROUND($D2354-SUM($K2355:R2355),0),ROUND(S2353*$E2355,0)),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2356,ROUND($D2354-SUM($K2355:S2355),0),ROUND(T2353*$E2355,0)),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2356,ROUND($D2354-SUM($K2355:T2355),0),ROUND(U2353*$E2355,0)),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2356,ROUND($D2354-SUM($K2355:U2355),0),ROUND(V2353*$E2355,0)),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2356,ROUND($D2354-SUM($K2355:V2355),0),ROUND(W2353*$E2355,0)),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2356,ROUND($D2354-SUM($K2355:W2355),0),ROUND(X2353*$E2355,0)),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2356,ROUND($D2354-SUM($K2355:X2355),0),ROUND(Y2353*$E2355,0)),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2356,ROUND($D2354-SUM($K2355:Y2355),0),ROUND(Z2353*$E2355,0)),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2356,ROUND($D2354-SUM($K2355:Z2355),0),ROUND(AA2353*$E2355,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2354/E2355,0),0)","v":0},{"$f":"IF(D2356=0,0,DATEDIF(DATE(D2353,E2353,1),DATE(F2355,G2355,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2353),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2353),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2355,IF(AND($G2355=$G2356,$F2355=$F2356),ROUND($D2354-SUM($K2356),0),ROUND(K2354*$E2355,0)),IF(LataProjekcji>$F2355,0,ROUND(K2354*$E2355,0))),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2355,IF(AND($G2355=$G2356,$F2355=$F2356),ROUND($D2354-SUM($K2356:K2356),0),ROUND(L2354*$E2355,0)),IF(LataProjekcji>$F2355,0,ROUND(L2354*$E2355,0))),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2355,IF(AND($G2355=$G2356,$F2355=$F2356),ROUND($D2354-SUM($K2356:L2356),0),ROUND(M2354*$E2355,0)),IF(LataProjekcji>$F2355,0,ROUND(M2354*$E2355,0))),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2355,IF(AND($G2355=$G2356,$F2355=$F2356),ROUND($D2354-SUM($K2356:M2356),0),ROUND(N2354*$E2355,0)),IF(LataProjekcji>$F2355,0,ROUND(N2354*$E2355,0))),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2355,IF(AND($G2355=$G2356,$F2355=$F2356),ROUND($D2354-SUM($K2356:N2356),0),ROUND(O2354*$E2355,0)),IF(LataProjekcji>$F2355,0,ROUND(O2354*$E2355,0))),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2355,IF(AND($G2355=$G2356,$F2355=$F2356),ROUND($D2354-SUM($K2356:O2356),0),ROUND(P2354*$E2355,0)),IF(LataProjekcji>$F2355,0,ROUND(P2354*$E2355,0))),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2355,IF(AND($G2355=$G2356,$F2355=$F2356),ROUND($D2354-SUM($K2356:P2356),0),ROUND(Q2354*$E2355,0)),IF(LataProjekcji>$F2355,0,ROUND(Q2354*$E2355,0))),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2355,IF(AND($G2355=$G2356,$F2355=$F2356),ROUND($D2354-SUM($K2356:Q2356),0),ROUND(R2354*$E2355,0)),IF(LataProjekcji>$F2355,0,ROUND(R2354*$E2355,0))),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2355,IF(AND($G2355=$G2356,$F2355=$F2356),ROUND($D2354-SUM($K2356:R2356),0),ROUND(S2354*$E2355,0)),IF(LataProjekcji>$F2355,0,ROUND(S2354*$E2355,0))),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2355,IF(AND($G2355=$G2356,$F2355=$F2356),ROUND($D2354-SUM($K2356:S2356),0),ROUND(T2354*$E2355,0)),IF(LataProjekcji>$F2355,0,ROUND(T2354*$E2355,0))),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2355,IF(AND($G2355=$G2356,$F2355=$F2356),ROUND($D2354-SUM($K2356:T2356),0),ROUND(U2354*$E2355,0)),IF(LataProjekcji>$F2355,0,ROUND(U2354*$E2355,0))),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2355,IF(AND($G2355=$G2356,$F2355=$F2356),ROUND($D2354-SUM($K2356:U2356),0),ROUND(V2354*$E2355,0)),IF(LataProjekcji>$F2355,0,ROUND(V2354*$E2355,0))),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2355,IF(AND($G2355=$G2356,$F2355=$F2356),ROUND($D2354-SUM($K2356:V2356),0),ROUND(W2354*$E2355,0)),IF(LataProjekcji>$F2355,0,ROUND(W2354*$E2355,0))),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2355,IF(AND($G2355=$G2356,$F2355=$F2356),ROUND($D2354-SUM($K2356:W2356),0),ROUND(X2354*$E2355,0)),IF(LataProjekcji>$F2355,0,ROUND(X2354*$E2355,0))),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2355,IF(AND($G2355=$G2356,$F2355=$F2356),ROUND($D2354-SUM($K2356:X2356),0),ROUND(Y2354*$E2355,0)),IF(LataProjekcji>$F2355,0,ROUND(Y2354*$E2355,0))),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2355,IF(AND($G2355=$G2356,$F2355=$F2356),ROUND($D2354-SUM($K2356:Y2356),0),ROUND(Z2354*$E2355,0)),IF(LataProjekcji>$F2355,0,ROUND(Z2354*$E2355,0))),0),0)","v":0},{"$f":"IF(AND($G2354,NOT(ISTEXT($G2353)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2355,IF(AND($G2355=$G2356,$F2355=$F2356),ROUND($D2354-SUM($K2356:Z2356),0),ROUND(AA2354*$E2355,0)),IF(LataProjekcji>$F2355,0,ROUND(AA2354*$E2355,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2354>10,ROUND((D2356-1)*E2355,0),E2355)","v":0},{"$f":"D2354-D2357","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1166","v":"nazwa ST: 0"},null,{"$f":"D1166","v":7},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1167","v":1900},{"$f":"E1167","v":1},{"$f":"IF(D2361>10,F1167,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$195,$D2359,0)),\"brak daty\",IF(D2361>10,EDATE(OFFSET($E$195,$D2359,0),D2363),DATE(D2360,E2360,1)))","v":"brak daty"},{"$f":"SUM(K2360:AA2360)=D2363","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2360=LataProjekcji,$F2360,IF($D2360<LataProjekcji,IF((SUM(K2360)+12)<$D2363,12,$D2363-SUM(K2360)),0)),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2360=LataProjekcji,$F2360,IF($D2360<LataProjekcji,IF((SUM($K2360:K2360)+12)<$D2363,12,$D2363-SUM($K2360:K2360)),0)),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2360=LataProjekcji,$F2360,IF($D2360<LataProjekcji,IF((SUM($K2360:L2360)+12)<$D2363,12,$D2363-SUM($K2360:L2360)),0)),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2360=LataProjekcji,$F2360,IF($D2360<LataProjekcji,IF((SUM($K2360:M2360)+12)<$D2363,12,$D2363-SUM($K2360:M2360)),0)),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2360=LataProjekcji,$F2360,IF($D2360<LataProjekcji,IF((SUM($K2360:N2360)+12)<$D2363,12,$D2363-SUM($K2360:N2360)),0)),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2360=LataProjekcji,$F2360,IF($D2360<LataProjekcji,IF((SUM($K2360:O2360)+12)<$D2363,12,$D2363-SUM($K2360:O2360)),0)),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2360=LataProjekcji,$F2360,IF($D2360<LataProjekcji,IF((SUM($K2360:P2360)+12)<$D2363,12,$D2363-SUM($K2360:P2360)),0)),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2360=LataProjekcji,$F2360,IF($D2360<LataProjekcji,IF((SUM($K2360:Q2360)+12)<$D2363,12,$D2363-SUM($K2360:Q2360)),0)),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2360=LataProjekcji,$F2360,IF($D2360<LataProjekcji,IF((SUM($K2360:R2360)+12)<$D2363,12,$D2363-SUM($K2360:R2360)),0)),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2360=LataProjekcji,$F2360,IF($D2360<LataProjekcji,IF((SUM($K2360:S2360)+12)<$D2363,12,$D2363-SUM($K2360:S2360)),0)),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2360=LataProjekcji,$F2360,IF($D2360<LataProjekcji,IF((SUM($K2360:T2360)+12)<$D2363,12,$D2363-SUM($K2360:T2360)),0)),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2360=LataProjekcji,$F2360,IF($D2360<LataProjekcji,IF((SUM($K2360:U2360)+12)<$D2363,12,$D2363-SUM($K2360:U2360)),0)),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2360=LataProjekcji,$F2360,IF($D2360<LataProjekcji,IF((SUM($K2360:V2360)+12)<$D2363,12,$D2363-SUM($K2360:V2360)),0)),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2360=LataProjekcji,$F2360,IF($D2360<LataProjekcji,IF((SUM($K2360:W2360)+12)<$D2363,12,$D2363-SUM($K2360:W2360)),0)),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2360=LataProjekcji,$F2360,IF($D2360<LataProjekcji,IF((SUM($K2360:X2360)+12)<$D2363,12,$D2363-SUM($K2360:X2360)),0)),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2360=LataProjekcji,$F2360,IF($D2360<LataProjekcji,IF((SUM($K2360:Y2360)+12)<$D2363,12,$D2363-SUM($K2360:Y2360)),0)),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2360=LataProjekcji,$F2360,IF($D2360<LataProjekcji,IF((SUM($K2360:Z2360)+12)<$D2363,12,$D2363-SUM($K2360:Z2360)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1168","v":0},{"$f":"E1168","v":0},{"$f":"F1168","v":0},{"$f":"NOT(ISBLANK(am_prace_rozwojowe))","v":false},{"$f":"SUM(K2361:AA2361)=E2363","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2360=LataProjekcji,IF($F2360>$E2363,$E2363,$F2360),IF($D2363>=$E2363,(IF($D2360<LataProjekcji,IF((SUM(J2361:$K2361)+12)<$E2363,12,$E2363-SUM(J2361:$K2361)),0)),(IF($D2360<LataProjekcji,IF((SUM(J2361:$K2361)+12)<$D2363,12,$D2363-SUM(J2361:$K2361)),0)))),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2360=LataProjekcji,IF($F2360>$E2363,$E2363,$F2360),IF($D2363>=$E2363,(IF($D2360<LataProjekcji,IF((SUM($K2361:K2361)+12)<$E2363,12,$E2363-SUM($K2361:K2361)),0)),(IF($D2360<LataProjekcji,IF((SUM($K2361:K2361)+12)<$D2363,12,$D2363-SUM($K2361:K2361)),0)))),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2360=LataProjekcji,IF($F2360>$E2363,$E2363,$F2360),IF($D2363>=$E2363,(IF($D2360<LataProjekcji,IF((SUM($K2361:L2361)+12)<$E2363,12,$E2363-SUM($K2361:L2361)),0)),(IF($D2360<LataProjekcji,IF((SUM($K2361:L2361)+12)<$D2363,12,$D2363-SUM($K2361:L2361)),0)))),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2360=LataProjekcji,IF($F2360>$E2363,$E2363,$F2360),IF($D2363>=$E2363,(IF($D2360<LataProjekcji,IF((SUM($K2361:M2361)+12)<$E2363,12,$E2363-SUM($K2361:M2361)),0)),(IF($D2360<LataProjekcji,IF((SUM($K2361:M2361)+12)<$D2363,12,$D2363-SUM($K2361:M2361)),0)))),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2360=LataProjekcji,IF($F2360>$E2363,$E2363,$F2360),IF($D2363>=$E2363,(IF($D2360<LataProjekcji,IF((SUM($K2361:N2361)+12)<$E2363,12,$E2363-SUM($K2361:N2361)),0)),(IF($D2360<LataProjekcji,IF((SUM($K2361:N2361)+12)<$D2363,12,$D2363-SUM($K2361:N2361)),0)))),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2360=LataProjekcji,IF($F2360>$E2363,$E2363,$F2360),IF($D2363>=$E2363,(IF($D2360<LataProjekcji,IF((SUM($K2361:O2361)+12)<$E2363,12,$E2363-SUM($K2361:O2361)),0)),(IF($D2360<LataProjekcji,IF((SUM($K2361:O2361)+12)<$D2363,12,$D2363-SUM($K2361:O2361)),0)))),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2360=LataProjekcji,IF($F2360>$E2363,$E2363,$F2360),IF($D2363>=$E2363,(IF($D2360<LataProjekcji,IF((SUM($K2361:P2361)+12)<$E2363,12,$E2363-SUM($K2361:P2361)),0)),(IF($D2360<LataProjekcji,IF((SUM($K2361:P2361)+12)<$D2363,12,$D2363-SUM($K2361:P2361)),0)))),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2360=LataProjekcji,IF($F2360>$E2363,$E2363,$F2360),IF($D2363>=$E2363,(IF($D2360<LataProjekcji,IF((SUM($K2361:Q2361)+12)<$E2363,12,$E2363-SUM($K2361:Q2361)),0)),(IF($D2360<LataProjekcji,IF((SUM($K2361:Q2361)+12)<$D2363,12,$D2363-SUM($K2361:Q2361)),0)))),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2360=LataProjekcji,IF($F2360>$E2363,$E2363,$F2360),IF($D2363>=$E2363,(IF($D2360<LataProjekcji,IF((SUM($K2361:R2361)+12)<$E2363,12,$E2363-SUM($K2361:R2361)),0)),(IF($D2360<LataProjekcji,IF((SUM($K2361:R2361)+12)<$D2363,12,$D2363-SUM($K2361:R2361)),0)))),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2360=LataProjekcji,IF($F2360>$E2363,$E2363,$F2360),IF($D2363>=$E2363,(IF($D2360<LataProjekcji,IF((SUM($K2361:S2361)+12)<$E2363,12,$E2363-SUM($K2361:S2361)),0)),(IF($D2360<LataProjekcji,IF((SUM($K2361:S2361)+12)<$D2363,12,$D2363-SUM($K2361:S2361)),0)))),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2360=LataProjekcji,IF($F2360>$E2363,$E2363,$F2360),IF($D2363>=$E2363,(IF($D2360<LataProjekcji,IF((SUM($K2361:T2361)+12)<$E2363,12,$E2363-SUM($K2361:T2361)),0)),(IF($D2360<LataProjekcji,IF((SUM($K2361:T2361)+12)<$D2363,12,$D2363-SUM($K2361:T2361)),0)))),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2360=LataProjekcji,IF($F2360>$E2363,$E2363,$F2360),IF($D2363>=$E2363,(IF($D2360<LataProjekcji,IF((SUM($K2361:U2361)+12)<$E2363,12,$E2363-SUM($K2361:U2361)),0)),(IF($D2360<LataProjekcji,IF((SUM($K2361:U2361)+12)<$D2363,12,$D2363-SUM($K2361:U2361)),0)))),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2360=LataProjekcji,IF($F2360>$E2363,$E2363,$F2360),IF($D2363>=$E2363,(IF($D2360<LataProjekcji,IF((SUM($K2361:V2361)+12)<$E2363,12,$E2363-SUM($K2361:V2361)),0)),(IF($D2360<LataProjekcji,IF((SUM($K2361:V2361)+12)<$D2363,12,$D2363-SUM($K2361:V2361)),0)))),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2360=LataProjekcji,IF($F2360>$E2363,$E2363,$F2360),IF($D2363>=$E2363,(IF($D2360<LataProjekcji,IF((SUM($K2361:W2361)+12)<$E2363,12,$E2363-SUM($K2361:W2361)),0)),(IF($D2360<LataProjekcji,IF((SUM($K2361:W2361)+12)<$D2363,12,$D2363-SUM($K2361:W2361)),0)))),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2360=LataProjekcji,IF($F2360>$E2363,$E2363,$F2360),IF($D2363>=$E2363,(IF($D2360<LataProjekcji,IF((SUM($K2361:X2361)+12)<$E2363,12,$E2363-SUM($K2361:X2361)),0)),(IF($D2360<LataProjekcji,IF((SUM($K2361:X2361)+12)<$D2363,12,$D2363-SUM($K2361:X2361)),0)))),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2360=LataProjekcji,IF($F2360>$E2363,$E2363,$F2360),IF($D2363>=$E2363,(IF($D2360<LataProjekcji,IF((SUM($K2361:Y2361)+12)<$E2363,12,$E2363-SUM($K2361:Y2361)),0)),(IF($D2360<LataProjekcji,IF((SUM($K2361:Y2361)+12)<$D2363,12,$D2363-SUM($K2361:Y2361)),0)))),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2360=LataProjekcji,IF($F2360>$E2363,$E2363,$F2360),IF($D2363>=$E2363,(IF($D2360<LataProjekcji,IF((SUM($K2361:Z2361)+12)<$E2363,12,$E2363-SUM($K2361:Z2361)),0)),(IF($D2360<LataProjekcji,IF((SUM($K2361:Z2361)+12)<$D2363,12,$D2363-SUM($K2361:Z2361)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1169","v":0},{"$f":"IF(D2361>10,ROUND(D2362/12,2),D2362)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2362:AA2362)=D2361","v":true},"amortyzacja",null,{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2363,ROUND($D2361,0),ROUND(K2360*$E2362,0)),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2363,ROUND($D2361-SUM(K2362:$K2362),0),ROUND(L2360*$E2362,0)),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2363,ROUND($D2361-SUM($K2362:L2362),0),ROUND(M2360*$E2362,0)),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2363,ROUND($D2361-SUM($K2362:M2362),0),ROUND(N2360*$E2362,0)),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2363,ROUND($D2361-SUM($K2362:N2362),0),ROUND(O2360*$E2362,0)),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2363,ROUND($D2361-SUM($K2362:O2362),0),ROUND(P2360*$E2362,0)),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2363,ROUND($D2361-SUM($K2362:P2362),0),ROUND(Q2360*$E2362,0)),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2363,ROUND($D2361-SUM($K2362:Q2362),0),ROUND(R2360*$E2362,0)),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2363,ROUND($D2361-SUM($K2362:R2362),0),ROUND(S2360*$E2362,0)),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2363,ROUND($D2361-SUM($K2362:S2362),0),ROUND(T2360*$E2362,0)),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2363,ROUND($D2361-SUM($K2362:T2362),0),ROUND(U2360*$E2362,0)),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2363,ROUND($D2361-SUM($K2362:U2362),0),ROUND(V2360*$E2362,0)),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2363,ROUND($D2361-SUM($K2362:V2362),0),ROUND(W2360*$E2362,0)),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2363,ROUND($D2361-SUM($K2362:W2362),0),ROUND(X2360*$E2362,0)),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2363,ROUND($D2361-SUM($K2362:X2362),0),ROUND(Y2360*$E2362,0)),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2363,ROUND($D2361-SUM($K2362:Y2362),0),ROUND(Z2360*$E2362,0)),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2363,ROUND($D2361-SUM($K2362:Z2362),0),ROUND(AA2360*$E2362,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2361/E2362,0),0)","v":0},{"$f":"IF(D2363=0,0,DATEDIF(DATE(D2360,E2360,1),DATE(F2362,G2362,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2360),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2360),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2362,IF(AND($G2362=$G2363,$F2362=$F2363),ROUND($D2361-SUM($K2363),0),ROUND(K2361*$E2362,0)),IF(LataProjekcji>$F2362,0,ROUND(K2361*$E2362,0))),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2362,IF(AND($G2362=$G2363,$F2362=$F2363),ROUND($D2361-SUM($K2363:K2363),0),ROUND(L2361*$E2362,0)),IF(LataProjekcji>$F2362,0,ROUND(L2361*$E2362,0))),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2362,IF(AND($G2362=$G2363,$F2362=$F2363),ROUND($D2361-SUM($K2363:L2363),0),ROUND(M2361*$E2362,0)),IF(LataProjekcji>$F2362,0,ROUND(M2361*$E2362,0))),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2362,IF(AND($G2362=$G2363,$F2362=$F2363),ROUND($D2361-SUM($K2363:M2363),0),ROUND(N2361*$E2362,0)),IF(LataProjekcji>$F2362,0,ROUND(N2361*$E2362,0))),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2362,IF(AND($G2362=$G2363,$F2362=$F2363),ROUND($D2361-SUM($K2363:N2363),0),ROUND(O2361*$E2362,0)),IF(LataProjekcji>$F2362,0,ROUND(O2361*$E2362,0))),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2362,IF(AND($G2362=$G2363,$F2362=$F2363),ROUND($D2361-SUM($K2363:O2363),0),ROUND(P2361*$E2362,0)),IF(LataProjekcji>$F2362,0,ROUND(P2361*$E2362,0))),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2362,IF(AND($G2362=$G2363,$F2362=$F2363),ROUND($D2361-SUM($K2363:P2363),0),ROUND(Q2361*$E2362,0)),IF(LataProjekcji>$F2362,0,ROUND(Q2361*$E2362,0))),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2362,IF(AND($G2362=$G2363,$F2362=$F2363),ROUND($D2361-SUM($K2363:Q2363),0),ROUND(R2361*$E2362,0)),IF(LataProjekcji>$F2362,0,ROUND(R2361*$E2362,0))),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2362,IF(AND($G2362=$G2363,$F2362=$F2363),ROUND($D2361-SUM($K2363:R2363),0),ROUND(S2361*$E2362,0)),IF(LataProjekcji>$F2362,0,ROUND(S2361*$E2362,0))),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2362,IF(AND($G2362=$G2363,$F2362=$F2363),ROUND($D2361-SUM($K2363:S2363),0),ROUND(T2361*$E2362,0)),IF(LataProjekcji>$F2362,0,ROUND(T2361*$E2362,0))),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2362,IF(AND($G2362=$G2363,$F2362=$F2363),ROUND($D2361-SUM($K2363:T2363),0),ROUND(U2361*$E2362,0)),IF(LataProjekcji>$F2362,0,ROUND(U2361*$E2362,0))),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2362,IF(AND($G2362=$G2363,$F2362=$F2363),ROUND($D2361-SUM($K2363:U2363),0),ROUND(V2361*$E2362,0)),IF(LataProjekcji>$F2362,0,ROUND(V2361*$E2362,0))),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2362,IF(AND($G2362=$G2363,$F2362=$F2363),ROUND($D2361-SUM($K2363:V2363),0),ROUND(W2361*$E2362,0)),IF(LataProjekcji>$F2362,0,ROUND(W2361*$E2362,0))),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2362,IF(AND($G2362=$G2363,$F2362=$F2363),ROUND($D2361-SUM($K2363:W2363),0),ROUND(X2361*$E2362,0)),IF(LataProjekcji>$F2362,0,ROUND(X2361*$E2362,0))),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2362,IF(AND($G2362=$G2363,$F2362=$F2363),ROUND($D2361-SUM($K2363:X2363),0),ROUND(Y2361*$E2362,0)),IF(LataProjekcji>$F2362,0,ROUND(Y2361*$E2362,0))),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2362,IF(AND($G2362=$G2363,$F2362=$F2363),ROUND($D2361-SUM($K2363:Y2363),0),ROUND(Z2361*$E2362,0)),IF(LataProjekcji>$F2362,0,ROUND(Z2361*$E2362,0))),0),0)","v":0},{"$f":"IF(AND($G2361,NOT(ISTEXT($G2360)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2362,IF(AND($G2362=$G2363,$F2362=$F2363),ROUND($D2361-SUM($K2363:Z2363),0),ROUND(AA2361*$E2362,0)),IF(LataProjekcji>$F2362,0,ROUND(AA2361*$E2362,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2361>10,ROUND((D2363-1)*E2362,0),E2362)","v":0},{"$f":"D2361-D2364","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1173","v":"nazwa ST: 0"},null,{"$f":"D1173","v":8},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1174","v":1900},{"$f":"E1174","v":1},{"$f":"IF(D2368>10,F1174,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$195,$D2366,0)),\"brak daty\",IF(D2368>10,EDATE(OFFSET($E$195,$D2366,0),D2370),DATE(D2367,E2367,1)))","v":"brak daty"},{"$f":"SUM(K2367:AA2367)=D2370","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2367=LataProjekcji,$F2367,IF($D2367<LataProjekcji,IF((SUM(K2367)+12)<$D2370,12,$D2370-SUM(K2367)),0)),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2367=LataProjekcji,$F2367,IF($D2367<LataProjekcji,IF((SUM($K2367:K2367)+12)<$D2370,12,$D2370-SUM($K2367:K2367)),0)),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2367=LataProjekcji,$F2367,IF($D2367<LataProjekcji,IF((SUM($K2367:L2367)+12)<$D2370,12,$D2370-SUM($K2367:L2367)),0)),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2367=LataProjekcji,$F2367,IF($D2367<LataProjekcji,IF((SUM($K2367:M2367)+12)<$D2370,12,$D2370-SUM($K2367:M2367)),0)),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2367=LataProjekcji,$F2367,IF($D2367<LataProjekcji,IF((SUM($K2367:N2367)+12)<$D2370,12,$D2370-SUM($K2367:N2367)),0)),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2367=LataProjekcji,$F2367,IF($D2367<LataProjekcji,IF((SUM($K2367:O2367)+12)<$D2370,12,$D2370-SUM($K2367:O2367)),0)),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2367=LataProjekcji,$F2367,IF($D2367<LataProjekcji,IF((SUM($K2367:P2367)+12)<$D2370,12,$D2370-SUM($K2367:P2367)),0)),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2367=LataProjekcji,$F2367,IF($D2367<LataProjekcji,IF((SUM($K2367:Q2367)+12)<$D2370,12,$D2370-SUM($K2367:Q2367)),0)),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2367=LataProjekcji,$F2367,IF($D2367<LataProjekcji,IF((SUM($K2367:R2367)+12)<$D2370,12,$D2370-SUM($K2367:R2367)),0)),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2367=LataProjekcji,$F2367,IF($D2367<LataProjekcji,IF((SUM($K2367:S2367)+12)<$D2370,12,$D2370-SUM($K2367:S2367)),0)),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2367=LataProjekcji,$F2367,IF($D2367<LataProjekcji,IF((SUM($K2367:T2367)+12)<$D2370,12,$D2370-SUM($K2367:T2367)),0)),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2367=LataProjekcji,$F2367,IF($D2367<LataProjekcji,IF((SUM($K2367:U2367)+12)<$D2370,12,$D2370-SUM($K2367:U2367)),0)),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2367=LataProjekcji,$F2367,IF($D2367<LataProjekcji,IF((SUM($K2367:V2367)+12)<$D2370,12,$D2370-SUM($K2367:V2367)),0)),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2367=LataProjekcji,$F2367,IF($D2367<LataProjekcji,IF((SUM($K2367:W2367)+12)<$D2370,12,$D2370-SUM($K2367:W2367)),0)),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2367=LataProjekcji,$F2367,IF($D2367<LataProjekcji,IF((SUM($K2367:X2367)+12)<$D2370,12,$D2370-SUM($K2367:X2367)),0)),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2367=LataProjekcji,$F2367,IF($D2367<LataProjekcji,IF((SUM($K2367:Y2367)+12)<$D2370,12,$D2370-SUM($K2367:Y2367)),0)),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2367=LataProjekcji,$F2367,IF($D2367<LataProjekcji,IF((SUM($K2367:Z2367)+12)<$D2370,12,$D2370-SUM($K2367:Z2367)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1175","v":0},{"$f":"E1175","v":0},{"$f":"F1175","v":0},{"$f":"NOT(ISBLANK(am_prace_rozwojowe))","v":false},{"$f":"SUM(K2368:AA2368)=E2370","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2367=LataProjekcji,IF($F2367>$E2370,$E2370,$F2367),IF($D2370>=$E2370,(IF($D2367<LataProjekcji,IF((SUM(J2368:$K2368)+12)<$E2370,12,$E2370-SUM(J2368:$K2368)),0)),(IF($D2367<LataProjekcji,IF((SUM(J2368:$K2368)+12)<$D2370,12,$D2370-SUM(J2368:$K2368)),0)))),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2367=LataProjekcji,IF($F2367>$E2370,$E2370,$F2367),IF($D2370>=$E2370,(IF($D2367<LataProjekcji,IF((SUM($K2368:K2368)+12)<$E2370,12,$E2370-SUM($K2368:K2368)),0)),(IF($D2367<LataProjekcji,IF((SUM($K2368:K2368)+12)<$D2370,12,$D2370-SUM($K2368:K2368)),0)))),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2367=LataProjekcji,IF($F2367>$E2370,$E2370,$F2367),IF($D2370>=$E2370,(IF($D2367<LataProjekcji,IF((SUM($K2368:L2368)+12)<$E2370,12,$E2370-SUM($K2368:L2368)),0)),(IF($D2367<LataProjekcji,IF((SUM($K2368:L2368)+12)<$D2370,12,$D2370-SUM($K2368:L2368)),0)))),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2367=LataProjekcji,IF($F2367>$E2370,$E2370,$F2367),IF($D2370>=$E2370,(IF($D2367<LataProjekcji,IF((SUM($K2368:M2368)+12)<$E2370,12,$E2370-SUM($K2368:M2368)),0)),(IF($D2367<LataProjekcji,IF((SUM($K2368:M2368)+12)<$D2370,12,$D2370-SUM($K2368:M2368)),0)))),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2367=LataProjekcji,IF($F2367>$E2370,$E2370,$F2367),IF($D2370>=$E2370,(IF($D2367<LataProjekcji,IF((SUM($K2368:N2368)+12)<$E2370,12,$E2370-SUM($K2368:N2368)),0)),(IF($D2367<LataProjekcji,IF((SUM($K2368:N2368)+12)<$D2370,12,$D2370-SUM($K2368:N2368)),0)))),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2367=LataProjekcji,IF($F2367>$E2370,$E2370,$F2367),IF($D2370>=$E2370,(IF($D2367<LataProjekcji,IF((SUM($K2368:O2368)+12)<$E2370,12,$E2370-SUM($K2368:O2368)),0)),(IF($D2367<LataProjekcji,IF((SUM($K2368:O2368)+12)<$D2370,12,$D2370-SUM($K2368:O2368)),0)))),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2367=LataProjekcji,IF($F2367>$E2370,$E2370,$F2367),IF($D2370>=$E2370,(IF($D2367<LataProjekcji,IF((SUM($K2368:P2368)+12)<$E2370,12,$E2370-SUM($K2368:P2368)),0)),(IF($D2367<LataProjekcji,IF((SUM($K2368:P2368)+12)<$D2370,12,$D2370-SUM($K2368:P2368)),0)))),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2367=LataProjekcji,IF($F2367>$E2370,$E2370,$F2367),IF($D2370>=$E2370,(IF($D2367<LataProjekcji,IF((SUM($K2368:Q2368)+12)<$E2370,12,$E2370-SUM($K2368:Q2368)),0)),(IF($D2367<LataProjekcji,IF((SUM($K2368:Q2368)+12)<$D2370,12,$D2370-SUM($K2368:Q2368)),0)))),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2367=LataProjekcji,IF($F2367>$E2370,$E2370,$F2367),IF($D2370>=$E2370,(IF($D2367<LataProjekcji,IF((SUM($K2368:R2368)+12)<$E2370,12,$E2370-SUM($K2368:R2368)),0)),(IF($D2367<LataProjekcji,IF((SUM($K2368:R2368)+12)<$D2370,12,$D2370-SUM($K2368:R2368)),0)))),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2367=LataProjekcji,IF($F2367>$E2370,$E2370,$F2367),IF($D2370>=$E2370,(IF($D2367<LataProjekcji,IF((SUM($K2368:S2368)+12)<$E2370,12,$E2370-SUM($K2368:S2368)),0)),(IF($D2367<LataProjekcji,IF((SUM($K2368:S2368)+12)<$D2370,12,$D2370-SUM($K2368:S2368)),0)))),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2367=LataProjekcji,IF($F2367>$E2370,$E2370,$F2367),IF($D2370>=$E2370,(IF($D2367<LataProjekcji,IF((SUM($K2368:T2368)+12)<$E2370,12,$E2370-SUM($K2368:T2368)),0)),(IF($D2367<LataProjekcji,IF((SUM($K2368:T2368)+12)<$D2370,12,$D2370-SUM($K2368:T2368)),0)))),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2367=LataProjekcji,IF($F2367>$E2370,$E2370,$F2367),IF($D2370>=$E2370,(IF($D2367<LataProjekcji,IF((SUM($K2368:U2368)+12)<$E2370,12,$E2370-SUM($K2368:U2368)),0)),(IF($D2367<LataProjekcji,IF((SUM($K2368:U2368)+12)<$D2370,12,$D2370-SUM($K2368:U2368)),0)))),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2367=LataProjekcji,IF($F2367>$E2370,$E2370,$F2367),IF($D2370>=$E2370,(IF($D2367<LataProjekcji,IF((SUM($K2368:V2368)+12)<$E2370,12,$E2370-SUM($K2368:V2368)),0)),(IF($D2367<LataProjekcji,IF((SUM($K2368:V2368)+12)<$D2370,12,$D2370-SUM($K2368:V2368)),0)))),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2367=LataProjekcji,IF($F2367>$E2370,$E2370,$F2367),IF($D2370>=$E2370,(IF($D2367<LataProjekcji,IF((SUM($K2368:W2368)+12)<$E2370,12,$E2370-SUM($K2368:W2368)),0)),(IF($D2367<LataProjekcji,IF((SUM($K2368:W2368)+12)<$D2370,12,$D2370-SUM($K2368:W2368)),0)))),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2367=LataProjekcji,IF($F2367>$E2370,$E2370,$F2367),IF($D2370>=$E2370,(IF($D2367<LataProjekcji,IF((SUM($K2368:X2368)+12)<$E2370,12,$E2370-SUM($K2368:X2368)),0)),(IF($D2367<LataProjekcji,IF((SUM($K2368:X2368)+12)<$D2370,12,$D2370-SUM($K2368:X2368)),0)))),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2367=LataProjekcji,IF($F2367>$E2370,$E2370,$F2367),IF($D2370>=$E2370,(IF($D2367<LataProjekcji,IF((SUM($K2368:Y2368)+12)<$E2370,12,$E2370-SUM($K2368:Y2368)),0)),(IF($D2367<LataProjekcji,IF((SUM($K2368:Y2368)+12)<$D2370,12,$D2370-SUM($K2368:Y2368)),0)))),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2367=LataProjekcji,IF($F2367>$E2370,$E2370,$F2367),IF($D2370>=$E2370,(IF($D2367<LataProjekcji,IF((SUM($K2368:Z2368)+12)<$E2370,12,$E2370-SUM($K2368:Z2368)),0)),(IF($D2367<LataProjekcji,IF((SUM($K2368:Z2368)+12)<$D2370,12,$D2370-SUM($K2368:Z2368)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1176","v":0},{"$f":"IF(D2368>10,ROUND(D2369/12,2),D2369)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2369:AA2369)=D2368","v":true},"amortyzacja",null,{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2370,ROUND($D2368,0),ROUND(K2367*$E2369,0)),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2370,ROUND($D2368-SUM(K2369:$K2369),0),ROUND(L2367*$E2369,0)),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2370,ROUND($D2368-SUM($K2369:L2369),0),ROUND(M2367*$E2369,0)),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2370,ROUND($D2368-SUM($K2369:M2369),0),ROUND(N2367*$E2369,0)),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2370,ROUND($D2368-SUM($K2369:N2369),0),ROUND(O2367*$E2369,0)),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2370,ROUND($D2368-SUM($K2369:O2369),0),ROUND(P2367*$E2369,0)),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2370,ROUND($D2368-SUM($K2369:P2369),0),ROUND(Q2367*$E2369,0)),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2370,ROUND($D2368-SUM($K2369:Q2369),0),ROUND(R2367*$E2369,0)),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2370,ROUND($D2368-SUM($K2369:R2369),0),ROUND(S2367*$E2369,0)),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2370,ROUND($D2368-SUM($K2369:S2369),0),ROUND(T2367*$E2369,0)),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2370,ROUND($D2368-SUM($K2369:T2369),0),ROUND(U2367*$E2369,0)),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2370,ROUND($D2368-SUM($K2369:U2369),0),ROUND(V2367*$E2369,0)),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2370,ROUND($D2368-SUM($K2369:V2369),0),ROUND(W2367*$E2369,0)),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2370,ROUND($D2368-SUM($K2369:W2369),0),ROUND(X2367*$E2369,0)),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2370,ROUND($D2368-SUM($K2369:X2369),0),ROUND(Y2367*$E2369,0)),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2370,ROUND($D2368-SUM($K2369:Y2369),0),ROUND(Z2367*$E2369,0)),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2370,ROUND($D2368-SUM($K2369:Z2369),0),ROUND(AA2367*$E2369,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2368/E2369,0),0)","v":0},{"$f":"IF(D2370=0,0,DATEDIF(DATE(D2367,E2367,1),DATE(F2369,G2369,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2367),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2367),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2369,IF(AND($G2369=$G2370,$F2369=$F2370),ROUND($D2368-SUM($K2370),0),ROUND(K2368*$E2369,0)),IF(LataProjekcji>$F2369,0,ROUND(K2368*$E2369,0))),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2369,IF(AND($G2369=$G2370,$F2369=$F2370),ROUND($D2368-SUM($K2370:K2370),0),ROUND(L2368*$E2369,0)),IF(LataProjekcji>$F2369,0,ROUND(L2368*$E2369,0))),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2369,IF(AND($G2369=$G2370,$F2369=$F2370),ROUND($D2368-SUM($K2370:L2370),0),ROUND(M2368*$E2369,0)),IF(LataProjekcji>$F2369,0,ROUND(M2368*$E2369,0))),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2369,IF(AND($G2369=$G2370,$F2369=$F2370),ROUND($D2368-SUM($K2370:M2370),0),ROUND(N2368*$E2369,0)),IF(LataProjekcji>$F2369,0,ROUND(N2368*$E2369,0))),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2369,IF(AND($G2369=$G2370,$F2369=$F2370),ROUND($D2368-SUM($K2370:N2370),0),ROUND(O2368*$E2369,0)),IF(LataProjekcji>$F2369,0,ROUND(O2368*$E2369,0))),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2369,IF(AND($G2369=$G2370,$F2369=$F2370),ROUND($D2368-SUM($K2370:O2370),0),ROUND(P2368*$E2369,0)),IF(LataProjekcji>$F2369,0,ROUND(P2368*$E2369,0))),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2369,IF(AND($G2369=$G2370,$F2369=$F2370),ROUND($D2368-SUM($K2370:P2370),0),ROUND(Q2368*$E2369,0)),IF(LataProjekcji>$F2369,0,ROUND(Q2368*$E2369,0))),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2369,IF(AND($G2369=$G2370,$F2369=$F2370),ROUND($D2368-SUM($K2370:Q2370),0),ROUND(R2368*$E2369,0)),IF(LataProjekcji>$F2369,0,ROUND(R2368*$E2369,0))),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2369,IF(AND($G2369=$G2370,$F2369=$F2370),ROUND($D2368-SUM($K2370:R2370),0),ROUND(S2368*$E2369,0)),IF(LataProjekcji>$F2369,0,ROUND(S2368*$E2369,0))),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2369,IF(AND($G2369=$G2370,$F2369=$F2370),ROUND($D2368-SUM($K2370:S2370),0),ROUND(T2368*$E2369,0)),IF(LataProjekcji>$F2369,0,ROUND(T2368*$E2369,0))),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2369,IF(AND($G2369=$G2370,$F2369=$F2370),ROUND($D2368-SUM($K2370:T2370),0),ROUND(U2368*$E2369,0)),IF(LataProjekcji>$F2369,0,ROUND(U2368*$E2369,0))),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2369,IF(AND($G2369=$G2370,$F2369=$F2370),ROUND($D2368-SUM($K2370:U2370),0),ROUND(V2368*$E2369,0)),IF(LataProjekcji>$F2369,0,ROUND(V2368*$E2369,0))),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2369,IF(AND($G2369=$G2370,$F2369=$F2370),ROUND($D2368-SUM($K2370:V2370),0),ROUND(W2368*$E2369,0)),IF(LataProjekcji>$F2369,0,ROUND(W2368*$E2369,0))),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2369,IF(AND($G2369=$G2370,$F2369=$F2370),ROUND($D2368-SUM($K2370:W2370),0),ROUND(X2368*$E2369,0)),IF(LataProjekcji>$F2369,0,ROUND(X2368*$E2369,0))),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2369,IF(AND($G2369=$G2370,$F2369=$F2370),ROUND($D2368-SUM($K2370:X2370),0),ROUND(Y2368*$E2369,0)),IF(LataProjekcji>$F2369,0,ROUND(Y2368*$E2369,0))),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2369,IF(AND($G2369=$G2370,$F2369=$F2370),ROUND($D2368-SUM($K2370:Y2370),0),ROUND(Z2368*$E2369,0)),IF(LataProjekcji>$F2369,0,ROUND(Z2368*$E2369,0))),0),0)","v":0},{"$f":"IF(AND($G2368,NOT(ISTEXT($G2367)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2369,IF(AND($G2369=$G2370,$F2369=$F2370),ROUND($D2368-SUM($K2370:Z2370),0),ROUND(AA2368*$E2369,0)),IF(LataProjekcji>$F2369,0,ROUND(AA2368*$E2369,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2368>10,ROUND((D2370-1)*E2369,0),E2369)","v":0},{"$f":"D2368-D2371","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1180","v":"nazwa ST: 0"},null,{"$f":"D1180","v":9},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1181","v":1900},{"$f":"E1181","v":1},{"$f":"IF(D2375>10,F1181,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$195,$D2373,0)),\"brak daty\",IF(D2375>10,EDATE(OFFSET($E$195,$D2373,0),D2377),DATE(D2374,E2374,1)))","v":"brak daty"},{"$f":"SUM(K2374:AA2374)=D2377","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2374=LataProjekcji,$F2374,IF($D2374<LataProjekcji,IF((SUM(K2374)+12)<$D2377,12,$D2377-SUM(K2374)),0)),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2374=LataProjekcji,$F2374,IF($D2374<LataProjekcji,IF((SUM($K2374:K2374)+12)<$D2377,12,$D2377-SUM($K2374:K2374)),0)),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2374=LataProjekcji,$F2374,IF($D2374<LataProjekcji,IF((SUM($K2374:L2374)+12)<$D2377,12,$D2377-SUM($K2374:L2374)),0)),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2374=LataProjekcji,$F2374,IF($D2374<LataProjekcji,IF((SUM($K2374:M2374)+12)<$D2377,12,$D2377-SUM($K2374:M2374)),0)),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2374=LataProjekcji,$F2374,IF($D2374<LataProjekcji,IF((SUM($K2374:N2374)+12)<$D2377,12,$D2377-SUM($K2374:N2374)),0)),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2374=LataProjekcji,$F2374,IF($D2374<LataProjekcji,IF((SUM($K2374:O2374)+12)<$D2377,12,$D2377-SUM($K2374:O2374)),0)),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2374=LataProjekcji,$F2374,IF($D2374<LataProjekcji,IF((SUM($K2374:P2374)+12)<$D2377,12,$D2377-SUM($K2374:P2374)),0)),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2374=LataProjekcji,$F2374,IF($D2374<LataProjekcji,IF((SUM($K2374:Q2374)+12)<$D2377,12,$D2377-SUM($K2374:Q2374)),0)),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2374=LataProjekcji,$F2374,IF($D2374<LataProjekcji,IF((SUM($K2374:R2374)+12)<$D2377,12,$D2377-SUM($K2374:R2374)),0)),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2374=LataProjekcji,$F2374,IF($D2374<LataProjekcji,IF((SUM($K2374:S2374)+12)<$D2377,12,$D2377-SUM($K2374:S2374)),0)),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2374=LataProjekcji,$F2374,IF($D2374<LataProjekcji,IF((SUM($K2374:T2374)+12)<$D2377,12,$D2377-SUM($K2374:T2374)),0)),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2374=LataProjekcji,$F2374,IF($D2374<LataProjekcji,IF((SUM($K2374:U2374)+12)<$D2377,12,$D2377-SUM($K2374:U2374)),0)),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2374=LataProjekcji,$F2374,IF($D2374<LataProjekcji,IF((SUM($K2374:V2374)+12)<$D2377,12,$D2377-SUM($K2374:V2374)),0)),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2374=LataProjekcji,$F2374,IF($D2374<LataProjekcji,IF((SUM($K2374:W2374)+12)<$D2377,12,$D2377-SUM($K2374:W2374)),0)),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2374=LataProjekcji,$F2374,IF($D2374<LataProjekcji,IF((SUM($K2374:X2374)+12)<$D2377,12,$D2377-SUM($K2374:X2374)),0)),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2374=LataProjekcji,$F2374,IF($D2374<LataProjekcji,IF((SUM($K2374:Y2374)+12)<$D2377,12,$D2377-SUM($K2374:Y2374)),0)),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2374=LataProjekcji,$F2374,IF($D2374<LataProjekcji,IF((SUM($K2374:Z2374)+12)<$D2377,12,$D2377-SUM($K2374:Z2374)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1182","v":0},{"$f":"E1182","v":0},{"$f":"F1182","v":0},{"$f":"NOT(ISBLANK(am_prace_rozwojowe))","v":false},{"$f":"SUM(K2375:AA2375)=E2377","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2374=LataProjekcji,IF($F2374>$E2377,$E2377,$F2374),IF($D2377>=$E2377,(IF($D2374<LataProjekcji,IF((SUM(J2375:$K2375)+12)<$E2377,12,$E2377-SUM(J2375:$K2375)),0)),(IF($D2374<LataProjekcji,IF((SUM(J2375:$K2375)+12)<$D2377,12,$D2377-SUM(J2375:$K2375)),0)))),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2374=LataProjekcji,IF($F2374>$E2377,$E2377,$F2374),IF($D2377>=$E2377,(IF($D2374<LataProjekcji,IF((SUM($K2375:K2375)+12)<$E2377,12,$E2377-SUM($K2375:K2375)),0)),(IF($D2374<LataProjekcji,IF((SUM($K2375:K2375)+12)<$D2377,12,$D2377-SUM($K2375:K2375)),0)))),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2374=LataProjekcji,IF($F2374>$E2377,$E2377,$F2374),IF($D2377>=$E2377,(IF($D2374<LataProjekcji,IF((SUM($K2375:L2375)+12)<$E2377,12,$E2377-SUM($K2375:L2375)),0)),(IF($D2374<LataProjekcji,IF((SUM($K2375:L2375)+12)<$D2377,12,$D2377-SUM($K2375:L2375)),0)))),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2374=LataProjekcji,IF($F2374>$E2377,$E2377,$F2374),IF($D2377>=$E2377,(IF($D2374<LataProjekcji,IF((SUM($K2375:M2375)+12)<$E2377,12,$E2377-SUM($K2375:M2375)),0)),(IF($D2374<LataProjekcji,IF((SUM($K2375:M2375)+12)<$D2377,12,$D2377-SUM($K2375:M2375)),0)))),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2374=LataProjekcji,IF($F2374>$E2377,$E2377,$F2374),IF($D2377>=$E2377,(IF($D2374<LataProjekcji,IF((SUM($K2375:N2375)+12)<$E2377,12,$E2377-SUM($K2375:N2375)),0)),(IF($D2374<LataProjekcji,IF((SUM($K2375:N2375)+12)<$D2377,12,$D2377-SUM($K2375:N2375)),0)))),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2374=LataProjekcji,IF($F2374>$E2377,$E2377,$F2374),IF($D2377>=$E2377,(IF($D2374<LataProjekcji,IF((SUM($K2375:O2375)+12)<$E2377,12,$E2377-SUM($K2375:O2375)),0)),(IF($D2374<LataProjekcji,IF((SUM($K2375:O2375)+12)<$D2377,12,$D2377-SUM($K2375:O2375)),0)))),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2374=LataProjekcji,IF($F2374>$E2377,$E2377,$F2374),IF($D2377>=$E2377,(IF($D2374<LataProjekcji,IF((SUM($K2375:P2375)+12)<$E2377,12,$E2377-SUM($K2375:P2375)),0)),(IF($D2374<LataProjekcji,IF((SUM($K2375:P2375)+12)<$D2377,12,$D2377-SUM($K2375:P2375)),0)))),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2374=LataProjekcji,IF($F2374>$E2377,$E2377,$F2374),IF($D2377>=$E2377,(IF($D2374<LataProjekcji,IF((SUM($K2375:Q2375)+12)<$E2377,12,$E2377-SUM($K2375:Q2375)),0)),(IF($D2374<LataProjekcji,IF((SUM($K2375:Q2375)+12)<$D2377,12,$D2377-SUM($K2375:Q2375)),0)))),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2374=LataProjekcji,IF($F2374>$E2377,$E2377,$F2374),IF($D2377>=$E2377,(IF($D2374<LataProjekcji,IF((SUM($K2375:R2375)+12)<$E2377,12,$E2377-SUM($K2375:R2375)),0)),(IF($D2374<LataProjekcji,IF((SUM($K2375:R2375)+12)<$D2377,12,$D2377-SUM($K2375:R2375)),0)))),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2374=LataProjekcji,IF($F2374>$E2377,$E2377,$F2374),IF($D2377>=$E2377,(IF($D2374<LataProjekcji,IF((SUM($K2375:S2375)+12)<$E2377,12,$E2377-SUM($K2375:S2375)),0)),(IF($D2374<LataProjekcji,IF((SUM($K2375:S2375)+12)<$D2377,12,$D2377-SUM($K2375:S2375)),0)))),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2374=LataProjekcji,IF($F2374>$E2377,$E2377,$F2374),IF($D2377>=$E2377,(IF($D2374<LataProjekcji,IF((SUM($K2375:T2375)+12)<$E2377,12,$E2377-SUM($K2375:T2375)),0)),(IF($D2374<LataProjekcji,IF((SUM($K2375:T2375)+12)<$D2377,12,$D2377-SUM($K2375:T2375)),0)))),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2374=LataProjekcji,IF($F2374>$E2377,$E2377,$F2374),IF($D2377>=$E2377,(IF($D2374<LataProjekcji,IF((SUM($K2375:U2375)+12)<$E2377,12,$E2377-SUM($K2375:U2375)),0)),(IF($D2374<LataProjekcji,IF((SUM($K2375:U2375)+12)<$D2377,12,$D2377-SUM($K2375:U2375)),0)))),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2374=LataProjekcji,IF($F2374>$E2377,$E2377,$F2374),IF($D2377>=$E2377,(IF($D2374<LataProjekcji,IF((SUM($K2375:V2375)+12)<$E2377,12,$E2377-SUM($K2375:V2375)),0)),(IF($D2374<LataProjekcji,IF((SUM($K2375:V2375)+12)<$D2377,12,$D2377-SUM($K2375:V2375)),0)))),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2374=LataProjekcji,IF($F2374>$E2377,$E2377,$F2374),IF($D2377>=$E2377,(IF($D2374<LataProjekcji,IF((SUM($K2375:W2375)+12)<$E2377,12,$E2377-SUM($K2375:W2375)),0)),(IF($D2374<LataProjekcji,IF((SUM($K2375:W2375)+12)<$D2377,12,$D2377-SUM($K2375:W2375)),0)))),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2374=LataProjekcji,IF($F2374>$E2377,$E2377,$F2374),IF($D2377>=$E2377,(IF($D2374<LataProjekcji,IF((SUM($K2375:X2375)+12)<$E2377,12,$E2377-SUM($K2375:X2375)),0)),(IF($D2374<LataProjekcji,IF((SUM($K2375:X2375)+12)<$D2377,12,$D2377-SUM($K2375:X2375)),0)))),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2374=LataProjekcji,IF($F2374>$E2377,$E2377,$F2374),IF($D2377>=$E2377,(IF($D2374<LataProjekcji,IF((SUM($K2375:Y2375)+12)<$E2377,12,$E2377-SUM($K2375:Y2375)),0)),(IF($D2374<LataProjekcji,IF((SUM($K2375:Y2375)+12)<$D2377,12,$D2377-SUM($K2375:Y2375)),0)))),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2374=LataProjekcji,IF($F2374>$E2377,$E2377,$F2374),IF($D2377>=$E2377,(IF($D2374<LataProjekcji,IF((SUM($K2375:Z2375)+12)<$E2377,12,$E2377-SUM($K2375:Z2375)),0)),(IF($D2374<LataProjekcji,IF((SUM($K2375:Z2375)+12)<$D2377,12,$D2377-SUM($K2375:Z2375)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1183","v":0},{"$f":"IF(D2375>10,ROUND(D2376/12,2),D2376)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2376:AA2376)=D2375","v":true},"amortyzacja",null,{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2377,ROUND($D2375,0),ROUND(K2374*$E2376,0)),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2377,ROUND($D2375-SUM(K2376:$K2376),0),ROUND(L2374*$E2376,0)),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2377,ROUND($D2375-SUM($K2376:L2376),0),ROUND(M2374*$E2376,0)),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2377,ROUND($D2375-SUM($K2376:M2376),0),ROUND(N2374*$E2376,0)),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2377,ROUND($D2375-SUM($K2376:N2376),0),ROUND(O2374*$E2376,0)),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2377,ROUND($D2375-SUM($K2376:O2376),0),ROUND(P2374*$E2376,0)),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2377,ROUND($D2375-SUM($K2376:P2376),0),ROUND(Q2374*$E2376,0)),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2377,ROUND($D2375-SUM($K2376:Q2376),0),ROUND(R2374*$E2376,0)),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2377,ROUND($D2375-SUM($K2376:R2376),0),ROUND(S2374*$E2376,0)),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2377,ROUND($D2375-SUM($K2376:S2376),0),ROUND(T2374*$E2376,0)),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2377,ROUND($D2375-SUM($K2376:T2376),0),ROUND(U2374*$E2376,0)),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2377,ROUND($D2375-SUM($K2376:U2376),0),ROUND(V2374*$E2376,0)),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2377,ROUND($D2375-SUM($K2376:V2376),0),ROUND(W2374*$E2376,0)),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2377,ROUND($D2375-SUM($K2376:W2376),0),ROUND(X2374*$E2376,0)),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2377,ROUND($D2375-SUM($K2376:X2376),0),ROUND(Y2374*$E2376,0)),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2377,ROUND($D2375-SUM($K2376:Y2376),0),ROUND(Z2374*$E2376,0)),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2377,ROUND($D2375-SUM($K2376:Z2376),0),ROUND(AA2374*$E2376,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2375/E2376,0),0)","v":0},{"$f":"IF(D2377=0,0,DATEDIF(DATE(D2374,E2374,1),DATE(F2376,G2376,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2374),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2374),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2376,IF(AND($G2376=$G2377,$F2376=$F2377),ROUND($D2375-SUM($K2377),0),ROUND(K2375*$E2376,0)),IF(LataProjekcji>$F2376,0,ROUND(K2375*$E2376,0))),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2376,IF(AND($G2376=$G2377,$F2376=$F2377),ROUND($D2375-SUM($K2377:K2377),0),ROUND(L2375*$E2376,0)),IF(LataProjekcji>$F2376,0,ROUND(L2375*$E2376,0))),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2376,IF(AND($G2376=$G2377,$F2376=$F2377),ROUND($D2375-SUM($K2377:L2377),0),ROUND(M2375*$E2376,0)),IF(LataProjekcji>$F2376,0,ROUND(M2375*$E2376,0))),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2376,IF(AND($G2376=$G2377,$F2376=$F2377),ROUND($D2375-SUM($K2377:M2377),0),ROUND(N2375*$E2376,0)),IF(LataProjekcji>$F2376,0,ROUND(N2375*$E2376,0))),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2376,IF(AND($G2376=$G2377,$F2376=$F2377),ROUND($D2375-SUM($K2377:N2377),0),ROUND(O2375*$E2376,0)),IF(LataProjekcji>$F2376,0,ROUND(O2375*$E2376,0))),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2376,IF(AND($G2376=$G2377,$F2376=$F2377),ROUND($D2375-SUM($K2377:O2377),0),ROUND(P2375*$E2376,0)),IF(LataProjekcji>$F2376,0,ROUND(P2375*$E2376,0))),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2376,IF(AND($G2376=$G2377,$F2376=$F2377),ROUND($D2375-SUM($K2377:P2377),0),ROUND(Q2375*$E2376,0)),IF(LataProjekcji>$F2376,0,ROUND(Q2375*$E2376,0))),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2376,IF(AND($G2376=$G2377,$F2376=$F2377),ROUND($D2375-SUM($K2377:Q2377),0),ROUND(R2375*$E2376,0)),IF(LataProjekcji>$F2376,0,ROUND(R2375*$E2376,0))),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2376,IF(AND($G2376=$G2377,$F2376=$F2377),ROUND($D2375-SUM($K2377:R2377),0),ROUND(S2375*$E2376,0)),IF(LataProjekcji>$F2376,0,ROUND(S2375*$E2376,0))),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2376,IF(AND($G2376=$G2377,$F2376=$F2377),ROUND($D2375-SUM($K2377:S2377),0),ROUND(T2375*$E2376,0)),IF(LataProjekcji>$F2376,0,ROUND(T2375*$E2376,0))),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2376,IF(AND($G2376=$G2377,$F2376=$F2377),ROUND($D2375-SUM($K2377:T2377),0),ROUND(U2375*$E2376,0)),IF(LataProjekcji>$F2376,0,ROUND(U2375*$E2376,0))),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2376,IF(AND($G2376=$G2377,$F2376=$F2377),ROUND($D2375-SUM($K2377:U2377),0),ROUND(V2375*$E2376,0)),IF(LataProjekcji>$F2376,0,ROUND(V2375*$E2376,0))),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2376,IF(AND($G2376=$G2377,$F2376=$F2377),ROUND($D2375-SUM($K2377:V2377),0),ROUND(W2375*$E2376,0)),IF(LataProjekcji>$F2376,0,ROUND(W2375*$E2376,0))),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2376,IF(AND($G2376=$G2377,$F2376=$F2377),ROUND($D2375-SUM($K2377:W2377),0),ROUND(X2375*$E2376,0)),IF(LataProjekcji>$F2376,0,ROUND(X2375*$E2376,0))),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2376,IF(AND($G2376=$G2377,$F2376=$F2377),ROUND($D2375-SUM($K2377:X2377),0),ROUND(Y2375*$E2376,0)),IF(LataProjekcji>$F2376,0,ROUND(Y2375*$E2376,0))),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2376,IF(AND($G2376=$G2377,$F2376=$F2377),ROUND($D2375-SUM($K2377:Y2377),0),ROUND(Z2375*$E2376,0)),IF(LataProjekcji>$F2376,0,ROUND(Z2375*$E2376,0))),0),0)","v":0},{"$f":"IF(AND($G2375,NOT(ISTEXT($G2374)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2376,IF(AND($G2376=$G2377,$F2376=$F2377),ROUND($D2375-SUM($K2377:Z2377),0),ROUND(AA2375*$E2376,0)),IF(LataProjekcji>$F2376,0,ROUND(AA2375*$E2376,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2375>10,ROUND((D2377-1)*E2376,0),E2376)","v":0},{"$f":"D2375-D2378","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1187","v":"nazwa ST: 0"},null,{"$f":"D1187","v":10},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1188","v":1900},{"$f":"E1188","v":1},{"$f":"IF(D2382>10,F1188,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$195,$D2380,0)),\"brak daty\",IF(D2382>10,EDATE(OFFSET($E$195,$D2380,0),D2384),DATE(D2381,E2381,1)))","v":"brak daty"},{"$f":"SUM(K2381:AA2381)=D2384","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2381=LataProjekcji,$F2381,IF($D2381<LataProjekcji,IF((SUM(K2381)+12)<$D2384,12,$D2384-SUM(K2381)),0)),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2381=LataProjekcji,$F2381,IF($D2381<LataProjekcji,IF((SUM($K2381:K2381)+12)<$D2384,12,$D2384-SUM($K2381:K2381)),0)),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2381=LataProjekcji,$F2381,IF($D2381<LataProjekcji,IF((SUM($K2381:L2381)+12)<$D2384,12,$D2384-SUM($K2381:L2381)),0)),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2381=LataProjekcji,$F2381,IF($D2381<LataProjekcji,IF((SUM($K2381:M2381)+12)<$D2384,12,$D2384-SUM($K2381:M2381)),0)),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2381=LataProjekcji,$F2381,IF($D2381<LataProjekcji,IF((SUM($K2381:N2381)+12)<$D2384,12,$D2384-SUM($K2381:N2381)),0)),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2381=LataProjekcji,$F2381,IF($D2381<LataProjekcji,IF((SUM($K2381:O2381)+12)<$D2384,12,$D2384-SUM($K2381:O2381)),0)),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2381=LataProjekcji,$F2381,IF($D2381<LataProjekcji,IF((SUM($K2381:P2381)+12)<$D2384,12,$D2384-SUM($K2381:P2381)),0)),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2381=LataProjekcji,$F2381,IF($D2381<LataProjekcji,IF((SUM($K2381:Q2381)+12)<$D2384,12,$D2384-SUM($K2381:Q2381)),0)),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2381=LataProjekcji,$F2381,IF($D2381<LataProjekcji,IF((SUM($K2381:R2381)+12)<$D2384,12,$D2384-SUM($K2381:R2381)),0)),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2381=LataProjekcji,$F2381,IF($D2381<LataProjekcji,IF((SUM($K2381:S2381)+12)<$D2384,12,$D2384-SUM($K2381:S2381)),0)),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2381=LataProjekcji,$F2381,IF($D2381<LataProjekcji,IF((SUM($K2381:T2381)+12)<$D2384,12,$D2384-SUM($K2381:T2381)),0)),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2381=LataProjekcji,$F2381,IF($D2381<LataProjekcji,IF((SUM($K2381:U2381)+12)<$D2384,12,$D2384-SUM($K2381:U2381)),0)),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2381=LataProjekcji,$F2381,IF($D2381<LataProjekcji,IF((SUM($K2381:V2381)+12)<$D2384,12,$D2384-SUM($K2381:V2381)),0)),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2381=LataProjekcji,$F2381,IF($D2381<LataProjekcji,IF((SUM($K2381:W2381)+12)<$D2384,12,$D2384-SUM($K2381:W2381)),0)),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2381=LataProjekcji,$F2381,IF($D2381<LataProjekcji,IF((SUM($K2381:X2381)+12)<$D2384,12,$D2384-SUM($K2381:X2381)),0)),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2381=LataProjekcji,$F2381,IF($D2381<LataProjekcji,IF((SUM($K2381:Y2381)+12)<$D2384,12,$D2384-SUM($K2381:Y2381)),0)),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2381=LataProjekcji,$F2381,IF($D2381<LataProjekcji,IF((SUM($K2381:Z2381)+12)<$D2384,12,$D2384-SUM($K2381:Z2381)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1189","v":0},{"$f":"E1189","v":0},{"$f":"F1189","v":0},{"$f":"NOT(ISBLANK(am_prace_rozwojowe))","v":false},{"$f":"SUM(K2382:AA2382)=E2384","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2381=LataProjekcji,IF($F2381>$E2384,$E2384,$F2381),IF($D2384>=$E2384,(IF($D2381<LataProjekcji,IF((SUM(J2382:$K2382)+12)<$E2384,12,$E2384-SUM(J2382:$K2382)),0)),(IF($D2381<LataProjekcji,IF((SUM(J2382:$K2382)+12)<$D2384,12,$D2384-SUM(J2382:$K2382)),0)))),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2381=LataProjekcji,IF($F2381>$E2384,$E2384,$F2381),IF($D2384>=$E2384,(IF($D2381<LataProjekcji,IF((SUM($K2382:K2382)+12)<$E2384,12,$E2384-SUM($K2382:K2382)),0)),(IF($D2381<LataProjekcji,IF((SUM($K2382:K2382)+12)<$D2384,12,$D2384-SUM($K2382:K2382)),0)))),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2381=LataProjekcji,IF($F2381>$E2384,$E2384,$F2381),IF($D2384>=$E2384,(IF($D2381<LataProjekcji,IF((SUM($K2382:L2382)+12)<$E2384,12,$E2384-SUM($K2382:L2382)),0)),(IF($D2381<LataProjekcji,IF((SUM($K2382:L2382)+12)<$D2384,12,$D2384-SUM($K2382:L2382)),0)))),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2381=LataProjekcji,IF($F2381>$E2384,$E2384,$F2381),IF($D2384>=$E2384,(IF($D2381<LataProjekcji,IF((SUM($K2382:M2382)+12)<$E2384,12,$E2384-SUM($K2382:M2382)),0)),(IF($D2381<LataProjekcji,IF((SUM($K2382:M2382)+12)<$D2384,12,$D2384-SUM($K2382:M2382)),0)))),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2381=LataProjekcji,IF($F2381>$E2384,$E2384,$F2381),IF($D2384>=$E2384,(IF($D2381<LataProjekcji,IF((SUM($K2382:N2382)+12)<$E2384,12,$E2384-SUM($K2382:N2382)),0)),(IF($D2381<LataProjekcji,IF((SUM($K2382:N2382)+12)<$D2384,12,$D2384-SUM($K2382:N2382)),0)))),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2381=LataProjekcji,IF($F2381>$E2384,$E2384,$F2381),IF($D2384>=$E2384,(IF($D2381<LataProjekcji,IF((SUM($K2382:O2382)+12)<$E2384,12,$E2384-SUM($K2382:O2382)),0)),(IF($D2381<LataProjekcji,IF((SUM($K2382:O2382)+12)<$D2384,12,$D2384-SUM($K2382:O2382)),0)))),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2381=LataProjekcji,IF($F2381>$E2384,$E2384,$F2381),IF($D2384>=$E2384,(IF($D2381<LataProjekcji,IF((SUM($K2382:P2382)+12)<$E2384,12,$E2384-SUM($K2382:P2382)),0)),(IF($D2381<LataProjekcji,IF((SUM($K2382:P2382)+12)<$D2384,12,$D2384-SUM($K2382:P2382)),0)))),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2381=LataProjekcji,IF($F2381>$E2384,$E2384,$F2381),IF($D2384>=$E2384,(IF($D2381<LataProjekcji,IF((SUM($K2382:Q2382)+12)<$E2384,12,$E2384-SUM($K2382:Q2382)),0)),(IF($D2381<LataProjekcji,IF((SUM($K2382:Q2382)+12)<$D2384,12,$D2384-SUM($K2382:Q2382)),0)))),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2381=LataProjekcji,IF($F2381>$E2384,$E2384,$F2381),IF($D2384>=$E2384,(IF($D2381<LataProjekcji,IF((SUM($K2382:R2382)+12)<$E2384,12,$E2384-SUM($K2382:R2382)),0)),(IF($D2381<LataProjekcji,IF((SUM($K2382:R2382)+12)<$D2384,12,$D2384-SUM($K2382:R2382)),0)))),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2381=LataProjekcji,IF($F2381>$E2384,$E2384,$F2381),IF($D2384>=$E2384,(IF($D2381<LataProjekcji,IF((SUM($K2382:S2382)+12)<$E2384,12,$E2384-SUM($K2382:S2382)),0)),(IF($D2381<LataProjekcji,IF((SUM($K2382:S2382)+12)<$D2384,12,$D2384-SUM($K2382:S2382)),0)))),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2381=LataProjekcji,IF($F2381>$E2384,$E2384,$F2381),IF($D2384>=$E2384,(IF($D2381<LataProjekcji,IF((SUM($K2382:T2382)+12)<$E2384,12,$E2384-SUM($K2382:T2382)),0)),(IF($D2381<LataProjekcji,IF((SUM($K2382:T2382)+12)<$D2384,12,$D2384-SUM($K2382:T2382)),0)))),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2381=LataProjekcji,IF($F2381>$E2384,$E2384,$F2381),IF($D2384>=$E2384,(IF($D2381<LataProjekcji,IF((SUM($K2382:U2382)+12)<$E2384,12,$E2384-SUM($K2382:U2382)),0)),(IF($D2381<LataProjekcji,IF((SUM($K2382:U2382)+12)<$D2384,12,$D2384-SUM($K2382:U2382)),0)))),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2381=LataProjekcji,IF($F2381>$E2384,$E2384,$F2381),IF($D2384>=$E2384,(IF($D2381<LataProjekcji,IF((SUM($K2382:V2382)+12)<$E2384,12,$E2384-SUM($K2382:V2382)),0)),(IF($D2381<LataProjekcji,IF((SUM($K2382:V2382)+12)<$D2384,12,$D2384-SUM($K2382:V2382)),0)))),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2381=LataProjekcji,IF($F2381>$E2384,$E2384,$F2381),IF($D2384>=$E2384,(IF($D2381<LataProjekcji,IF((SUM($K2382:W2382)+12)<$E2384,12,$E2384-SUM($K2382:W2382)),0)),(IF($D2381<LataProjekcji,IF((SUM($K2382:W2382)+12)<$D2384,12,$D2384-SUM($K2382:W2382)),0)))),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2381=LataProjekcji,IF($F2381>$E2384,$E2384,$F2381),IF($D2384>=$E2384,(IF($D2381<LataProjekcji,IF((SUM($K2382:X2382)+12)<$E2384,12,$E2384-SUM($K2382:X2382)),0)),(IF($D2381<LataProjekcji,IF((SUM($K2382:X2382)+12)<$D2384,12,$D2384-SUM($K2382:X2382)),0)))),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2381=LataProjekcji,IF($F2381>$E2384,$E2384,$F2381),IF($D2384>=$E2384,(IF($D2381<LataProjekcji,IF((SUM($K2382:Y2382)+12)<$E2384,12,$E2384-SUM($K2382:Y2382)),0)),(IF($D2381<LataProjekcji,IF((SUM($K2382:Y2382)+12)<$D2384,12,$D2384-SUM($K2382:Y2382)),0)))),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2381=LataProjekcji,IF($F2381>$E2384,$E2384,$F2381),IF($D2384>=$E2384,(IF($D2381<LataProjekcji,IF((SUM($K2382:Z2382)+12)<$E2384,12,$E2384-SUM($K2382:Z2382)),0)),(IF($D2381<LataProjekcji,IF((SUM($K2382:Z2382)+12)<$D2384,12,$D2384-SUM($K2382:Z2382)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1190","v":0},{"$f":"IF(D2382>10,ROUND(D2383/12,2),D2383)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2383:AA2383)=D2382","v":true},"amortyzacja",null,{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2384,ROUND($D2382,0),ROUND(K2381*$E2383,0)),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2384,ROUND($D2382-SUM(K2383:$K2383),0),ROUND(L2381*$E2383,0)),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2384,ROUND($D2382-SUM($K2383:L2383),0),ROUND(M2381*$E2383,0)),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2384,ROUND($D2382-SUM($K2383:M2383),0),ROUND(N2381*$E2383,0)),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2384,ROUND($D2382-SUM($K2383:N2383),0),ROUND(O2381*$E2383,0)),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2384,ROUND($D2382-SUM($K2383:O2383),0),ROUND(P2381*$E2383,0)),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2384,ROUND($D2382-SUM($K2383:P2383),0),ROUND(Q2381*$E2383,0)),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2384,ROUND($D2382-SUM($K2383:Q2383),0),ROUND(R2381*$E2383,0)),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2384,ROUND($D2382-SUM($K2383:R2383),0),ROUND(S2381*$E2383,0)),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2384,ROUND($D2382-SUM($K2383:S2383),0),ROUND(T2381*$E2383,0)),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2384,ROUND($D2382-SUM($K2383:T2383),0),ROUND(U2381*$E2383,0)),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2384,ROUND($D2382-SUM($K2383:U2383),0),ROUND(V2381*$E2383,0)),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2384,ROUND($D2382-SUM($K2383:V2383),0),ROUND(W2381*$E2383,0)),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2384,ROUND($D2382-SUM($K2383:W2383),0),ROUND(X2381*$E2383,0)),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2384,ROUND($D2382-SUM($K2383:X2383),0),ROUND(Y2381*$E2383,0)),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2384,ROUND($D2382-SUM($K2383:Y2383),0),ROUND(Z2381*$E2383,0)),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2384,ROUND($D2382-SUM($K2383:Z2383),0),ROUND(AA2381*$E2383,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2382/E2383,0),0)","v":0},{"$f":"IF(D2384=0,0,DATEDIF(DATE(D2381,E2381,1),DATE(F2383,G2383,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2381),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2381),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2383,IF(AND($G2383=$G2384,$F2383=$F2384),ROUND($D2382-SUM($K2384),0),ROUND(K2382*$E2383,0)),IF(LataProjekcji>$F2383,0,ROUND(K2382*$E2383,0))),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2383,IF(AND($G2383=$G2384,$F2383=$F2384),ROUND($D2382-SUM($K2384:K2384),0),ROUND(L2382*$E2383,0)),IF(LataProjekcji>$F2383,0,ROUND(L2382*$E2383,0))),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2383,IF(AND($G2383=$G2384,$F2383=$F2384),ROUND($D2382-SUM($K2384:L2384),0),ROUND(M2382*$E2383,0)),IF(LataProjekcji>$F2383,0,ROUND(M2382*$E2383,0))),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2383,IF(AND($G2383=$G2384,$F2383=$F2384),ROUND($D2382-SUM($K2384:M2384),0),ROUND(N2382*$E2383,0)),IF(LataProjekcji>$F2383,0,ROUND(N2382*$E2383,0))),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2383,IF(AND($G2383=$G2384,$F2383=$F2384),ROUND($D2382-SUM($K2384:N2384),0),ROUND(O2382*$E2383,0)),IF(LataProjekcji>$F2383,0,ROUND(O2382*$E2383,0))),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2383,IF(AND($G2383=$G2384,$F2383=$F2384),ROUND($D2382-SUM($K2384:O2384),0),ROUND(P2382*$E2383,0)),IF(LataProjekcji>$F2383,0,ROUND(P2382*$E2383,0))),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2383,IF(AND($G2383=$G2384,$F2383=$F2384),ROUND($D2382-SUM($K2384:P2384),0),ROUND(Q2382*$E2383,0)),IF(LataProjekcji>$F2383,0,ROUND(Q2382*$E2383,0))),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2383,IF(AND($G2383=$G2384,$F2383=$F2384),ROUND($D2382-SUM($K2384:Q2384),0),ROUND(R2382*$E2383,0)),IF(LataProjekcji>$F2383,0,ROUND(R2382*$E2383,0))),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2383,IF(AND($G2383=$G2384,$F2383=$F2384),ROUND($D2382-SUM($K2384:R2384),0),ROUND(S2382*$E2383,0)),IF(LataProjekcji>$F2383,0,ROUND(S2382*$E2383,0))),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2383,IF(AND($G2383=$G2384,$F2383=$F2384),ROUND($D2382-SUM($K2384:S2384),0),ROUND(T2382*$E2383,0)),IF(LataProjekcji>$F2383,0,ROUND(T2382*$E2383,0))),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2383,IF(AND($G2383=$G2384,$F2383=$F2384),ROUND($D2382-SUM($K2384:T2384),0),ROUND(U2382*$E2383,0)),IF(LataProjekcji>$F2383,0,ROUND(U2382*$E2383,0))),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2383,IF(AND($G2383=$G2384,$F2383=$F2384),ROUND($D2382-SUM($K2384:U2384),0),ROUND(V2382*$E2383,0)),IF(LataProjekcji>$F2383,0,ROUND(V2382*$E2383,0))),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2383,IF(AND($G2383=$G2384,$F2383=$F2384),ROUND($D2382-SUM($K2384:V2384),0),ROUND(W2382*$E2383,0)),IF(LataProjekcji>$F2383,0,ROUND(W2382*$E2383,0))),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2383,IF(AND($G2383=$G2384,$F2383=$F2384),ROUND($D2382-SUM($K2384:W2384),0),ROUND(X2382*$E2383,0)),IF(LataProjekcji>$F2383,0,ROUND(X2382*$E2383,0))),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2383,IF(AND($G2383=$G2384,$F2383=$F2384),ROUND($D2382-SUM($K2384:X2384),0),ROUND(Y2382*$E2383,0)),IF(LataProjekcji>$F2383,0,ROUND(Y2382*$E2383,0))),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2383,IF(AND($G2383=$G2384,$F2383=$F2384),ROUND($D2382-SUM($K2384:Y2384),0),ROUND(Z2382*$E2383,0)),IF(LataProjekcji>$F2383,0,ROUND(Z2382*$E2383,0))),0),0)","v":0},{"$f":"IF(AND($G2382,NOT(ISTEXT($G2381)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2383,IF(AND($G2383=$G2384,$F2383=$F2384),ROUND($D2382-SUM($K2384:Z2384),0),ROUND(AA2382*$E2383,0)),IF(LataProjekcji>$F2383,0,ROUND(AA2382*$E2383,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2382>10,ROUND((D2384-1)*E2383,0),E2383)","v":0},{"$f":"D2382-D2385","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1194","v":"nazwa ST: 0"},null,{"$f":"D1194","v":11},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1195","v":1900},{"$f":"E1195","v":1},{"$f":"IF(D2389>10,F1195,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$195,$D2387,0)),\"brak daty\",IF(D2389>10,EDATE(OFFSET($E$195,$D2387,0),D2391),DATE(D2388,E2388,1)))","v":"brak daty"},{"$f":"SUM(K2388:AA2388)=D2391","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2388=LataProjekcji,$F2388,IF($D2388<LataProjekcji,IF((SUM(K2388)+12)<$D2391,12,$D2391-SUM(K2388)),0)),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2388=LataProjekcji,$F2388,IF($D2388<LataProjekcji,IF((SUM($K2388:K2388)+12)<$D2391,12,$D2391-SUM($K2388:K2388)),0)),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2388=LataProjekcji,$F2388,IF($D2388<LataProjekcji,IF((SUM($K2388:L2388)+12)<$D2391,12,$D2391-SUM($K2388:L2388)),0)),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2388=LataProjekcji,$F2388,IF($D2388<LataProjekcji,IF((SUM($K2388:M2388)+12)<$D2391,12,$D2391-SUM($K2388:M2388)),0)),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2388=LataProjekcji,$F2388,IF($D2388<LataProjekcji,IF((SUM($K2388:N2388)+12)<$D2391,12,$D2391-SUM($K2388:N2388)),0)),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2388=LataProjekcji,$F2388,IF($D2388<LataProjekcji,IF((SUM($K2388:O2388)+12)<$D2391,12,$D2391-SUM($K2388:O2388)),0)),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2388=LataProjekcji,$F2388,IF($D2388<LataProjekcji,IF((SUM($K2388:P2388)+12)<$D2391,12,$D2391-SUM($K2388:P2388)),0)),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2388=LataProjekcji,$F2388,IF($D2388<LataProjekcji,IF((SUM($K2388:Q2388)+12)<$D2391,12,$D2391-SUM($K2388:Q2388)),0)),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2388=LataProjekcji,$F2388,IF($D2388<LataProjekcji,IF((SUM($K2388:R2388)+12)<$D2391,12,$D2391-SUM($K2388:R2388)),0)),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2388=LataProjekcji,$F2388,IF($D2388<LataProjekcji,IF((SUM($K2388:S2388)+12)<$D2391,12,$D2391-SUM($K2388:S2388)),0)),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2388=LataProjekcji,$F2388,IF($D2388<LataProjekcji,IF((SUM($K2388:T2388)+12)<$D2391,12,$D2391-SUM($K2388:T2388)),0)),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2388=LataProjekcji,$F2388,IF($D2388<LataProjekcji,IF((SUM($K2388:U2388)+12)<$D2391,12,$D2391-SUM($K2388:U2388)),0)),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2388=LataProjekcji,$F2388,IF($D2388<LataProjekcji,IF((SUM($K2388:V2388)+12)<$D2391,12,$D2391-SUM($K2388:V2388)),0)),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2388=LataProjekcji,$F2388,IF($D2388<LataProjekcji,IF((SUM($K2388:W2388)+12)<$D2391,12,$D2391-SUM($K2388:W2388)),0)),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2388=LataProjekcji,$F2388,IF($D2388<LataProjekcji,IF((SUM($K2388:X2388)+12)<$D2391,12,$D2391-SUM($K2388:X2388)),0)),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2388=LataProjekcji,$F2388,IF($D2388<LataProjekcji,IF((SUM($K2388:Y2388)+12)<$D2391,12,$D2391-SUM($K2388:Y2388)),0)),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2388=LataProjekcji,$F2388,IF($D2388<LataProjekcji,IF((SUM($K2388:Z2388)+12)<$D2391,12,$D2391-SUM($K2388:Z2388)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1196","v":0},{"$f":"E1196","v":0},{"$f":"F1196","v":0},{"$f":"NOT(ISBLANK(am_prace_rozwojowe))","v":false},{"$f":"SUM(K2389:AA2389)=E2391","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2388=LataProjekcji,IF($F2388>$E2391,$E2391,$F2388),IF($D2391>=$E2391,(IF($D2388<LataProjekcji,IF((SUM(J2389:$K2389)+12)<$E2391,12,$E2391-SUM(J2389:$K2389)),0)),(IF($D2388<LataProjekcji,IF((SUM(J2389:$K2389)+12)<$D2391,12,$D2391-SUM(J2389:$K2389)),0)))),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2388=LataProjekcji,IF($F2388>$E2391,$E2391,$F2388),IF($D2391>=$E2391,(IF($D2388<LataProjekcji,IF((SUM($K2389:K2389)+12)<$E2391,12,$E2391-SUM($K2389:K2389)),0)),(IF($D2388<LataProjekcji,IF((SUM($K2389:K2389)+12)<$D2391,12,$D2391-SUM($K2389:K2389)),0)))),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2388=LataProjekcji,IF($F2388>$E2391,$E2391,$F2388),IF($D2391>=$E2391,(IF($D2388<LataProjekcji,IF((SUM($K2389:L2389)+12)<$E2391,12,$E2391-SUM($K2389:L2389)),0)),(IF($D2388<LataProjekcji,IF((SUM($K2389:L2389)+12)<$D2391,12,$D2391-SUM($K2389:L2389)),0)))),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2388=LataProjekcji,IF($F2388>$E2391,$E2391,$F2388),IF($D2391>=$E2391,(IF($D2388<LataProjekcji,IF((SUM($K2389:M2389)+12)<$E2391,12,$E2391-SUM($K2389:M2389)),0)),(IF($D2388<LataProjekcji,IF((SUM($K2389:M2389)+12)<$D2391,12,$D2391-SUM($K2389:M2389)),0)))),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2388=LataProjekcji,IF($F2388>$E2391,$E2391,$F2388),IF($D2391>=$E2391,(IF($D2388<LataProjekcji,IF((SUM($K2389:N2389)+12)<$E2391,12,$E2391-SUM($K2389:N2389)),0)),(IF($D2388<LataProjekcji,IF((SUM($K2389:N2389)+12)<$D2391,12,$D2391-SUM($K2389:N2389)),0)))),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2388=LataProjekcji,IF($F2388>$E2391,$E2391,$F2388),IF($D2391>=$E2391,(IF($D2388<LataProjekcji,IF((SUM($K2389:O2389)+12)<$E2391,12,$E2391-SUM($K2389:O2389)),0)),(IF($D2388<LataProjekcji,IF((SUM($K2389:O2389)+12)<$D2391,12,$D2391-SUM($K2389:O2389)),0)))),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2388=LataProjekcji,IF($F2388>$E2391,$E2391,$F2388),IF($D2391>=$E2391,(IF($D2388<LataProjekcji,IF((SUM($K2389:P2389)+12)<$E2391,12,$E2391-SUM($K2389:P2389)),0)),(IF($D2388<LataProjekcji,IF((SUM($K2389:P2389)+12)<$D2391,12,$D2391-SUM($K2389:P2389)),0)))),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2388=LataProjekcji,IF($F2388>$E2391,$E2391,$F2388),IF($D2391>=$E2391,(IF($D2388<LataProjekcji,IF((SUM($K2389:Q2389)+12)<$E2391,12,$E2391-SUM($K2389:Q2389)),0)),(IF($D2388<LataProjekcji,IF((SUM($K2389:Q2389)+12)<$D2391,12,$D2391-SUM($K2389:Q2389)),0)))),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2388=LataProjekcji,IF($F2388>$E2391,$E2391,$F2388),IF($D2391>=$E2391,(IF($D2388<LataProjekcji,IF((SUM($K2389:R2389)+12)<$E2391,12,$E2391-SUM($K2389:R2389)),0)),(IF($D2388<LataProjekcji,IF((SUM($K2389:R2389)+12)<$D2391,12,$D2391-SUM($K2389:R2389)),0)))),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2388=LataProjekcji,IF($F2388>$E2391,$E2391,$F2388),IF($D2391>=$E2391,(IF($D2388<LataProjekcji,IF((SUM($K2389:S2389)+12)<$E2391,12,$E2391-SUM($K2389:S2389)),0)),(IF($D2388<LataProjekcji,IF((SUM($K2389:S2389)+12)<$D2391,12,$D2391-SUM($K2389:S2389)),0)))),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2388=LataProjekcji,IF($F2388>$E2391,$E2391,$F2388),IF($D2391>=$E2391,(IF($D2388<LataProjekcji,IF((SUM($K2389:T2389)+12)<$E2391,12,$E2391-SUM($K2389:T2389)),0)),(IF($D2388<LataProjekcji,IF((SUM($K2389:T2389)+12)<$D2391,12,$D2391-SUM($K2389:T2389)),0)))),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2388=LataProjekcji,IF($F2388>$E2391,$E2391,$F2388),IF($D2391>=$E2391,(IF($D2388<LataProjekcji,IF((SUM($K2389:U2389)+12)<$E2391,12,$E2391-SUM($K2389:U2389)),0)),(IF($D2388<LataProjekcji,IF((SUM($K2389:U2389)+12)<$D2391,12,$D2391-SUM($K2389:U2389)),0)))),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2388=LataProjekcji,IF($F2388>$E2391,$E2391,$F2388),IF($D2391>=$E2391,(IF($D2388<LataProjekcji,IF((SUM($K2389:V2389)+12)<$E2391,12,$E2391-SUM($K2389:V2389)),0)),(IF($D2388<LataProjekcji,IF((SUM($K2389:V2389)+12)<$D2391,12,$D2391-SUM($K2389:V2389)),0)))),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2388=LataProjekcji,IF($F2388>$E2391,$E2391,$F2388),IF($D2391>=$E2391,(IF($D2388<LataProjekcji,IF((SUM($K2389:W2389)+12)<$E2391,12,$E2391-SUM($K2389:W2389)),0)),(IF($D2388<LataProjekcji,IF((SUM($K2389:W2389)+12)<$D2391,12,$D2391-SUM($K2389:W2389)),0)))),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2388=LataProjekcji,IF($F2388>$E2391,$E2391,$F2388),IF($D2391>=$E2391,(IF($D2388<LataProjekcji,IF((SUM($K2389:X2389)+12)<$E2391,12,$E2391-SUM($K2389:X2389)),0)),(IF($D2388<LataProjekcji,IF((SUM($K2389:X2389)+12)<$D2391,12,$D2391-SUM($K2389:X2389)),0)))),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2388=LataProjekcji,IF($F2388>$E2391,$E2391,$F2388),IF($D2391>=$E2391,(IF($D2388<LataProjekcji,IF((SUM($K2389:Y2389)+12)<$E2391,12,$E2391-SUM($K2389:Y2389)),0)),(IF($D2388<LataProjekcji,IF((SUM($K2389:Y2389)+12)<$D2391,12,$D2391-SUM($K2389:Y2389)),0)))),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2388=LataProjekcji,IF($F2388>$E2391,$E2391,$F2388),IF($D2391>=$E2391,(IF($D2388<LataProjekcji,IF((SUM($K2389:Z2389)+12)<$E2391,12,$E2391-SUM($K2389:Z2389)),0)),(IF($D2388<LataProjekcji,IF((SUM($K2389:Z2389)+12)<$D2391,12,$D2391-SUM($K2389:Z2389)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1197","v":0},{"$f":"IF(D2389>10,ROUND(D2390/12,2),D2390)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2390:AA2390)=D2389","v":true},"amortyzacja",null,{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2391,ROUND($D2389,0),ROUND(K2388*$E2390,0)),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2391,ROUND($D2389-SUM(K2390:$K2390),0),ROUND(L2388*$E2390,0)),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2391,ROUND($D2389-SUM($K2390:L2390),0),ROUND(M2388*$E2390,0)),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2391,ROUND($D2389-SUM($K2390:M2390),0),ROUND(N2388*$E2390,0)),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2391,ROUND($D2389-SUM($K2390:N2390),0),ROUND(O2388*$E2390,0)),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2391,ROUND($D2389-SUM($K2390:O2390),0),ROUND(P2388*$E2390,0)),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2391,ROUND($D2389-SUM($K2390:P2390),0),ROUND(Q2388*$E2390,0)),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2391,ROUND($D2389-SUM($K2390:Q2390),0),ROUND(R2388*$E2390,0)),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2391,ROUND($D2389-SUM($K2390:R2390),0),ROUND(S2388*$E2390,0)),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2391,ROUND($D2389-SUM($K2390:S2390),0),ROUND(T2388*$E2390,0)),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2391,ROUND($D2389-SUM($K2390:T2390),0),ROUND(U2388*$E2390,0)),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2391,ROUND($D2389-SUM($K2390:U2390),0),ROUND(V2388*$E2390,0)),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2391,ROUND($D2389-SUM($K2390:V2390),0),ROUND(W2388*$E2390,0)),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2391,ROUND($D2389-SUM($K2390:W2390),0),ROUND(X2388*$E2390,0)),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2391,ROUND($D2389-SUM($K2390:X2390),0),ROUND(Y2388*$E2390,0)),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2391,ROUND($D2389-SUM($K2390:Y2390),0),ROUND(Z2388*$E2390,0)),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2391,ROUND($D2389-SUM($K2390:Z2390),0),ROUND(AA2388*$E2390,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2389/E2390,0),0)","v":0},{"$f":"IF(D2391=0,0,DATEDIF(DATE(D2388,E2388,1),DATE(F2390,G2390,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2388),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2388),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2390,IF(AND($G2390=$G2391,$F2390=$F2391),ROUND($D2389-SUM($K2391),0),ROUND(K2389*$E2390,0)),IF(LataProjekcji>$F2390,0,ROUND(K2389*$E2390,0))),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2390,IF(AND($G2390=$G2391,$F2390=$F2391),ROUND($D2389-SUM($K2391:K2391),0),ROUND(L2389*$E2390,0)),IF(LataProjekcji>$F2390,0,ROUND(L2389*$E2390,0))),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2390,IF(AND($G2390=$G2391,$F2390=$F2391),ROUND($D2389-SUM($K2391:L2391),0),ROUND(M2389*$E2390,0)),IF(LataProjekcji>$F2390,0,ROUND(M2389*$E2390,0))),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2390,IF(AND($G2390=$G2391,$F2390=$F2391),ROUND($D2389-SUM($K2391:M2391),0),ROUND(N2389*$E2390,0)),IF(LataProjekcji>$F2390,0,ROUND(N2389*$E2390,0))),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2390,IF(AND($G2390=$G2391,$F2390=$F2391),ROUND($D2389-SUM($K2391:N2391),0),ROUND(O2389*$E2390,0)),IF(LataProjekcji>$F2390,0,ROUND(O2389*$E2390,0))),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2390,IF(AND($G2390=$G2391,$F2390=$F2391),ROUND($D2389-SUM($K2391:O2391),0),ROUND(P2389*$E2390,0)),IF(LataProjekcji>$F2390,0,ROUND(P2389*$E2390,0))),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2390,IF(AND($G2390=$G2391,$F2390=$F2391),ROUND($D2389-SUM($K2391:P2391),0),ROUND(Q2389*$E2390,0)),IF(LataProjekcji>$F2390,0,ROUND(Q2389*$E2390,0))),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2390,IF(AND($G2390=$G2391,$F2390=$F2391),ROUND($D2389-SUM($K2391:Q2391),0),ROUND(R2389*$E2390,0)),IF(LataProjekcji>$F2390,0,ROUND(R2389*$E2390,0))),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2390,IF(AND($G2390=$G2391,$F2390=$F2391),ROUND($D2389-SUM($K2391:R2391),0),ROUND(S2389*$E2390,0)),IF(LataProjekcji>$F2390,0,ROUND(S2389*$E2390,0))),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2390,IF(AND($G2390=$G2391,$F2390=$F2391),ROUND($D2389-SUM($K2391:S2391),0),ROUND(T2389*$E2390,0)),IF(LataProjekcji>$F2390,0,ROUND(T2389*$E2390,0))),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2390,IF(AND($G2390=$G2391,$F2390=$F2391),ROUND($D2389-SUM($K2391:T2391),0),ROUND(U2389*$E2390,0)),IF(LataProjekcji>$F2390,0,ROUND(U2389*$E2390,0))),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2390,IF(AND($G2390=$G2391,$F2390=$F2391),ROUND($D2389-SUM($K2391:U2391),0),ROUND(V2389*$E2390,0)),IF(LataProjekcji>$F2390,0,ROUND(V2389*$E2390,0))),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2390,IF(AND($G2390=$G2391,$F2390=$F2391),ROUND($D2389-SUM($K2391:V2391),0),ROUND(W2389*$E2390,0)),IF(LataProjekcji>$F2390,0,ROUND(W2389*$E2390,0))),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2390,IF(AND($G2390=$G2391,$F2390=$F2391),ROUND($D2389-SUM($K2391:W2391),0),ROUND(X2389*$E2390,0)),IF(LataProjekcji>$F2390,0,ROUND(X2389*$E2390,0))),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2390,IF(AND($G2390=$G2391,$F2390=$F2391),ROUND($D2389-SUM($K2391:X2391),0),ROUND(Y2389*$E2390,0)),IF(LataProjekcji>$F2390,0,ROUND(Y2389*$E2390,0))),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2390,IF(AND($G2390=$G2391,$F2390=$F2391),ROUND($D2389-SUM($K2391:Y2391),0),ROUND(Z2389*$E2390,0)),IF(LataProjekcji>$F2390,0,ROUND(Z2389*$E2390,0))),0),0)","v":0},{"$f":"IF(AND($G2389,NOT(ISTEXT($G2388)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2390,IF(AND($G2390=$G2391,$F2390=$F2391),ROUND($D2389-SUM($K2391:Z2391),0),ROUND(AA2389*$E2390,0)),IF(LataProjekcji>$F2390,0,ROUND(AA2389*$E2390,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2389>10,ROUND((D2391-1)*E2390,0),E2390)","v":0},{"$f":"D2389-D2392","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1201","v":"nazwa ST: 0"},null,{"$f":"D1201","v":12},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1202","v":1900},{"$f":"E1202","v":1},{"$f":"IF(D2396>10,F1202,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$195,$D2394,0)),\"brak daty\",IF(D2396>10,EDATE(OFFSET($E$195,$D2394,0),D2398),DATE(D2395,E2395,1)))","v":"brak daty"},{"$f":"SUM(K2395:AA2395)=D2398","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2395=LataProjekcji,$F2395,IF($D2395<LataProjekcji,IF((SUM(K2395)+12)<$D2398,12,$D2398-SUM(K2395)),0)),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2395=LataProjekcji,$F2395,IF($D2395<LataProjekcji,IF((SUM($K2395:K2395)+12)<$D2398,12,$D2398-SUM($K2395:K2395)),0)),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2395=LataProjekcji,$F2395,IF($D2395<LataProjekcji,IF((SUM($K2395:L2395)+12)<$D2398,12,$D2398-SUM($K2395:L2395)),0)),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2395=LataProjekcji,$F2395,IF($D2395<LataProjekcji,IF((SUM($K2395:M2395)+12)<$D2398,12,$D2398-SUM($K2395:M2395)),0)),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2395=LataProjekcji,$F2395,IF($D2395<LataProjekcji,IF((SUM($K2395:N2395)+12)<$D2398,12,$D2398-SUM($K2395:N2395)),0)),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2395=LataProjekcji,$F2395,IF($D2395<LataProjekcji,IF((SUM($K2395:O2395)+12)<$D2398,12,$D2398-SUM($K2395:O2395)),0)),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2395=LataProjekcji,$F2395,IF($D2395<LataProjekcji,IF((SUM($K2395:P2395)+12)<$D2398,12,$D2398-SUM($K2395:P2395)),0)),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2395=LataProjekcji,$F2395,IF($D2395<LataProjekcji,IF((SUM($K2395:Q2395)+12)<$D2398,12,$D2398-SUM($K2395:Q2395)),0)),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2395=LataProjekcji,$F2395,IF($D2395<LataProjekcji,IF((SUM($K2395:R2395)+12)<$D2398,12,$D2398-SUM($K2395:R2395)),0)),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2395=LataProjekcji,$F2395,IF($D2395<LataProjekcji,IF((SUM($K2395:S2395)+12)<$D2398,12,$D2398-SUM($K2395:S2395)),0)),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2395=LataProjekcji,$F2395,IF($D2395<LataProjekcji,IF((SUM($K2395:T2395)+12)<$D2398,12,$D2398-SUM($K2395:T2395)),0)),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2395=LataProjekcji,$F2395,IF($D2395<LataProjekcji,IF((SUM($K2395:U2395)+12)<$D2398,12,$D2398-SUM($K2395:U2395)),0)),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2395=LataProjekcji,$F2395,IF($D2395<LataProjekcji,IF((SUM($K2395:V2395)+12)<$D2398,12,$D2398-SUM($K2395:V2395)),0)),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2395=LataProjekcji,$F2395,IF($D2395<LataProjekcji,IF((SUM($K2395:W2395)+12)<$D2398,12,$D2398-SUM($K2395:W2395)),0)),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2395=LataProjekcji,$F2395,IF($D2395<LataProjekcji,IF((SUM($K2395:X2395)+12)<$D2398,12,$D2398-SUM($K2395:X2395)),0)),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2395=LataProjekcji,$F2395,IF($D2395<LataProjekcji,IF((SUM($K2395:Y2395)+12)<$D2398,12,$D2398-SUM($K2395:Y2395)),0)),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2395=LataProjekcji,$F2395,IF($D2395<LataProjekcji,IF((SUM($K2395:Z2395)+12)<$D2398,12,$D2398-SUM($K2395:Z2395)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1203","v":0},{"$f":"E1203","v":0},{"$f":"F1203","v":0},{"$f":"NOT(ISBLANK(am_prace_rozwojowe))","v":false},{"$f":"SUM(K2396:AA2396)=E2398","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2395=LataProjekcji,IF($F2395>$E2398,$E2398,$F2395),IF($D2398>=$E2398,(IF($D2395<LataProjekcji,IF((SUM(J2396:$K2396)+12)<$E2398,12,$E2398-SUM(J2396:$K2396)),0)),(IF($D2395<LataProjekcji,IF((SUM(J2396:$K2396)+12)<$D2398,12,$D2398-SUM(J2396:$K2396)),0)))),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2395=LataProjekcji,IF($F2395>$E2398,$E2398,$F2395),IF($D2398>=$E2398,(IF($D2395<LataProjekcji,IF((SUM($K2396:K2396)+12)<$E2398,12,$E2398-SUM($K2396:K2396)),0)),(IF($D2395<LataProjekcji,IF((SUM($K2396:K2396)+12)<$D2398,12,$D2398-SUM($K2396:K2396)),0)))),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2395=LataProjekcji,IF($F2395>$E2398,$E2398,$F2395),IF($D2398>=$E2398,(IF($D2395<LataProjekcji,IF((SUM($K2396:L2396)+12)<$E2398,12,$E2398-SUM($K2396:L2396)),0)),(IF($D2395<LataProjekcji,IF((SUM($K2396:L2396)+12)<$D2398,12,$D2398-SUM($K2396:L2396)),0)))),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2395=LataProjekcji,IF($F2395>$E2398,$E2398,$F2395),IF($D2398>=$E2398,(IF($D2395<LataProjekcji,IF((SUM($K2396:M2396)+12)<$E2398,12,$E2398-SUM($K2396:M2396)),0)),(IF($D2395<LataProjekcji,IF((SUM($K2396:M2396)+12)<$D2398,12,$D2398-SUM($K2396:M2396)),0)))),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2395=LataProjekcji,IF($F2395>$E2398,$E2398,$F2395),IF($D2398>=$E2398,(IF($D2395<LataProjekcji,IF((SUM($K2396:N2396)+12)<$E2398,12,$E2398-SUM($K2396:N2396)),0)),(IF($D2395<LataProjekcji,IF((SUM($K2396:N2396)+12)<$D2398,12,$D2398-SUM($K2396:N2396)),0)))),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2395=LataProjekcji,IF($F2395>$E2398,$E2398,$F2395),IF($D2398>=$E2398,(IF($D2395<LataProjekcji,IF((SUM($K2396:O2396)+12)<$E2398,12,$E2398-SUM($K2396:O2396)),0)),(IF($D2395<LataProjekcji,IF((SUM($K2396:O2396)+12)<$D2398,12,$D2398-SUM($K2396:O2396)),0)))),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2395=LataProjekcji,IF($F2395>$E2398,$E2398,$F2395),IF($D2398>=$E2398,(IF($D2395<LataProjekcji,IF((SUM($K2396:P2396)+12)<$E2398,12,$E2398-SUM($K2396:P2396)),0)),(IF($D2395<LataProjekcji,IF((SUM($K2396:P2396)+12)<$D2398,12,$D2398-SUM($K2396:P2396)),0)))),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2395=LataProjekcji,IF($F2395>$E2398,$E2398,$F2395),IF($D2398>=$E2398,(IF($D2395<LataProjekcji,IF((SUM($K2396:Q2396)+12)<$E2398,12,$E2398-SUM($K2396:Q2396)),0)),(IF($D2395<LataProjekcji,IF((SUM($K2396:Q2396)+12)<$D2398,12,$D2398-SUM($K2396:Q2396)),0)))),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2395=LataProjekcji,IF($F2395>$E2398,$E2398,$F2395),IF($D2398>=$E2398,(IF($D2395<LataProjekcji,IF((SUM($K2396:R2396)+12)<$E2398,12,$E2398-SUM($K2396:R2396)),0)),(IF($D2395<LataProjekcji,IF((SUM($K2396:R2396)+12)<$D2398,12,$D2398-SUM($K2396:R2396)),0)))),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2395=LataProjekcji,IF($F2395>$E2398,$E2398,$F2395),IF($D2398>=$E2398,(IF($D2395<LataProjekcji,IF((SUM($K2396:S2396)+12)<$E2398,12,$E2398-SUM($K2396:S2396)),0)),(IF($D2395<LataProjekcji,IF((SUM($K2396:S2396)+12)<$D2398,12,$D2398-SUM($K2396:S2396)),0)))),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2395=LataProjekcji,IF($F2395>$E2398,$E2398,$F2395),IF($D2398>=$E2398,(IF($D2395<LataProjekcji,IF((SUM($K2396:T2396)+12)<$E2398,12,$E2398-SUM($K2396:T2396)),0)),(IF($D2395<LataProjekcji,IF((SUM($K2396:T2396)+12)<$D2398,12,$D2398-SUM($K2396:T2396)),0)))),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2395=LataProjekcji,IF($F2395>$E2398,$E2398,$F2395),IF($D2398>=$E2398,(IF($D2395<LataProjekcji,IF((SUM($K2396:U2396)+12)<$E2398,12,$E2398-SUM($K2396:U2396)),0)),(IF($D2395<LataProjekcji,IF((SUM($K2396:U2396)+12)<$D2398,12,$D2398-SUM($K2396:U2396)),0)))),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2395=LataProjekcji,IF($F2395>$E2398,$E2398,$F2395),IF($D2398>=$E2398,(IF($D2395<LataProjekcji,IF((SUM($K2396:V2396)+12)<$E2398,12,$E2398-SUM($K2396:V2396)),0)),(IF($D2395<LataProjekcji,IF((SUM($K2396:V2396)+12)<$D2398,12,$D2398-SUM($K2396:V2396)),0)))),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2395=LataProjekcji,IF($F2395>$E2398,$E2398,$F2395),IF($D2398>=$E2398,(IF($D2395<LataProjekcji,IF((SUM($K2396:W2396)+12)<$E2398,12,$E2398-SUM($K2396:W2396)),0)),(IF($D2395<LataProjekcji,IF((SUM($K2396:W2396)+12)<$D2398,12,$D2398-SUM($K2396:W2396)),0)))),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2395=LataProjekcji,IF($F2395>$E2398,$E2398,$F2395),IF($D2398>=$E2398,(IF($D2395<LataProjekcji,IF((SUM($K2396:X2396)+12)<$E2398,12,$E2398-SUM($K2396:X2396)),0)),(IF($D2395<LataProjekcji,IF((SUM($K2396:X2396)+12)<$D2398,12,$D2398-SUM($K2396:X2396)),0)))),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2395=LataProjekcji,IF($F2395>$E2398,$E2398,$F2395),IF($D2398>=$E2398,(IF($D2395<LataProjekcji,IF((SUM($K2396:Y2396)+12)<$E2398,12,$E2398-SUM($K2396:Y2396)),0)),(IF($D2395<LataProjekcji,IF((SUM($K2396:Y2396)+12)<$D2398,12,$D2398-SUM($K2396:Y2396)),0)))),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2395=LataProjekcji,IF($F2395>$E2398,$E2398,$F2395),IF($D2398>=$E2398,(IF($D2395<LataProjekcji,IF((SUM($K2396:Z2396)+12)<$E2398,12,$E2398-SUM($K2396:Z2396)),0)),(IF($D2395<LataProjekcji,IF((SUM($K2396:Z2396)+12)<$D2398,12,$D2398-SUM($K2396:Z2396)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1204","v":0},{"$f":"IF(D2396>10,ROUND(D2397/12,2),D2397)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2397:AA2397)=D2396","v":true},"amortyzacja",null,{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2398,ROUND($D2396,0),ROUND(K2395*$E2397,0)),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2398,ROUND($D2396-SUM(K2397:$K2397),0),ROUND(L2395*$E2397,0)),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2398,ROUND($D2396-SUM($K2397:L2397),0),ROUND(M2395*$E2397,0)),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2398,ROUND($D2396-SUM($K2397:M2397),0),ROUND(N2395*$E2397,0)),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2398,ROUND($D2396-SUM($K2397:N2397),0),ROUND(O2395*$E2397,0)),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2398,ROUND($D2396-SUM($K2397:O2397),0),ROUND(P2395*$E2397,0)),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2398,ROUND($D2396-SUM($K2397:P2397),0),ROUND(Q2395*$E2397,0)),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2398,ROUND($D2396-SUM($K2397:Q2397),0),ROUND(R2395*$E2397,0)),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2398,ROUND($D2396-SUM($K2397:R2397),0),ROUND(S2395*$E2397,0)),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2398,ROUND($D2396-SUM($K2397:S2397),0),ROUND(T2395*$E2397,0)),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2398,ROUND($D2396-SUM($K2397:T2397),0),ROUND(U2395*$E2397,0)),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2398,ROUND($D2396-SUM($K2397:U2397),0),ROUND(V2395*$E2397,0)),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2398,ROUND($D2396-SUM($K2397:V2397),0),ROUND(W2395*$E2397,0)),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2398,ROUND($D2396-SUM($K2397:W2397),0),ROUND(X2395*$E2397,0)),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2398,ROUND($D2396-SUM($K2397:X2397),0),ROUND(Y2395*$E2397,0)),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2398,ROUND($D2396-SUM($K2397:Y2397),0),ROUND(Z2395*$E2397,0)),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2398,ROUND($D2396-SUM($K2397:Z2397),0),ROUND(AA2395*$E2397,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2396/E2397,0),0)","v":0},{"$f":"IF(D2398=0,0,DATEDIF(DATE(D2395,E2395,1),DATE(F2397,G2397,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2395),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2395),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2397,IF(AND($G2397=$G2398,$F2397=$F2398),ROUND($D2396-SUM($K2398),0),ROUND(K2396*$E2397,0)),IF(LataProjekcji>$F2397,0,ROUND(K2396*$E2397,0))),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2397,IF(AND($G2397=$G2398,$F2397=$F2398),ROUND($D2396-SUM($K2398:K2398),0),ROUND(L2396*$E2397,0)),IF(LataProjekcji>$F2397,0,ROUND(L2396*$E2397,0))),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2397,IF(AND($G2397=$G2398,$F2397=$F2398),ROUND($D2396-SUM($K2398:L2398),0),ROUND(M2396*$E2397,0)),IF(LataProjekcji>$F2397,0,ROUND(M2396*$E2397,0))),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2397,IF(AND($G2397=$G2398,$F2397=$F2398),ROUND($D2396-SUM($K2398:M2398),0),ROUND(N2396*$E2397,0)),IF(LataProjekcji>$F2397,0,ROUND(N2396*$E2397,0))),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2397,IF(AND($G2397=$G2398,$F2397=$F2398),ROUND($D2396-SUM($K2398:N2398),0),ROUND(O2396*$E2397,0)),IF(LataProjekcji>$F2397,0,ROUND(O2396*$E2397,0))),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2397,IF(AND($G2397=$G2398,$F2397=$F2398),ROUND($D2396-SUM($K2398:O2398),0),ROUND(P2396*$E2397,0)),IF(LataProjekcji>$F2397,0,ROUND(P2396*$E2397,0))),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2397,IF(AND($G2397=$G2398,$F2397=$F2398),ROUND($D2396-SUM($K2398:P2398),0),ROUND(Q2396*$E2397,0)),IF(LataProjekcji>$F2397,0,ROUND(Q2396*$E2397,0))),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2397,IF(AND($G2397=$G2398,$F2397=$F2398),ROUND($D2396-SUM($K2398:Q2398),0),ROUND(R2396*$E2397,0)),IF(LataProjekcji>$F2397,0,ROUND(R2396*$E2397,0))),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2397,IF(AND($G2397=$G2398,$F2397=$F2398),ROUND($D2396-SUM($K2398:R2398),0),ROUND(S2396*$E2397,0)),IF(LataProjekcji>$F2397,0,ROUND(S2396*$E2397,0))),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2397,IF(AND($G2397=$G2398,$F2397=$F2398),ROUND($D2396-SUM($K2398:S2398),0),ROUND(T2396*$E2397,0)),IF(LataProjekcji>$F2397,0,ROUND(T2396*$E2397,0))),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2397,IF(AND($G2397=$G2398,$F2397=$F2398),ROUND($D2396-SUM($K2398:T2398),0),ROUND(U2396*$E2397,0)),IF(LataProjekcji>$F2397,0,ROUND(U2396*$E2397,0))),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2397,IF(AND($G2397=$G2398,$F2397=$F2398),ROUND($D2396-SUM($K2398:U2398),0),ROUND(V2396*$E2397,0)),IF(LataProjekcji>$F2397,0,ROUND(V2396*$E2397,0))),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2397,IF(AND($G2397=$G2398,$F2397=$F2398),ROUND($D2396-SUM($K2398:V2398),0),ROUND(W2396*$E2397,0)),IF(LataProjekcji>$F2397,0,ROUND(W2396*$E2397,0))),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2397,IF(AND($G2397=$G2398,$F2397=$F2398),ROUND($D2396-SUM($K2398:W2398),0),ROUND(X2396*$E2397,0)),IF(LataProjekcji>$F2397,0,ROUND(X2396*$E2397,0))),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2397,IF(AND($G2397=$G2398,$F2397=$F2398),ROUND($D2396-SUM($K2398:X2398),0),ROUND(Y2396*$E2397,0)),IF(LataProjekcji>$F2397,0,ROUND(Y2396*$E2397,0))),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2397,IF(AND($G2397=$G2398,$F2397=$F2398),ROUND($D2396-SUM($K2398:Y2398),0),ROUND(Z2396*$E2397,0)),IF(LataProjekcji>$F2397,0,ROUND(Z2396*$E2397,0))),0),0)","v":0},{"$f":"IF(AND($G2396,NOT(ISTEXT($G2395)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2397,IF(AND($G2397=$G2398,$F2397=$F2398),ROUND($D2396-SUM($K2398:Z2398),0),ROUND(AA2396*$E2397,0)),IF(LataProjekcji>$F2397,0,ROUND(AA2396*$E2397,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2396>10,ROUND((D2398-1)*E2397,0),E2397)","v":0},{"$f":"D2396-D2399","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1208","v":"nazwa ST: 0"},null,{"$f":"D1208","v":13},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1209","v":1900},{"$f":"E1209","v":1},{"$f":"IF(D2403>10,F1209,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$195,$D2401,0)),\"brak daty\",IF(D2403>10,EDATE(OFFSET($E$195,$D2401,0),D2405),DATE(D2402,E2402,1)))","v":"brak daty"},{"$f":"SUM(K2402:AA2402)=D2405","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2402=LataProjekcji,$F2402,IF($D2402<LataProjekcji,IF((SUM(K2402)+12)<$D2405,12,$D2405-SUM(K2402)),0)),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2402=LataProjekcji,$F2402,IF($D2402<LataProjekcji,IF((SUM($K2402:K2402)+12)<$D2405,12,$D2405-SUM($K2402:K2402)),0)),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2402=LataProjekcji,$F2402,IF($D2402<LataProjekcji,IF((SUM($K2402:L2402)+12)<$D2405,12,$D2405-SUM($K2402:L2402)),0)),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2402=LataProjekcji,$F2402,IF($D2402<LataProjekcji,IF((SUM($K2402:M2402)+12)<$D2405,12,$D2405-SUM($K2402:M2402)),0)),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2402=LataProjekcji,$F2402,IF($D2402<LataProjekcji,IF((SUM($K2402:N2402)+12)<$D2405,12,$D2405-SUM($K2402:N2402)),0)),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2402=LataProjekcji,$F2402,IF($D2402<LataProjekcji,IF((SUM($K2402:O2402)+12)<$D2405,12,$D2405-SUM($K2402:O2402)),0)),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2402=LataProjekcji,$F2402,IF($D2402<LataProjekcji,IF((SUM($K2402:P2402)+12)<$D2405,12,$D2405-SUM($K2402:P2402)),0)),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2402=LataProjekcji,$F2402,IF($D2402<LataProjekcji,IF((SUM($K2402:Q2402)+12)<$D2405,12,$D2405-SUM($K2402:Q2402)),0)),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2402=LataProjekcji,$F2402,IF($D2402<LataProjekcji,IF((SUM($K2402:R2402)+12)<$D2405,12,$D2405-SUM($K2402:R2402)),0)),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2402=LataProjekcji,$F2402,IF($D2402<LataProjekcji,IF((SUM($K2402:S2402)+12)<$D2405,12,$D2405-SUM($K2402:S2402)),0)),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2402=LataProjekcji,$F2402,IF($D2402<LataProjekcji,IF((SUM($K2402:T2402)+12)<$D2405,12,$D2405-SUM($K2402:T2402)),0)),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2402=LataProjekcji,$F2402,IF($D2402<LataProjekcji,IF((SUM($K2402:U2402)+12)<$D2405,12,$D2405-SUM($K2402:U2402)),0)),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2402=LataProjekcji,$F2402,IF($D2402<LataProjekcji,IF((SUM($K2402:V2402)+12)<$D2405,12,$D2405-SUM($K2402:V2402)),0)),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2402=LataProjekcji,$F2402,IF($D2402<LataProjekcji,IF((SUM($K2402:W2402)+12)<$D2405,12,$D2405-SUM($K2402:W2402)),0)),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2402=LataProjekcji,$F2402,IF($D2402<LataProjekcji,IF((SUM($K2402:X2402)+12)<$D2405,12,$D2405-SUM($K2402:X2402)),0)),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2402=LataProjekcji,$F2402,IF($D2402<LataProjekcji,IF((SUM($K2402:Y2402)+12)<$D2405,12,$D2405-SUM($K2402:Y2402)),0)),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2402=LataProjekcji,$F2402,IF($D2402<LataProjekcji,IF((SUM($K2402:Z2402)+12)<$D2405,12,$D2405-SUM($K2402:Z2402)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1210","v":0},{"$f":"E1210","v":0},{"$f":"F1210","v":0},{"$f":"NOT(ISBLANK(am_prace_rozwojowe))","v":false},{"$f":"SUM(K2403:AA2403)=E2405","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2402=LataProjekcji,IF($F2402>$E2405,$E2405,$F2402),IF($D2405>=$E2405,(IF($D2402<LataProjekcji,IF((SUM(J2403:$K2403)+12)<$E2405,12,$E2405-SUM(J2403:$K2403)),0)),(IF($D2402<LataProjekcji,IF((SUM(J2403:$K2403)+12)<$D2405,12,$D2405-SUM(J2403:$K2403)),0)))),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2402=LataProjekcji,IF($F2402>$E2405,$E2405,$F2402),IF($D2405>=$E2405,(IF($D2402<LataProjekcji,IF((SUM($K2403:K2403)+12)<$E2405,12,$E2405-SUM($K2403:K2403)),0)),(IF($D2402<LataProjekcji,IF((SUM($K2403:K2403)+12)<$D2405,12,$D2405-SUM($K2403:K2403)),0)))),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2402=LataProjekcji,IF($F2402>$E2405,$E2405,$F2402),IF($D2405>=$E2405,(IF($D2402<LataProjekcji,IF((SUM($K2403:L2403)+12)<$E2405,12,$E2405-SUM($K2403:L2403)),0)),(IF($D2402<LataProjekcji,IF((SUM($K2403:L2403)+12)<$D2405,12,$D2405-SUM($K2403:L2403)),0)))),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2402=LataProjekcji,IF($F2402>$E2405,$E2405,$F2402),IF($D2405>=$E2405,(IF($D2402<LataProjekcji,IF((SUM($K2403:M2403)+12)<$E2405,12,$E2405-SUM($K2403:M2403)),0)),(IF($D2402<LataProjekcji,IF((SUM($K2403:M2403)+12)<$D2405,12,$D2405-SUM($K2403:M2403)),0)))),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2402=LataProjekcji,IF($F2402>$E2405,$E2405,$F2402),IF($D2405>=$E2405,(IF($D2402<LataProjekcji,IF((SUM($K2403:N2403)+12)<$E2405,12,$E2405-SUM($K2403:N2403)),0)),(IF($D2402<LataProjekcji,IF((SUM($K2403:N2403)+12)<$D2405,12,$D2405-SUM($K2403:N2403)),0)))),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2402=LataProjekcji,IF($F2402>$E2405,$E2405,$F2402),IF($D2405>=$E2405,(IF($D2402<LataProjekcji,IF((SUM($K2403:O2403)+12)<$E2405,12,$E2405-SUM($K2403:O2403)),0)),(IF($D2402<LataProjekcji,IF((SUM($K2403:O2403)+12)<$D2405,12,$D2405-SUM($K2403:O2403)),0)))),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2402=LataProjekcji,IF($F2402>$E2405,$E2405,$F2402),IF($D2405>=$E2405,(IF($D2402<LataProjekcji,IF((SUM($K2403:P2403)+12)<$E2405,12,$E2405-SUM($K2403:P2403)),0)),(IF($D2402<LataProjekcji,IF((SUM($K2403:P2403)+12)<$D2405,12,$D2405-SUM($K2403:P2403)),0)))),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2402=LataProjekcji,IF($F2402>$E2405,$E2405,$F2402),IF($D2405>=$E2405,(IF($D2402<LataProjekcji,IF((SUM($K2403:Q2403)+12)<$E2405,12,$E2405-SUM($K2403:Q2403)),0)),(IF($D2402<LataProjekcji,IF((SUM($K2403:Q2403)+12)<$D2405,12,$D2405-SUM($K2403:Q2403)),0)))),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2402=LataProjekcji,IF($F2402>$E2405,$E2405,$F2402),IF($D2405>=$E2405,(IF($D2402<LataProjekcji,IF((SUM($K2403:R2403)+12)<$E2405,12,$E2405-SUM($K2403:R2403)),0)),(IF($D2402<LataProjekcji,IF((SUM($K2403:R2403)+12)<$D2405,12,$D2405-SUM($K2403:R2403)),0)))),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2402=LataProjekcji,IF($F2402>$E2405,$E2405,$F2402),IF($D2405>=$E2405,(IF($D2402<LataProjekcji,IF((SUM($K2403:S2403)+12)<$E2405,12,$E2405-SUM($K2403:S2403)),0)),(IF($D2402<LataProjekcji,IF((SUM($K2403:S2403)+12)<$D2405,12,$D2405-SUM($K2403:S2403)),0)))),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2402=LataProjekcji,IF($F2402>$E2405,$E2405,$F2402),IF($D2405>=$E2405,(IF($D2402<LataProjekcji,IF((SUM($K2403:T2403)+12)<$E2405,12,$E2405-SUM($K2403:T2403)),0)),(IF($D2402<LataProjekcji,IF((SUM($K2403:T2403)+12)<$D2405,12,$D2405-SUM($K2403:T2403)),0)))),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2402=LataProjekcji,IF($F2402>$E2405,$E2405,$F2402),IF($D2405>=$E2405,(IF($D2402<LataProjekcji,IF((SUM($K2403:U2403)+12)<$E2405,12,$E2405-SUM($K2403:U2403)),0)),(IF($D2402<LataProjekcji,IF((SUM($K2403:U2403)+12)<$D2405,12,$D2405-SUM($K2403:U2403)),0)))),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2402=LataProjekcji,IF($F2402>$E2405,$E2405,$F2402),IF($D2405>=$E2405,(IF($D2402<LataProjekcji,IF((SUM($K2403:V2403)+12)<$E2405,12,$E2405-SUM($K2403:V2403)),0)),(IF($D2402<LataProjekcji,IF((SUM($K2403:V2403)+12)<$D2405,12,$D2405-SUM($K2403:V2403)),0)))),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2402=LataProjekcji,IF($F2402>$E2405,$E2405,$F2402),IF($D2405>=$E2405,(IF($D2402<LataProjekcji,IF((SUM($K2403:W2403)+12)<$E2405,12,$E2405-SUM($K2403:W2403)),0)),(IF($D2402<LataProjekcji,IF((SUM($K2403:W2403)+12)<$D2405,12,$D2405-SUM($K2403:W2403)),0)))),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2402=LataProjekcji,IF($F2402>$E2405,$E2405,$F2402),IF($D2405>=$E2405,(IF($D2402<LataProjekcji,IF((SUM($K2403:X2403)+12)<$E2405,12,$E2405-SUM($K2403:X2403)),0)),(IF($D2402<LataProjekcji,IF((SUM($K2403:X2403)+12)<$D2405,12,$D2405-SUM($K2403:X2403)),0)))),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2402=LataProjekcji,IF($F2402>$E2405,$E2405,$F2402),IF($D2405>=$E2405,(IF($D2402<LataProjekcji,IF((SUM($K2403:Y2403)+12)<$E2405,12,$E2405-SUM($K2403:Y2403)),0)),(IF($D2402<LataProjekcji,IF((SUM($K2403:Y2403)+12)<$D2405,12,$D2405-SUM($K2403:Y2403)),0)))),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2402=LataProjekcji,IF($F2402>$E2405,$E2405,$F2402),IF($D2405>=$E2405,(IF($D2402<LataProjekcji,IF((SUM($K2403:Z2403)+12)<$E2405,12,$E2405-SUM($K2403:Z2403)),0)),(IF($D2402<LataProjekcji,IF((SUM($K2403:Z2403)+12)<$D2405,12,$D2405-SUM($K2403:Z2403)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1211","v":0},{"$f":"IF(D2403>10,ROUND(D2404/12,2),D2404)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2404:AA2404)=D2403","v":true},"amortyzacja",null,{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2405,ROUND($D2403,0),ROUND(K2402*$E2404,0)),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2405,ROUND($D2403-SUM(K2404:$K2404),0),ROUND(L2402*$E2404,0)),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2405,ROUND($D2403-SUM($K2404:L2404),0),ROUND(M2402*$E2404,0)),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2405,ROUND($D2403-SUM($K2404:M2404),0),ROUND(N2402*$E2404,0)),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2405,ROUND($D2403-SUM($K2404:N2404),0),ROUND(O2402*$E2404,0)),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2405,ROUND($D2403-SUM($K2404:O2404),0),ROUND(P2402*$E2404,0)),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2405,ROUND($D2403-SUM($K2404:P2404),0),ROUND(Q2402*$E2404,0)),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2405,ROUND($D2403-SUM($K2404:Q2404),0),ROUND(R2402*$E2404,0)),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2405,ROUND($D2403-SUM($K2404:R2404),0),ROUND(S2402*$E2404,0)),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2405,ROUND($D2403-SUM($K2404:S2404),0),ROUND(T2402*$E2404,0)),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2405,ROUND($D2403-SUM($K2404:T2404),0),ROUND(U2402*$E2404,0)),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2405,ROUND($D2403-SUM($K2404:U2404),0),ROUND(V2402*$E2404,0)),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2405,ROUND($D2403-SUM($K2404:V2404),0),ROUND(W2402*$E2404,0)),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2405,ROUND($D2403-SUM($K2404:W2404),0),ROUND(X2402*$E2404,0)),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2405,ROUND($D2403-SUM($K2404:X2404),0),ROUND(Y2402*$E2404,0)),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2405,ROUND($D2403-SUM($K2404:Y2404),0),ROUND(Z2402*$E2404,0)),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2405,ROUND($D2403-SUM($K2404:Z2404),0),ROUND(AA2402*$E2404,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2403/E2404,0),0)","v":0},{"$f":"IF(D2405=0,0,DATEDIF(DATE(D2402,E2402,1),DATE(F2404,G2404,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2402),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2402),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2404,IF(AND($G2404=$G2405,$F2404=$F2405),ROUND($D2403-SUM($K2405),0),ROUND(K2403*$E2404,0)),IF(LataProjekcji>$F2404,0,ROUND(K2403*$E2404,0))),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2404,IF(AND($G2404=$G2405,$F2404=$F2405),ROUND($D2403-SUM($K2405:K2405),0),ROUND(L2403*$E2404,0)),IF(LataProjekcji>$F2404,0,ROUND(L2403*$E2404,0))),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2404,IF(AND($G2404=$G2405,$F2404=$F2405),ROUND($D2403-SUM($K2405:L2405),0),ROUND(M2403*$E2404,0)),IF(LataProjekcji>$F2404,0,ROUND(M2403*$E2404,0))),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2404,IF(AND($G2404=$G2405,$F2404=$F2405),ROUND($D2403-SUM($K2405:M2405),0),ROUND(N2403*$E2404,0)),IF(LataProjekcji>$F2404,0,ROUND(N2403*$E2404,0))),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2404,IF(AND($G2404=$G2405,$F2404=$F2405),ROUND($D2403-SUM($K2405:N2405),0),ROUND(O2403*$E2404,0)),IF(LataProjekcji>$F2404,0,ROUND(O2403*$E2404,0))),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2404,IF(AND($G2404=$G2405,$F2404=$F2405),ROUND($D2403-SUM($K2405:O2405),0),ROUND(P2403*$E2404,0)),IF(LataProjekcji>$F2404,0,ROUND(P2403*$E2404,0))),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2404,IF(AND($G2404=$G2405,$F2404=$F2405),ROUND($D2403-SUM($K2405:P2405),0),ROUND(Q2403*$E2404,0)),IF(LataProjekcji>$F2404,0,ROUND(Q2403*$E2404,0))),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2404,IF(AND($G2404=$G2405,$F2404=$F2405),ROUND($D2403-SUM($K2405:Q2405),0),ROUND(R2403*$E2404,0)),IF(LataProjekcji>$F2404,0,ROUND(R2403*$E2404,0))),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2404,IF(AND($G2404=$G2405,$F2404=$F2405),ROUND($D2403-SUM($K2405:R2405),0),ROUND(S2403*$E2404,0)),IF(LataProjekcji>$F2404,0,ROUND(S2403*$E2404,0))),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2404,IF(AND($G2404=$G2405,$F2404=$F2405),ROUND($D2403-SUM($K2405:S2405),0),ROUND(T2403*$E2404,0)),IF(LataProjekcji>$F2404,0,ROUND(T2403*$E2404,0))),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2404,IF(AND($G2404=$G2405,$F2404=$F2405),ROUND($D2403-SUM($K2405:T2405),0),ROUND(U2403*$E2404,0)),IF(LataProjekcji>$F2404,0,ROUND(U2403*$E2404,0))),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2404,IF(AND($G2404=$G2405,$F2404=$F2405),ROUND($D2403-SUM($K2405:U2405),0),ROUND(V2403*$E2404,0)),IF(LataProjekcji>$F2404,0,ROUND(V2403*$E2404,0))),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2404,IF(AND($G2404=$G2405,$F2404=$F2405),ROUND($D2403-SUM($K2405:V2405),0),ROUND(W2403*$E2404,0)),IF(LataProjekcji>$F2404,0,ROUND(W2403*$E2404,0))),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2404,IF(AND($G2404=$G2405,$F2404=$F2405),ROUND($D2403-SUM($K2405:W2405),0),ROUND(X2403*$E2404,0)),IF(LataProjekcji>$F2404,0,ROUND(X2403*$E2404,0))),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2404,IF(AND($G2404=$G2405,$F2404=$F2405),ROUND($D2403-SUM($K2405:X2405),0),ROUND(Y2403*$E2404,0)),IF(LataProjekcji>$F2404,0,ROUND(Y2403*$E2404,0))),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2404,IF(AND($G2404=$G2405,$F2404=$F2405),ROUND($D2403-SUM($K2405:Y2405),0),ROUND(Z2403*$E2404,0)),IF(LataProjekcji>$F2404,0,ROUND(Z2403*$E2404,0))),0),0)","v":0},{"$f":"IF(AND($G2403,NOT(ISTEXT($G2402)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2404,IF(AND($G2404=$G2405,$F2404=$F2405),ROUND($D2403-SUM($K2405:Z2405),0),ROUND(AA2403*$E2404,0)),IF(LataProjekcji>$F2404,0,ROUND(AA2403*$E2404,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2403>10,ROUND((D2405-1)*E2404,0),E2404)","v":0},{"$f":"D2403-D2406","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1215","v":"nazwa ST: 0"},null,{"$f":"D1215","v":14},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1216","v":1900},{"$f":"E1216","v":1},{"$f":"IF(D2410>10,F1216,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$195,$D2408,0)),\"brak daty\",IF(D2410>10,EDATE(OFFSET($E$195,$D2408,0),D2412),DATE(D2409,E2409,1)))","v":"brak daty"},{"$f":"SUM(K2409:AA2409)=D2412","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2409=LataProjekcji,$F2409,IF($D2409<LataProjekcji,IF((SUM(K2409)+12)<$D2412,12,$D2412-SUM(K2409)),0)),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2409=LataProjekcji,$F2409,IF($D2409<LataProjekcji,IF((SUM($K2409:K2409)+12)<$D2412,12,$D2412-SUM($K2409:K2409)),0)),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2409=LataProjekcji,$F2409,IF($D2409<LataProjekcji,IF((SUM($K2409:L2409)+12)<$D2412,12,$D2412-SUM($K2409:L2409)),0)),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2409=LataProjekcji,$F2409,IF($D2409<LataProjekcji,IF((SUM($K2409:M2409)+12)<$D2412,12,$D2412-SUM($K2409:M2409)),0)),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2409=LataProjekcji,$F2409,IF($D2409<LataProjekcji,IF((SUM($K2409:N2409)+12)<$D2412,12,$D2412-SUM($K2409:N2409)),0)),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2409=LataProjekcji,$F2409,IF($D2409<LataProjekcji,IF((SUM($K2409:O2409)+12)<$D2412,12,$D2412-SUM($K2409:O2409)),0)),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2409=LataProjekcji,$F2409,IF($D2409<LataProjekcji,IF((SUM($K2409:P2409)+12)<$D2412,12,$D2412-SUM($K2409:P2409)),0)),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2409=LataProjekcji,$F2409,IF($D2409<LataProjekcji,IF((SUM($K2409:Q2409)+12)<$D2412,12,$D2412-SUM($K2409:Q2409)),0)),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2409=LataProjekcji,$F2409,IF($D2409<LataProjekcji,IF((SUM($K2409:R2409)+12)<$D2412,12,$D2412-SUM($K2409:R2409)),0)),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2409=LataProjekcji,$F2409,IF($D2409<LataProjekcji,IF((SUM($K2409:S2409)+12)<$D2412,12,$D2412-SUM($K2409:S2409)),0)),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2409=LataProjekcji,$F2409,IF($D2409<LataProjekcji,IF((SUM($K2409:T2409)+12)<$D2412,12,$D2412-SUM($K2409:T2409)),0)),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2409=LataProjekcji,$F2409,IF($D2409<LataProjekcji,IF((SUM($K2409:U2409)+12)<$D2412,12,$D2412-SUM($K2409:U2409)),0)),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2409=LataProjekcji,$F2409,IF($D2409<LataProjekcji,IF((SUM($K2409:V2409)+12)<$D2412,12,$D2412-SUM($K2409:V2409)),0)),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2409=LataProjekcji,$F2409,IF($D2409<LataProjekcji,IF((SUM($K2409:W2409)+12)<$D2412,12,$D2412-SUM($K2409:W2409)),0)),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2409=LataProjekcji,$F2409,IF($D2409<LataProjekcji,IF((SUM($K2409:X2409)+12)<$D2412,12,$D2412-SUM($K2409:X2409)),0)),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2409=LataProjekcji,$F2409,IF($D2409<LataProjekcji,IF((SUM($K2409:Y2409)+12)<$D2412,12,$D2412-SUM($K2409:Y2409)),0)),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2409=LataProjekcji,$F2409,IF($D2409<LataProjekcji,IF((SUM($K2409:Z2409)+12)<$D2412,12,$D2412-SUM($K2409:Z2409)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1217","v":0},{"$f":"E1217","v":0},{"$f":"F1217","v":0},{"$f":"NOT(ISBLANK(am_prace_rozwojowe))","v":false},{"$f":"SUM(K2410:AA2410)=E2412","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2409=LataProjekcji,IF($F2409>$E2412,$E2412,$F2409),IF($D2412>=$E2412,(IF($D2409<LataProjekcji,IF((SUM(J2410:$K2410)+12)<$E2412,12,$E2412-SUM(J2410:$K2410)),0)),(IF($D2409<LataProjekcji,IF((SUM(J2410:$K2410)+12)<$D2412,12,$D2412-SUM(J2410:$K2410)),0)))),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2409=LataProjekcji,IF($F2409>$E2412,$E2412,$F2409),IF($D2412>=$E2412,(IF($D2409<LataProjekcji,IF((SUM($K2410:K2410)+12)<$E2412,12,$E2412-SUM($K2410:K2410)),0)),(IF($D2409<LataProjekcji,IF((SUM($K2410:K2410)+12)<$D2412,12,$D2412-SUM($K2410:K2410)),0)))),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2409=LataProjekcji,IF($F2409>$E2412,$E2412,$F2409),IF($D2412>=$E2412,(IF($D2409<LataProjekcji,IF((SUM($K2410:L2410)+12)<$E2412,12,$E2412-SUM($K2410:L2410)),0)),(IF($D2409<LataProjekcji,IF((SUM($K2410:L2410)+12)<$D2412,12,$D2412-SUM($K2410:L2410)),0)))),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2409=LataProjekcji,IF($F2409>$E2412,$E2412,$F2409),IF($D2412>=$E2412,(IF($D2409<LataProjekcji,IF((SUM($K2410:M2410)+12)<$E2412,12,$E2412-SUM($K2410:M2410)),0)),(IF($D2409<LataProjekcji,IF((SUM($K2410:M2410)+12)<$D2412,12,$D2412-SUM($K2410:M2410)),0)))),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2409=LataProjekcji,IF($F2409>$E2412,$E2412,$F2409),IF($D2412>=$E2412,(IF($D2409<LataProjekcji,IF((SUM($K2410:N2410)+12)<$E2412,12,$E2412-SUM($K2410:N2410)),0)),(IF($D2409<LataProjekcji,IF((SUM($K2410:N2410)+12)<$D2412,12,$D2412-SUM($K2410:N2410)),0)))),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2409=LataProjekcji,IF($F2409>$E2412,$E2412,$F2409),IF($D2412>=$E2412,(IF($D2409<LataProjekcji,IF((SUM($K2410:O2410)+12)<$E2412,12,$E2412-SUM($K2410:O2410)),0)),(IF($D2409<LataProjekcji,IF((SUM($K2410:O2410)+12)<$D2412,12,$D2412-SUM($K2410:O2410)),0)))),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2409=LataProjekcji,IF($F2409>$E2412,$E2412,$F2409),IF($D2412>=$E2412,(IF($D2409<LataProjekcji,IF((SUM($K2410:P2410)+12)<$E2412,12,$E2412-SUM($K2410:P2410)),0)),(IF($D2409<LataProjekcji,IF((SUM($K2410:P2410)+12)<$D2412,12,$D2412-SUM($K2410:P2410)),0)))),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2409=LataProjekcji,IF($F2409>$E2412,$E2412,$F2409),IF($D2412>=$E2412,(IF($D2409<LataProjekcji,IF((SUM($K2410:Q2410)+12)<$E2412,12,$E2412-SUM($K2410:Q2410)),0)),(IF($D2409<LataProjekcji,IF((SUM($K2410:Q2410)+12)<$D2412,12,$D2412-SUM($K2410:Q2410)),0)))),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2409=LataProjekcji,IF($F2409>$E2412,$E2412,$F2409),IF($D2412>=$E2412,(IF($D2409<LataProjekcji,IF((SUM($K2410:R2410)+12)<$E2412,12,$E2412-SUM($K2410:R2410)),0)),(IF($D2409<LataProjekcji,IF((SUM($K2410:R2410)+12)<$D2412,12,$D2412-SUM($K2410:R2410)),0)))),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2409=LataProjekcji,IF($F2409>$E2412,$E2412,$F2409),IF($D2412>=$E2412,(IF($D2409<LataProjekcji,IF((SUM($K2410:S2410)+12)<$E2412,12,$E2412-SUM($K2410:S2410)),0)),(IF($D2409<LataProjekcji,IF((SUM($K2410:S2410)+12)<$D2412,12,$D2412-SUM($K2410:S2410)),0)))),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2409=LataProjekcji,IF($F2409>$E2412,$E2412,$F2409),IF($D2412>=$E2412,(IF($D2409<LataProjekcji,IF((SUM($K2410:T2410)+12)<$E2412,12,$E2412-SUM($K2410:T2410)),0)),(IF($D2409<LataProjekcji,IF((SUM($K2410:T2410)+12)<$D2412,12,$D2412-SUM($K2410:T2410)),0)))),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2409=LataProjekcji,IF($F2409>$E2412,$E2412,$F2409),IF($D2412>=$E2412,(IF($D2409<LataProjekcji,IF((SUM($K2410:U2410)+12)<$E2412,12,$E2412-SUM($K2410:U2410)),0)),(IF($D2409<LataProjekcji,IF((SUM($K2410:U2410)+12)<$D2412,12,$D2412-SUM($K2410:U2410)),0)))),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2409=LataProjekcji,IF($F2409>$E2412,$E2412,$F2409),IF($D2412>=$E2412,(IF($D2409<LataProjekcji,IF((SUM($K2410:V2410)+12)<$E2412,12,$E2412-SUM($K2410:V2410)),0)),(IF($D2409<LataProjekcji,IF((SUM($K2410:V2410)+12)<$D2412,12,$D2412-SUM($K2410:V2410)),0)))),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2409=LataProjekcji,IF($F2409>$E2412,$E2412,$F2409),IF($D2412>=$E2412,(IF($D2409<LataProjekcji,IF((SUM($K2410:W2410)+12)<$E2412,12,$E2412-SUM($K2410:W2410)),0)),(IF($D2409<LataProjekcji,IF((SUM($K2410:W2410)+12)<$D2412,12,$D2412-SUM($K2410:W2410)),0)))),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2409=LataProjekcji,IF($F2409>$E2412,$E2412,$F2409),IF($D2412>=$E2412,(IF($D2409<LataProjekcji,IF((SUM($K2410:X2410)+12)<$E2412,12,$E2412-SUM($K2410:X2410)),0)),(IF($D2409<LataProjekcji,IF((SUM($K2410:X2410)+12)<$D2412,12,$D2412-SUM($K2410:X2410)),0)))),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2409=LataProjekcji,IF($F2409>$E2412,$E2412,$F2409),IF($D2412>=$E2412,(IF($D2409<LataProjekcji,IF((SUM($K2410:Y2410)+12)<$E2412,12,$E2412-SUM($K2410:Y2410)),0)),(IF($D2409<LataProjekcji,IF((SUM($K2410:Y2410)+12)<$D2412,12,$D2412-SUM($K2410:Y2410)),0)))),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2409=LataProjekcji,IF($F2409>$E2412,$E2412,$F2409),IF($D2412>=$E2412,(IF($D2409<LataProjekcji,IF((SUM($K2410:Z2410)+12)<$E2412,12,$E2412-SUM($K2410:Z2410)),0)),(IF($D2409<LataProjekcji,IF((SUM($K2410:Z2410)+12)<$D2412,12,$D2412-SUM($K2410:Z2410)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1218","v":0},{"$f":"IF(D2410>10,ROUND(D2411/12,2),D2411)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2411:AA2411)=D2410","v":true},"amortyzacja",null,{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2412,ROUND($D2410,0),ROUND(K2409*$E2411,0)),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2412,ROUND($D2410-SUM(K2411:$K2411),0),ROUND(L2409*$E2411,0)),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2412,ROUND($D2410-SUM($K2411:L2411),0),ROUND(M2409*$E2411,0)),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2412,ROUND($D2410-SUM($K2411:M2411),0),ROUND(N2409*$E2411,0)),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2412,ROUND($D2410-SUM($K2411:N2411),0),ROUND(O2409*$E2411,0)),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2412,ROUND($D2410-SUM($K2411:O2411),0),ROUND(P2409*$E2411,0)),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2412,ROUND($D2410-SUM($K2411:P2411),0),ROUND(Q2409*$E2411,0)),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2412,ROUND($D2410-SUM($K2411:Q2411),0),ROUND(R2409*$E2411,0)),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2412,ROUND($D2410-SUM($K2411:R2411),0),ROUND(S2409*$E2411,0)),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2412,ROUND($D2410-SUM($K2411:S2411),0),ROUND(T2409*$E2411,0)),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2412,ROUND($D2410-SUM($K2411:T2411),0),ROUND(U2409*$E2411,0)),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2412,ROUND($D2410-SUM($K2411:U2411),0),ROUND(V2409*$E2411,0)),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2412,ROUND($D2410-SUM($K2411:V2411),0),ROUND(W2409*$E2411,0)),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2412,ROUND($D2410-SUM($K2411:W2411),0),ROUND(X2409*$E2411,0)),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2412,ROUND($D2410-SUM($K2411:X2411),0),ROUND(Y2409*$E2411,0)),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2412,ROUND($D2410-SUM($K2411:Y2411),0),ROUND(Z2409*$E2411,0)),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2412,ROUND($D2410-SUM($K2411:Z2411),0),ROUND(AA2409*$E2411,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2410/E2411,0),0)","v":0},{"$f":"IF(D2412=0,0,DATEDIF(DATE(D2409,E2409,1),DATE(F2411,G2411,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2409),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2409),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2411,IF(AND($G2411=$G2412,$F2411=$F2412),ROUND($D2410-SUM($K2412),0),ROUND(K2410*$E2411,0)),IF(LataProjekcji>$F2411,0,ROUND(K2410*$E2411,0))),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2411,IF(AND($G2411=$G2412,$F2411=$F2412),ROUND($D2410-SUM($K2412:K2412),0),ROUND(L2410*$E2411,0)),IF(LataProjekcji>$F2411,0,ROUND(L2410*$E2411,0))),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2411,IF(AND($G2411=$G2412,$F2411=$F2412),ROUND($D2410-SUM($K2412:L2412),0),ROUND(M2410*$E2411,0)),IF(LataProjekcji>$F2411,0,ROUND(M2410*$E2411,0))),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2411,IF(AND($G2411=$G2412,$F2411=$F2412),ROUND($D2410-SUM($K2412:M2412),0),ROUND(N2410*$E2411,0)),IF(LataProjekcji>$F2411,0,ROUND(N2410*$E2411,0))),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2411,IF(AND($G2411=$G2412,$F2411=$F2412),ROUND($D2410-SUM($K2412:N2412),0),ROUND(O2410*$E2411,0)),IF(LataProjekcji>$F2411,0,ROUND(O2410*$E2411,0))),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2411,IF(AND($G2411=$G2412,$F2411=$F2412),ROUND($D2410-SUM($K2412:O2412),0),ROUND(P2410*$E2411,0)),IF(LataProjekcji>$F2411,0,ROUND(P2410*$E2411,0))),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2411,IF(AND($G2411=$G2412,$F2411=$F2412),ROUND($D2410-SUM($K2412:P2412),0),ROUND(Q2410*$E2411,0)),IF(LataProjekcji>$F2411,0,ROUND(Q2410*$E2411,0))),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2411,IF(AND($G2411=$G2412,$F2411=$F2412),ROUND($D2410-SUM($K2412:Q2412),0),ROUND(R2410*$E2411,0)),IF(LataProjekcji>$F2411,0,ROUND(R2410*$E2411,0))),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2411,IF(AND($G2411=$G2412,$F2411=$F2412),ROUND($D2410-SUM($K2412:R2412),0),ROUND(S2410*$E2411,0)),IF(LataProjekcji>$F2411,0,ROUND(S2410*$E2411,0))),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2411,IF(AND($G2411=$G2412,$F2411=$F2412),ROUND($D2410-SUM($K2412:S2412),0),ROUND(T2410*$E2411,0)),IF(LataProjekcji>$F2411,0,ROUND(T2410*$E2411,0))),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2411,IF(AND($G2411=$G2412,$F2411=$F2412),ROUND($D2410-SUM($K2412:T2412),0),ROUND(U2410*$E2411,0)),IF(LataProjekcji>$F2411,0,ROUND(U2410*$E2411,0))),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2411,IF(AND($G2411=$G2412,$F2411=$F2412),ROUND($D2410-SUM($K2412:U2412),0),ROUND(V2410*$E2411,0)),IF(LataProjekcji>$F2411,0,ROUND(V2410*$E2411,0))),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2411,IF(AND($G2411=$G2412,$F2411=$F2412),ROUND($D2410-SUM($K2412:V2412),0),ROUND(W2410*$E2411,0)),IF(LataProjekcji>$F2411,0,ROUND(W2410*$E2411,0))),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2411,IF(AND($G2411=$G2412,$F2411=$F2412),ROUND($D2410-SUM($K2412:W2412),0),ROUND(X2410*$E2411,0)),IF(LataProjekcji>$F2411,0,ROUND(X2410*$E2411,0))),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2411,IF(AND($G2411=$G2412,$F2411=$F2412),ROUND($D2410-SUM($K2412:X2412),0),ROUND(Y2410*$E2411,0)),IF(LataProjekcji>$F2411,0,ROUND(Y2410*$E2411,0))),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2411,IF(AND($G2411=$G2412,$F2411=$F2412),ROUND($D2410-SUM($K2412:Y2412),0),ROUND(Z2410*$E2411,0)),IF(LataProjekcji>$F2411,0,ROUND(Z2410*$E2411,0))),0),0)","v":0},{"$f":"IF(AND($G2410,NOT(ISTEXT($G2409)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2411,IF(AND($G2411=$G2412,$F2411=$F2412),ROUND($D2410-SUM($K2412:Z2412),0),ROUND(AA2410*$E2411,0)),IF(LataProjekcji>$F2411,0,ROUND(AA2410*$E2411,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2410>10,ROUND((D2412-1)*E2411,0),E2411)","v":0},{"$f":"D2410-D2413","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1222","v":"nazwa ST: 0"},null,{"$f":"D1222","v":15},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1223","v":1900},{"$f":"E1223","v":1},{"$f":"IF(D2417>10,F1223,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$195,$D2415,0)),\"brak daty\",IF(D2417>10,EDATE(OFFSET($E$195,$D2415,0),D2419),DATE(D2416,E2416,1)))","v":"brak daty"},{"$f":"SUM(K2416:AA2416)=D2419","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2416=LataProjekcji,$F2416,IF($D2416<LataProjekcji,IF((SUM(K2416)+12)<$D2419,12,$D2419-SUM(K2416)),0)),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2416=LataProjekcji,$F2416,IF($D2416<LataProjekcji,IF((SUM($K2416:K2416)+12)<$D2419,12,$D2419-SUM($K2416:K2416)),0)),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2416=LataProjekcji,$F2416,IF($D2416<LataProjekcji,IF((SUM($K2416:L2416)+12)<$D2419,12,$D2419-SUM($K2416:L2416)),0)),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2416=LataProjekcji,$F2416,IF($D2416<LataProjekcji,IF((SUM($K2416:M2416)+12)<$D2419,12,$D2419-SUM($K2416:M2416)),0)),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2416=LataProjekcji,$F2416,IF($D2416<LataProjekcji,IF((SUM($K2416:N2416)+12)<$D2419,12,$D2419-SUM($K2416:N2416)),0)),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2416=LataProjekcji,$F2416,IF($D2416<LataProjekcji,IF((SUM($K2416:O2416)+12)<$D2419,12,$D2419-SUM($K2416:O2416)),0)),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2416=LataProjekcji,$F2416,IF($D2416<LataProjekcji,IF((SUM($K2416:P2416)+12)<$D2419,12,$D2419-SUM($K2416:P2416)),0)),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2416=LataProjekcji,$F2416,IF($D2416<LataProjekcji,IF((SUM($K2416:Q2416)+12)<$D2419,12,$D2419-SUM($K2416:Q2416)),0)),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2416=LataProjekcji,$F2416,IF($D2416<LataProjekcji,IF((SUM($K2416:R2416)+12)<$D2419,12,$D2419-SUM($K2416:R2416)),0)),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2416=LataProjekcji,$F2416,IF($D2416<LataProjekcji,IF((SUM($K2416:S2416)+12)<$D2419,12,$D2419-SUM($K2416:S2416)),0)),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2416=LataProjekcji,$F2416,IF($D2416<LataProjekcji,IF((SUM($K2416:T2416)+12)<$D2419,12,$D2419-SUM($K2416:T2416)),0)),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2416=LataProjekcji,$F2416,IF($D2416<LataProjekcji,IF((SUM($K2416:U2416)+12)<$D2419,12,$D2419-SUM($K2416:U2416)),0)),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2416=LataProjekcji,$F2416,IF($D2416<LataProjekcji,IF((SUM($K2416:V2416)+12)<$D2419,12,$D2419-SUM($K2416:V2416)),0)),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2416=LataProjekcji,$F2416,IF($D2416<LataProjekcji,IF((SUM($K2416:W2416)+12)<$D2419,12,$D2419-SUM($K2416:W2416)),0)),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2416=LataProjekcji,$F2416,IF($D2416<LataProjekcji,IF((SUM($K2416:X2416)+12)<$D2419,12,$D2419-SUM($K2416:X2416)),0)),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2416=LataProjekcji,$F2416,IF($D2416<LataProjekcji,IF((SUM($K2416:Y2416)+12)<$D2419,12,$D2419-SUM($K2416:Y2416)),0)),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2416=LataProjekcji,$F2416,IF($D2416<LataProjekcji,IF((SUM($K2416:Z2416)+12)<$D2419,12,$D2419-SUM($K2416:Z2416)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1224","v":0},{"$f":"E1224","v":0},{"$f":"F1224","v":0},{"$f":"NOT(ISBLANK(am_prace_rozwojowe))","v":false},{"$f":"SUM(K2417:AA2417)=E2419","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2416=LataProjekcji,IF($F2416>$E2419,$E2419,$F2416),IF($D2419>=$E2419,(IF($D2416<LataProjekcji,IF((SUM(J2417:$K2417)+12)<$E2419,12,$E2419-SUM(J2417:$K2417)),0)),(IF($D2416<LataProjekcji,IF((SUM(J2417:$K2417)+12)<$D2419,12,$D2419-SUM(J2417:$K2417)),0)))),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2416=LataProjekcji,IF($F2416>$E2419,$E2419,$F2416),IF($D2419>=$E2419,(IF($D2416<LataProjekcji,IF((SUM($K2417:K2417)+12)<$E2419,12,$E2419-SUM($K2417:K2417)),0)),(IF($D2416<LataProjekcji,IF((SUM($K2417:K2417)+12)<$D2419,12,$D2419-SUM($K2417:K2417)),0)))),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2416=LataProjekcji,IF($F2416>$E2419,$E2419,$F2416),IF($D2419>=$E2419,(IF($D2416<LataProjekcji,IF((SUM($K2417:L2417)+12)<$E2419,12,$E2419-SUM($K2417:L2417)),0)),(IF($D2416<LataProjekcji,IF((SUM($K2417:L2417)+12)<$D2419,12,$D2419-SUM($K2417:L2417)),0)))),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2416=LataProjekcji,IF($F2416>$E2419,$E2419,$F2416),IF($D2419>=$E2419,(IF($D2416<LataProjekcji,IF((SUM($K2417:M2417)+12)<$E2419,12,$E2419-SUM($K2417:M2417)),0)),(IF($D2416<LataProjekcji,IF((SUM($K2417:M2417)+12)<$D2419,12,$D2419-SUM($K2417:M2417)),0)))),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2416=LataProjekcji,IF($F2416>$E2419,$E2419,$F2416),IF($D2419>=$E2419,(IF($D2416<LataProjekcji,IF((SUM($K2417:N2417)+12)<$E2419,12,$E2419-SUM($K2417:N2417)),0)),(IF($D2416<LataProjekcji,IF((SUM($K2417:N2417)+12)<$D2419,12,$D2419-SUM($K2417:N2417)),0)))),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2416=LataProjekcji,IF($F2416>$E2419,$E2419,$F2416),IF($D2419>=$E2419,(IF($D2416<LataProjekcji,IF((SUM($K2417:O2417)+12)<$E2419,12,$E2419-SUM($K2417:O2417)),0)),(IF($D2416<LataProjekcji,IF((SUM($K2417:O2417)+12)<$D2419,12,$D2419-SUM($K2417:O2417)),0)))),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2416=LataProjekcji,IF($F2416>$E2419,$E2419,$F2416),IF($D2419>=$E2419,(IF($D2416<LataProjekcji,IF((SUM($K2417:P2417)+12)<$E2419,12,$E2419-SUM($K2417:P2417)),0)),(IF($D2416<LataProjekcji,IF((SUM($K2417:P2417)+12)<$D2419,12,$D2419-SUM($K2417:P2417)),0)))),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2416=LataProjekcji,IF($F2416>$E2419,$E2419,$F2416),IF($D2419>=$E2419,(IF($D2416<LataProjekcji,IF((SUM($K2417:Q2417)+12)<$E2419,12,$E2419-SUM($K2417:Q2417)),0)),(IF($D2416<LataProjekcji,IF((SUM($K2417:Q2417)+12)<$D2419,12,$D2419-SUM($K2417:Q2417)),0)))),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2416=LataProjekcji,IF($F2416>$E2419,$E2419,$F2416),IF($D2419>=$E2419,(IF($D2416<LataProjekcji,IF((SUM($K2417:R2417)+12)<$E2419,12,$E2419-SUM($K2417:R2417)),0)),(IF($D2416<LataProjekcji,IF((SUM($K2417:R2417)+12)<$D2419,12,$D2419-SUM($K2417:R2417)),0)))),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2416=LataProjekcji,IF($F2416>$E2419,$E2419,$F2416),IF($D2419>=$E2419,(IF($D2416<LataProjekcji,IF((SUM($K2417:S2417)+12)<$E2419,12,$E2419-SUM($K2417:S2417)),0)),(IF($D2416<LataProjekcji,IF((SUM($K2417:S2417)+12)<$D2419,12,$D2419-SUM($K2417:S2417)),0)))),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2416=LataProjekcji,IF($F2416>$E2419,$E2419,$F2416),IF($D2419>=$E2419,(IF($D2416<LataProjekcji,IF((SUM($K2417:T2417)+12)<$E2419,12,$E2419-SUM($K2417:T2417)),0)),(IF($D2416<LataProjekcji,IF((SUM($K2417:T2417)+12)<$D2419,12,$D2419-SUM($K2417:T2417)),0)))),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2416=LataProjekcji,IF($F2416>$E2419,$E2419,$F2416),IF($D2419>=$E2419,(IF($D2416<LataProjekcji,IF((SUM($K2417:U2417)+12)<$E2419,12,$E2419-SUM($K2417:U2417)),0)),(IF($D2416<LataProjekcji,IF((SUM($K2417:U2417)+12)<$D2419,12,$D2419-SUM($K2417:U2417)),0)))),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2416=LataProjekcji,IF($F2416>$E2419,$E2419,$F2416),IF($D2419>=$E2419,(IF($D2416<LataProjekcji,IF((SUM($K2417:V2417)+12)<$E2419,12,$E2419-SUM($K2417:V2417)),0)),(IF($D2416<LataProjekcji,IF((SUM($K2417:V2417)+12)<$D2419,12,$D2419-SUM($K2417:V2417)),0)))),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2416=LataProjekcji,IF($F2416>$E2419,$E2419,$F2416),IF($D2419>=$E2419,(IF($D2416<LataProjekcji,IF((SUM($K2417:W2417)+12)<$E2419,12,$E2419-SUM($K2417:W2417)),0)),(IF($D2416<LataProjekcji,IF((SUM($K2417:W2417)+12)<$D2419,12,$D2419-SUM($K2417:W2417)),0)))),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2416=LataProjekcji,IF($F2416>$E2419,$E2419,$F2416),IF($D2419>=$E2419,(IF($D2416<LataProjekcji,IF((SUM($K2417:X2417)+12)<$E2419,12,$E2419-SUM($K2417:X2417)),0)),(IF($D2416<LataProjekcji,IF((SUM($K2417:X2417)+12)<$D2419,12,$D2419-SUM($K2417:X2417)),0)))),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2416=LataProjekcji,IF($F2416>$E2419,$E2419,$F2416),IF($D2419>=$E2419,(IF($D2416<LataProjekcji,IF((SUM($K2417:Y2417)+12)<$E2419,12,$E2419-SUM($K2417:Y2417)),0)),(IF($D2416<LataProjekcji,IF((SUM($K2417:Y2417)+12)<$D2419,12,$D2419-SUM($K2417:Y2417)),0)))),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2416=LataProjekcji,IF($F2416>$E2419,$E2419,$F2416),IF($D2419>=$E2419,(IF($D2416<LataProjekcji,IF((SUM($K2417:Z2417)+12)<$E2419,12,$E2419-SUM($K2417:Z2417)),0)),(IF($D2416<LataProjekcji,IF((SUM($K2417:Z2417)+12)<$D2419,12,$D2419-SUM($K2417:Z2417)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1225","v":0},{"$f":"IF(D2417>10,ROUND(D2418/12,2),D2418)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2418:AA2418)=D2417","v":true},"amortyzacja",null,{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2419,ROUND($D2417,0),ROUND(K2416*$E2418,0)),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2419,ROUND($D2417-SUM(K2418:$K2418),0),ROUND(L2416*$E2418,0)),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2419,ROUND($D2417-SUM($K2418:L2418),0),ROUND(M2416*$E2418,0)),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2419,ROUND($D2417-SUM($K2418:M2418),0),ROUND(N2416*$E2418,0)),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2419,ROUND($D2417-SUM($K2418:N2418),0),ROUND(O2416*$E2418,0)),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2419,ROUND($D2417-SUM($K2418:O2418),0),ROUND(P2416*$E2418,0)),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2419,ROUND($D2417-SUM($K2418:P2418),0),ROUND(Q2416*$E2418,0)),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2419,ROUND($D2417-SUM($K2418:Q2418),0),ROUND(R2416*$E2418,0)),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2419,ROUND($D2417-SUM($K2418:R2418),0),ROUND(S2416*$E2418,0)),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2419,ROUND($D2417-SUM($K2418:S2418),0),ROUND(T2416*$E2418,0)),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2419,ROUND($D2417-SUM($K2418:T2418),0),ROUND(U2416*$E2418,0)),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2419,ROUND($D2417-SUM($K2418:U2418),0),ROUND(V2416*$E2418,0)),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2419,ROUND($D2417-SUM($K2418:V2418),0),ROUND(W2416*$E2418,0)),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2419,ROUND($D2417-SUM($K2418:W2418),0),ROUND(X2416*$E2418,0)),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2419,ROUND($D2417-SUM($K2418:X2418),0),ROUND(Y2416*$E2418,0)),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2419,ROUND($D2417-SUM($K2418:Y2418),0),ROUND(Z2416*$E2418,0)),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2419,ROUND($D2417-SUM($K2418:Z2418),0),ROUND(AA2416*$E2418,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2417/E2418,0),0)","v":0},{"$f":"IF(D2419=0,0,DATEDIF(DATE(D2416,E2416,1),DATE(F2418,G2418,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2416),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2416),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2418,IF(AND($G2418=$G2419,$F2418=$F2419),ROUND($D2417-SUM($K2419),0),ROUND(K2417*$E2418,0)),IF(LataProjekcji>$F2418,0,ROUND(K2417*$E2418,0))),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2418,IF(AND($G2418=$G2419,$F2418=$F2419),ROUND($D2417-SUM($K2419:K2419),0),ROUND(L2417*$E2418,0)),IF(LataProjekcji>$F2418,0,ROUND(L2417*$E2418,0))),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2418,IF(AND($G2418=$G2419,$F2418=$F2419),ROUND($D2417-SUM($K2419:L2419),0),ROUND(M2417*$E2418,0)),IF(LataProjekcji>$F2418,0,ROUND(M2417*$E2418,0))),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2418,IF(AND($G2418=$G2419,$F2418=$F2419),ROUND($D2417-SUM($K2419:M2419),0),ROUND(N2417*$E2418,0)),IF(LataProjekcji>$F2418,0,ROUND(N2417*$E2418,0))),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2418,IF(AND($G2418=$G2419,$F2418=$F2419),ROUND($D2417-SUM($K2419:N2419),0),ROUND(O2417*$E2418,0)),IF(LataProjekcji>$F2418,0,ROUND(O2417*$E2418,0))),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2418,IF(AND($G2418=$G2419,$F2418=$F2419),ROUND($D2417-SUM($K2419:O2419),0),ROUND(P2417*$E2418,0)),IF(LataProjekcji>$F2418,0,ROUND(P2417*$E2418,0))),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2418,IF(AND($G2418=$G2419,$F2418=$F2419),ROUND($D2417-SUM($K2419:P2419),0),ROUND(Q2417*$E2418,0)),IF(LataProjekcji>$F2418,0,ROUND(Q2417*$E2418,0))),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2418,IF(AND($G2418=$G2419,$F2418=$F2419),ROUND($D2417-SUM($K2419:Q2419),0),ROUND(R2417*$E2418,0)),IF(LataProjekcji>$F2418,0,ROUND(R2417*$E2418,0))),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2418,IF(AND($G2418=$G2419,$F2418=$F2419),ROUND($D2417-SUM($K2419:R2419),0),ROUND(S2417*$E2418,0)),IF(LataProjekcji>$F2418,0,ROUND(S2417*$E2418,0))),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2418,IF(AND($G2418=$G2419,$F2418=$F2419),ROUND($D2417-SUM($K2419:S2419),0),ROUND(T2417*$E2418,0)),IF(LataProjekcji>$F2418,0,ROUND(T2417*$E2418,0))),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2418,IF(AND($G2418=$G2419,$F2418=$F2419),ROUND($D2417-SUM($K2419:T2419),0),ROUND(U2417*$E2418,0)),IF(LataProjekcji>$F2418,0,ROUND(U2417*$E2418,0))),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2418,IF(AND($G2418=$G2419,$F2418=$F2419),ROUND($D2417-SUM($K2419:U2419),0),ROUND(V2417*$E2418,0)),IF(LataProjekcji>$F2418,0,ROUND(V2417*$E2418,0))),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2418,IF(AND($G2418=$G2419,$F2418=$F2419),ROUND($D2417-SUM($K2419:V2419),0),ROUND(W2417*$E2418,0)),IF(LataProjekcji>$F2418,0,ROUND(W2417*$E2418,0))),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2418,IF(AND($G2418=$G2419,$F2418=$F2419),ROUND($D2417-SUM($K2419:W2419),0),ROUND(X2417*$E2418,0)),IF(LataProjekcji>$F2418,0,ROUND(X2417*$E2418,0))),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2418,IF(AND($G2418=$G2419,$F2418=$F2419),ROUND($D2417-SUM($K2419:X2419),0),ROUND(Y2417*$E2418,0)),IF(LataProjekcji>$F2418,0,ROUND(Y2417*$E2418,0))),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2418,IF(AND($G2418=$G2419,$F2418=$F2419),ROUND($D2417-SUM($K2419:Y2419),0),ROUND(Z2417*$E2418,0)),IF(LataProjekcji>$F2418,0,ROUND(Z2417*$E2418,0))),0),0)","v":0},{"$f":"IF(AND($G2417,NOT(ISTEXT($G2416)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2418,IF(AND($G2418=$G2419,$F2418=$F2419),ROUND($D2417-SUM($K2419:Z2419),0),ROUND(AA2417*$E2418,0)),IF(LataProjekcji>$F2418,0,ROUND(AA2417*$E2418,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2417>10,ROUND((D2419-1)*E2418,0),E2418)","v":0},{"$f":"D2417-D2420","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1229","v":"nazwa ST: 0"},null,{"$f":"D1229","v":16},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1230","v":1900},{"$f":"E1230","v":1},{"$f":"IF(D2424>10,F1230,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$195,$D2422,0)),\"brak daty\",IF(D2424>10,EDATE(OFFSET($E$195,$D2422,0),D2426),DATE(D2423,E2423,1)))","v":"brak daty"},{"$f":"SUM(K2423:AA2423)=D2426","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2423=LataProjekcji,$F2423,IF($D2423<LataProjekcji,IF((SUM(K2423)+12)<$D2426,12,$D2426-SUM(K2423)),0)),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2423=LataProjekcji,$F2423,IF($D2423<LataProjekcji,IF((SUM($K2423:K2423)+12)<$D2426,12,$D2426-SUM($K2423:K2423)),0)),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2423=LataProjekcji,$F2423,IF($D2423<LataProjekcji,IF((SUM($K2423:L2423)+12)<$D2426,12,$D2426-SUM($K2423:L2423)),0)),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2423=LataProjekcji,$F2423,IF($D2423<LataProjekcji,IF((SUM($K2423:M2423)+12)<$D2426,12,$D2426-SUM($K2423:M2423)),0)),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2423=LataProjekcji,$F2423,IF($D2423<LataProjekcji,IF((SUM($K2423:N2423)+12)<$D2426,12,$D2426-SUM($K2423:N2423)),0)),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2423=LataProjekcji,$F2423,IF($D2423<LataProjekcji,IF((SUM($K2423:O2423)+12)<$D2426,12,$D2426-SUM($K2423:O2423)),0)),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2423=LataProjekcji,$F2423,IF($D2423<LataProjekcji,IF((SUM($K2423:P2423)+12)<$D2426,12,$D2426-SUM($K2423:P2423)),0)),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2423=LataProjekcji,$F2423,IF($D2423<LataProjekcji,IF((SUM($K2423:Q2423)+12)<$D2426,12,$D2426-SUM($K2423:Q2423)),0)),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2423=LataProjekcji,$F2423,IF($D2423<LataProjekcji,IF((SUM($K2423:R2423)+12)<$D2426,12,$D2426-SUM($K2423:R2423)),0)),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2423=LataProjekcji,$F2423,IF($D2423<LataProjekcji,IF((SUM($K2423:S2423)+12)<$D2426,12,$D2426-SUM($K2423:S2423)),0)),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2423=LataProjekcji,$F2423,IF($D2423<LataProjekcji,IF((SUM($K2423:T2423)+12)<$D2426,12,$D2426-SUM($K2423:T2423)),0)),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2423=LataProjekcji,$F2423,IF($D2423<LataProjekcji,IF((SUM($K2423:U2423)+12)<$D2426,12,$D2426-SUM($K2423:U2423)),0)),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2423=LataProjekcji,$F2423,IF($D2423<LataProjekcji,IF((SUM($K2423:V2423)+12)<$D2426,12,$D2426-SUM($K2423:V2423)),0)),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2423=LataProjekcji,$F2423,IF($D2423<LataProjekcji,IF((SUM($K2423:W2423)+12)<$D2426,12,$D2426-SUM($K2423:W2423)),0)),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2423=LataProjekcji,$F2423,IF($D2423<LataProjekcji,IF((SUM($K2423:X2423)+12)<$D2426,12,$D2426-SUM($K2423:X2423)),0)),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2423=LataProjekcji,$F2423,IF($D2423<LataProjekcji,IF((SUM($K2423:Y2423)+12)<$D2426,12,$D2426-SUM($K2423:Y2423)),0)),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2423=LataProjekcji,$F2423,IF($D2423<LataProjekcji,IF((SUM($K2423:Z2423)+12)<$D2426,12,$D2426-SUM($K2423:Z2423)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1231","v":0},{"$f":"E1231","v":0},{"$f":"F1231","v":0},{"$f":"NOT(ISBLANK(am_prace_rozwojowe))","v":false},{"$f":"SUM(K2424:AA2424)=E2426","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2423=LataProjekcji,IF($F2423>$E2426,$E2426,$F2423),IF($D2426>=$E2426,(IF($D2423<LataProjekcji,IF((SUM(J2424:$K2424)+12)<$E2426,12,$E2426-SUM(J2424:$K2424)),0)),(IF($D2423<LataProjekcji,IF((SUM(J2424:$K2424)+12)<$D2426,12,$D2426-SUM(J2424:$K2424)),0)))),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2423=LataProjekcji,IF($F2423>$E2426,$E2426,$F2423),IF($D2426>=$E2426,(IF($D2423<LataProjekcji,IF((SUM($K2424:K2424)+12)<$E2426,12,$E2426-SUM($K2424:K2424)),0)),(IF($D2423<LataProjekcji,IF((SUM($K2424:K2424)+12)<$D2426,12,$D2426-SUM($K2424:K2424)),0)))),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2423=LataProjekcji,IF($F2423>$E2426,$E2426,$F2423),IF($D2426>=$E2426,(IF($D2423<LataProjekcji,IF((SUM($K2424:L2424)+12)<$E2426,12,$E2426-SUM($K2424:L2424)),0)),(IF($D2423<LataProjekcji,IF((SUM($K2424:L2424)+12)<$D2426,12,$D2426-SUM($K2424:L2424)),0)))),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2423=LataProjekcji,IF($F2423>$E2426,$E2426,$F2423),IF($D2426>=$E2426,(IF($D2423<LataProjekcji,IF((SUM($K2424:M2424)+12)<$E2426,12,$E2426-SUM($K2424:M2424)),0)),(IF($D2423<LataProjekcji,IF((SUM($K2424:M2424)+12)<$D2426,12,$D2426-SUM($K2424:M2424)),0)))),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2423=LataProjekcji,IF($F2423>$E2426,$E2426,$F2423),IF($D2426>=$E2426,(IF($D2423<LataProjekcji,IF((SUM($K2424:N2424)+12)<$E2426,12,$E2426-SUM($K2424:N2424)),0)),(IF($D2423<LataProjekcji,IF((SUM($K2424:N2424)+12)<$D2426,12,$D2426-SUM($K2424:N2424)),0)))),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2423=LataProjekcji,IF($F2423>$E2426,$E2426,$F2423),IF($D2426>=$E2426,(IF($D2423<LataProjekcji,IF((SUM($K2424:O2424)+12)<$E2426,12,$E2426-SUM($K2424:O2424)),0)),(IF($D2423<LataProjekcji,IF((SUM($K2424:O2424)+12)<$D2426,12,$D2426-SUM($K2424:O2424)),0)))),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2423=LataProjekcji,IF($F2423>$E2426,$E2426,$F2423),IF($D2426>=$E2426,(IF($D2423<LataProjekcji,IF((SUM($K2424:P2424)+12)<$E2426,12,$E2426-SUM($K2424:P2424)),0)),(IF($D2423<LataProjekcji,IF((SUM($K2424:P2424)+12)<$D2426,12,$D2426-SUM($K2424:P2424)),0)))),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2423=LataProjekcji,IF($F2423>$E2426,$E2426,$F2423),IF($D2426>=$E2426,(IF($D2423<LataProjekcji,IF((SUM($K2424:Q2424)+12)<$E2426,12,$E2426-SUM($K2424:Q2424)),0)),(IF($D2423<LataProjekcji,IF((SUM($K2424:Q2424)+12)<$D2426,12,$D2426-SUM($K2424:Q2424)),0)))),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2423=LataProjekcji,IF($F2423>$E2426,$E2426,$F2423),IF($D2426>=$E2426,(IF($D2423<LataProjekcji,IF((SUM($K2424:R2424)+12)<$E2426,12,$E2426-SUM($K2424:R2424)),0)),(IF($D2423<LataProjekcji,IF((SUM($K2424:R2424)+12)<$D2426,12,$D2426-SUM($K2424:R2424)),0)))),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2423=LataProjekcji,IF($F2423>$E2426,$E2426,$F2423),IF($D2426>=$E2426,(IF($D2423<LataProjekcji,IF((SUM($K2424:S2424)+12)<$E2426,12,$E2426-SUM($K2424:S2424)),0)),(IF($D2423<LataProjekcji,IF((SUM($K2424:S2424)+12)<$D2426,12,$D2426-SUM($K2424:S2424)),0)))),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2423=LataProjekcji,IF($F2423>$E2426,$E2426,$F2423),IF($D2426>=$E2426,(IF($D2423<LataProjekcji,IF((SUM($K2424:T2424)+12)<$E2426,12,$E2426-SUM($K2424:T2424)),0)),(IF($D2423<LataProjekcji,IF((SUM($K2424:T2424)+12)<$D2426,12,$D2426-SUM($K2424:T2424)),0)))),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2423=LataProjekcji,IF($F2423>$E2426,$E2426,$F2423),IF($D2426>=$E2426,(IF($D2423<LataProjekcji,IF((SUM($K2424:U2424)+12)<$E2426,12,$E2426-SUM($K2424:U2424)),0)),(IF($D2423<LataProjekcji,IF((SUM($K2424:U2424)+12)<$D2426,12,$D2426-SUM($K2424:U2424)),0)))),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2423=LataProjekcji,IF($F2423>$E2426,$E2426,$F2423),IF($D2426>=$E2426,(IF($D2423<LataProjekcji,IF((SUM($K2424:V2424)+12)<$E2426,12,$E2426-SUM($K2424:V2424)),0)),(IF($D2423<LataProjekcji,IF((SUM($K2424:V2424)+12)<$D2426,12,$D2426-SUM($K2424:V2424)),0)))),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2423=LataProjekcji,IF($F2423>$E2426,$E2426,$F2423),IF($D2426>=$E2426,(IF($D2423<LataProjekcji,IF((SUM($K2424:W2424)+12)<$E2426,12,$E2426-SUM($K2424:W2424)),0)),(IF($D2423<LataProjekcji,IF((SUM($K2424:W2424)+12)<$D2426,12,$D2426-SUM($K2424:W2424)),0)))),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2423=LataProjekcji,IF($F2423>$E2426,$E2426,$F2423),IF($D2426>=$E2426,(IF($D2423<LataProjekcji,IF((SUM($K2424:X2424)+12)<$E2426,12,$E2426-SUM($K2424:X2424)),0)),(IF($D2423<LataProjekcji,IF((SUM($K2424:X2424)+12)<$D2426,12,$D2426-SUM($K2424:X2424)),0)))),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2423=LataProjekcji,IF($F2423>$E2426,$E2426,$F2423),IF($D2426>=$E2426,(IF($D2423<LataProjekcji,IF((SUM($K2424:Y2424)+12)<$E2426,12,$E2426-SUM($K2424:Y2424)),0)),(IF($D2423<LataProjekcji,IF((SUM($K2424:Y2424)+12)<$D2426,12,$D2426-SUM($K2424:Y2424)),0)))),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2423=LataProjekcji,IF($F2423>$E2426,$E2426,$F2423),IF($D2426>=$E2426,(IF($D2423<LataProjekcji,IF((SUM($K2424:Z2424)+12)<$E2426,12,$E2426-SUM($K2424:Z2424)),0)),(IF($D2423<LataProjekcji,IF((SUM($K2424:Z2424)+12)<$D2426,12,$D2426-SUM($K2424:Z2424)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1232","v":0},{"$f":"IF(D2424>10,ROUND(D2425/12,2),D2425)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2425:AA2425)=D2424","v":true},"amortyzacja",null,{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2426,ROUND($D2424,0),ROUND(K2423*$E2425,0)),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2426,ROUND($D2424-SUM(K2425:$K2425),0),ROUND(L2423*$E2425,0)),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2426,ROUND($D2424-SUM($K2425:L2425),0),ROUND(M2423*$E2425,0)),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2426,ROUND($D2424-SUM($K2425:M2425),0),ROUND(N2423*$E2425,0)),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2426,ROUND($D2424-SUM($K2425:N2425),0),ROUND(O2423*$E2425,0)),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2426,ROUND($D2424-SUM($K2425:O2425),0),ROUND(P2423*$E2425,0)),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2426,ROUND($D2424-SUM($K2425:P2425),0),ROUND(Q2423*$E2425,0)),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2426,ROUND($D2424-SUM($K2425:Q2425),0),ROUND(R2423*$E2425,0)),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2426,ROUND($D2424-SUM($K2425:R2425),0),ROUND(S2423*$E2425,0)),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2426,ROUND($D2424-SUM($K2425:S2425),0),ROUND(T2423*$E2425,0)),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2426,ROUND($D2424-SUM($K2425:T2425),0),ROUND(U2423*$E2425,0)),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2426,ROUND($D2424-SUM($K2425:U2425),0),ROUND(V2423*$E2425,0)),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2426,ROUND($D2424-SUM($K2425:V2425),0),ROUND(W2423*$E2425,0)),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2426,ROUND($D2424-SUM($K2425:W2425),0),ROUND(X2423*$E2425,0)),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2426,ROUND($D2424-SUM($K2425:X2425),0),ROUND(Y2423*$E2425,0)),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2426,ROUND($D2424-SUM($K2425:Y2425),0),ROUND(Z2423*$E2425,0)),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2426,ROUND($D2424-SUM($K2425:Z2425),0),ROUND(AA2423*$E2425,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2424/E2425,0),0)","v":0},{"$f":"IF(D2426=0,0,DATEDIF(DATE(D2423,E2423,1),DATE(F2425,G2425,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2423),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2423),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2425,IF(AND($G2425=$G2426,$F2425=$F2426),ROUND($D2424-SUM($K2426),0),ROUND(K2424*$E2425,0)),IF(LataProjekcji>$F2425,0,ROUND(K2424*$E2425,0))),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2425,IF(AND($G2425=$G2426,$F2425=$F2426),ROUND($D2424-SUM($K2426:K2426),0),ROUND(L2424*$E2425,0)),IF(LataProjekcji>$F2425,0,ROUND(L2424*$E2425,0))),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2425,IF(AND($G2425=$G2426,$F2425=$F2426),ROUND($D2424-SUM($K2426:L2426),0),ROUND(M2424*$E2425,0)),IF(LataProjekcji>$F2425,0,ROUND(M2424*$E2425,0))),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2425,IF(AND($G2425=$G2426,$F2425=$F2426),ROUND($D2424-SUM($K2426:M2426),0),ROUND(N2424*$E2425,0)),IF(LataProjekcji>$F2425,0,ROUND(N2424*$E2425,0))),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2425,IF(AND($G2425=$G2426,$F2425=$F2426),ROUND($D2424-SUM($K2426:N2426),0),ROUND(O2424*$E2425,0)),IF(LataProjekcji>$F2425,0,ROUND(O2424*$E2425,0))),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2425,IF(AND($G2425=$G2426,$F2425=$F2426),ROUND($D2424-SUM($K2426:O2426),0),ROUND(P2424*$E2425,0)),IF(LataProjekcji>$F2425,0,ROUND(P2424*$E2425,0))),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2425,IF(AND($G2425=$G2426,$F2425=$F2426),ROUND($D2424-SUM($K2426:P2426),0),ROUND(Q2424*$E2425,0)),IF(LataProjekcji>$F2425,0,ROUND(Q2424*$E2425,0))),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2425,IF(AND($G2425=$G2426,$F2425=$F2426),ROUND($D2424-SUM($K2426:Q2426),0),ROUND(R2424*$E2425,0)),IF(LataProjekcji>$F2425,0,ROUND(R2424*$E2425,0))),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2425,IF(AND($G2425=$G2426,$F2425=$F2426),ROUND($D2424-SUM($K2426:R2426),0),ROUND(S2424*$E2425,0)),IF(LataProjekcji>$F2425,0,ROUND(S2424*$E2425,0))),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2425,IF(AND($G2425=$G2426,$F2425=$F2426),ROUND($D2424-SUM($K2426:S2426),0),ROUND(T2424*$E2425,0)),IF(LataProjekcji>$F2425,0,ROUND(T2424*$E2425,0))),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2425,IF(AND($G2425=$G2426,$F2425=$F2426),ROUND($D2424-SUM($K2426:T2426),0),ROUND(U2424*$E2425,0)),IF(LataProjekcji>$F2425,0,ROUND(U2424*$E2425,0))),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2425,IF(AND($G2425=$G2426,$F2425=$F2426),ROUND($D2424-SUM($K2426:U2426),0),ROUND(V2424*$E2425,0)),IF(LataProjekcji>$F2425,0,ROUND(V2424*$E2425,0))),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2425,IF(AND($G2425=$G2426,$F2425=$F2426),ROUND($D2424-SUM($K2426:V2426),0),ROUND(W2424*$E2425,0)),IF(LataProjekcji>$F2425,0,ROUND(W2424*$E2425,0))),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2425,IF(AND($G2425=$G2426,$F2425=$F2426),ROUND($D2424-SUM($K2426:W2426),0),ROUND(X2424*$E2425,0)),IF(LataProjekcji>$F2425,0,ROUND(X2424*$E2425,0))),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2425,IF(AND($G2425=$G2426,$F2425=$F2426),ROUND($D2424-SUM($K2426:X2426),0),ROUND(Y2424*$E2425,0)),IF(LataProjekcji>$F2425,0,ROUND(Y2424*$E2425,0))),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2425,IF(AND($G2425=$G2426,$F2425=$F2426),ROUND($D2424-SUM($K2426:Y2426),0),ROUND(Z2424*$E2425,0)),IF(LataProjekcji>$F2425,0,ROUND(Z2424*$E2425,0))),0),0)","v":0},{"$f":"IF(AND($G2424,NOT(ISTEXT($G2423)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2425,IF(AND($G2425=$G2426,$F2425=$F2426),ROUND($D2424-SUM($K2426:Z2426),0),ROUND(AA2424*$E2425,0)),IF(LataProjekcji>$F2425,0,ROUND(AA2424*$E2425,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2424>10,ROUND((D2426-1)*E2425,0),E2425)","v":0},{"$f":"D2424-D2427","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1236","v":"nazwa ST: 0"},null,{"$f":"D1236","v":17},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1237","v":1900},{"$f":"E1237","v":1},{"$f":"IF(D2431>10,F1237,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$195,$D2429,0)),\"brak daty\",IF(D2431>10,EDATE(OFFSET($E$195,$D2429,0),D2433),DATE(D2430,E2430,1)))","v":"brak daty"},{"$f":"SUM(K2430:AA2430)=D2433","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2430=LataProjekcji,$F2430,IF($D2430<LataProjekcji,IF((SUM(K2430)+12)<$D2433,12,$D2433-SUM(K2430)),0)),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2430=LataProjekcji,$F2430,IF($D2430<LataProjekcji,IF((SUM($K2430:K2430)+12)<$D2433,12,$D2433-SUM($K2430:K2430)),0)),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2430=LataProjekcji,$F2430,IF($D2430<LataProjekcji,IF((SUM($K2430:L2430)+12)<$D2433,12,$D2433-SUM($K2430:L2430)),0)),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2430=LataProjekcji,$F2430,IF($D2430<LataProjekcji,IF((SUM($K2430:M2430)+12)<$D2433,12,$D2433-SUM($K2430:M2430)),0)),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2430=LataProjekcji,$F2430,IF($D2430<LataProjekcji,IF((SUM($K2430:N2430)+12)<$D2433,12,$D2433-SUM($K2430:N2430)),0)),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2430=LataProjekcji,$F2430,IF($D2430<LataProjekcji,IF((SUM($K2430:O2430)+12)<$D2433,12,$D2433-SUM($K2430:O2430)),0)),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2430=LataProjekcji,$F2430,IF($D2430<LataProjekcji,IF((SUM($K2430:P2430)+12)<$D2433,12,$D2433-SUM($K2430:P2430)),0)),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2430=LataProjekcji,$F2430,IF($D2430<LataProjekcji,IF((SUM($K2430:Q2430)+12)<$D2433,12,$D2433-SUM($K2430:Q2430)),0)),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2430=LataProjekcji,$F2430,IF($D2430<LataProjekcji,IF((SUM($K2430:R2430)+12)<$D2433,12,$D2433-SUM($K2430:R2430)),0)),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2430=LataProjekcji,$F2430,IF($D2430<LataProjekcji,IF((SUM($K2430:S2430)+12)<$D2433,12,$D2433-SUM($K2430:S2430)),0)),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2430=LataProjekcji,$F2430,IF($D2430<LataProjekcji,IF((SUM($K2430:T2430)+12)<$D2433,12,$D2433-SUM($K2430:T2430)),0)),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2430=LataProjekcji,$F2430,IF($D2430<LataProjekcji,IF((SUM($K2430:U2430)+12)<$D2433,12,$D2433-SUM($K2430:U2430)),0)),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2430=LataProjekcji,$F2430,IF($D2430<LataProjekcji,IF((SUM($K2430:V2430)+12)<$D2433,12,$D2433-SUM($K2430:V2430)),0)),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2430=LataProjekcji,$F2430,IF($D2430<LataProjekcji,IF((SUM($K2430:W2430)+12)<$D2433,12,$D2433-SUM($K2430:W2430)),0)),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2430=LataProjekcji,$F2430,IF($D2430<LataProjekcji,IF((SUM($K2430:X2430)+12)<$D2433,12,$D2433-SUM($K2430:X2430)),0)),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2430=LataProjekcji,$F2430,IF($D2430<LataProjekcji,IF((SUM($K2430:Y2430)+12)<$D2433,12,$D2433-SUM($K2430:Y2430)),0)),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2430=LataProjekcji,$F2430,IF($D2430<LataProjekcji,IF((SUM($K2430:Z2430)+12)<$D2433,12,$D2433-SUM($K2430:Z2430)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1238","v":0},{"$f":"E1238","v":0},{"$f":"F1238","v":0},{"$f":"NOT(ISBLANK(am_prace_rozwojowe))","v":false},{"$f":"SUM(K2431:AA2431)=E2433","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2430=LataProjekcji,IF($F2430>$E2433,$E2433,$F2430),IF($D2433>=$E2433,(IF($D2430<LataProjekcji,IF((SUM(J2431:$K2431)+12)<$E2433,12,$E2433-SUM(J2431:$K2431)),0)),(IF($D2430<LataProjekcji,IF((SUM(J2431:$K2431)+12)<$D2433,12,$D2433-SUM(J2431:$K2431)),0)))),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2430=LataProjekcji,IF($F2430>$E2433,$E2433,$F2430),IF($D2433>=$E2433,(IF($D2430<LataProjekcji,IF((SUM($K2431:K2431)+12)<$E2433,12,$E2433-SUM($K2431:K2431)),0)),(IF($D2430<LataProjekcji,IF((SUM($K2431:K2431)+12)<$D2433,12,$D2433-SUM($K2431:K2431)),0)))),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2430=LataProjekcji,IF($F2430>$E2433,$E2433,$F2430),IF($D2433>=$E2433,(IF($D2430<LataProjekcji,IF((SUM($K2431:L2431)+12)<$E2433,12,$E2433-SUM($K2431:L2431)),0)),(IF($D2430<LataProjekcji,IF((SUM($K2431:L2431)+12)<$D2433,12,$D2433-SUM($K2431:L2431)),0)))),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2430=LataProjekcji,IF($F2430>$E2433,$E2433,$F2430),IF($D2433>=$E2433,(IF($D2430<LataProjekcji,IF((SUM($K2431:M2431)+12)<$E2433,12,$E2433-SUM($K2431:M2431)),0)),(IF($D2430<LataProjekcji,IF((SUM($K2431:M2431)+12)<$D2433,12,$D2433-SUM($K2431:M2431)),0)))),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2430=LataProjekcji,IF($F2430>$E2433,$E2433,$F2430),IF($D2433>=$E2433,(IF($D2430<LataProjekcji,IF((SUM($K2431:N2431)+12)<$E2433,12,$E2433-SUM($K2431:N2431)),0)),(IF($D2430<LataProjekcji,IF((SUM($K2431:N2431)+12)<$D2433,12,$D2433-SUM($K2431:N2431)),0)))),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2430=LataProjekcji,IF($F2430>$E2433,$E2433,$F2430),IF($D2433>=$E2433,(IF($D2430<LataProjekcji,IF((SUM($K2431:O2431)+12)<$E2433,12,$E2433-SUM($K2431:O2431)),0)),(IF($D2430<LataProjekcji,IF((SUM($K2431:O2431)+12)<$D2433,12,$D2433-SUM($K2431:O2431)),0)))),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2430=LataProjekcji,IF($F2430>$E2433,$E2433,$F2430),IF($D2433>=$E2433,(IF($D2430<LataProjekcji,IF((SUM($K2431:P2431)+12)<$E2433,12,$E2433-SUM($K2431:P2431)),0)),(IF($D2430<LataProjekcji,IF((SUM($K2431:P2431)+12)<$D2433,12,$D2433-SUM($K2431:P2431)),0)))),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2430=LataProjekcji,IF($F2430>$E2433,$E2433,$F2430),IF($D2433>=$E2433,(IF($D2430<LataProjekcji,IF((SUM($K2431:Q2431)+12)<$E2433,12,$E2433-SUM($K2431:Q2431)),0)),(IF($D2430<LataProjekcji,IF((SUM($K2431:Q2431)+12)<$D2433,12,$D2433-SUM($K2431:Q2431)),0)))),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2430=LataProjekcji,IF($F2430>$E2433,$E2433,$F2430),IF($D2433>=$E2433,(IF($D2430<LataProjekcji,IF((SUM($K2431:R2431)+12)<$E2433,12,$E2433-SUM($K2431:R2431)),0)),(IF($D2430<LataProjekcji,IF((SUM($K2431:R2431)+12)<$D2433,12,$D2433-SUM($K2431:R2431)),0)))),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2430=LataProjekcji,IF($F2430>$E2433,$E2433,$F2430),IF($D2433>=$E2433,(IF($D2430<LataProjekcji,IF((SUM($K2431:S2431)+12)<$E2433,12,$E2433-SUM($K2431:S2431)),0)),(IF($D2430<LataProjekcji,IF((SUM($K2431:S2431)+12)<$D2433,12,$D2433-SUM($K2431:S2431)),0)))),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2430=LataProjekcji,IF($F2430>$E2433,$E2433,$F2430),IF($D2433>=$E2433,(IF($D2430<LataProjekcji,IF((SUM($K2431:T2431)+12)<$E2433,12,$E2433-SUM($K2431:T2431)),0)),(IF($D2430<LataProjekcji,IF((SUM($K2431:T2431)+12)<$D2433,12,$D2433-SUM($K2431:T2431)),0)))),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2430=LataProjekcji,IF($F2430>$E2433,$E2433,$F2430),IF($D2433>=$E2433,(IF($D2430<LataProjekcji,IF((SUM($K2431:U2431)+12)<$E2433,12,$E2433-SUM($K2431:U2431)),0)),(IF($D2430<LataProjekcji,IF((SUM($K2431:U2431)+12)<$D2433,12,$D2433-SUM($K2431:U2431)),0)))),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2430=LataProjekcji,IF($F2430>$E2433,$E2433,$F2430),IF($D2433>=$E2433,(IF($D2430<LataProjekcji,IF((SUM($K2431:V2431)+12)<$E2433,12,$E2433-SUM($K2431:V2431)),0)),(IF($D2430<LataProjekcji,IF((SUM($K2431:V2431)+12)<$D2433,12,$D2433-SUM($K2431:V2431)),0)))),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2430=LataProjekcji,IF($F2430>$E2433,$E2433,$F2430),IF($D2433>=$E2433,(IF($D2430<LataProjekcji,IF((SUM($K2431:W2431)+12)<$E2433,12,$E2433-SUM($K2431:W2431)),0)),(IF($D2430<LataProjekcji,IF((SUM($K2431:W2431)+12)<$D2433,12,$D2433-SUM($K2431:W2431)),0)))),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2430=LataProjekcji,IF($F2430>$E2433,$E2433,$F2430),IF($D2433>=$E2433,(IF($D2430<LataProjekcji,IF((SUM($K2431:X2431)+12)<$E2433,12,$E2433-SUM($K2431:X2431)),0)),(IF($D2430<LataProjekcji,IF((SUM($K2431:X2431)+12)<$D2433,12,$D2433-SUM($K2431:X2431)),0)))),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2430=LataProjekcji,IF($F2430>$E2433,$E2433,$F2430),IF($D2433>=$E2433,(IF($D2430<LataProjekcji,IF((SUM($K2431:Y2431)+12)<$E2433,12,$E2433-SUM($K2431:Y2431)),0)),(IF($D2430<LataProjekcji,IF((SUM($K2431:Y2431)+12)<$D2433,12,$D2433-SUM($K2431:Y2431)),0)))),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2430=LataProjekcji,IF($F2430>$E2433,$E2433,$F2430),IF($D2433>=$E2433,(IF($D2430<LataProjekcji,IF((SUM($K2431:Z2431)+12)<$E2433,12,$E2433-SUM($K2431:Z2431)),0)),(IF($D2430<LataProjekcji,IF((SUM($K2431:Z2431)+12)<$D2433,12,$D2433-SUM($K2431:Z2431)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1239","v":0},{"$f":"IF(D2431>10,ROUND(D2432/12,2),D2432)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2432:AA2432)=D2431","v":true},"amortyzacja",null,{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2433,ROUND($D2431,0),ROUND(K2430*$E2432,0)),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2433,ROUND($D2431-SUM(K2432:$K2432),0),ROUND(L2430*$E2432,0)),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2433,ROUND($D2431-SUM($K2432:L2432),0),ROUND(M2430*$E2432,0)),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2433,ROUND($D2431-SUM($K2432:M2432),0),ROUND(N2430*$E2432,0)),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2433,ROUND($D2431-SUM($K2432:N2432),0),ROUND(O2430*$E2432,0)),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2433,ROUND($D2431-SUM($K2432:O2432),0),ROUND(P2430*$E2432,0)),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2433,ROUND($D2431-SUM($K2432:P2432),0),ROUND(Q2430*$E2432,0)),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2433,ROUND($D2431-SUM($K2432:Q2432),0),ROUND(R2430*$E2432,0)),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2433,ROUND($D2431-SUM($K2432:R2432),0),ROUND(S2430*$E2432,0)),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2433,ROUND($D2431-SUM($K2432:S2432),0),ROUND(T2430*$E2432,0)),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2433,ROUND($D2431-SUM($K2432:T2432),0),ROUND(U2430*$E2432,0)),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2433,ROUND($D2431-SUM($K2432:U2432),0),ROUND(V2430*$E2432,0)),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2433,ROUND($D2431-SUM($K2432:V2432),0),ROUND(W2430*$E2432,0)),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2433,ROUND($D2431-SUM($K2432:W2432),0),ROUND(X2430*$E2432,0)),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2433,ROUND($D2431-SUM($K2432:X2432),0),ROUND(Y2430*$E2432,0)),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2433,ROUND($D2431-SUM($K2432:Y2432),0),ROUND(Z2430*$E2432,0)),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2433,ROUND($D2431-SUM($K2432:Z2432),0),ROUND(AA2430*$E2432,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2431/E2432,0),0)","v":0},{"$f":"IF(D2433=0,0,DATEDIF(DATE(D2430,E2430,1),DATE(F2432,G2432,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2430),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2430),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2432,IF(AND($G2432=$G2433,$F2432=$F2433),ROUND($D2431-SUM($K2433),0),ROUND(K2431*$E2432,0)),IF(LataProjekcji>$F2432,0,ROUND(K2431*$E2432,0))),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2432,IF(AND($G2432=$G2433,$F2432=$F2433),ROUND($D2431-SUM($K2433:K2433),0),ROUND(L2431*$E2432,0)),IF(LataProjekcji>$F2432,0,ROUND(L2431*$E2432,0))),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2432,IF(AND($G2432=$G2433,$F2432=$F2433),ROUND($D2431-SUM($K2433:L2433),0),ROUND(M2431*$E2432,0)),IF(LataProjekcji>$F2432,0,ROUND(M2431*$E2432,0))),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2432,IF(AND($G2432=$G2433,$F2432=$F2433),ROUND($D2431-SUM($K2433:M2433),0),ROUND(N2431*$E2432,0)),IF(LataProjekcji>$F2432,0,ROUND(N2431*$E2432,0))),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2432,IF(AND($G2432=$G2433,$F2432=$F2433),ROUND($D2431-SUM($K2433:N2433),0),ROUND(O2431*$E2432,0)),IF(LataProjekcji>$F2432,0,ROUND(O2431*$E2432,0))),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2432,IF(AND($G2432=$G2433,$F2432=$F2433),ROUND($D2431-SUM($K2433:O2433),0),ROUND(P2431*$E2432,0)),IF(LataProjekcji>$F2432,0,ROUND(P2431*$E2432,0))),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2432,IF(AND($G2432=$G2433,$F2432=$F2433),ROUND($D2431-SUM($K2433:P2433),0),ROUND(Q2431*$E2432,0)),IF(LataProjekcji>$F2432,0,ROUND(Q2431*$E2432,0))),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2432,IF(AND($G2432=$G2433,$F2432=$F2433),ROUND($D2431-SUM($K2433:Q2433),0),ROUND(R2431*$E2432,0)),IF(LataProjekcji>$F2432,0,ROUND(R2431*$E2432,0))),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2432,IF(AND($G2432=$G2433,$F2432=$F2433),ROUND($D2431-SUM($K2433:R2433),0),ROUND(S2431*$E2432,0)),IF(LataProjekcji>$F2432,0,ROUND(S2431*$E2432,0))),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2432,IF(AND($G2432=$G2433,$F2432=$F2433),ROUND($D2431-SUM($K2433:S2433),0),ROUND(T2431*$E2432,0)),IF(LataProjekcji>$F2432,0,ROUND(T2431*$E2432,0))),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2432,IF(AND($G2432=$G2433,$F2432=$F2433),ROUND($D2431-SUM($K2433:T2433),0),ROUND(U2431*$E2432,0)),IF(LataProjekcji>$F2432,0,ROUND(U2431*$E2432,0))),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2432,IF(AND($G2432=$G2433,$F2432=$F2433),ROUND($D2431-SUM($K2433:U2433),0),ROUND(V2431*$E2432,0)),IF(LataProjekcji>$F2432,0,ROUND(V2431*$E2432,0))),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2432,IF(AND($G2432=$G2433,$F2432=$F2433),ROUND($D2431-SUM($K2433:V2433),0),ROUND(W2431*$E2432,0)),IF(LataProjekcji>$F2432,0,ROUND(W2431*$E2432,0))),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2432,IF(AND($G2432=$G2433,$F2432=$F2433),ROUND($D2431-SUM($K2433:W2433),0),ROUND(X2431*$E2432,0)),IF(LataProjekcji>$F2432,0,ROUND(X2431*$E2432,0))),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2432,IF(AND($G2432=$G2433,$F2432=$F2433),ROUND($D2431-SUM($K2433:X2433),0),ROUND(Y2431*$E2432,0)),IF(LataProjekcji>$F2432,0,ROUND(Y2431*$E2432,0))),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2432,IF(AND($G2432=$G2433,$F2432=$F2433),ROUND($D2431-SUM($K2433:Y2433),0),ROUND(Z2431*$E2432,0)),IF(LataProjekcji>$F2432,0,ROUND(Z2431*$E2432,0))),0),0)","v":0},{"$f":"IF(AND($G2431,NOT(ISTEXT($G2430)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2432,IF(AND($G2432=$G2433,$F2432=$F2433),ROUND($D2431-SUM($K2433:Z2433),0),ROUND(AA2431*$E2432,0)),IF(LataProjekcji>$F2432,0,ROUND(AA2431*$E2432,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2431>10,ROUND((D2433-1)*E2432,0),E2432)","v":0},{"$f":"D2431-D2434","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1243","v":"nazwa ST: 0"},null,{"$f":"D1243","v":18},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1244","v":1900},{"$f":"E1244","v":1},{"$f":"IF(D2438>10,F1244,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$195,$D2436,0)),\"brak daty\",IF(D2438>10,EDATE(OFFSET($E$195,$D2436,0),D2440),DATE(D2437,E2437,1)))","v":"brak daty"},{"$f":"SUM(K2437:AA2437)=D2440","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2437=LataProjekcji,$F2437,IF($D2437<LataProjekcji,IF((SUM(K2437)+12)<$D2440,12,$D2440-SUM(K2437)),0)),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2437=LataProjekcji,$F2437,IF($D2437<LataProjekcji,IF((SUM($K2437:K2437)+12)<$D2440,12,$D2440-SUM($K2437:K2437)),0)),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2437=LataProjekcji,$F2437,IF($D2437<LataProjekcji,IF((SUM($K2437:L2437)+12)<$D2440,12,$D2440-SUM($K2437:L2437)),0)),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2437=LataProjekcji,$F2437,IF($D2437<LataProjekcji,IF((SUM($K2437:M2437)+12)<$D2440,12,$D2440-SUM($K2437:M2437)),0)),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2437=LataProjekcji,$F2437,IF($D2437<LataProjekcji,IF((SUM($K2437:N2437)+12)<$D2440,12,$D2440-SUM($K2437:N2437)),0)),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2437=LataProjekcji,$F2437,IF($D2437<LataProjekcji,IF((SUM($K2437:O2437)+12)<$D2440,12,$D2440-SUM($K2437:O2437)),0)),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2437=LataProjekcji,$F2437,IF($D2437<LataProjekcji,IF((SUM($K2437:P2437)+12)<$D2440,12,$D2440-SUM($K2437:P2437)),0)),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2437=LataProjekcji,$F2437,IF($D2437<LataProjekcji,IF((SUM($K2437:Q2437)+12)<$D2440,12,$D2440-SUM($K2437:Q2437)),0)),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2437=LataProjekcji,$F2437,IF($D2437<LataProjekcji,IF((SUM($K2437:R2437)+12)<$D2440,12,$D2440-SUM($K2437:R2437)),0)),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2437=LataProjekcji,$F2437,IF($D2437<LataProjekcji,IF((SUM($K2437:S2437)+12)<$D2440,12,$D2440-SUM($K2437:S2437)),0)),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2437=LataProjekcji,$F2437,IF($D2437<LataProjekcji,IF((SUM($K2437:T2437)+12)<$D2440,12,$D2440-SUM($K2437:T2437)),0)),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2437=LataProjekcji,$F2437,IF($D2437<LataProjekcji,IF((SUM($K2437:U2437)+12)<$D2440,12,$D2440-SUM($K2437:U2437)),0)),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2437=LataProjekcji,$F2437,IF($D2437<LataProjekcji,IF((SUM($K2437:V2437)+12)<$D2440,12,$D2440-SUM($K2437:V2437)),0)),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2437=LataProjekcji,$F2437,IF($D2437<LataProjekcji,IF((SUM($K2437:W2437)+12)<$D2440,12,$D2440-SUM($K2437:W2437)),0)),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2437=LataProjekcji,$F2437,IF($D2437<LataProjekcji,IF((SUM($K2437:X2437)+12)<$D2440,12,$D2440-SUM($K2437:X2437)),0)),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2437=LataProjekcji,$F2437,IF($D2437<LataProjekcji,IF((SUM($K2437:Y2437)+12)<$D2440,12,$D2440-SUM($K2437:Y2437)),0)),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2437=LataProjekcji,$F2437,IF($D2437<LataProjekcji,IF((SUM($K2437:Z2437)+12)<$D2440,12,$D2440-SUM($K2437:Z2437)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1245","v":0},{"$f":"E1245","v":0},{"$f":"F1245","v":0},{"$f":"NOT(ISBLANK(am_prace_rozwojowe))","v":false},{"$f":"SUM(K2438:AA2438)=E2440","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2437=LataProjekcji,IF($F2437>$E2440,$E2440,$F2437),IF($D2440>=$E2440,(IF($D2437<LataProjekcji,IF((SUM(J2438:$K2438)+12)<$E2440,12,$E2440-SUM(J2438:$K2438)),0)),(IF($D2437<LataProjekcji,IF((SUM(J2438:$K2438)+12)<$D2440,12,$D2440-SUM(J2438:$K2438)),0)))),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2437=LataProjekcji,IF($F2437>$E2440,$E2440,$F2437),IF($D2440>=$E2440,(IF($D2437<LataProjekcji,IF((SUM($K2438:K2438)+12)<$E2440,12,$E2440-SUM($K2438:K2438)),0)),(IF($D2437<LataProjekcji,IF((SUM($K2438:K2438)+12)<$D2440,12,$D2440-SUM($K2438:K2438)),0)))),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2437=LataProjekcji,IF($F2437>$E2440,$E2440,$F2437),IF($D2440>=$E2440,(IF($D2437<LataProjekcji,IF((SUM($K2438:L2438)+12)<$E2440,12,$E2440-SUM($K2438:L2438)),0)),(IF($D2437<LataProjekcji,IF((SUM($K2438:L2438)+12)<$D2440,12,$D2440-SUM($K2438:L2438)),0)))),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2437=LataProjekcji,IF($F2437>$E2440,$E2440,$F2437),IF($D2440>=$E2440,(IF($D2437<LataProjekcji,IF((SUM($K2438:M2438)+12)<$E2440,12,$E2440-SUM($K2438:M2438)),0)),(IF($D2437<LataProjekcji,IF((SUM($K2438:M2438)+12)<$D2440,12,$D2440-SUM($K2438:M2438)),0)))),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2437=LataProjekcji,IF($F2437>$E2440,$E2440,$F2437),IF($D2440>=$E2440,(IF($D2437<LataProjekcji,IF((SUM($K2438:N2438)+12)<$E2440,12,$E2440-SUM($K2438:N2438)),0)),(IF($D2437<LataProjekcji,IF((SUM($K2438:N2438)+12)<$D2440,12,$D2440-SUM($K2438:N2438)),0)))),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2437=LataProjekcji,IF($F2437>$E2440,$E2440,$F2437),IF($D2440>=$E2440,(IF($D2437<LataProjekcji,IF((SUM($K2438:O2438)+12)<$E2440,12,$E2440-SUM($K2438:O2438)),0)),(IF($D2437<LataProjekcji,IF((SUM($K2438:O2438)+12)<$D2440,12,$D2440-SUM($K2438:O2438)),0)))),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2437=LataProjekcji,IF($F2437>$E2440,$E2440,$F2437),IF($D2440>=$E2440,(IF($D2437<LataProjekcji,IF((SUM($K2438:P2438)+12)<$E2440,12,$E2440-SUM($K2438:P2438)),0)),(IF($D2437<LataProjekcji,IF((SUM($K2438:P2438)+12)<$D2440,12,$D2440-SUM($K2438:P2438)),0)))),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2437=LataProjekcji,IF($F2437>$E2440,$E2440,$F2437),IF($D2440>=$E2440,(IF($D2437<LataProjekcji,IF((SUM($K2438:Q2438)+12)<$E2440,12,$E2440-SUM($K2438:Q2438)),0)),(IF($D2437<LataProjekcji,IF((SUM($K2438:Q2438)+12)<$D2440,12,$D2440-SUM($K2438:Q2438)),0)))),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2437=LataProjekcji,IF($F2437>$E2440,$E2440,$F2437),IF($D2440>=$E2440,(IF($D2437<LataProjekcji,IF((SUM($K2438:R2438)+12)<$E2440,12,$E2440-SUM($K2438:R2438)),0)),(IF($D2437<LataProjekcji,IF((SUM($K2438:R2438)+12)<$D2440,12,$D2440-SUM($K2438:R2438)),0)))),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2437=LataProjekcji,IF($F2437>$E2440,$E2440,$F2437),IF($D2440>=$E2440,(IF($D2437<LataProjekcji,IF((SUM($K2438:S2438)+12)<$E2440,12,$E2440-SUM($K2438:S2438)),0)),(IF($D2437<LataProjekcji,IF((SUM($K2438:S2438)+12)<$D2440,12,$D2440-SUM($K2438:S2438)),0)))),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2437=LataProjekcji,IF($F2437>$E2440,$E2440,$F2437),IF($D2440>=$E2440,(IF($D2437<LataProjekcji,IF((SUM($K2438:T2438)+12)<$E2440,12,$E2440-SUM($K2438:T2438)),0)),(IF($D2437<LataProjekcji,IF((SUM($K2438:T2438)+12)<$D2440,12,$D2440-SUM($K2438:T2438)),0)))),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2437=LataProjekcji,IF($F2437>$E2440,$E2440,$F2437),IF($D2440>=$E2440,(IF($D2437<LataProjekcji,IF((SUM($K2438:U2438)+12)<$E2440,12,$E2440-SUM($K2438:U2438)),0)),(IF($D2437<LataProjekcji,IF((SUM($K2438:U2438)+12)<$D2440,12,$D2440-SUM($K2438:U2438)),0)))),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2437=LataProjekcji,IF($F2437>$E2440,$E2440,$F2437),IF($D2440>=$E2440,(IF($D2437<LataProjekcji,IF((SUM($K2438:V2438)+12)<$E2440,12,$E2440-SUM($K2438:V2438)),0)),(IF($D2437<LataProjekcji,IF((SUM($K2438:V2438)+12)<$D2440,12,$D2440-SUM($K2438:V2438)),0)))),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2437=LataProjekcji,IF($F2437>$E2440,$E2440,$F2437),IF($D2440>=$E2440,(IF($D2437<LataProjekcji,IF((SUM($K2438:W2438)+12)<$E2440,12,$E2440-SUM($K2438:W2438)),0)),(IF($D2437<LataProjekcji,IF((SUM($K2438:W2438)+12)<$D2440,12,$D2440-SUM($K2438:W2438)),0)))),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2437=LataProjekcji,IF($F2437>$E2440,$E2440,$F2437),IF($D2440>=$E2440,(IF($D2437<LataProjekcji,IF((SUM($K2438:X2438)+12)<$E2440,12,$E2440-SUM($K2438:X2438)),0)),(IF($D2437<LataProjekcji,IF((SUM($K2438:X2438)+12)<$D2440,12,$D2440-SUM($K2438:X2438)),0)))),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2437=LataProjekcji,IF($F2437>$E2440,$E2440,$F2437),IF($D2440>=$E2440,(IF($D2437<LataProjekcji,IF((SUM($K2438:Y2438)+12)<$E2440,12,$E2440-SUM($K2438:Y2438)),0)),(IF($D2437<LataProjekcji,IF((SUM($K2438:Y2438)+12)<$D2440,12,$D2440-SUM($K2438:Y2438)),0)))),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2437=LataProjekcji,IF($F2437>$E2440,$E2440,$F2437),IF($D2440>=$E2440,(IF($D2437<LataProjekcji,IF((SUM($K2438:Z2438)+12)<$E2440,12,$E2440-SUM($K2438:Z2438)),0)),(IF($D2437<LataProjekcji,IF((SUM($K2438:Z2438)+12)<$D2440,12,$D2440-SUM($K2438:Z2438)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1246","v":0},{"$f":"IF(D2438>10,ROUND(D2439/12,2),D2439)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2439:AA2439)=D2438","v":true},"amortyzacja",null,{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2440,ROUND($D2438,0),ROUND(K2437*$E2439,0)),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2440,ROUND($D2438-SUM(K2439:$K2439),0),ROUND(L2437*$E2439,0)),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2440,ROUND($D2438-SUM($K2439:L2439),0),ROUND(M2437*$E2439,0)),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2440,ROUND($D2438-SUM($K2439:M2439),0),ROUND(N2437*$E2439,0)),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2440,ROUND($D2438-SUM($K2439:N2439),0),ROUND(O2437*$E2439,0)),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2440,ROUND($D2438-SUM($K2439:O2439),0),ROUND(P2437*$E2439,0)),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2440,ROUND($D2438-SUM($K2439:P2439),0),ROUND(Q2437*$E2439,0)),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2440,ROUND($D2438-SUM($K2439:Q2439),0),ROUND(R2437*$E2439,0)),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2440,ROUND($D2438-SUM($K2439:R2439),0),ROUND(S2437*$E2439,0)),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2440,ROUND($D2438-SUM($K2439:S2439),0),ROUND(T2437*$E2439,0)),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2440,ROUND($D2438-SUM($K2439:T2439),0),ROUND(U2437*$E2439,0)),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2440,ROUND($D2438-SUM($K2439:U2439),0),ROUND(V2437*$E2439,0)),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2440,ROUND($D2438-SUM($K2439:V2439),0),ROUND(W2437*$E2439,0)),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2440,ROUND($D2438-SUM($K2439:W2439),0),ROUND(X2437*$E2439,0)),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2440,ROUND($D2438-SUM($K2439:X2439),0),ROUND(Y2437*$E2439,0)),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2440,ROUND($D2438-SUM($K2439:Y2439),0),ROUND(Z2437*$E2439,0)),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2440,ROUND($D2438-SUM($K2439:Z2439),0),ROUND(AA2437*$E2439,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2438/E2439,0),0)","v":0},{"$f":"IF(D2440=0,0,DATEDIF(DATE(D2437,E2437,1),DATE(F2439,G2439,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2437),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2437),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2439,IF(AND($G2439=$G2440,$F2439=$F2440),ROUND($D2438-SUM($K2440),0),ROUND(K2438*$E2439,0)),IF(LataProjekcji>$F2439,0,ROUND(K2438*$E2439,0))),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2439,IF(AND($G2439=$G2440,$F2439=$F2440),ROUND($D2438-SUM($K2440:K2440),0),ROUND(L2438*$E2439,0)),IF(LataProjekcji>$F2439,0,ROUND(L2438*$E2439,0))),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2439,IF(AND($G2439=$G2440,$F2439=$F2440),ROUND($D2438-SUM($K2440:L2440),0),ROUND(M2438*$E2439,0)),IF(LataProjekcji>$F2439,0,ROUND(M2438*$E2439,0))),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2439,IF(AND($G2439=$G2440,$F2439=$F2440),ROUND($D2438-SUM($K2440:M2440),0),ROUND(N2438*$E2439,0)),IF(LataProjekcji>$F2439,0,ROUND(N2438*$E2439,0))),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2439,IF(AND($G2439=$G2440,$F2439=$F2440),ROUND($D2438-SUM($K2440:N2440),0),ROUND(O2438*$E2439,0)),IF(LataProjekcji>$F2439,0,ROUND(O2438*$E2439,0))),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2439,IF(AND($G2439=$G2440,$F2439=$F2440),ROUND($D2438-SUM($K2440:O2440),0),ROUND(P2438*$E2439,0)),IF(LataProjekcji>$F2439,0,ROUND(P2438*$E2439,0))),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2439,IF(AND($G2439=$G2440,$F2439=$F2440),ROUND($D2438-SUM($K2440:P2440),0),ROUND(Q2438*$E2439,0)),IF(LataProjekcji>$F2439,0,ROUND(Q2438*$E2439,0))),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2439,IF(AND($G2439=$G2440,$F2439=$F2440),ROUND($D2438-SUM($K2440:Q2440),0),ROUND(R2438*$E2439,0)),IF(LataProjekcji>$F2439,0,ROUND(R2438*$E2439,0))),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2439,IF(AND($G2439=$G2440,$F2439=$F2440),ROUND($D2438-SUM($K2440:R2440),0),ROUND(S2438*$E2439,0)),IF(LataProjekcji>$F2439,0,ROUND(S2438*$E2439,0))),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2439,IF(AND($G2439=$G2440,$F2439=$F2440),ROUND($D2438-SUM($K2440:S2440),0),ROUND(T2438*$E2439,0)),IF(LataProjekcji>$F2439,0,ROUND(T2438*$E2439,0))),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2439,IF(AND($G2439=$G2440,$F2439=$F2440),ROUND($D2438-SUM($K2440:T2440),0),ROUND(U2438*$E2439,0)),IF(LataProjekcji>$F2439,0,ROUND(U2438*$E2439,0))),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2439,IF(AND($G2439=$G2440,$F2439=$F2440),ROUND($D2438-SUM($K2440:U2440),0),ROUND(V2438*$E2439,0)),IF(LataProjekcji>$F2439,0,ROUND(V2438*$E2439,0))),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2439,IF(AND($G2439=$G2440,$F2439=$F2440),ROUND($D2438-SUM($K2440:V2440),0),ROUND(W2438*$E2439,0)),IF(LataProjekcji>$F2439,0,ROUND(W2438*$E2439,0))),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2439,IF(AND($G2439=$G2440,$F2439=$F2440),ROUND($D2438-SUM($K2440:W2440),0),ROUND(X2438*$E2439,0)),IF(LataProjekcji>$F2439,0,ROUND(X2438*$E2439,0))),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2439,IF(AND($G2439=$G2440,$F2439=$F2440),ROUND($D2438-SUM($K2440:X2440),0),ROUND(Y2438*$E2439,0)),IF(LataProjekcji>$F2439,0,ROUND(Y2438*$E2439,0))),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2439,IF(AND($G2439=$G2440,$F2439=$F2440),ROUND($D2438-SUM($K2440:Y2440),0),ROUND(Z2438*$E2439,0)),IF(LataProjekcji>$F2439,0,ROUND(Z2438*$E2439,0))),0),0)","v":0},{"$f":"IF(AND($G2438,NOT(ISTEXT($G2437)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2439,IF(AND($G2439=$G2440,$F2439=$F2440),ROUND($D2438-SUM($K2440:Z2440),0),ROUND(AA2438*$E2439,0)),IF(LataProjekcji>$F2439,0,ROUND(AA2438*$E2439,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2438>10,ROUND((D2440-1)*E2439,0),E2439)","v":0},{"$f":"D2438-D2441","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1250","v":"nazwa ST: 0"},null,{"$f":"D1250","v":19},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1251","v":1900},{"$f":"E1251","v":1},{"$f":"IF(D2445>10,F1251,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$195,$D2443,0)),\"brak daty\",IF(D2445>10,EDATE(OFFSET($E$195,$D2443,0),D2447),DATE(D2444,E2444,1)))","v":"brak daty"},{"$f":"SUM(K2444:AA2444)=D2447","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2444=LataProjekcji,$F2444,IF($D2444<LataProjekcji,IF((SUM(K2444)+12)<$D2447,12,$D2447-SUM(K2444)),0)),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2444=LataProjekcji,$F2444,IF($D2444<LataProjekcji,IF((SUM($K2444:K2444)+12)<$D2447,12,$D2447-SUM($K2444:K2444)),0)),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2444=LataProjekcji,$F2444,IF($D2444<LataProjekcji,IF((SUM($K2444:L2444)+12)<$D2447,12,$D2447-SUM($K2444:L2444)),0)),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2444=LataProjekcji,$F2444,IF($D2444<LataProjekcji,IF((SUM($K2444:M2444)+12)<$D2447,12,$D2447-SUM($K2444:M2444)),0)),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2444=LataProjekcji,$F2444,IF($D2444<LataProjekcji,IF((SUM($K2444:N2444)+12)<$D2447,12,$D2447-SUM($K2444:N2444)),0)),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2444=LataProjekcji,$F2444,IF($D2444<LataProjekcji,IF((SUM($K2444:O2444)+12)<$D2447,12,$D2447-SUM($K2444:O2444)),0)),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2444=LataProjekcji,$F2444,IF($D2444<LataProjekcji,IF((SUM($K2444:P2444)+12)<$D2447,12,$D2447-SUM($K2444:P2444)),0)),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2444=LataProjekcji,$F2444,IF($D2444<LataProjekcji,IF((SUM($K2444:Q2444)+12)<$D2447,12,$D2447-SUM($K2444:Q2444)),0)),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2444=LataProjekcji,$F2444,IF($D2444<LataProjekcji,IF((SUM($K2444:R2444)+12)<$D2447,12,$D2447-SUM($K2444:R2444)),0)),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2444=LataProjekcji,$F2444,IF($D2444<LataProjekcji,IF((SUM($K2444:S2444)+12)<$D2447,12,$D2447-SUM($K2444:S2444)),0)),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2444=LataProjekcji,$F2444,IF($D2444<LataProjekcji,IF((SUM($K2444:T2444)+12)<$D2447,12,$D2447-SUM($K2444:T2444)),0)),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2444=LataProjekcji,$F2444,IF($D2444<LataProjekcji,IF((SUM($K2444:U2444)+12)<$D2447,12,$D2447-SUM($K2444:U2444)),0)),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2444=LataProjekcji,$F2444,IF($D2444<LataProjekcji,IF((SUM($K2444:V2444)+12)<$D2447,12,$D2447-SUM($K2444:V2444)),0)),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2444=LataProjekcji,$F2444,IF($D2444<LataProjekcji,IF((SUM($K2444:W2444)+12)<$D2447,12,$D2447-SUM($K2444:W2444)),0)),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2444=LataProjekcji,$F2444,IF($D2444<LataProjekcji,IF((SUM($K2444:X2444)+12)<$D2447,12,$D2447-SUM($K2444:X2444)),0)),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2444=LataProjekcji,$F2444,IF($D2444<LataProjekcji,IF((SUM($K2444:Y2444)+12)<$D2447,12,$D2447-SUM($K2444:Y2444)),0)),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2444=LataProjekcji,$F2444,IF($D2444<LataProjekcji,IF((SUM($K2444:Z2444)+12)<$D2447,12,$D2447-SUM($K2444:Z2444)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1252","v":0},{"$f":"E1252","v":0},{"$f":"F1252","v":0},{"$f":"NOT(ISBLANK(am_prace_rozwojowe))","v":false},{"$f":"SUM(K2445:AA2445)=E2447","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2444=LataProjekcji,IF($F2444>$E2447,$E2447,$F2444),IF($D2447>=$E2447,(IF($D2444<LataProjekcji,IF((SUM(J2445:$K2445)+12)<$E2447,12,$E2447-SUM(J2445:$K2445)),0)),(IF($D2444<LataProjekcji,IF((SUM(J2445:$K2445)+12)<$D2447,12,$D2447-SUM(J2445:$K2445)),0)))),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2444=LataProjekcji,IF($F2444>$E2447,$E2447,$F2444),IF($D2447>=$E2447,(IF($D2444<LataProjekcji,IF((SUM($K2445:K2445)+12)<$E2447,12,$E2447-SUM($K2445:K2445)),0)),(IF($D2444<LataProjekcji,IF((SUM($K2445:K2445)+12)<$D2447,12,$D2447-SUM($K2445:K2445)),0)))),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2444=LataProjekcji,IF($F2444>$E2447,$E2447,$F2444),IF($D2447>=$E2447,(IF($D2444<LataProjekcji,IF((SUM($K2445:L2445)+12)<$E2447,12,$E2447-SUM($K2445:L2445)),0)),(IF($D2444<LataProjekcji,IF((SUM($K2445:L2445)+12)<$D2447,12,$D2447-SUM($K2445:L2445)),0)))),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2444=LataProjekcji,IF($F2444>$E2447,$E2447,$F2444),IF($D2447>=$E2447,(IF($D2444<LataProjekcji,IF((SUM($K2445:M2445)+12)<$E2447,12,$E2447-SUM($K2445:M2445)),0)),(IF($D2444<LataProjekcji,IF((SUM($K2445:M2445)+12)<$D2447,12,$D2447-SUM($K2445:M2445)),0)))),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2444=LataProjekcji,IF($F2444>$E2447,$E2447,$F2444),IF($D2447>=$E2447,(IF($D2444<LataProjekcji,IF((SUM($K2445:N2445)+12)<$E2447,12,$E2447-SUM($K2445:N2445)),0)),(IF($D2444<LataProjekcji,IF((SUM($K2445:N2445)+12)<$D2447,12,$D2447-SUM($K2445:N2445)),0)))),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2444=LataProjekcji,IF($F2444>$E2447,$E2447,$F2444),IF($D2447>=$E2447,(IF($D2444<LataProjekcji,IF((SUM($K2445:O2445)+12)<$E2447,12,$E2447-SUM($K2445:O2445)),0)),(IF($D2444<LataProjekcji,IF((SUM($K2445:O2445)+12)<$D2447,12,$D2447-SUM($K2445:O2445)),0)))),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2444=LataProjekcji,IF($F2444>$E2447,$E2447,$F2444),IF($D2447>=$E2447,(IF($D2444<LataProjekcji,IF((SUM($K2445:P2445)+12)<$E2447,12,$E2447-SUM($K2445:P2445)),0)),(IF($D2444<LataProjekcji,IF((SUM($K2445:P2445)+12)<$D2447,12,$D2447-SUM($K2445:P2445)),0)))),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2444=LataProjekcji,IF($F2444>$E2447,$E2447,$F2444),IF($D2447>=$E2447,(IF($D2444<LataProjekcji,IF((SUM($K2445:Q2445)+12)<$E2447,12,$E2447-SUM($K2445:Q2445)),0)),(IF($D2444<LataProjekcji,IF((SUM($K2445:Q2445)+12)<$D2447,12,$D2447-SUM($K2445:Q2445)),0)))),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2444=LataProjekcji,IF($F2444>$E2447,$E2447,$F2444),IF($D2447>=$E2447,(IF($D2444<LataProjekcji,IF((SUM($K2445:R2445)+12)<$E2447,12,$E2447-SUM($K2445:R2445)),0)),(IF($D2444<LataProjekcji,IF((SUM($K2445:R2445)+12)<$D2447,12,$D2447-SUM($K2445:R2445)),0)))),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2444=LataProjekcji,IF($F2444>$E2447,$E2447,$F2444),IF($D2447>=$E2447,(IF($D2444<LataProjekcji,IF((SUM($K2445:S2445)+12)<$E2447,12,$E2447-SUM($K2445:S2445)),0)),(IF($D2444<LataProjekcji,IF((SUM($K2445:S2445)+12)<$D2447,12,$D2447-SUM($K2445:S2445)),0)))),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2444=LataProjekcji,IF($F2444>$E2447,$E2447,$F2444),IF($D2447>=$E2447,(IF($D2444<LataProjekcji,IF((SUM($K2445:T2445)+12)<$E2447,12,$E2447-SUM($K2445:T2445)),0)),(IF($D2444<LataProjekcji,IF((SUM($K2445:T2445)+12)<$D2447,12,$D2447-SUM($K2445:T2445)),0)))),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2444=LataProjekcji,IF($F2444>$E2447,$E2447,$F2444),IF($D2447>=$E2447,(IF($D2444<LataProjekcji,IF((SUM($K2445:U2445)+12)<$E2447,12,$E2447-SUM($K2445:U2445)),0)),(IF($D2444<LataProjekcji,IF((SUM($K2445:U2445)+12)<$D2447,12,$D2447-SUM($K2445:U2445)),0)))),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2444=LataProjekcji,IF($F2444>$E2447,$E2447,$F2444),IF($D2447>=$E2447,(IF($D2444<LataProjekcji,IF((SUM($K2445:V2445)+12)<$E2447,12,$E2447-SUM($K2445:V2445)),0)),(IF($D2444<LataProjekcji,IF((SUM($K2445:V2445)+12)<$D2447,12,$D2447-SUM($K2445:V2445)),0)))),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2444=LataProjekcji,IF($F2444>$E2447,$E2447,$F2444),IF($D2447>=$E2447,(IF($D2444<LataProjekcji,IF((SUM($K2445:W2445)+12)<$E2447,12,$E2447-SUM($K2445:W2445)),0)),(IF($D2444<LataProjekcji,IF((SUM($K2445:W2445)+12)<$D2447,12,$D2447-SUM($K2445:W2445)),0)))),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2444=LataProjekcji,IF($F2444>$E2447,$E2447,$F2444),IF($D2447>=$E2447,(IF($D2444<LataProjekcji,IF((SUM($K2445:X2445)+12)<$E2447,12,$E2447-SUM($K2445:X2445)),0)),(IF($D2444<LataProjekcji,IF((SUM($K2445:X2445)+12)<$D2447,12,$D2447-SUM($K2445:X2445)),0)))),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2444=LataProjekcji,IF($F2444>$E2447,$E2447,$F2444),IF($D2447>=$E2447,(IF($D2444<LataProjekcji,IF((SUM($K2445:Y2445)+12)<$E2447,12,$E2447-SUM($K2445:Y2445)),0)),(IF($D2444<LataProjekcji,IF((SUM($K2445:Y2445)+12)<$D2447,12,$D2447-SUM($K2445:Y2445)),0)))),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2444=LataProjekcji,IF($F2444>$E2447,$E2447,$F2444),IF($D2447>=$E2447,(IF($D2444<LataProjekcji,IF((SUM($K2445:Z2445)+12)<$E2447,12,$E2447-SUM($K2445:Z2445)),0)),(IF($D2444<LataProjekcji,IF((SUM($K2445:Z2445)+12)<$D2447,12,$D2447-SUM($K2445:Z2445)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1253","v":0},{"$f":"IF(D2445>10,ROUND(D2446/12,2),D2446)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2446:AA2446)=D2445","v":true},"amortyzacja",null,{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2447,ROUND($D2445,0),ROUND(K2444*$E2446,0)),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2447,ROUND($D2445-SUM(K2446:$K2446),0),ROUND(L2444*$E2446,0)),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2447,ROUND($D2445-SUM($K2446:L2446),0),ROUND(M2444*$E2446,0)),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2447,ROUND($D2445-SUM($K2446:M2446),0),ROUND(N2444*$E2446,0)),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2447,ROUND($D2445-SUM($K2446:N2446),0),ROUND(O2444*$E2446,0)),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2447,ROUND($D2445-SUM($K2446:O2446),0),ROUND(P2444*$E2446,0)),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2447,ROUND($D2445-SUM($K2446:P2446),0),ROUND(Q2444*$E2446,0)),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2447,ROUND($D2445-SUM($K2446:Q2446),0),ROUND(R2444*$E2446,0)),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2447,ROUND($D2445-SUM($K2446:R2446),0),ROUND(S2444*$E2446,0)),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2447,ROUND($D2445-SUM($K2446:S2446),0),ROUND(T2444*$E2446,0)),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2447,ROUND($D2445-SUM($K2446:T2446),0),ROUND(U2444*$E2446,0)),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2447,ROUND($D2445-SUM($K2446:U2446),0),ROUND(V2444*$E2446,0)),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2447,ROUND($D2445-SUM($K2446:V2446),0),ROUND(W2444*$E2446,0)),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2447,ROUND($D2445-SUM($K2446:W2446),0),ROUND(X2444*$E2446,0)),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2447,ROUND($D2445-SUM($K2446:X2446),0),ROUND(Y2444*$E2446,0)),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2447,ROUND($D2445-SUM($K2446:Y2446),0),ROUND(Z2444*$E2446,0)),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2447,ROUND($D2445-SUM($K2446:Z2446),0),ROUND(AA2444*$E2446,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2445/E2446,0),0)","v":0},{"$f":"IF(D2447=0,0,DATEDIF(DATE(D2444,E2444,1),DATE(F2446,G2446,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2444),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2444),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2446,IF(AND($G2446=$G2447,$F2446=$F2447),ROUND($D2445-SUM($K2447),0),ROUND(K2445*$E2446,0)),IF(LataProjekcji>$F2446,0,ROUND(K2445*$E2446,0))),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2446,IF(AND($G2446=$G2447,$F2446=$F2447),ROUND($D2445-SUM($K2447:K2447),0),ROUND(L2445*$E2446,0)),IF(LataProjekcji>$F2446,0,ROUND(L2445*$E2446,0))),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2446,IF(AND($G2446=$G2447,$F2446=$F2447),ROUND($D2445-SUM($K2447:L2447),0),ROUND(M2445*$E2446,0)),IF(LataProjekcji>$F2446,0,ROUND(M2445*$E2446,0))),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2446,IF(AND($G2446=$G2447,$F2446=$F2447),ROUND($D2445-SUM($K2447:M2447),0),ROUND(N2445*$E2446,0)),IF(LataProjekcji>$F2446,0,ROUND(N2445*$E2446,0))),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2446,IF(AND($G2446=$G2447,$F2446=$F2447),ROUND($D2445-SUM($K2447:N2447),0),ROUND(O2445*$E2446,0)),IF(LataProjekcji>$F2446,0,ROUND(O2445*$E2446,0))),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2446,IF(AND($G2446=$G2447,$F2446=$F2447),ROUND($D2445-SUM($K2447:O2447),0),ROUND(P2445*$E2446,0)),IF(LataProjekcji>$F2446,0,ROUND(P2445*$E2446,0))),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2446,IF(AND($G2446=$G2447,$F2446=$F2447),ROUND($D2445-SUM($K2447:P2447),0),ROUND(Q2445*$E2446,0)),IF(LataProjekcji>$F2446,0,ROUND(Q2445*$E2446,0))),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2446,IF(AND($G2446=$G2447,$F2446=$F2447),ROUND($D2445-SUM($K2447:Q2447),0),ROUND(R2445*$E2446,0)),IF(LataProjekcji>$F2446,0,ROUND(R2445*$E2446,0))),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2446,IF(AND($G2446=$G2447,$F2446=$F2447),ROUND($D2445-SUM($K2447:R2447),0),ROUND(S2445*$E2446,0)),IF(LataProjekcji>$F2446,0,ROUND(S2445*$E2446,0))),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2446,IF(AND($G2446=$G2447,$F2446=$F2447),ROUND($D2445-SUM($K2447:S2447),0),ROUND(T2445*$E2446,0)),IF(LataProjekcji>$F2446,0,ROUND(T2445*$E2446,0))),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2446,IF(AND($G2446=$G2447,$F2446=$F2447),ROUND($D2445-SUM($K2447:T2447),0),ROUND(U2445*$E2446,0)),IF(LataProjekcji>$F2446,0,ROUND(U2445*$E2446,0))),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2446,IF(AND($G2446=$G2447,$F2446=$F2447),ROUND($D2445-SUM($K2447:U2447),0),ROUND(V2445*$E2446,0)),IF(LataProjekcji>$F2446,0,ROUND(V2445*$E2446,0))),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2446,IF(AND($G2446=$G2447,$F2446=$F2447),ROUND($D2445-SUM($K2447:V2447),0),ROUND(W2445*$E2446,0)),IF(LataProjekcji>$F2446,0,ROUND(W2445*$E2446,0))),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2446,IF(AND($G2446=$G2447,$F2446=$F2447),ROUND($D2445-SUM($K2447:W2447),0),ROUND(X2445*$E2446,0)),IF(LataProjekcji>$F2446,0,ROUND(X2445*$E2446,0))),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2446,IF(AND($G2446=$G2447,$F2446=$F2447),ROUND($D2445-SUM($K2447:X2447),0),ROUND(Y2445*$E2446,0)),IF(LataProjekcji>$F2446,0,ROUND(Y2445*$E2446,0))),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2446,IF(AND($G2446=$G2447,$F2446=$F2447),ROUND($D2445-SUM($K2447:Y2447),0),ROUND(Z2445*$E2446,0)),IF(LataProjekcji>$F2446,0,ROUND(Z2445*$E2446,0))),0),0)","v":0},{"$f":"IF(AND($G2445,NOT(ISTEXT($G2444)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2446,IF(AND($G2446=$G2447,$F2446=$F2447),ROUND($D2445-SUM($K2447:Z2447),0),ROUND(AA2445*$E2446,0)),IF(LataProjekcji>$F2446,0,ROUND(AA2445*$E2446,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2445>10,ROUND((D2447-1)*E2446,0),E2446)","v":0},{"$f":"D2445-D2448","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1257","v":"nazwa ST: 0"},null,{"$f":"D1257","v":20},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1258","v":1900},{"$f":"E1258","v":1},{"$f":"IF(D2452>10,F1258,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$195,$D2450,0)),\"brak daty\",IF(D2452>10,EDATE(OFFSET($E$195,$D2450,0),D2454),DATE(D2451,E2451,1)))","v":"brak daty"},{"$f":"SUM(K2451:AA2451)=D2454","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2451=LataProjekcji,$F2451,IF($D2451<LataProjekcji,IF((SUM(K2451)+12)<$D2454,12,$D2454-SUM(K2451)),0)),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2451=LataProjekcji,$F2451,IF($D2451<LataProjekcji,IF((SUM($K2451:K2451)+12)<$D2454,12,$D2454-SUM($K2451:K2451)),0)),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2451=LataProjekcji,$F2451,IF($D2451<LataProjekcji,IF((SUM($K2451:L2451)+12)<$D2454,12,$D2454-SUM($K2451:L2451)),0)),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2451=LataProjekcji,$F2451,IF($D2451<LataProjekcji,IF((SUM($K2451:M2451)+12)<$D2454,12,$D2454-SUM($K2451:M2451)),0)),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2451=LataProjekcji,$F2451,IF($D2451<LataProjekcji,IF((SUM($K2451:N2451)+12)<$D2454,12,$D2454-SUM($K2451:N2451)),0)),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2451=LataProjekcji,$F2451,IF($D2451<LataProjekcji,IF((SUM($K2451:O2451)+12)<$D2454,12,$D2454-SUM($K2451:O2451)),0)),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2451=LataProjekcji,$F2451,IF($D2451<LataProjekcji,IF((SUM($K2451:P2451)+12)<$D2454,12,$D2454-SUM($K2451:P2451)),0)),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2451=LataProjekcji,$F2451,IF($D2451<LataProjekcji,IF((SUM($K2451:Q2451)+12)<$D2454,12,$D2454-SUM($K2451:Q2451)),0)),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2451=LataProjekcji,$F2451,IF($D2451<LataProjekcji,IF((SUM($K2451:R2451)+12)<$D2454,12,$D2454-SUM($K2451:R2451)),0)),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2451=LataProjekcji,$F2451,IF($D2451<LataProjekcji,IF((SUM($K2451:S2451)+12)<$D2454,12,$D2454-SUM($K2451:S2451)),0)),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2451=LataProjekcji,$F2451,IF($D2451<LataProjekcji,IF((SUM($K2451:T2451)+12)<$D2454,12,$D2454-SUM($K2451:T2451)),0)),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2451=LataProjekcji,$F2451,IF($D2451<LataProjekcji,IF((SUM($K2451:U2451)+12)<$D2454,12,$D2454-SUM($K2451:U2451)),0)),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2451=LataProjekcji,$F2451,IF($D2451<LataProjekcji,IF((SUM($K2451:V2451)+12)<$D2454,12,$D2454-SUM($K2451:V2451)),0)),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2451=LataProjekcji,$F2451,IF($D2451<LataProjekcji,IF((SUM($K2451:W2451)+12)<$D2454,12,$D2454-SUM($K2451:W2451)),0)),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2451=LataProjekcji,$F2451,IF($D2451<LataProjekcji,IF((SUM($K2451:X2451)+12)<$D2454,12,$D2454-SUM($K2451:X2451)),0)),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2451=LataProjekcji,$F2451,IF($D2451<LataProjekcji,IF((SUM($K2451:Y2451)+12)<$D2454,12,$D2454-SUM($K2451:Y2451)),0)),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2451=LataProjekcji,$F2451,IF($D2451<LataProjekcji,IF((SUM($K2451:Z2451)+12)<$D2454,12,$D2454-SUM($K2451:Z2451)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1259","v":0},{"$f":"E1259","v":0},{"$f":"F1259","v":0},{"$f":"NOT(ISBLANK(am_prace_rozwojowe))","v":false},{"$f":"SUM(K2452:AA2452)=E2454","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2451=LataProjekcji,IF($F2451>$E2454,$E2454,$F2451),IF($D2454>=$E2454,(IF($D2451<LataProjekcji,IF((SUM(J2452:$K2452)+12)<$E2454,12,$E2454-SUM(J2452:$K2452)),0)),(IF($D2451<LataProjekcji,IF((SUM(J2452:$K2452)+12)<$D2454,12,$D2454-SUM(J2452:$K2452)),0)))),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2451=LataProjekcji,IF($F2451>$E2454,$E2454,$F2451),IF($D2454>=$E2454,(IF($D2451<LataProjekcji,IF((SUM($K2452:K2452)+12)<$E2454,12,$E2454-SUM($K2452:K2452)),0)),(IF($D2451<LataProjekcji,IF((SUM($K2452:K2452)+12)<$D2454,12,$D2454-SUM($K2452:K2452)),0)))),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2451=LataProjekcji,IF($F2451>$E2454,$E2454,$F2451),IF($D2454>=$E2454,(IF($D2451<LataProjekcji,IF((SUM($K2452:L2452)+12)<$E2454,12,$E2454-SUM($K2452:L2452)),0)),(IF($D2451<LataProjekcji,IF((SUM($K2452:L2452)+12)<$D2454,12,$D2454-SUM($K2452:L2452)),0)))),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2451=LataProjekcji,IF($F2451>$E2454,$E2454,$F2451),IF($D2454>=$E2454,(IF($D2451<LataProjekcji,IF((SUM($K2452:M2452)+12)<$E2454,12,$E2454-SUM($K2452:M2452)),0)),(IF($D2451<LataProjekcji,IF((SUM($K2452:M2452)+12)<$D2454,12,$D2454-SUM($K2452:M2452)),0)))),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2451=LataProjekcji,IF($F2451>$E2454,$E2454,$F2451),IF($D2454>=$E2454,(IF($D2451<LataProjekcji,IF((SUM($K2452:N2452)+12)<$E2454,12,$E2454-SUM($K2452:N2452)),0)),(IF($D2451<LataProjekcji,IF((SUM($K2452:N2452)+12)<$D2454,12,$D2454-SUM($K2452:N2452)),0)))),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2451=LataProjekcji,IF($F2451>$E2454,$E2454,$F2451),IF($D2454>=$E2454,(IF($D2451<LataProjekcji,IF((SUM($K2452:O2452)+12)<$E2454,12,$E2454-SUM($K2452:O2452)),0)),(IF($D2451<LataProjekcji,IF((SUM($K2452:O2452)+12)<$D2454,12,$D2454-SUM($K2452:O2452)),0)))),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2451=LataProjekcji,IF($F2451>$E2454,$E2454,$F2451),IF($D2454>=$E2454,(IF($D2451<LataProjekcji,IF((SUM($K2452:P2452)+12)<$E2454,12,$E2454-SUM($K2452:P2452)),0)),(IF($D2451<LataProjekcji,IF((SUM($K2452:P2452)+12)<$D2454,12,$D2454-SUM($K2452:P2452)),0)))),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2451=LataProjekcji,IF($F2451>$E2454,$E2454,$F2451),IF($D2454>=$E2454,(IF($D2451<LataProjekcji,IF((SUM($K2452:Q2452)+12)<$E2454,12,$E2454-SUM($K2452:Q2452)),0)),(IF($D2451<LataProjekcji,IF((SUM($K2452:Q2452)+12)<$D2454,12,$D2454-SUM($K2452:Q2452)),0)))),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2451=LataProjekcji,IF($F2451>$E2454,$E2454,$F2451),IF($D2454>=$E2454,(IF($D2451<LataProjekcji,IF((SUM($K2452:R2452)+12)<$E2454,12,$E2454-SUM($K2452:R2452)),0)),(IF($D2451<LataProjekcji,IF((SUM($K2452:R2452)+12)<$D2454,12,$D2454-SUM($K2452:R2452)),0)))),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2451=LataProjekcji,IF($F2451>$E2454,$E2454,$F2451),IF($D2454>=$E2454,(IF($D2451<LataProjekcji,IF((SUM($K2452:S2452)+12)<$E2454,12,$E2454-SUM($K2452:S2452)),0)),(IF($D2451<LataProjekcji,IF((SUM($K2452:S2452)+12)<$D2454,12,$D2454-SUM($K2452:S2452)),0)))),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2451=LataProjekcji,IF($F2451>$E2454,$E2454,$F2451),IF($D2454>=$E2454,(IF($D2451<LataProjekcji,IF((SUM($K2452:T2452)+12)<$E2454,12,$E2454-SUM($K2452:T2452)),0)),(IF($D2451<LataProjekcji,IF((SUM($K2452:T2452)+12)<$D2454,12,$D2454-SUM($K2452:T2452)),0)))),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2451=LataProjekcji,IF($F2451>$E2454,$E2454,$F2451),IF($D2454>=$E2454,(IF($D2451<LataProjekcji,IF((SUM($K2452:U2452)+12)<$E2454,12,$E2454-SUM($K2452:U2452)),0)),(IF($D2451<LataProjekcji,IF((SUM($K2452:U2452)+12)<$D2454,12,$D2454-SUM($K2452:U2452)),0)))),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2451=LataProjekcji,IF($F2451>$E2454,$E2454,$F2451),IF($D2454>=$E2454,(IF($D2451<LataProjekcji,IF((SUM($K2452:V2452)+12)<$E2454,12,$E2454-SUM($K2452:V2452)),0)),(IF($D2451<LataProjekcji,IF((SUM($K2452:V2452)+12)<$D2454,12,$D2454-SUM($K2452:V2452)),0)))),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2451=LataProjekcji,IF($F2451>$E2454,$E2454,$F2451),IF($D2454>=$E2454,(IF($D2451<LataProjekcji,IF((SUM($K2452:W2452)+12)<$E2454,12,$E2454-SUM($K2452:W2452)),0)),(IF($D2451<LataProjekcji,IF((SUM($K2452:W2452)+12)<$D2454,12,$D2454-SUM($K2452:W2452)),0)))),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2451=LataProjekcji,IF($F2451>$E2454,$E2454,$F2451),IF($D2454>=$E2454,(IF($D2451<LataProjekcji,IF((SUM($K2452:X2452)+12)<$E2454,12,$E2454-SUM($K2452:X2452)),0)),(IF($D2451<LataProjekcji,IF((SUM($K2452:X2452)+12)<$D2454,12,$D2454-SUM($K2452:X2452)),0)))),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2451=LataProjekcji,IF($F2451>$E2454,$E2454,$F2451),IF($D2454>=$E2454,(IF($D2451<LataProjekcji,IF((SUM($K2452:Y2452)+12)<$E2454,12,$E2454-SUM($K2452:Y2452)),0)),(IF($D2451<LataProjekcji,IF((SUM($K2452:Y2452)+12)<$D2454,12,$D2454-SUM($K2452:Y2452)),0)))),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2451=LataProjekcji,IF($F2451>$E2454,$E2454,$F2451),IF($D2454>=$E2454,(IF($D2451<LataProjekcji,IF((SUM($K2452:Z2452)+12)<$E2454,12,$E2454-SUM($K2452:Z2452)),0)),(IF($D2451<LataProjekcji,IF((SUM($K2452:Z2452)+12)<$D2454,12,$D2454-SUM($K2452:Z2452)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1260","v":0},{"$f":"IF(D2452>10,ROUND(D2453/12,2),D2453)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2453:AA2453)=D2452","v":true},"amortyzacja",null,{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2454,ROUND($D2452,0),ROUND(K2451*$E2453,0)),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2454,ROUND($D2452-SUM(K2453:$K2453),0),ROUND(L2451*$E2453,0)),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2454,ROUND($D2452-SUM($K2453:L2453),0),ROUND(M2451*$E2453,0)),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2454,ROUND($D2452-SUM($K2453:M2453),0),ROUND(N2451*$E2453,0)),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2454,ROUND($D2452-SUM($K2453:N2453),0),ROUND(O2451*$E2453,0)),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2454,ROUND($D2452-SUM($K2453:O2453),0),ROUND(P2451*$E2453,0)),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2454,ROUND($D2452-SUM($K2453:P2453),0),ROUND(Q2451*$E2453,0)),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2454,ROUND($D2452-SUM($K2453:Q2453),0),ROUND(R2451*$E2453,0)),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2454,ROUND($D2452-SUM($K2453:R2453),0),ROUND(S2451*$E2453,0)),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2454,ROUND($D2452-SUM($K2453:S2453),0),ROUND(T2451*$E2453,0)),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2454,ROUND($D2452-SUM($K2453:T2453),0),ROUND(U2451*$E2453,0)),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2454,ROUND($D2452-SUM($K2453:U2453),0),ROUND(V2451*$E2453,0)),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2454,ROUND($D2452-SUM($K2453:V2453),0),ROUND(W2451*$E2453,0)),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2454,ROUND($D2452-SUM($K2453:W2453),0),ROUND(X2451*$E2453,0)),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2454,ROUND($D2452-SUM($K2453:X2453),0),ROUND(Y2451*$E2453,0)),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2454,ROUND($D2452-SUM($K2453:Y2453),0),ROUND(Z2451*$E2453,0)),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2454,ROUND($D2452-SUM($K2453:Z2453),0),ROUND(AA2451*$E2453,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2452/E2453,0),0)","v":0},{"$f":"IF(D2454=0,0,DATEDIF(DATE(D2451,E2451,1),DATE(F2453,G2453,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2451),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2451),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2453,IF(AND($G2453=$G2454,$F2453=$F2454),ROUND($D2452-SUM($K2454),0),ROUND(K2452*$E2453,0)),IF(LataProjekcji>$F2453,0,ROUND(K2452*$E2453,0))),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2453,IF(AND($G2453=$G2454,$F2453=$F2454),ROUND($D2452-SUM($K2454:K2454),0),ROUND(L2452*$E2453,0)),IF(LataProjekcji>$F2453,0,ROUND(L2452*$E2453,0))),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2453,IF(AND($G2453=$G2454,$F2453=$F2454),ROUND($D2452-SUM($K2454:L2454),0),ROUND(M2452*$E2453,0)),IF(LataProjekcji>$F2453,0,ROUND(M2452*$E2453,0))),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2453,IF(AND($G2453=$G2454,$F2453=$F2454),ROUND($D2452-SUM($K2454:M2454),0),ROUND(N2452*$E2453,0)),IF(LataProjekcji>$F2453,0,ROUND(N2452*$E2453,0))),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2453,IF(AND($G2453=$G2454,$F2453=$F2454),ROUND($D2452-SUM($K2454:N2454),0),ROUND(O2452*$E2453,0)),IF(LataProjekcji>$F2453,0,ROUND(O2452*$E2453,0))),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2453,IF(AND($G2453=$G2454,$F2453=$F2454),ROUND($D2452-SUM($K2454:O2454),0),ROUND(P2452*$E2453,0)),IF(LataProjekcji>$F2453,0,ROUND(P2452*$E2453,0))),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2453,IF(AND($G2453=$G2454,$F2453=$F2454),ROUND($D2452-SUM($K2454:P2454),0),ROUND(Q2452*$E2453,0)),IF(LataProjekcji>$F2453,0,ROUND(Q2452*$E2453,0))),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2453,IF(AND($G2453=$G2454,$F2453=$F2454),ROUND($D2452-SUM($K2454:Q2454),0),ROUND(R2452*$E2453,0)),IF(LataProjekcji>$F2453,0,ROUND(R2452*$E2453,0))),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2453,IF(AND($G2453=$G2454,$F2453=$F2454),ROUND($D2452-SUM($K2454:R2454),0),ROUND(S2452*$E2453,0)),IF(LataProjekcji>$F2453,0,ROUND(S2452*$E2453,0))),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2453,IF(AND($G2453=$G2454,$F2453=$F2454),ROUND($D2452-SUM($K2454:S2454),0),ROUND(T2452*$E2453,0)),IF(LataProjekcji>$F2453,0,ROUND(T2452*$E2453,0))),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2453,IF(AND($G2453=$G2454,$F2453=$F2454),ROUND($D2452-SUM($K2454:T2454),0),ROUND(U2452*$E2453,0)),IF(LataProjekcji>$F2453,0,ROUND(U2452*$E2453,0))),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2453,IF(AND($G2453=$G2454,$F2453=$F2454),ROUND($D2452-SUM($K2454:U2454),0),ROUND(V2452*$E2453,0)),IF(LataProjekcji>$F2453,0,ROUND(V2452*$E2453,0))),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2453,IF(AND($G2453=$G2454,$F2453=$F2454),ROUND($D2452-SUM($K2454:V2454),0),ROUND(W2452*$E2453,0)),IF(LataProjekcji>$F2453,0,ROUND(W2452*$E2453,0))),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2453,IF(AND($G2453=$G2454,$F2453=$F2454),ROUND($D2452-SUM($K2454:W2454),0),ROUND(X2452*$E2453,0)),IF(LataProjekcji>$F2453,0,ROUND(X2452*$E2453,0))),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2453,IF(AND($G2453=$G2454,$F2453=$F2454),ROUND($D2452-SUM($K2454:X2454),0),ROUND(Y2452*$E2453,0)),IF(LataProjekcji>$F2453,0,ROUND(Y2452*$E2453,0))),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2453,IF(AND($G2453=$G2454,$F2453=$F2454),ROUND($D2452-SUM($K2454:Y2454),0),ROUND(Z2452*$E2453,0)),IF(LataProjekcji>$F2453,0,ROUND(Z2452*$E2453,0))),0),0)","v":0},{"$f":"IF(AND($G2452,NOT(ISTEXT($G2451)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2453,IF(AND($G2453=$G2454,$F2453=$F2454),ROUND($D2452-SUM($K2454:Z2454),0),ROUND(AA2452*$E2453,0)),IF(LataProjekcji>$F2453,0,ROUND(AA2452*$E2453,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2452>10,ROUND((D2454-1)*E2453,0),E2453)","v":0},{"$f":"D2452-D2455","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1264","v":"nazwa ST: 0"},null,{"$f":"D1264","v":21},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1265","v":1900},{"$f":"E1265","v":1},{"$f":"IF(D2459>10,F1265,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$195,$D2457,0)),\"brak daty\",IF(D2459>10,EDATE(OFFSET($E$195,$D2457,0),D2461),DATE(D2458,E2458,1)))","v":"brak daty"},{"$f":"SUM(K2458:AA2458)=D2461","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2458=LataProjekcji,$F2458,IF($D2458<LataProjekcji,IF((SUM(K2458)+12)<$D2461,12,$D2461-SUM(K2458)),0)),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2458=LataProjekcji,$F2458,IF($D2458<LataProjekcji,IF((SUM($K2458:K2458)+12)<$D2461,12,$D2461-SUM($K2458:K2458)),0)),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2458=LataProjekcji,$F2458,IF($D2458<LataProjekcji,IF((SUM($K2458:L2458)+12)<$D2461,12,$D2461-SUM($K2458:L2458)),0)),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2458=LataProjekcji,$F2458,IF($D2458<LataProjekcji,IF((SUM($K2458:M2458)+12)<$D2461,12,$D2461-SUM($K2458:M2458)),0)),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2458=LataProjekcji,$F2458,IF($D2458<LataProjekcji,IF((SUM($K2458:N2458)+12)<$D2461,12,$D2461-SUM($K2458:N2458)),0)),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2458=LataProjekcji,$F2458,IF($D2458<LataProjekcji,IF((SUM($K2458:O2458)+12)<$D2461,12,$D2461-SUM($K2458:O2458)),0)),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2458=LataProjekcji,$F2458,IF($D2458<LataProjekcji,IF((SUM($K2458:P2458)+12)<$D2461,12,$D2461-SUM($K2458:P2458)),0)),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2458=LataProjekcji,$F2458,IF($D2458<LataProjekcji,IF((SUM($K2458:Q2458)+12)<$D2461,12,$D2461-SUM($K2458:Q2458)),0)),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2458=LataProjekcji,$F2458,IF($D2458<LataProjekcji,IF((SUM($K2458:R2458)+12)<$D2461,12,$D2461-SUM($K2458:R2458)),0)),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2458=LataProjekcji,$F2458,IF($D2458<LataProjekcji,IF((SUM($K2458:S2458)+12)<$D2461,12,$D2461-SUM($K2458:S2458)),0)),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2458=LataProjekcji,$F2458,IF($D2458<LataProjekcji,IF((SUM($K2458:T2458)+12)<$D2461,12,$D2461-SUM($K2458:T2458)),0)),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2458=LataProjekcji,$F2458,IF($D2458<LataProjekcji,IF((SUM($K2458:U2458)+12)<$D2461,12,$D2461-SUM($K2458:U2458)),0)),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2458=LataProjekcji,$F2458,IF($D2458<LataProjekcji,IF((SUM($K2458:V2458)+12)<$D2461,12,$D2461-SUM($K2458:V2458)),0)),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2458=LataProjekcji,$F2458,IF($D2458<LataProjekcji,IF((SUM($K2458:W2458)+12)<$D2461,12,$D2461-SUM($K2458:W2458)),0)),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2458=LataProjekcji,$F2458,IF($D2458<LataProjekcji,IF((SUM($K2458:X2458)+12)<$D2461,12,$D2461-SUM($K2458:X2458)),0)),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2458=LataProjekcji,$F2458,IF($D2458<LataProjekcji,IF((SUM($K2458:Y2458)+12)<$D2461,12,$D2461-SUM($K2458:Y2458)),0)),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2458=LataProjekcji,$F2458,IF($D2458<LataProjekcji,IF((SUM($K2458:Z2458)+12)<$D2461,12,$D2461-SUM($K2458:Z2458)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1266","v":0},{"$f":"E1266","v":0},{"$f":"F1266","v":0},{"$f":"NOT(ISBLANK(am_prace_rozwojowe))","v":false},{"$f":"SUM(K2459:AA2459)=E2461","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2458=LataProjekcji,IF($F2458>$E2461,$E2461,$F2458),IF($D2461>=$E2461,(IF($D2458<LataProjekcji,IF((SUM(J2459:$K2459)+12)<$E2461,12,$E2461-SUM(J2459:$K2459)),0)),(IF($D2458<LataProjekcji,IF((SUM(J2459:$K2459)+12)<$D2461,12,$D2461-SUM(J2459:$K2459)),0)))),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2458=LataProjekcji,IF($F2458>$E2461,$E2461,$F2458),IF($D2461>=$E2461,(IF($D2458<LataProjekcji,IF((SUM($K2459:K2459)+12)<$E2461,12,$E2461-SUM($K2459:K2459)),0)),(IF($D2458<LataProjekcji,IF((SUM($K2459:K2459)+12)<$D2461,12,$D2461-SUM($K2459:K2459)),0)))),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2458=LataProjekcji,IF($F2458>$E2461,$E2461,$F2458),IF($D2461>=$E2461,(IF($D2458<LataProjekcji,IF((SUM($K2459:L2459)+12)<$E2461,12,$E2461-SUM($K2459:L2459)),0)),(IF($D2458<LataProjekcji,IF((SUM($K2459:L2459)+12)<$D2461,12,$D2461-SUM($K2459:L2459)),0)))),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2458=LataProjekcji,IF($F2458>$E2461,$E2461,$F2458),IF($D2461>=$E2461,(IF($D2458<LataProjekcji,IF((SUM($K2459:M2459)+12)<$E2461,12,$E2461-SUM($K2459:M2459)),0)),(IF($D2458<LataProjekcji,IF((SUM($K2459:M2459)+12)<$D2461,12,$D2461-SUM($K2459:M2459)),0)))),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2458=LataProjekcji,IF($F2458>$E2461,$E2461,$F2458),IF($D2461>=$E2461,(IF($D2458<LataProjekcji,IF((SUM($K2459:N2459)+12)<$E2461,12,$E2461-SUM($K2459:N2459)),0)),(IF($D2458<LataProjekcji,IF((SUM($K2459:N2459)+12)<$D2461,12,$D2461-SUM($K2459:N2459)),0)))),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2458=LataProjekcji,IF($F2458>$E2461,$E2461,$F2458),IF($D2461>=$E2461,(IF($D2458<LataProjekcji,IF((SUM($K2459:O2459)+12)<$E2461,12,$E2461-SUM($K2459:O2459)),0)),(IF($D2458<LataProjekcji,IF((SUM($K2459:O2459)+12)<$D2461,12,$D2461-SUM($K2459:O2459)),0)))),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2458=LataProjekcji,IF($F2458>$E2461,$E2461,$F2458),IF($D2461>=$E2461,(IF($D2458<LataProjekcji,IF((SUM($K2459:P2459)+12)<$E2461,12,$E2461-SUM($K2459:P2459)),0)),(IF($D2458<LataProjekcji,IF((SUM($K2459:P2459)+12)<$D2461,12,$D2461-SUM($K2459:P2459)),0)))),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2458=LataProjekcji,IF($F2458>$E2461,$E2461,$F2458),IF($D2461>=$E2461,(IF($D2458<LataProjekcji,IF((SUM($K2459:Q2459)+12)<$E2461,12,$E2461-SUM($K2459:Q2459)),0)),(IF($D2458<LataProjekcji,IF((SUM($K2459:Q2459)+12)<$D2461,12,$D2461-SUM($K2459:Q2459)),0)))),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2458=LataProjekcji,IF($F2458>$E2461,$E2461,$F2458),IF($D2461>=$E2461,(IF($D2458<LataProjekcji,IF((SUM($K2459:R2459)+12)<$E2461,12,$E2461-SUM($K2459:R2459)),0)),(IF($D2458<LataProjekcji,IF((SUM($K2459:R2459)+12)<$D2461,12,$D2461-SUM($K2459:R2459)),0)))),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2458=LataProjekcji,IF($F2458>$E2461,$E2461,$F2458),IF($D2461>=$E2461,(IF($D2458<LataProjekcji,IF((SUM($K2459:S2459)+12)<$E2461,12,$E2461-SUM($K2459:S2459)),0)),(IF($D2458<LataProjekcji,IF((SUM($K2459:S2459)+12)<$D2461,12,$D2461-SUM($K2459:S2459)),0)))),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2458=LataProjekcji,IF($F2458>$E2461,$E2461,$F2458),IF($D2461>=$E2461,(IF($D2458<LataProjekcji,IF((SUM($K2459:T2459)+12)<$E2461,12,$E2461-SUM($K2459:T2459)),0)),(IF($D2458<LataProjekcji,IF((SUM($K2459:T2459)+12)<$D2461,12,$D2461-SUM($K2459:T2459)),0)))),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2458=LataProjekcji,IF($F2458>$E2461,$E2461,$F2458),IF($D2461>=$E2461,(IF($D2458<LataProjekcji,IF((SUM($K2459:U2459)+12)<$E2461,12,$E2461-SUM($K2459:U2459)),0)),(IF($D2458<LataProjekcji,IF((SUM($K2459:U2459)+12)<$D2461,12,$D2461-SUM($K2459:U2459)),0)))),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2458=LataProjekcji,IF($F2458>$E2461,$E2461,$F2458),IF($D2461>=$E2461,(IF($D2458<LataProjekcji,IF((SUM($K2459:V2459)+12)<$E2461,12,$E2461-SUM($K2459:V2459)),0)),(IF($D2458<LataProjekcji,IF((SUM($K2459:V2459)+12)<$D2461,12,$D2461-SUM($K2459:V2459)),0)))),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2458=LataProjekcji,IF($F2458>$E2461,$E2461,$F2458),IF($D2461>=$E2461,(IF($D2458<LataProjekcji,IF((SUM($K2459:W2459)+12)<$E2461,12,$E2461-SUM($K2459:W2459)),0)),(IF($D2458<LataProjekcji,IF((SUM($K2459:W2459)+12)<$D2461,12,$D2461-SUM($K2459:W2459)),0)))),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2458=LataProjekcji,IF($F2458>$E2461,$E2461,$F2458),IF($D2461>=$E2461,(IF($D2458<LataProjekcji,IF((SUM($K2459:X2459)+12)<$E2461,12,$E2461-SUM($K2459:X2459)),0)),(IF($D2458<LataProjekcji,IF((SUM($K2459:X2459)+12)<$D2461,12,$D2461-SUM($K2459:X2459)),0)))),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2458=LataProjekcji,IF($F2458>$E2461,$E2461,$F2458),IF($D2461>=$E2461,(IF($D2458<LataProjekcji,IF((SUM($K2459:Y2459)+12)<$E2461,12,$E2461-SUM($K2459:Y2459)),0)),(IF($D2458<LataProjekcji,IF((SUM($K2459:Y2459)+12)<$D2461,12,$D2461-SUM($K2459:Y2459)),0)))),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2458=LataProjekcji,IF($F2458>$E2461,$E2461,$F2458),IF($D2461>=$E2461,(IF($D2458<LataProjekcji,IF((SUM($K2459:Z2459)+12)<$E2461,12,$E2461-SUM($K2459:Z2459)),0)),(IF($D2458<LataProjekcji,IF((SUM($K2459:Z2459)+12)<$D2461,12,$D2461-SUM($K2459:Z2459)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1267","v":0},{"$f":"IF(D2459>10,ROUND(D2460/12,2),D2460)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2460:AA2460)=D2459","v":true},"amortyzacja",null,{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2461,ROUND($D2459,0),ROUND(K2458*$E2460,0)),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2461,ROUND($D2459-SUM(K2460:$K2460),0),ROUND(L2458*$E2460,0)),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2461,ROUND($D2459-SUM($K2460:L2460),0),ROUND(M2458*$E2460,0)),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2461,ROUND($D2459-SUM($K2460:M2460),0),ROUND(N2458*$E2460,0)),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2461,ROUND($D2459-SUM($K2460:N2460),0),ROUND(O2458*$E2460,0)),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2461,ROUND($D2459-SUM($K2460:O2460),0),ROUND(P2458*$E2460,0)),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2461,ROUND($D2459-SUM($K2460:P2460),0),ROUND(Q2458*$E2460,0)),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2461,ROUND($D2459-SUM($K2460:Q2460),0),ROUND(R2458*$E2460,0)),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2461,ROUND($D2459-SUM($K2460:R2460),0),ROUND(S2458*$E2460,0)),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2461,ROUND($D2459-SUM($K2460:S2460),0),ROUND(T2458*$E2460,0)),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2461,ROUND($D2459-SUM($K2460:T2460),0),ROUND(U2458*$E2460,0)),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2461,ROUND($D2459-SUM($K2460:U2460),0),ROUND(V2458*$E2460,0)),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2461,ROUND($D2459-SUM($K2460:V2460),0),ROUND(W2458*$E2460,0)),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2461,ROUND($D2459-SUM($K2460:W2460),0),ROUND(X2458*$E2460,0)),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2461,ROUND($D2459-SUM($K2460:X2460),0),ROUND(Y2458*$E2460,0)),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2461,ROUND($D2459-SUM($K2460:Y2460),0),ROUND(Z2458*$E2460,0)),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2461,ROUND($D2459-SUM($K2460:Z2460),0),ROUND(AA2458*$E2460,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2459/E2460,0),0)","v":0},{"$f":"IF(D2461=0,0,DATEDIF(DATE(D2458,E2458,1),DATE(F2460,G2460,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2458),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2458),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2460,IF(AND($G2460=$G2461,$F2460=$F2461),ROUND($D2459-SUM($K2461),0),ROUND(K2459*$E2460,0)),IF(LataProjekcji>$F2460,0,ROUND(K2459*$E2460,0))),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2460,IF(AND($G2460=$G2461,$F2460=$F2461),ROUND($D2459-SUM($K2461:K2461),0),ROUND(L2459*$E2460,0)),IF(LataProjekcji>$F2460,0,ROUND(L2459*$E2460,0))),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2460,IF(AND($G2460=$G2461,$F2460=$F2461),ROUND($D2459-SUM($K2461:L2461),0),ROUND(M2459*$E2460,0)),IF(LataProjekcji>$F2460,0,ROUND(M2459*$E2460,0))),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2460,IF(AND($G2460=$G2461,$F2460=$F2461),ROUND($D2459-SUM($K2461:M2461),0),ROUND(N2459*$E2460,0)),IF(LataProjekcji>$F2460,0,ROUND(N2459*$E2460,0))),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2460,IF(AND($G2460=$G2461,$F2460=$F2461),ROUND($D2459-SUM($K2461:N2461),0),ROUND(O2459*$E2460,0)),IF(LataProjekcji>$F2460,0,ROUND(O2459*$E2460,0))),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2460,IF(AND($G2460=$G2461,$F2460=$F2461),ROUND($D2459-SUM($K2461:O2461),0),ROUND(P2459*$E2460,0)),IF(LataProjekcji>$F2460,0,ROUND(P2459*$E2460,0))),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2460,IF(AND($G2460=$G2461,$F2460=$F2461),ROUND($D2459-SUM($K2461:P2461),0),ROUND(Q2459*$E2460,0)),IF(LataProjekcji>$F2460,0,ROUND(Q2459*$E2460,0))),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2460,IF(AND($G2460=$G2461,$F2460=$F2461),ROUND($D2459-SUM($K2461:Q2461),0),ROUND(R2459*$E2460,0)),IF(LataProjekcji>$F2460,0,ROUND(R2459*$E2460,0))),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2460,IF(AND($G2460=$G2461,$F2460=$F2461),ROUND($D2459-SUM($K2461:R2461),0),ROUND(S2459*$E2460,0)),IF(LataProjekcji>$F2460,0,ROUND(S2459*$E2460,0))),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2460,IF(AND($G2460=$G2461,$F2460=$F2461),ROUND($D2459-SUM($K2461:S2461),0),ROUND(T2459*$E2460,0)),IF(LataProjekcji>$F2460,0,ROUND(T2459*$E2460,0))),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2460,IF(AND($G2460=$G2461,$F2460=$F2461),ROUND($D2459-SUM($K2461:T2461),0),ROUND(U2459*$E2460,0)),IF(LataProjekcji>$F2460,0,ROUND(U2459*$E2460,0))),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2460,IF(AND($G2460=$G2461,$F2460=$F2461),ROUND($D2459-SUM($K2461:U2461),0),ROUND(V2459*$E2460,0)),IF(LataProjekcji>$F2460,0,ROUND(V2459*$E2460,0))),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2460,IF(AND($G2460=$G2461,$F2460=$F2461),ROUND($D2459-SUM($K2461:V2461),0),ROUND(W2459*$E2460,0)),IF(LataProjekcji>$F2460,0,ROUND(W2459*$E2460,0))),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2460,IF(AND($G2460=$G2461,$F2460=$F2461),ROUND($D2459-SUM($K2461:W2461),0),ROUND(X2459*$E2460,0)),IF(LataProjekcji>$F2460,0,ROUND(X2459*$E2460,0))),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2460,IF(AND($G2460=$G2461,$F2460=$F2461),ROUND($D2459-SUM($K2461:X2461),0),ROUND(Y2459*$E2460,0)),IF(LataProjekcji>$F2460,0,ROUND(Y2459*$E2460,0))),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2460,IF(AND($G2460=$G2461,$F2460=$F2461),ROUND($D2459-SUM($K2461:Y2461),0),ROUND(Z2459*$E2460,0)),IF(LataProjekcji>$F2460,0,ROUND(Z2459*$E2460,0))),0),0)","v":0},{"$f":"IF(AND($G2459,NOT(ISTEXT($G2458)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2460,IF(AND($G2460=$G2461,$F2460=$F2461),ROUND($D2459-SUM($K2461:Z2461),0),ROUND(AA2459*$E2460,0)),IF(LataProjekcji>$F2460,0,ROUND(AA2459*$E2460,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2459>10,ROUND((D2461-1)*E2460,0),E2460)","v":0},{"$f":"D2459-D2462","v":0}]
[]
[]
[null,{"$f":"\"Grupa ST: \"&B1276","v":"Grupa ST: INNE WARTOŚCI NIEMATERIALNE I PRAWNE"}]
[null,{"$f":"\"nazwa ST: \"&B1277","v":"nazwa ST: 0"},null,{"$f":"D1277","v":0},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1278","v":1900},{"$f":"E1278","v":1},{"$f":"IF(D2468>10,F1278,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2466,0)),\"brak daty\",IF(D2468>10,EDATE(OFFSET($E$269,$D2466,0),D2470),DATE(D2467,E2467,1)))","v":"brak daty"},{"$f":"SUM(K2467:AA2467)=D2470","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2467=LataProjekcji,$F2467,IF($D2467<LataProjekcji,IF((SUM(K2467)+12)<$D2470,12,$D2470-SUM(K2467)),0)),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2467=LataProjekcji,$F2467,IF($D2467<LataProjekcji,IF((SUM($K2467:K2467)+12)<$D2470,12,$D2470-SUM($K2467:K2467)),0)),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2467=LataProjekcji,$F2467,IF($D2467<LataProjekcji,IF((SUM($K2467:L2467)+12)<$D2470,12,$D2470-SUM($K2467:L2467)),0)),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2467=LataProjekcji,$F2467,IF($D2467<LataProjekcji,IF((SUM($K2467:M2467)+12)<$D2470,12,$D2470-SUM($K2467:M2467)),0)),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2467=LataProjekcji,$F2467,IF($D2467<LataProjekcji,IF((SUM($K2467:N2467)+12)<$D2470,12,$D2470-SUM($K2467:N2467)),0)),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2467=LataProjekcji,$F2467,IF($D2467<LataProjekcji,IF((SUM($K2467:O2467)+12)<$D2470,12,$D2470-SUM($K2467:O2467)),0)),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2467=LataProjekcji,$F2467,IF($D2467<LataProjekcji,IF((SUM($K2467:P2467)+12)<$D2470,12,$D2470-SUM($K2467:P2467)),0)),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2467=LataProjekcji,$F2467,IF($D2467<LataProjekcji,IF((SUM($K2467:Q2467)+12)<$D2470,12,$D2470-SUM($K2467:Q2467)),0)),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2467=LataProjekcji,$F2467,IF($D2467<LataProjekcji,IF((SUM($K2467:R2467)+12)<$D2470,12,$D2470-SUM($K2467:R2467)),0)),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2467=LataProjekcji,$F2467,IF($D2467<LataProjekcji,IF((SUM($K2467:S2467)+12)<$D2470,12,$D2470-SUM($K2467:S2467)),0)),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2467=LataProjekcji,$F2467,IF($D2467<LataProjekcji,IF((SUM($K2467:T2467)+12)<$D2470,12,$D2470-SUM($K2467:T2467)),0)),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2467=LataProjekcji,$F2467,IF($D2467<LataProjekcji,IF((SUM($K2467:U2467)+12)<$D2470,12,$D2470-SUM($K2467:U2467)),0)),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2467=LataProjekcji,$F2467,IF($D2467<LataProjekcji,IF((SUM($K2467:V2467)+12)<$D2470,12,$D2470-SUM($K2467:V2467)),0)),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2467=LataProjekcji,$F2467,IF($D2467<LataProjekcji,IF((SUM($K2467:W2467)+12)<$D2470,12,$D2470-SUM($K2467:W2467)),0)),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2467=LataProjekcji,$F2467,IF($D2467<LataProjekcji,IF((SUM($K2467:X2467)+12)<$D2470,12,$D2470-SUM($K2467:X2467)),0)),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2467=LataProjekcji,$F2467,IF($D2467<LataProjekcji,IF((SUM($K2467:Y2467)+12)<$D2470,12,$D2470-SUM($K2467:Y2467)),0)),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2467=LataProjekcji,$F2467,IF($D2467<LataProjekcji,IF((SUM($K2467:Z2467)+12)<$D2470,12,$D2470-SUM($K2467:Z2467)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1279","v":0},{"$f":"E1279","v":0},{"$f":"F1279","v":0},{"$f":"NOT(ISBLANK(am_wnip))","v":false},{"$f":"SUM(K2468:AA2468)=E2470","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2467=LataProjekcji,IF($F2467>$E2470,$E2470,$F2467),IF($D2470>=$E2470,(IF($D2467<LataProjekcji,IF((SUM(J2468:$K2468)+12)<$E2470,12,$E2470-SUM(J2468:$K2468)),0)),(IF($D2467<LataProjekcji,IF((SUM(J2468:$K2468)+12)<$D2470,12,$D2470-SUM(J2468:$K2468)),0)))),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2467=LataProjekcji,IF($F2467>$E2470,$E2470,$F2467),IF($D2470>=$E2470,(IF($D2467<LataProjekcji,IF((SUM($K2468:K2468)+12)<$E2470,12,$E2470-SUM($K2468:K2468)),0)),(IF($D2467<LataProjekcji,IF((SUM($K2468:K2468)+12)<$D2470,12,$D2470-SUM($K2468:K2468)),0)))),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2467=LataProjekcji,IF($F2467>$E2470,$E2470,$F2467),IF($D2470>=$E2470,(IF($D2467<LataProjekcji,IF((SUM($K2468:L2468)+12)<$E2470,12,$E2470-SUM($K2468:L2468)),0)),(IF($D2467<LataProjekcji,IF((SUM($K2468:L2468)+12)<$D2470,12,$D2470-SUM($K2468:L2468)),0)))),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2467=LataProjekcji,IF($F2467>$E2470,$E2470,$F2467),IF($D2470>=$E2470,(IF($D2467<LataProjekcji,IF((SUM($K2468:M2468)+12)<$E2470,12,$E2470-SUM($K2468:M2468)),0)),(IF($D2467<LataProjekcji,IF((SUM($K2468:M2468)+12)<$D2470,12,$D2470-SUM($K2468:M2468)),0)))),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2467=LataProjekcji,IF($F2467>$E2470,$E2470,$F2467),IF($D2470>=$E2470,(IF($D2467<LataProjekcji,IF((SUM($K2468:N2468)+12)<$E2470,12,$E2470-SUM($K2468:N2468)),0)),(IF($D2467<LataProjekcji,IF((SUM($K2468:N2468)+12)<$D2470,12,$D2470-SUM($K2468:N2468)),0)))),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2467=LataProjekcji,IF($F2467>$E2470,$E2470,$F2467),IF($D2470>=$E2470,(IF($D2467<LataProjekcji,IF((SUM($K2468:O2468)+12)<$E2470,12,$E2470-SUM($K2468:O2468)),0)),(IF($D2467<LataProjekcji,IF((SUM($K2468:O2468)+12)<$D2470,12,$D2470-SUM($K2468:O2468)),0)))),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2467=LataProjekcji,IF($F2467>$E2470,$E2470,$F2467),IF($D2470>=$E2470,(IF($D2467<LataProjekcji,IF((SUM($K2468:P2468)+12)<$E2470,12,$E2470-SUM($K2468:P2468)),0)),(IF($D2467<LataProjekcji,IF((SUM($K2468:P2468)+12)<$D2470,12,$D2470-SUM($K2468:P2468)),0)))),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2467=LataProjekcji,IF($F2467>$E2470,$E2470,$F2467),IF($D2470>=$E2470,(IF($D2467<LataProjekcji,IF((SUM($K2468:Q2468)+12)<$E2470,12,$E2470-SUM($K2468:Q2468)),0)),(IF($D2467<LataProjekcji,IF((SUM($K2468:Q2468)+12)<$D2470,12,$D2470-SUM($K2468:Q2468)),0)))),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2467=LataProjekcji,IF($F2467>$E2470,$E2470,$F2467),IF($D2470>=$E2470,(IF($D2467<LataProjekcji,IF((SUM($K2468:R2468)+12)<$E2470,12,$E2470-SUM($K2468:R2468)),0)),(IF($D2467<LataProjekcji,IF((SUM($K2468:R2468)+12)<$D2470,12,$D2470-SUM($K2468:R2468)),0)))),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2467=LataProjekcji,IF($F2467>$E2470,$E2470,$F2467),IF($D2470>=$E2470,(IF($D2467<LataProjekcji,IF((SUM($K2468:S2468)+12)<$E2470,12,$E2470-SUM($K2468:S2468)),0)),(IF($D2467<LataProjekcji,IF((SUM($K2468:S2468)+12)<$D2470,12,$D2470-SUM($K2468:S2468)),0)))),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2467=LataProjekcji,IF($F2467>$E2470,$E2470,$F2467),IF($D2470>=$E2470,(IF($D2467<LataProjekcji,IF((SUM($K2468:T2468)+12)<$E2470,12,$E2470-SUM($K2468:T2468)),0)),(IF($D2467<LataProjekcji,IF((SUM($K2468:T2468)+12)<$D2470,12,$D2470-SUM($K2468:T2468)),0)))),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2467=LataProjekcji,IF($F2467>$E2470,$E2470,$F2467),IF($D2470>=$E2470,(IF($D2467<LataProjekcji,IF((SUM($K2468:U2468)+12)<$E2470,12,$E2470-SUM($K2468:U2468)),0)),(IF($D2467<LataProjekcji,IF((SUM($K2468:U2468)+12)<$D2470,12,$D2470-SUM($K2468:U2468)),0)))),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2467=LataProjekcji,IF($F2467>$E2470,$E2470,$F2467),IF($D2470>=$E2470,(IF($D2467<LataProjekcji,IF((SUM($K2468:V2468)+12)<$E2470,12,$E2470-SUM($K2468:V2468)),0)),(IF($D2467<LataProjekcji,IF((SUM($K2468:V2468)+12)<$D2470,12,$D2470-SUM($K2468:V2468)),0)))),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2467=LataProjekcji,IF($F2467>$E2470,$E2470,$F2467),IF($D2470>=$E2470,(IF($D2467<LataProjekcji,IF((SUM($K2468:W2468)+12)<$E2470,12,$E2470-SUM($K2468:W2468)),0)),(IF($D2467<LataProjekcji,IF((SUM($K2468:W2468)+12)<$D2470,12,$D2470-SUM($K2468:W2468)),0)))),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2467=LataProjekcji,IF($F2467>$E2470,$E2470,$F2467),IF($D2470>=$E2470,(IF($D2467<LataProjekcji,IF((SUM($K2468:X2468)+12)<$E2470,12,$E2470-SUM($K2468:X2468)),0)),(IF($D2467<LataProjekcji,IF((SUM($K2468:X2468)+12)<$D2470,12,$D2470-SUM($K2468:X2468)),0)))),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2467=LataProjekcji,IF($F2467>$E2470,$E2470,$F2467),IF($D2470>=$E2470,(IF($D2467<LataProjekcji,IF((SUM($K2468:Y2468)+12)<$E2470,12,$E2470-SUM($K2468:Y2468)),0)),(IF($D2467<LataProjekcji,IF((SUM($K2468:Y2468)+12)<$D2470,12,$D2470-SUM($K2468:Y2468)),0)))),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2467=LataProjekcji,IF($F2467>$E2470,$E2470,$F2467),IF($D2470>=$E2470,(IF($D2467<LataProjekcji,IF((SUM($K2468:Z2468)+12)<$E2470,12,$E2470-SUM($K2468:Z2468)),0)),(IF($D2467<LataProjekcji,IF((SUM($K2468:Z2468)+12)<$D2470,12,$D2470-SUM($K2468:Z2468)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1280","v":0},{"$f":"IF(D2468>10,ROUND(D2469/12,2),D2469)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2469:AA2469)=D2468","v":true},"amortyzacja",null,{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2470,ROUND($D2468,0),ROUND(K2467*$E2469,0)),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2470,ROUND($D2468-SUM(K2469:$K2469),0),ROUND(L2467*$E2469,0)),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2470,ROUND($D2468-SUM($K2469:L2469),0),ROUND(M2467*$E2469,0)),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2470,ROUND($D2468-SUM($K2469:M2469),0),ROUND(N2467*$E2469,0)),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2470,ROUND($D2468-SUM($K2469:N2469),0),ROUND(O2467*$E2469,0)),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2470,ROUND($D2468-SUM($K2469:O2469),0),ROUND(P2467*$E2469,0)),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2470,ROUND($D2468-SUM($K2469:P2469),0),ROUND(Q2467*$E2469,0)),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2470,ROUND($D2468-SUM($K2469:Q2469),0),ROUND(R2467*$E2469,0)),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2470,ROUND($D2468-SUM($K2469:R2469),0),ROUND(S2467*$E2469,0)),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2470,ROUND($D2468-SUM($K2469:S2469),0),ROUND(T2467*$E2469,0)),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2470,ROUND($D2468-SUM($K2469:T2469),0),ROUND(U2467*$E2469,0)),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2470,ROUND($D2468-SUM($K2469:U2469),0),ROUND(V2467*$E2469,0)),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2470,ROUND($D2468-SUM($K2469:V2469),0),ROUND(W2467*$E2469,0)),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2470,ROUND($D2468-SUM($K2469:W2469),0),ROUND(X2467*$E2469,0)),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2470,ROUND($D2468-SUM($K2469:X2469),0),ROUND(Y2467*$E2469,0)),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2470,ROUND($D2468-SUM($K2469:Y2469),0),ROUND(Z2467*$E2469,0)),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2470,ROUND($D2468-SUM($K2469:Z2469),0),ROUND(AA2467*$E2469,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2468/E2469,0),0)","v":0},{"$f":"IF(D2470=0,0,DATEDIF(DATE(D2467,E2467,1),DATE(F2469,G2469,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2467),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2467),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2469,IF(AND($G2469=$G2470,$F2469=$F2470),ROUND($D2468-SUM($K2470),0),ROUND(K2468*$E2469,0)),IF(LataProjekcji>$F2469,0,ROUND(K2468*$E2469,0))),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2469,IF(AND($G2469=$G2470,$F2469=$F2470),ROUND($D2468-SUM($K2470:K2470),0),ROUND(L2468*$E2469,0)),IF(LataProjekcji>$F2469,0,ROUND(L2468*$E2469,0))),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2469,IF(AND($G2469=$G2470,$F2469=$F2470),ROUND($D2468-SUM($K2470:L2470),0),ROUND(M2468*$E2469,0)),IF(LataProjekcji>$F2469,0,ROUND(M2468*$E2469,0))),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2469,IF(AND($G2469=$G2470,$F2469=$F2470),ROUND($D2468-SUM($K2470:M2470),0),ROUND(N2468*$E2469,0)),IF(LataProjekcji>$F2469,0,ROUND(N2468*$E2469,0))),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2469,IF(AND($G2469=$G2470,$F2469=$F2470),ROUND($D2468-SUM($K2470:N2470),0),ROUND(O2468*$E2469,0)),IF(LataProjekcji>$F2469,0,ROUND(O2468*$E2469,0))),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2469,IF(AND($G2469=$G2470,$F2469=$F2470),ROUND($D2468-SUM($K2470:O2470),0),ROUND(P2468*$E2469,0)),IF(LataProjekcji>$F2469,0,ROUND(P2468*$E2469,0))),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2469,IF(AND($G2469=$G2470,$F2469=$F2470),ROUND($D2468-SUM($K2470:P2470),0),ROUND(Q2468*$E2469,0)),IF(LataProjekcji>$F2469,0,ROUND(Q2468*$E2469,0))),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2469,IF(AND($G2469=$G2470,$F2469=$F2470),ROUND($D2468-SUM($K2470:Q2470),0),ROUND(R2468*$E2469,0)),IF(LataProjekcji>$F2469,0,ROUND(R2468*$E2469,0))),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2469,IF(AND($G2469=$G2470,$F2469=$F2470),ROUND($D2468-SUM($K2470:R2470),0),ROUND(S2468*$E2469,0)),IF(LataProjekcji>$F2469,0,ROUND(S2468*$E2469,0))),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2469,IF(AND($G2469=$G2470,$F2469=$F2470),ROUND($D2468-SUM($K2470:S2470),0),ROUND(T2468*$E2469,0)),IF(LataProjekcji>$F2469,0,ROUND(T2468*$E2469,0))),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2469,IF(AND($G2469=$G2470,$F2469=$F2470),ROUND($D2468-SUM($K2470:T2470),0),ROUND(U2468*$E2469,0)),IF(LataProjekcji>$F2469,0,ROUND(U2468*$E2469,0))),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2469,IF(AND($G2469=$G2470,$F2469=$F2470),ROUND($D2468-SUM($K2470:U2470),0),ROUND(V2468*$E2469,0)),IF(LataProjekcji>$F2469,0,ROUND(V2468*$E2469,0))),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2469,IF(AND($G2469=$G2470,$F2469=$F2470),ROUND($D2468-SUM($K2470:V2470),0),ROUND(W2468*$E2469,0)),IF(LataProjekcji>$F2469,0,ROUND(W2468*$E2469,0))),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2469,IF(AND($G2469=$G2470,$F2469=$F2470),ROUND($D2468-SUM($K2470:W2470),0),ROUND(X2468*$E2469,0)),IF(LataProjekcji>$F2469,0,ROUND(X2468*$E2469,0))),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2469,IF(AND($G2469=$G2470,$F2469=$F2470),ROUND($D2468-SUM($K2470:X2470),0),ROUND(Y2468*$E2469,0)),IF(LataProjekcji>$F2469,0,ROUND(Y2468*$E2469,0))),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2469,IF(AND($G2469=$G2470,$F2469=$F2470),ROUND($D2468-SUM($K2470:Y2470),0),ROUND(Z2468*$E2469,0)),IF(LataProjekcji>$F2469,0,ROUND(Z2468*$E2469,0))),0),0)","v":0},{"$f":"IF(AND($G2468,NOT(ISTEXT($G2467)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2469,IF(AND($G2469=$G2470,$F2469=$F2470),ROUND($D2468-SUM($K2470:Z2470),0),ROUND(AA2468*$E2469,0)),IF(LataProjekcji>$F2469,0,ROUND(AA2468*$E2469,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2468>10,ROUND((D2470-1)*E2469,0),E2469)","v":0},{"$f":"D2468-D2471","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1284","v":"nazwa ST: 0"},null,{"$f":"D1284","v":1},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1285","v":1900},{"$f":"E1285","v":1},{"$f":"IF(D2475>10,F1285,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2473,0)),\"brak daty\",IF(D2475>10,EDATE(OFFSET($E$269,$D2473,0),D2477),DATE(D2474,E2474,1)))","v":"brak daty"},{"$f":"SUM(K2474:AA2474)=D2477","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2474=LataProjekcji,$F2474,IF($D2474<LataProjekcji,IF((SUM(K2474)+12)<$D2477,12,$D2477-SUM(K2474)),0)),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2474=LataProjekcji,$F2474,IF($D2474<LataProjekcji,IF((SUM($K2474:K2474)+12)<$D2477,12,$D2477-SUM($K2474:K2474)),0)),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2474=LataProjekcji,$F2474,IF($D2474<LataProjekcji,IF((SUM($K2474:L2474)+12)<$D2477,12,$D2477-SUM($K2474:L2474)),0)),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2474=LataProjekcji,$F2474,IF($D2474<LataProjekcji,IF((SUM($K2474:M2474)+12)<$D2477,12,$D2477-SUM($K2474:M2474)),0)),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2474=LataProjekcji,$F2474,IF($D2474<LataProjekcji,IF((SUM($K2474:N2474)+12)<$D2477,12,$D2477-SUM($K2474:N2474)),0)),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2474=LataProjekcji,$F2474,IF($D2474<LataProjekcji,IF((SUM($K2474:O2474)+12)<$D2477,12,$D2477-SUM($K2474:O2474)),0)),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2474=LataProjekcji,$F2474,IF($D2474<LataProjekcji,IF((SUM($K2474:P2474)+12)<$D2477,12,$D2477-SUM($K2474:P2474)),0)),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2474=LataProjekcji,$F2474,IF($D2474<LataProjekcji,IF((SUM($K2474:Q2474)+12)<$D2477,12,$D2477-SUM($K2474:Q2474)),0)),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2474=LataProjekcji,$F2474,IF($D2474<LataProjekcji,IF((SUM($K2474:R2474)+12)<$D2477,12,$D2477-SUM($K2474:R2474)),0)),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2474=LataProjekcji,$F2474,IF($D2474<LataProjekcji,IF((SUM($K2474:S2474)+12)<$D2477,12,$D2477-SUM($K2474:S2474)),0)),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2474=LataProjekcji,$F2474,IF($D2474<LataProjekcji,IF((SUM($K2474:T2474)+12)<$D2477,12,$D2477-SUM($K2474:T2474)),0)),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2474=LataProjekcji,$F2474,IF($D2474<LataProjekcji,IF((SUM($K2474:U2474)+12)<$D2477,12,$D2477-SUM($K2474:U2474)),0)),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2474=LataProjekcji,$F2474,IF($D2474<LataProjekcji,IF((SUM($K2474:V2474)+12)<$D2477,12,$D2477-SUM($K2474:V2474)),0)),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2474=LataProjekcji,$F2474,IF($D2474<LataProjekcji,IF((SUM($K2474:W2474)+12)<$D2477,12,$D2477-SUM($K2474:W2474)),0)),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2474=LataProjekcji,$F2474,IF($D2474<LataProjekcji,IF((SUM($K2474:X2474)+12)<$D2477,12,$D2477-SUM($K2474:X2474)),0)),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2474=LataProjekcji,$F2474,IF($D2474<LataProjekcji,IF((SUM($K2474:Y2474)+12)<$D2477,12,$D2477-SUM($K2474:Y2474)),0)),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2474=LataProjekcji,$F2474,IF($D2474<LataProjekcji,IF((SUM($K2474:Z2474)+12)<$D2477,12,$D2477-SUM($K2474:Z2474)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1286","v":0},{"$f":"E1286","v":0},{"$f":"F1286","v":0},{"$f":"NOT(ISBLANK(am_wnip))","v":false},{"$f":"SUM(K2475:AA2475)=E2477","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2474=LataProjekcji,IF($F2474>$E2477,$E2477,$F2474),IF($D2477>=$E2477,(IF($D2474<LataProjekcji,IF((SUM(J2475:$K2475)+12)<$E2477,12,$E2477-SUM(J2475:$K2475)),0)),(IF($D2474<LataProjekcji,IF((SUM(J2475:$K2475)+12)<$D2477,12,$D2477-SUM(J2475:$K2475)),0)))),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2474=LataProjekcji,IF($F2474>$E2477,$E2477,$F2474),IF($D2477>=$E2477,(IF($D2474<LataProjekcji,IF((SUM($K2475:K2475)+12)<$E2477,12,$E2477-SUM($K2475:K2475)),0)),(IF($D2474<LataProjekcji,IF((SUM($K2475:K2475)+12)<$D2477,12,$D2477-SUM($K2475:K2475)),0)))),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2474=LataProjekcji,IF($F2474>$E2477,$E2477,$F2474),IF($D2477>=$E2477,(IF($D2474<LataProjekcji,IF((SUM($K2475:L2475)+12)<$E2477,12,$E2477-SUM($K2475:L2475)),0)),(IF($D2474<LataProjekcji,IF((SUM($K2475:L2475)+12)<$D2477,12,$D2477-SUM($K2475:L2475)),0)))),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2474=LataProjekcji,IF($F2474>$E2477,$E2477,$F2474),IF($D2477>=$E2477,(IF($D2474<LataProjekcji,IF((SUM($K2475:M2475)+12)<$E2477,12,$E2477-SUM($K2475:M2475)),0)),(IF($D2474<LataProjekcji,IF((SUM($K2475:M2475)+12)<$D2477,12,$D2477-SUM($K2475:M2475)),0)))),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2474=LataProjekcji,IF($F2474>$E2477,$E2477,$F2474),IF($D2477>=$E2477,(IF($D2474<LataProjekcji,IF((SUM($K2475:N2475)+12)<$E2477,12,$E2477-SUM($K2475:N2475)),0)),(IF($D2474<LataProjekcji,IF((SUM($K2475:N2475)+12)<$D2477,12,$D2477-SUM($K2475:N2475)),0)))),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2474=LataProjekcji,IF($F2474>$E2477,$E2477,$F2474),IF($D2477>=$E2477,(IF($D2474<LataProjekcji,IF((SUM($K2475:O2475)+12)<$E2477,12,$E2477-SUM($K2475:O2475)),0)),(IF($D2474<LataProjekcji,IF((SUM($K2475:O2475)+12)<$D2477,12,$D2477-SUM($K2475:O2475)),0)))),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2474=LataProjekcji,IF($F2474>$E2477,$E2477,$F2474),IF($D2477>=$E2477,(IF($D2474<LataProjekcji,IF((SUM($K2475:P2475)+12)<$E2477,12,$E2477-SUM($K2475:P2475)),0)),(IF($D2474<LataProjekcji,IF((SUM($K2475:P2475)+12)<$D2477,12,$D2477-SUM($K2475:P2475)),0)))),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2474=LataProjekcji,IF($F2474>$E2477,$E2477,$F2474),IF($D2477>=$E2477,(IF($D2474<LataProjekcji,IF((SUM($K2475:Q2475)+12)<$E2477,12,$E2477-SUM($K2475:Q2475)),0)),(IF($D2474<LataProjekcji,IF((SUM($K2475:Q2475)+12)<$D2477,12,$D2477-SUM($K2475:Q2475)),0)))),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2474=LataProjekcji,IF($F2474>$E2477,$E2477,$F2474),IF($D2477>=$E2477,(IF($D2474<LataProjekcji,IF((SUM($K2475:R2475)+12)<$E2477,12,$E2477-SUM($K2475:R2475)),0)),(IF($D2474<LataProjekcji,IF((SUM($K2475:R2475)+12)<$D2477,12,$D2477-SUM($K2475:R2475)),0)))),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2474=LataProjekcji,IF($F2474>$E2477,$E2477,$F2474),IF($D2477>=$E2477,(IF($D2474<LataProjekcji,IF((SUM($K2475:S2475)+12)<$E2477,12,$E2477-SUM($K2475:S2475)),0)),(IF($D2474<LataProjekcji,IF((SUM($K2475:S2475)+12)<$D2477,12,$D2477-SUM($K2475:S2475)),0)))),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2474=LataProjekcji,IF($F2474>$E2477,$E2477,$F2474),IF($D2477>=$E2477,(IF($D2474<LataProjekcji,IF((SUM($K2475:T2475)+12)<$E2477,12,$E2477-SUM($K2475:T2475)),0)),(IF($D2474<LataProjekcji,IF((SUM($K2475:T2475)+12)<$D2477,12,$D2477-SUM($K2475:T2475)),0)))),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2474=LataProjekcji,IF($F2474>$E2477,$E2477,$F2474),IF($D2477>=$E2477,(IF($D2474<LataProjekcji,IF((SUM($K2475:U2475)+12)<$E2477,12,$E2477-SUM($K2475:U2475)),0)),(IF($D2474<LataProjekcji,IF((SUM($K2475:U2475)+12)<$D2477,12,$D2477-SUM($K2475:U2475)),0)))),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2474=LataProjekcji,IF($F2474>$E2477,$E2477,$F2474),IF($D2477>=$E2477,(IF($D2474<LataProjekcji,IF((SUM($K2475:V2475)+12)<$E2477,12,$E2477-SUM($K2475:V2475)),0)),(IF($D2474<LataProjekcji,IF((SUM($K2475:V2475)+12)<$D2477,12,$D2477-SUM($K2475:V2475)),0)))),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2474=LataProjekcji,IF($F2474>$E2477,$E2477,$F2474),IF($D2477>=$E2477,(IF($D2474<LataProjekcji,IF((SUM($K2475:W2475)+12)<$E2477,12,$E2477-SUM($K2475:W2475)),0)),(IF($D2474<LataProjekcji,IF((SUM($K2475:W2475)+12)<$D2477,12,$D2477-SUM($K2475:W2475)),0)))),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2474=LataProjekcji,IF($F2474>$E2477,$E2477,$F2474),IF($D2477>=$E2477,(IF($D2474<LataProjekcji,IF((SUM($K2475:X2475)+12)<$E2477,12,$E2477-SUM($K2475:X2475)),0)),(IF($D2474<LataProjekcji,IF((SUM($K2475:X2475)+12)<$D2477,12,$D2477-SUM($K2475:X2475)),0)))),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2474=LataProjekcji,IF($F2474>$E2477,$E2477,$F2474),IF($D2477>=$E2477,(IF($D2474<LataProjekcji,IF((SUM($K2475:Y2475)+12)<$E2477,12,$E2477-SUM($K2475:Y2475)),0)),(IF($D2474<LataProjekcji,IF((SUM($K2475:Y2475)+12)<$D2477,12,$D2477-SUM($K2475:Y2475)),0)))),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2474=LataProjekcji,IF($F2474>$E2477,$E2477,$F2474),IF($D2477>=$E2477,(IF($D2474<LataProjekcji,IF((SUM($K2475:Z2475)+12)<$E2477,12,$E2477-SUM($K2475:Z2475)),0)),(IF($D2474<LataProjekcji,IF((SUM($K2475:Z2475)+12)<$D2477,12,$D2477-SUM($K2475:Z2475)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1287","v":0},{"$f":"IF(D2475>10,ROUND(D2476/12,2),D2476)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2476:AA2476)=D2475","v":true},"amortyzacja",null,{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2477,ROUND($D2475,0),ROUND(K2474*$E2476,0)),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2477,ROUND($D2475-SUM(K2476:$K2476),0),ROUND(L2474*$E2476,0)),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2477,ROUND($D2475-SUM($K2476:L2476),0),ROUND(M2474*$E2476,0)),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2477,ROUND($D2475-SUM($K2476:M2476),0),ROUND(N2474*$E2476,0)),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2477,ROUND($D2475-SUM($K2476:N2476),0),ROUND(O2474*$E2476,0)),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2477,ROUND($D2475-SUM($K2476:O2476),0),ROUND(P2474*$E2476,0)),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2477,ROUND($D2475-SUM($K2476:P2476),0),ROUND(Q2474*$E2476,0)),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2477,ROUND($D2475-SUM($K2476:Q2476),0),ROUND(R2474*$E2476,0)),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2477,ROUND($D2475-SUM($K2476:R2476),0),ROUND(S2474*$E2476,0)),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2477,ROUND($D2475-SUM($K2476:S2476),0),ROUND(T2474*$E2476,0)),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2477,ROUND($D2475-SUM($K2476:T2476),0),ROUND(U2474*$E2476,0)),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2477,ROUND($D2475-SUM($K2476:U2476),0),ROUND(V2474*$E2476,0)),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2477,ROUND($D2475-SUM($K2476:V2476),0),ROUND(W2474*$E2476,0)),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2477,ROUND($D2475-SUM($K2476:W2476),0),ROUND(X2474*$E2476,0)),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2477,ROUND($D2475-SUM($K2476:X2476),0),ROUND(Y2474*$E2476,0)),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2477,ROUND($D2475-SUM($K2476:Y2476),0),ROUND(Z2474*$E2476,0)),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2477,ROUND($D2475-SUM($K2476:Z2476),0),ROUND(AA2474*$E2476,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2475/E2476,0),0)","v":0},{"$f":"IF(D2477=0,0,DATEDIF(DATE(D2474,E2474,1),DATE(F2476,G2476,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2474),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2474),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2476,IF(AND($G2476=$G2477,$F2476=$F2477),ROUND($D2475-SUM($K2477),0),ROUND(K2475*$E2476,0)),IF(LataProjekcji>$F2476,0,ROUND(K2475*$E2476,0))),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2476,IF(AND($G2476=$G2477,$F2476=$F2477),ROUND($D2475-SUM($K2477:K2477),0),ROUND(L2475*$E2476,0)),IF(LataProjekcji>$F2476,0,ROUND(L2475*$E2476,0))),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2476,IF(AND($G2476=$G2477,$F2476=$F2477),ROUND($D2475-SUM($K2477:L2477),0),ROUND(M2475*$E2476,0)),IF(LataProjekcji>$F2476,0,ROUND(M2475*$E2476,0))),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2476,IF(AND($G2476=$G2477,$F2476=$F2477),ROUND($D2475-SUM($K2477:M2477),0),ROUND(N2475*$E2476,0)),IF(LataProjekcji>$F2476,0,ROUND(N2475*$E2476,0))),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2476,IF(AND($G2476=$G2477,$F2476=$F2477),ROUND($D2475-SUM($K2477:N2477),0),ROUND(O2475*$E2476,0)),IF(LataProjekcji>$F2476,0,ROUND(O2475*$E2476,0))),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2476,IF(AND($G2476=$G2477,$F2476=$F2477),ROUND($D2475-SUM($K2477:O2477),0),ROUND(P2475*$E2476,0)),IF(LataProjekcji>$F2476,0,ROUND(P2475*$E2476,0))),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2476,IF(AND($G2476=$G2477,$F2476=$F2477),ROUND($D2475-SUM($K2477:P2477),0),ROUND(Q2475*$E2476,0)),IF(LataProjekcji>$F2476,0,ROUND(Q2475*$E2476,0))),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2476,IF(AND($G2476=$G2477,$F2476=$F2477),ROUND($D2475-SUM($K2477:Q2477),0),ROUND(R2475*$E2476,0)),IF(LataProjekcji>$F2476,0,ROUND(R2475*$E2476,0))),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2476,IF(AND($G2476=$G2477,$F2476=$F2477),ROUND($D2475-SUM($K2477:R2477),0),ROUND(S2475*$E2476,0)),IF(LataProjekcji>$F2476,0,ROUND(S2475*$E2476,0))),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2476,IF(AND($G2476=$G2477,$F2476=$F2477),ROUND($D2475-SUM($K2477:S2477),0),ROUND(T2475*$E2476,0)),IF(LataProjekcji>$F2476,0,ROUND(T2475*$E2476,0))),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2476,IF(AND($G2476=$G2477,$F2476=$F2477),ROUND($D2475-SUM($K2477:T2477),0),ROUND(U2475*$E2476,0)),IF(LataProjekcji>$F2476,0,ROUND(U2475*$E2476,0))),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2476,IF(AND($G2476=$G2477,$F2476=$F2477),ROUND($D2475-SUM($K2477:U2477),0),ROUND(V2475*$E2476,0)),IF(LataProjekcji>$F2476,0,ROUND(V2475*$E2476,0))),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2476,IF(AND($G2476=$G2477,$F2476=$F2477),ROUND($D2475-SUM($K2477:V2477),0),ROUND(W2475*$E2476,0)),IF(LataProjekcji>$F2476,0,ROUND(W2475*$E2476,0))),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2476,IF(AND($G2476=$G2477,$F2476=$F2477),ROUND($D2475-SUM($K2477:W2477),0),ROUND(X2475*$E2476,0)),IF(LataProjekcji>$F2476,0,ROUND(X2475*$E2476,0))),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2476,IF(AND($G2476=$G2477,$F2476=$F2477),ROUND($D2475-SUM($K2477:X2477),0),ROUND(Y2475*$E2476,0)),IF(LataProjekcji>$F2476,0,ROUND(Y2475*$E2476,0))),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2476,IF(AND($G2476=$G2477,$F2476=$F2477),ROUND($D2475-SUM($K2477:Y2477),0),ROUND(Z2475*$E2476,0)),IF(LataProjekcji>$F2476,0,ROUND(Z2475*$E2476,0))),0),0)","v":0},{"$f":"IF(AND($G2475,NOT(ISTEXT($G2474)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2476,IF(AND($G2476=$G2477,$F2476=$F2477),ROUND($D2475-SUM($K2477:Z2477),0),ROUND(AA2475*$E2476,0)),IF(LataProjekcji>$F2476,0,ROUND(AA2475*$E2476,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2475>10,ROUND((D2477-1)*E2476,0),E2476)","v":0},{"$f":"D2475-D2478","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1291","v":"nazwa ST: 0"},null,{"$f":"D1291","v":2},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1292","v":1900},{"$f":"E1292","v":1},{"$f":"IF(D2482>10,F1292,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2480,0)),\"brak daty\",IF(D2482>10,EDATE(OFFSET($E$269,$D2480,0),D2484),DATE(D2481,E2481,1)))","v":"brak daty"},{"$f":"SUM(K2481:AA2481)=D2484","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2481=LataProjekcji,$F2481,IF($D2481<LataProjekcji,IF((SUM(K2481)+12)<$D2484,12,$D2484-SUM(K2481)),0)),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2481=LataProjekcji,$F2481,IF($D2481<LataProjekcji,IF((SUM($K2481:K2481)+12)<$D2484,12,$D2484-SUM($K2481:K2481)),0)),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2481=LataProjekcji,$F2481,IF($D2481<LataProjekcji,IF((SUM($K2481:L2481)+12)<$D2484,12,$D2484-SUM($K2481:L2481)),0)),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2481=LataProjekcji,$F2481,IF($D2481<LataProjekcji,IF((SUM($K2481:M2481)+12)<$D2484,12,$D2484-SUM($K2481:M2481)),0)),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2481=LataProjekcji,$F2481,IF($D2481<LataProjekcji,IF((SUM($K2481:N2481)+12)<$D2484,12,$D2484-SUM($K2481:N2481)),0)),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2481=LataProjekcji,$F2481,IF($D2481<LataProjekcji,IF((SUM($K2481:O2481)+12)<$D2484,12,$D2484-SUM($K2481:O2481)),0)),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2481=LataProjekcji,$F2481,IF($D2481<LataProjekcji,IF((SUM($K2481:P2481)+12)<$D2484,12,$D2484-SUM($K2481:P2481)),0)),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2481=LataProjekcji,$F2481,IF($D2481<LataProjekcji,IF((SUM($K2481:Q2481)+12)<$D2484,12,$D2484-SUM($K2481:Q2481)),0)),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2481=LataProjekcji,$F2481,IF($D2481<LataProjekcji,IF((SUM($K2481:R2481)+12)<$D2484,12,$D2484-SUM($K2481:R2481)),0)),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2481=LataProjekcji,$F2481,IF($D2481<LataProjekcji,IF((SUM($K2481:S2481)+12)<$D2484,12,$D2484-SUM($K2481:S2481)),0)),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2481=LataProjekcji,$F2481,IF($D2481<LataProjekcji,IF((SUM($K2481:T2481)+12)<$D2484,12,$D2484-SUM($K2481:T2481)),0)),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2481=LataProjekcji,$F2481,IF($D2481<LataProjekcji,IF((SUM($K2481:U2481)+12)<$D2484,12,$D2484-SUM($K2481:U2481)),0)),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2481=LataProjekcji,$F2481,IF($D2481<LataProjekcji,IF((SUM($K2481:V2481)+12)<$D2484,12,$D2484-SUM($K2481:V2481)),0)),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2481=LataProjekcji,$F2481,IF($D2481<LataProjekcji,IF((SUM($K2481:W2481)+12)<$D2484,12,$D2484-SUM($K2481:W2481)),0)),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2481=LataProjekcji,$F2481,IF($D2481<LataProjekcji,IF((SUM($K2481:X2481)+12)<$D2484,12,$D2484-SUM($K2481:X2481)),0)),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2481=LataProjekcji,$F2481,IF($D2481<LataProjekcji,IF((SUM($K2481:Y2481)+12)<$D2484,12,$D2484-SUM($K2481:Y2481)),0)),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2481=LataProjekcji,$F2481,IF($D2481<LataProjekcji,IF((SUM($K2481:Z2481)+12)<$D2484,12,$D2484-SUM($K2481:Z2481)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1293","v":0},{"$f":"E1293","v":0},{"$f":"F1293","v":0},{"$f":"NOT(ISBLANK(am_wnip))","v":false},{"$f":"SUM(K2482:AA2482)=E2484","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2481=LataProjekcji,IF($F2481>$E2484,$E2484,$F2481),IF($D2484>=$E2484,(IF($D2481<LataProjekcji,IF((SUM(J2482:$K2482)+12)<$E2484,12,$E2484-SUM(J2482:$K2482)),0)),(IF($D2481<LataProjekcji,IF((SUM(J2482:$K2482)+12)<$D2484,12,$D2484-SUM(J2482:$K2482)),0)))),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2481=LataProjekcji,IF($F2481>$E2484,$E2484,$F2481),IF($D2484>=$E2484,(IF($D2481<LataProjekcji,IF((SUM($K2482:K2482)+12)<$E2484,12,$E2484-SUM($K2482:K2482)),0)),(IF($D2481<LataProjekcji,IF((SUM($K2482:K2482)+12)<$D2484,12,$D2484-SUM($K2482:K2482)),0)))),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2481=LataProjekcji,IF($F2481>$E2484,$E2484,$F2481),IF($D2484>=$E2484,(IF($D2481<LataProjekcji,IF((SUM($K2482:L2482)+12)<$E2484,12,$E2484-SUM($K2482:L2482)),0)),(IF($D2481<LataProjekcji,IF((SUM($K2482:L2482)+12)<$D2484,12,$D2484-SUM($K2482:L2482)),0)))),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2481=LataProjekcji,IF($F2481>$E2484,$E2484,$F2481),IF($D2484>=$E2484,(IF($D2481<LataProjekcji,IF((SUM($K2482:M2482)+12)<$E2484,12,$E2484-SUM($K2482:M2482)),0)),(IF($D2481<LataProjekcji,IF((SUM($K2482:M2482)+12)<$D2484,12,$D2484-SUM($K2482:M2482)),0)))),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2481=LataProjekcji,IF($F2481>$E2484,$E2484,$F2481),IF($D2484>=$E2484,(IF($D2481<LataProjekcji,IF((SUM($K2482:N2482)+12)<$E2484,12,$E2484-SUM($K2482:N2482)),0)),(IF($D2481<LataProjekcji,IF((SUM($K2482:N2482)+12)<$D2484,12,$D2484-SUM($K2482:N2482)),0)))),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2481=LataProjekcji,IF($F2481>$E2484,$E2484,$F2481),IF($D2484>=$E2484,(IF($D2481<LataProjekcji,IF((SUM($K2482:O2482)+12)<$E2484,12,$E2484-SUM($K2482:O2482)),0)),(IF($D2481<LataProjekcji,IF((SUM($K2482:O2482)+12)<$D2484,12,$D2484-SUM($K2482:O2482)),0)))),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2481=LataProjekcji,IF($F2481>$E2484,$E2484,$F2481),IF($D2484>=$E2484,(IF($D2481<LataProjekcji,IF((SUM($K2482:P2482)+12)<$E2484,12,$E2484-SUM($K2482:P2482)),0)),(IF($D2481<LataProjekcji,IF((SUM($K2482:P2482)+12)<$D2484,12,$D2484-SUM($K2482:P2482)),0)))),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2481=LataProjekcji,IF($F2481>$E2484,$E2484,$F2481),IF($D2484>=$E2484,(IF($D2481<LataProjekcji,IF((SUM($K2482:Q2482)+12)<$E2484,12,$E2484-SUM($K2482:Q2482)),0)),(IF($D2481<LataProjekcji,IF((SUM($K2482:Q2482)+12)<$D2484,12,$D2484-SUM($K2482:Q2482)),0)))),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2481=LataProjekcji,IF($F2481>$E2484,$E2484,$F2481),IF($D2484>=$E2484,(IF($D2481<LataProjekcji,IF((SUM($K2482:R2482)+12)<$E2484,12,$E2484-SUM($K2482:R2482)),0)),(IF($D2481<LataProjekcji,IF((SUM($K2482:R2482)+12)<$D2484,12,$D2484-SUM($K2482:R2482)),0)))),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2481=LataProjekcji,IF($F2481>$E2484,$E2484,$F2481),IF($D2484>=$E2484,(IF($D2481<LataProjekcji,IF((SUM($K2482:S2482)+12)<$E2484,12,$E2484-SUM($K2482:S2482)),0)),(IF($D2481<LataProjekcji,IF((SUM($K2482:S2482)+12)<$D2484,12,$D2484-SUM($K2482:S2482)),0)))),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2481=LataProjekcji,IF($F2481>$E2484,$E2484,$F2481),IF($D2484>=$E2484,(IF($D2481<LataProjekcji,IF((SUM($K2482:T2482)+12)<$E2484,12,$E2484-SUM($K2482:T2482)),0)),(IF($D2481<LataProjekcji,IF((SUM($K2482:T2482)+12)<$D2484,12,$D2484-SUM($K2482:T2482)),0)))),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2481=LataProjekcji,IF($F2481>$E2484,$E2484,$F2481),IF($D2484>=$E2484,(IF($D2481<LataProjekcji,IF((SUM($K2482:U2482)+12)<$E2484,12,$E2484-SUM($K2482:U2482)),0)),(IF($D2481<LataProjekcji,IF((SUM($K2482:U2482)+12)<$D2484,12,$D2484-SUM($K2482:U2482)),0)))),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2481=LataProjekcji,IF($F2481>$E2484,$E2484,$F2481),IF($D2484>=$E2484,(IF($D2481<LataProjekcji,IF((SUM($K2482:V2482)+12)<$E2484,12,$E2484-SUM($K2482:V2482)),0)),(IF($D2481<LataProjekcji,IF((SUM($K2482:V2482)+12)<$D2484,12,$D2484-SUM($K2482:V2482)),0)))),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2481=LataProjekcji,IF($F2481>$E2484,$E2484,$F2481),IF($D2484>=$E2484,(IF($D2481<LataProjekcji,IF((SUM($K2482:W2482)+12)<$E2484,12,$E2484-SUM($K2482:W2482)),0)),(IF($D2481<LataProjekcji,IF((SUM($K2482:W2482)+12)<$D2484,12,$D2484-SUM($K2482:W2482)),0)))),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2481=LataProjekcji,IF($F2481>$E2484,$E2484,$F2481),IF($D2484>=$E2484,(IF($D2481<LataProjekcji,IF((SUM($K2482:X2482)+12)<$E2484,12,$E2484-SUM($K2482:X2482)),0)),(IF($D2481<LataProjekcji,IF((SUM($K2482:X2482)+12)<$D2484,12,$D2484-SUM($K2482:X2482)),0)))),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2481=LataProjekcji,IF($F2481>$E2484,$E2484,$F2481),IF($D2484>=$E2484,(IF($D2481<LataProjekcji,IF((SUM($K2482:Y2482)+12)<$E2484,12,$E2484-SUM($K2482:Y2482)),0)),(IF($D2481<LataProjekcji,IF((SUM($K2482:Y2482)+12)<$D2484,12,$D2484-SUM($K2482:Y2482)),0)))),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2481=LataProjekcji,IF($F2481>$E2484,$E2484,$F2481),IF($D2484>=$E2484,(IF($D2481<LataProjekcji,IF((SUM($K2482:Z2482)+12)<$E2484,12,$E2484-SUM($K2482:Z2482)),0)),(IF($D2481<LataProjekcji,IF((SUM($K2482:Z2482)+12)<$D2484,12,$D2484-SUM($K2482:Z2482)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1294","v":0},{"$f":"IF(D2482>10,ROUND(D2483/12,2),D2483)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2483:AA2483)=D2482","v":true},"amortyzacja",null,{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2484,ROUND($D2482,0),ROUND(K2481*$E2483,0)),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2484,ROUND($D2482-SUM(K2483:$K2483),0),ROUND(L2481*$E2483,0)),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2484,ROUND($D2482-SUM($K2483:L2483),0),ROUND(M2481*$E2483,0)),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2484,ROUND($D2482-SUM($K2483:M2483),0),ROUND(N2481*$E2483,0)),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2484,ROUND($D2482-SUM($K2483:N2483),0),ROUND(O2481*$E2483,0)),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2484,ROUND($D2482-SUM($K2483:O2483),0),ROUND(P2481*$E2483,0)),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2484,ROUND($D2482-SUM($K2483:P2483),0),ROUND(Q2481*$E2483,0)),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2484,ROUND($D2482-SUM($K2483:Q2483),0),ROUND(R2481*$E2483,0)),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2484,ROUND($D2482-SUM($K2483:R2483),0),ROUND(S2481*$E2483,0)),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2484,ROUND($D2482-SUM($K2483:S2483),0),ROUND(T2481*$E2483,0)),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2484,ROUND($D2482-SUM($K2483:T2483),0),ROUND(U2481*$E2483,0)),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2484,ROUND($D2482-SUM($K2483:U2483),0),ROUND(V2481*$E2483,0)),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2484,ROUND($D2482-SUM($K2483:V2483),0),ROUND(W2481*$E2483,0)),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2484,ROUND($D2482-SUM($K2483:W2483),0),ROUND(X2481*$E2483,0)),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2484,ROUND($D2482-SUM($K2483:X2483),0),ROUND(Y2481*$E2483,0)),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2484,ROUND($D2482-SUM($K2483:Y2483),0),ROUND(Z2481*$E2483,0)),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2484,ROUND($D2482-SUM($K2483:Z2483),0),ROUND(AA2481*$E2483,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2482/E2483,0),0)","v":0},{"$f":"IF(D2484=0,0,DATEDIF(DATE(D2481,E2481,1),DATE(F2483,G2483,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2481),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2481),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2483,IF(AND($G2483=$G2484,$F2483=$F2484),ROUND($D2482-SUM($K2484),0),ROUND(K2482*$E2483,0)),IF(LataProjekcji>$F2483,0,ROUND(K2482*$E2483,0))),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2483,IF(AND($G2483=$G2484,$F2483=$F2484),ROUND($D2482-SUM($K2484:K2484),0),ROUND(L2482*$E2483,0)),IF(LataProjekcji>$F2483,0,ROUND(L2482*$E2483,0))),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2483,IF(AND($G2483=$G2484,$F2483=$F2484),ROUND($D2482-SUM($K2484:L2484),0),ROUND(M2482*$E2483,0)),IF(LataProjekcji>$F2483,0,ROUND(M2482*$E2483,0))),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2483,IF(AND($G2483=$G2484,$F2483=$F2484),ROUND($D2482-SUM($K2484:M2484),0),ROUND(N2482*$E2483,0)),IF(LataProjekcji>$F2483,0,ROUND(N2482*$E2483,0))),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2483,IF(AND($G2483=$G2484,$F2483=$F2484),ROUND($D2482-SUM($K2484:N2484),0),ROUND(O2482*$E2483,0)),IF(LataProjekcji>$F2483,0,ROUND(O2482*$E2483,0))),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2483,IF(AND($G2483=$G2484,$F2483=$F2484),ROUND($D2482-SUM($K2484:O2484),0),ROUND(P2482*$E2483,0)),IF(LataProjekcji>$F2483,0,ROUND(P2482*$E2483,0))),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2483,IF(AND($G2483=$G2484,$F2483=$F2484),ROUND($D2482-SUM($K2484:P2484),0),ROUND(Q2482*$E2483,0)),IF(LataProjekcji>$F2483,0,ROUND(Q2482*$E2483,0))),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2483,IF(AND($G2483=$G2484,$F2483=$F2484),ROUND($D2482-SUM($K2484:Q2484),0),ROUND(R2482*$E2483,0)),IF(LataProjekcji>$F2483,0,ROUND(R2482*$E2483,0))),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2483,IF(AND($G2483=$G2484,$F2483=$F2484),ROUND($D2482-SUM($K2484:R2484),0),ROUND(S2482*$E2483,0)),IF(LataProjekcji>$F2483,0,ROUND(S2482*$E2483,0))),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2483,IF(AND($G2483=$G2484,$F2483=$F2484),ROUND($D2482-SUM($K2484:S2484),0),ROUND(T2482*$E2483,0)),IF(LataProjekcji>$F2483,0,ROUND(T2482*$E2483,0))),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2483,IF(AND($G2483=$G2484,$F2483=$F2484),ROUND($D2482-SUM($K2484:T2484),0),ROUND(U2482*$E2483,0)),IF(LataProjekcji>$F2483,0,ROUND(U2482*$E2483,0))),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2483,IF(AND($G2483=$G2484,$F2483=$F2484),ROUND($D2482-SUM($K2484:U2484),0),ROUND(V2482*$E2483,0)),IF(LataProjekcji>$F2483,0,ROUND(V2482*$E2483,0))),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2483,IF(AND($G2483=$G2484,$F2483=$F2484),ROUND($D2482-SUM($K2484:V2484),0),ROUND(W2482*$E2483,0)),IF(LataProjekcji>$F2483,0,ROUND(W2482*$E2483,0))),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2483,IF(AND($G2483=$G2484,$F2483=$F2484),ROUND($D2482-SUM($K2484:W2484),0),ROUND(X2482*$E2483,0)),IF(LataProjekcji>$F2483,0,ROUND(X2482*$E2483,0))),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2483,IF(AND($G2483=$G2484,$F2483=$F2484),ROUND($D2482-SUM($K2484:X2484),0),ROUND(Y2482*$E2483,0)),IF(LataProjekcji>$F2483,0,ROUND(Y2482*$E2483,0))),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2483,IF(AND($G2483=$G2484,$F2483=$F2484),ROUND($D2482-SUM($K2484:Y2484),0),ROUND(Z2482*$E2483,0)),IF(LataProjekcji>$F2483,0,ROUND(Z2482*$E2483,0))),0),0)","v":0},{"$f":"IF(AND($G2482,NOT(ISTEXT($G2481)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2483,IF(AND($G2483=$G2484,$F2483=$F2484),ROUND($D2482-SUM($K2484:Z2484),0),ROUND(AA2482*$E2483,0)),IF(LataProjekcji>$F2483,0,ROUND(AA2482*$E2483,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2482>10,ROUND((D2484-1)*E2483,0),E2483)","v":0},{"$f":"D2482-D2485","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1298","v":"nazwa ST: 0"},null,{"$f":"D1298","v":3},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1299","v":1900},{"$f":"E1299","v":1},{"$f":"IF(D2489>10,F1299,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2487,0)),\"brak daty\",IF(D2489>10,EDATE(OFFSET($E$269,$D2487,0),D2491),DATE(D2488,E2488,1)))","v":"brak daty"},{"$f":"SUM(K2488:AA2488)=D2491","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2488=LataProjekcji,$F2488,IF($D2488<LataProjekcji,IF((SUM(K2488)+12)<$D2491,12,$D2491-SUM(K2488)),0)),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2488=LataProjekcji,$F2488,IF($D2488<LataProjekcji,IF((SUM($K2488:K2488)+12)<$D2491,12,$D2491-SUM($K2488:K2488)),0)),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2488=LataProjekcji,$F2488,IF($D2488<LataProjekcji,IF((SUM($K2488:L2488)+12)<$D2491,12,$D2491-SUM($K2488:L2488)),0)),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2488=LataProjekcji,$F2488,IF($D2488<LataProjekcji,IF((SUM($K2488:M2488)+12)<$D2491,12,$D2491-SUM($K2488:M2488)),0)),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2488=LataProjekcji,$F2488,IF($D2488<LataProjekcji,IF((SUM($K2488:N2488)+12)<$D2491,12,$D2491-SUM($K2488:N2488)),0)),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2488=LataProjekcji,$F2488,IF($D2488<LataProjekcji,IF((SUM($K2488:O2488)+12)<$D2491,12,$D2491-SUM($K2488:O2488)),0)),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2488=LataProjekcji,$F2488,IF($D2488<LataProjekcji,IF((SUM($K2488:P2488)+12)<$D2491,12,$D2491-SUM($K2488:P2488)),0)),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2488=LataProjekcji,$F2488,IF($D2488<LataProjekcji,IF((SUM($K2488:Q2488)+12)<$D2491,12,$D2491-SUM($K2488:Q2488)),0)),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2488=LataProjekcji,$F2488,IF($D2488<LataProjekcji,IF((SUM($K2488:R2488)+12)<$D2491,12,$D2491-SUM($K2488:R2488)),0)),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2488=LataProjekcji,$F2488,IF($D2488<LataProjekcji,IF((SUM($K2488:S2488)+12)<$D2491,12,$D2491-SUM($K2488:S2488)),0)),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2488=LataProjekcji,$F2488,IF($D2488<LataProjekcji,IF((SUM($K2488:T2488)+12)<$D2491,12,$D2491-SUM($K2488:T2488)),0)),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2488=LataProjekcji,$F2488,IF($D2488<LataProjekcji,IF((SUM($K2488:U2488)+12)<$D2491,12,$D2491-SUM($K2488:U2488)),0)),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2488=LataProjekcji,$F2488,IF($D2488<LataProjekcji,IF((SUM($K2488:V2488)+12)<$D2491,12,$D2491-SUM($K2488:V2488)),0)),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2488=LataProjekcji,$F2488,IF($D2488<LataProjekcji,IF((SUM($K2488:W2488)+12)<$D2491,12,$D2491-SUM($K2488:W2488)),0)),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2488=LataProjekcji,$F2488,IF($D2488<LataProjekcji,IF((SUM($K2488:X2488)+12)<$D2491,12,$D2491-SUM($K2488:X2488)),0)),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2488=LataProjekcji,$F2488,IF($D2488<LataProjekcji,IF((SUM($K2488:Y2488)+12)<$D2491,12,$D2491-SUM($K2488:Y2488)),0)),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2488=LataProjekcji,$F2488,IF($D2488<LataProjekcji,IF((SUM($K2488:Z2488)+12)<$D2491,12,$D2491-SUM($K2488:Z2488)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1300","v":0},{"$f":"E1300","v":0},{"$f":"F1300","v":0},{"$f":"NOT(ISBLANK(am_wnip))","v":false},{"$f":"SUM(K2489:AA2489)=E2491","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2488=LataProjekcji,IF($F2488>$E2491,$E2491,$F2488),IF($D2491>=$E2491,(IF($D2488<LataProjekcji,IF((SUM(J2489:$K2489)+12)<$E2491,12,$E2491-SUM(J2489:$K2489)),0)),(IF($D2488<LataProjekcji,IF((SUM(J2489:$K2489)+12)<$D2491,12,$D2491-SUM(J2489:$K2489)),0)))),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2488=LataProjekcji,IF($F2488>$E2491,$E2491,$F2488),IF($D2491>=$E2491,(IF($D2488<LataProjekcji,IF((SUM($K2489:K2489)+12)<$E2491,12,$E2491-SUM($K2489:K2489)),0)),(IF($D2488<LataProjekcji,IF((SUM($K2489:K2489)+12)<$D2491,12,$D2491-SUM($K2489:K2489)),0)))),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2488=LataProjekcji,IF($F2488>$E2491,$E2491,$F2488),IF($D2491>=$E2491,(IF($D2488<LataProjekcji,IF((SUM($K2489:L2489)+12)<$E2491,12,$E2491-SUM($K2489:L2489)),0)),(IF($D2488<LataProjekcji,IF((SUM($K2489:L2489)+12)<$D2491,12,$D2491-SUM($K2489:L2489)),0)))),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2488=LataProjekcji,IF($F2488>$E2491,$E2491,$F2488),IF($D2491>=$E2491,(IF($D2488<LataProjekcji,IF((SUM($K2489:M2489)+12)<$E2491,12,$E2491-SUM($K2489:M2489)),0)),(IF($D2488<LataProjekcji,IF((SUM($K2489:M2489)+12)<$D2491,12,$D2491-SUM($K2489:M2489)),0)))),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2488=LataProjekcji,IF($F2488>$E2491,$E2491,$F2488),IF($D2491>=$E2491,(IF($D2488<LataProjekcji,IF((SUM($K2489:N2489)+12)<$E2491,12,$E2491-SUM($K2489:N2489)),0)),(IF($D2488<LataProjekcji,IF((SUM($K2489:N2489)+12)<$D2491,12,$D2491-SUM($K2489:N2489)),0)))),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2488=LataProjekcji,IF($F2488>$E2491,$E2491,$F2488),IF($D2491>=$E2491,(IF($D2488<LataProjekcji,IF((SUM($K2489:O2489)+12)<$E2491,12,$E2491-SUM($K2489:O2489)),0)),(IF($D2488<LataProjekcji,IF((SUM($K2489:O2489)+12)<$D2491,12,$D2491-SUM($K2489:O2489)),0)))),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2488=LataProjekcji,IF($F2488>$E2491,$E2491,$F2488),IF($D2491>=$E2491,(IF($D2488<LataProjekcji,IF((SUM($K2489:P2489)+12)<$E2491,12,$E2491-SUM($K2489:P2489)),0)),(IF($D2488<LataProjekcji,IF((SUM($K2489:P2489)+12)<$D2491,12,$D2491-SUM($K2489:P2489)),0)))),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2488=LataProjekcji,IF($F2488>$E2491,$E2491,$F2488),IF($D2491>=$E2491,(IF($D2488<LataProjekcji,IF((SUM($K2489:Q2489)+12)<$E2491,12,$E2491-SUM($K2489:Q2489)),0)),(IF($D2488<LataProjekcji,IF((SUM($K2489:Q2489)+12)<$D2491,12,$D2491-SUM($K2489:Q2489)),0)))),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2488=LataProjekcji,IF($F2488>$E2491,$E2491,$F2488),IF($D2491>=$E2491,(IF($D2488<LataProjekcji,IF((SUM($K2489:R2489)+12)<$E2491,12,$E2491-SUM($K2489:R2489)),0)),(IF($D2488<LataProjekcji,IF((SUM($K2489:R2489)+12)<$D2491,12,$D2491-SUM($K2489:R2489)),0)))),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2488=LataProjekcji,IF($F2488>$E2491,$E2491,$F2488),IF($D2491>=$E2491,(IF($D2488<LataProjekcji,IF((SUM($K2489:S2489)+12)<$E2491,12,$E2491-SUM($K2489:S2489)),0)),(IF($D2488<LataProjekcji,IF((SUM($K2489:S2489)+12)<$D2491,12,$D2491-SUM($K2489:S2489)),0)))),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2488=LataProjekcji,IF($F2488>$E2491,$E2491,$F2488),IF($D2491>=$E2491,(IF($D2488<LataProjekcji,IF((SUM($K2489:T2489)+12)<$E2491,12,$E2491-SUM($K2489:T2489)),0)),(IF($D2488<LataProjekcji,IF((SUM($K2489:T2489)+12)<$D2491,12,$D2491-SUM($K2489:T2489)),0)))),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2488=LataProjekcji,IF($F2488>$E2491,$E2491,$F2488),IF($D2491>=$E2491,(IF($D2488<LataProjekcji,IF((SUM($K2489:U2489)+12)<$E2491,12,$E2491-SUM($K2489:U2489)),0)),(IF($D2488<LataProjekcji,IF((SUM($K2489:U2489)+12)<$D2491,12,$D2491-SUM($K2489:U2489)),0)))),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2488=LataProjekcji,IF($F2488>$E2491,$E2491,$F2488),IF($D2491>=$E2491,(IF($D2488<LataProjekcji,IF((SUM($K2489:V2489)+12)<$E2491,12,$E2491-SUM($K2489:V2489)),0)),(IF($D2488<LataProjekcji,IF((SUM($K2489:V2489)+12)<$D2491,12,$D2491-SUM($K2489:V2489)),0)))),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2488=LataProjekcji,IF($F2488>$E2491,$E2491,$F2488),IF($D2491>=$E2491,(IF($D2488<LataProjekcji,IF((SUM($K2489:W2489)+12)<$E2491,12,$E2491-SUM($K2489:W2489)),0)),(IF($D2488<LataProjekcji,IF((SUM($K2489:W2489)+12)<$D2491,12,$D2491-SUM($K2489:W2489)),0)))),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2488=LataProjekcji,IF($F2488>$E2491,$E2491,$F2488),IF($D2491>=$E2491,(IF($D2488<LataProjekcji,IF((SUM($K2489:X2489)+12)<$E2491,12,$E2491-SUM($K2489:X2489)),0)),(IF($D2488<LataProjekcji,IF((SUM($K2489:X2489)+12)<$D2491,12,$D2491-SUM($K2489:X2489)),0)))),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2488=LataProjekcji,IF($F2488>$E2491,$E2491,$F2488),IF($D2491>=$E2491,(IF($D2488<LataProjekcji,IF((SUM($K2489:Y2489)+12)<$E2491,12,$E2491-SUM($K2489:Y2489)),0)),(IF($D2488<LataProjekcji,IF((SUM($K2489:Y2489)+12)<$D2491,12,$D2491-SUM($K2489:Y2489)),0)))),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2488=LataProjekcji,IF($F2488>$E2491,$E2491,$F2488),IF($D2491>=$E2491,(IF($D2488<LataProjekcji,IF((SUM($K2489:Z2489)+12)<$E2491,12,$E2491-SUM($K2489:Z2489)),0)),(IF($D2488<LataProjekcji,IF((SUM($K2489:Z2489)+12)<$D2491,12,$D2491-SUM($K2489:Z2489)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1301","v":0},{"$f":"IF(D2489>10,ROUND(D2490/12,2),D2490)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2490:AA2490)=D2489","v":true},"amortyzacja",null,{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2491,ROUND($D2489,0),ROUND(K2488*$E2490,0)),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2491,ROUND($D2489-SUM(K2490:$K2490),0),ROUND(L2488*$E2490,0)),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2491,ROUND($D2489-SUM($K2490:L2490),0),ROUND(M2488*$E2490,0)),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2491,ROUND($D2489-SUM($K2490:M2490),0),ROUND(N2488*$E2490,0)),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2491,ROUND($D2489-SUM($K2490:N2490),0),ROUND(O2488*$E2490,0)),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2491,ROUND($D2489-SUM($K2490:O2490),0),ROUND(P2488*$E2490,0)),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2491,ROUND($D2489-SUM($K2490:P2490),0),ROUND(Q2488*$E2490,0)),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2491,ROUND($D2489-SUM($K2490:Q2490),0),ROUND(R2488*$E2490,0)),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2491,ROUND($D2489-SUM($K2490:R2490),0),ROUND(S2488*$E2490,0)),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2491,ROUND($D2489-SUM($K2490:S2490),0),ROUND(T2488*$E2490,0)),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2491,ROUND($D2489-SUM($K2490:T2490),0),ROUND(U2488*$E2490,0)),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2491,ROUND($D2489-SUM($K2490:U2490),0),ROUND(V2488*$E2490,0)),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2491,ROUND($D2489-SUM($K2490:V2490),0),ROUND(W2488*$E2490,0)),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2491,ROUND($D2489-SUM($K2490:W2490),0),ROUND(X2488*$E2490,0)),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2491,ROUND($D2489-SUM($K2490:X2490),0),ROUND(Y2488*$E2490,0)),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2491,ROUND($D2489-SUM($K2490:Y2490),0),ROUND(Z2488*$E2490,0)),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2491,ROUND($D2489-SUM($K2490:Z2490),0),ROUND(AA2488*$E2490,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2489/E2490,0),0)","v":0},{"$f":"IF(D2491=0,0,DATEDIF(DATE(D2488,E2488,1),DATE(F2490,G2490,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2488),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2488),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2490,IF(AND($G2490=$G2491,$F2490=$F2491),ROUND($D2489-SUM($K2491),0),ROUND(K2489*$E2490,0)),IF(LataProjekcji>$F2490,0,ROUND(K2489*$E2490,0))),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2490,IF(AND($G2490=$G2491,$F2490=$F2491),ROUND($D2489-SUM($K2491:K2491),0),ROUND(L2489*$E2490,0)),IF(LataProjekcji>$F2490,0,ROUND(L2489*$E2490,0))),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2490,IF(AND($G2490=$G2491,$F2490=$F2491),ROUND($D2489-SUM($K2491:L2491),0),ROUND(M2489*$E2490,0)),IF(LataProjekcji>$F2490,0,ROUND(M2489*$E2490,0))),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2490,IF(AND($G2490=$G2491,$F2490=$F2491),ROUND($D2489-SUM($K2491:M2491),0),ROUND(N2489*$E2490,0)),IF(LataProjekcji>$F2490,0,ROUND(N2489*$E2490,0))),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2490,IF(AND($G2490=$G2491,$F2490=$F2491),ROUND($D2489-SUM($K2491:N2491),0),ROUND(O2489*$E2490,0)),IF(LataProjekcji>$F2490,0,ROUND(O2489*$E2490,0))),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2490,IF(AND($G2490=$G2491,$F2490=$F2491),ROUND($D2489-SUM($K2491:O2491),0),ROUND(P2489*$E2490,0)),IF(LataProjekcji>$F2490,0,ROUND(P2489*$E2490,0))),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2490,IF(AND($G2490=$G2491,$F2490=$F2491),ROUND($D2489-SUM($K2491:P2491),0),ROUND(Q2489*$E2490,0)),IF(LataProjekcji>$F2490,0,ROUND(Q2489*$E2490,0))),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2490,IF(AND($G2490=$G2491,$F2490=$F2491),ROUND($D2489-SUM($K2491:Q2491),0),ROUND(R2489*$E2490,0)),IF(LataProjekcji>$F2490,0,ROUND(R2489*$E2490,0))),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2490,IF(AND($G2490=$G2491,$F2490=$F2491),ROUND($D2489-SUM($K2491:R2491),0),ROUND(S2489*$E2490,0)),IF(LataProjekcji>$F2490,0,ROUND(S2489*$E2490,0))),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2490,IF(AND($G2490=$G2491,$F2490=$F2491),ROUND($D2489-SUM($K2491:S2491),0),ROUND(T2489*$E2490,0)),IF(LataProjekcji>$F2490,0,ROUND(T2489*$E2490,0))),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2490,IF(AND($G2490=$G2491,$F2490=$F2491),ROUND($D2489-SUM($K2491:T2491),0),ROUND(U2489*$E2490,0)),IF(LataProjekcji>$F2490,0,ROUND(U2489*$E2490,0))),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2490,IF(AND($G2490=$G2491,$F2490=$F2491),ROUND($D2489-SUM($K2491:U2491),0),ROUND(V2489*$E2490,0)),IF(LataProjekcji>$F2490,0,ROUND(V2489*$E2490,0))),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2490,IF(AND($G2490=$G2491,$F2490=$F2491),ROUND($D2489-SUM($K2491:V2491),0),ROUND(W2489*$E2490,0)),IF(LataProjekcji>$F2490,0,ROUND(W2489*$E2490,0))),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2490,IF(AND($G2490=$G2491,$F2490=$F2491),ROUND($D2489-SUM($K2491:W2491),0),ROUND(X2489*$E2490,0)),IF(LataProjekcji>$F2490,0,ROUND(X2489*$E2490,0))),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2490,IF(AND($G2490=$G2491,$F2490=$F2491),ROUND($D2489-SUM($K2491:X2491),0),ROUND(Y2489*$E2490,0)),IF(LataProjekcji>$F2490,0,ROUND(Y2489*$E2490,0))),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2490,IF(AND($G2490=$G2491,$F2490=$F2491),ROUND($D2489-SUM($K2491:Y2491),0),ROUND(Z2489*$E2490,0)),IF(LataProjekcji>$F2490,0,ROUND(Z2489*$E2490,0))),0),0)","v":0},{"$f":"IF(AND($G2489,NOT(ISTEXT($G2488)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2490,IF(AND($G2490=$G2491,$F2490=$F2491),ROUND($D2489-SUM($K2491:Z2491),0),ROUND(AA2489*$E2490,0)),IF(LataProjekcji>$F2490,0,ROUND(AA2489*$E2490,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2489>10,ROUND((D2491-1)*E2490,0),E2490)","v":0},{"$f":"D2489-D2492","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1305","v":"nazwa ST: 0"},null,{"$f":"D1305","v":4},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1306","v":1900},{"$f":"E1306","v":1},{"$f":"IF(D2496>10,F1306,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2494,0)),\"brak daty\",IF(D2496>10,EDATE(OFFSET($E$269,$D2494,0),D2498),DATE(D2495,E2495,1)))","v":"brak daty"},{"$f":"SUM(K2495:AA2495)=D2498","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2495=LataProjekcji,$F2495,IF($D2495<LataProjekcji,IF((SUM(K2495)+12)<$D2498,12,$D2498-SUM(K2495)),0)),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2495=LataProjekcji,$F2495,IF($D2495<LataProjekcji,IF((SUM($K2495:K2495)+12)<$D2498,12,$D2498-SUM($K2495:K2495)),0)),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2495=LataProjekcji,$F2495,IF($D2495<LataProjekcji,IF((SUM($K2495:L2495)+12)<$D2498,12,$D2498-SUM($K2495:L2495)),0)),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2495=LataProjekcji,$F2495,IF($D2495<LataProjekcji,IF((SUM($K2495:M2495)+12)<$D2498,12,$D2498-SUM($K2495:M2495)),0)),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2495=LataProjekcji,$F2495,IF($D2495<LataProjekcji,IF((SUM($K2495:N2495)+12)<$D2498,12,$D2498-SUM($K2495:N2495)),0)),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2495=LataProjekcji,$F2495,IF($D2495<LataProjekcji,IF((SUM($K2495:O2495)+12)<$D2498,12,$D2498-SUM($K2495:O2495)),0)),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2495=LataProjekcji,$F2495,IF($D2495<LataProjekcji,IF((SUM($K2495:P2495)+12)<$D2498,12,$D2498-SUM($K2495:P2495)),0)),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2495=LataProjekcji,$F2495,IF($D2495<LataProjekcji,IF((SUM($K2495:Q2495)+12)<$D2498,12,$D2498-SUM($K2495:Q2495)),0)),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2495=LataProjekcji,$F2495,IF($D2495<LataProjekcji,IF((SUM($K2495:R2495)+12)<$D2498,12,$D2498-SUM($K2495:R2495)),0)),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2495=LataProjekcji,$F2495,IF($D2495<LataProjekcji,IF((SUM($K2495:S2495)+12)<$D2498,12,$D2498-SUM($K2495:S2495)),0)),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2495=LataProjekcji,$F2495,IF($D2495<LataProjekcji,IF((SUM($K2495:T2495)+12)<$D2498,12,$D2498-SUM($K2495:T2495)),0)),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2495=LataProjekcji,$F2495,IF($D2495<LataProjekcji,IF((SUM($K2495:U2495)+12)<$D2498,12,$D2498-SUM($K2495:U2495)),0)),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2495=LataProjekcji,$F2495,IF($D2495<LataProjekcji,IF((SUM($K2495:V2495)+12)<$D2498,12,$D2498-SUM($K2495:V2495)),0)),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2495=LataProjekcji,$F2495,IF($D2495<LataProjekcji,IF((SUM($K2495:W2495)+12)<$D2498,12,$D2498-SUM($K2495:W2495)),0)),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2495=LataProjekcji,$F2495,IF($D2495<LataProjekcji,IF((SUM($K2495:X2495)+12)<$D2498,12,$D2498-SUM($K2495:X2495)),0)),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2495=LataProjekcji,$F2495,IF($D2495<LataProjekcji,IF((SUM($K2495:Y2495)+12)<$D2498,12,$D2498-SUM($K2495:Y2495)),0)),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2495=LataProjekcji,$F2495,IF($D2495<LataProjekcji,IF((SUM($K2495:Z2495)+12)<$D2498,12,$D2498-SUM($K2495:Z2495)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1307","v":0},{"$f":"E1307","v":0},{"$f":"F1307","v":0},{"$f":"NOT(ISBLANK(am_wnip))","v":false},{"$f":"SUM(K2496:AA2496)=E2498","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2495=LataProjekcji,IF($F2495>$E2498,$E2498,$F2495),IF($D2498>=$E2498,(IF($D2495<LataProjekcji,IF((SUM(J2496:$K2496)+12)<$E2498,12,$E2498-SUM(J2496:$K2496)),0)),(IF($D2495<LataProjekcji,IF((SUM(J2496:$K2496)+12)<$D2498,12,$D2498-SUM(J2496:$K2496)),0)))),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2495=LataProjekcji,IF($F2495>$E2498,$E2498,$F2495),IF($D2498>=$E2498,(IF($D2495<LataProjekcji,IF((SUM($K2496:K2496)+12)<$E2498,12,$E2498-SUM($K2496:K2496)),0)),(IF($D2495<LataProjekcji,IF((SUM($K2496:K2496)+12)<$D2498,12,$D2498-SUM($K2496:K2496)),0)))),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2495=LataProjekcji,IF($F2495>$E2498,$E2498,$F2495),IF($D2498>=$E2498,(IF($D2495<LataProjekcji,IF((SUM($K2496:L2496)+12)<$E2498,12,$E2498-SUM($K2496:L2496)),0)),(IF($D2495<LataProjekcji,IF((SUM($K2496:L2496)+12)<$D2498,12,$D2498-SUM($K2496:L2496)),0)))),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2495=LataProjekcji,IF($F2495>$E2498,$E2498,$F2495),IF($D2498>=$E2498,(IF($D2495<LataProjekcji,IF((SUM($K2496:M2496)+12)<$E2498,12,$E2498-SUM($K2496:M2496)),0)),(IF($D2495<LataProjekcji,IF((SUM($K2496:M2496)+12)<$D2498,12,$D2498-SUM($K2496:M2496)),0)))),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2495=LataProjekcji,IF($F2495>$E2498,$E2498,$F2495),IF($D2498>=$E2498,(IF($D2495<LataProjekcji,IF((SUM($K2496:N2496)+12)<$E2498,12,$E2498-SUM($K2496:N2496)),0)),(IF($D2495<LataProjekcji,IF((SUM($K2496:N2496)+12)<$D2498,12,$D2498-SUM($K2496:N2496)),0)))),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2495=LataProjekcji,IF($F2495>$E2498,$E2498,$F2495),IF($D2498>=$E2498,(IF($D2495<LataProjekcji,IF((SUM($K2496:O2496)+12)<$E2498,12,$E2498-SUM($K2496:O2496)),0)),(IF($D2495<LataProjekcji,IF((SUM($K2496:O2496)+12)<$D2498,12,$D2498-SUM($K2496:O2496)),0)))),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2495=LataProjekcji,IF($F2495>$E2498,$E2498,$F2495),IF($D2498>=$E2498,(IF($D2495<LataProjekcji,IF((SUM($K2496:P2496)+12)<$E2498,12,$E2498-SUM($K2496:P2496)),0)),(IF($D2495<LataProjekcji,IF((SUM($K2496:P2496)+12)<$D2498,12,$D2498-SUM($K2496:P2496)),0)))),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2495=LataProjekcji,IF($F2495>$E2498,$E2498,$F2495),IF($D2498>=$E2498,(IF($D2495<LataProjekcji,IF((SUM($K2496:Q2496)+12)<$E2498,12,$E2498-SUM($K2496:Q2496)),0)),(IF($D2495<LataProjekcji,IF((SUM($K2496:Q2496)+12)<$D2498,12,$D2498-SUM($K2496:Q2496)),0)))),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2495=LataProjekcji,IF($F2495>$E2498,$E2498,$F2495),IF($D2498>=$E2498,(IF($D2495<LataProjekcji,IF((SUM($K2496:R2496)+12)<$E2498,12,$E2498-SUM($K2496:R2496)),0)),(IF($D2495<LataProjekcji,IF((SUM($K2496:R2496)+12)<$D2498,12,$D2498-SUM($K2496:R2496)),0)))),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2495=LataProjekcji,IF($F2495>$E2498,$E2498,$F2495),IF($D2498>=$E2498,(IF($D2495<LataProjekcji,IF((SUM($K2496:S2496)+12)<$E2498,12,$E2498-SUM($K2496:S2496)),0)),(IF($D2495<LataProjekcji,IF((SUM($K2496:S2496)+12)<$D2498,12,$D2498-SUM($K2496:S2496)),0)))),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2495=LataProjekcji,IF($F2495>$E2498,$E2498,$F2495),IF($D2498>=$E2498,(IF($D2495<LataProjekcji,IF((SUM($K2496:T2496)+12)<$E2498,12,$E2498-SUM($K2496:T2496)),0)),(IF($D2495<LataProjekcji,IF((SUM($K2496:T2496)+12)<$D2498,12,$D2498-SUM($K2496:T2496)),0)))),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2495=LataProjekcji,IF($F2495>$E2498,$E2498,$F2495),IF($D2498>=$E2498,(IF($D2495<LataProjekcji,IF((SUM($K2496:U2496)+12)<$E2498,12,$E2498-SUM($K2496:U2496)),0)),(IF($D2495<LataProjekcji,IF((SUM($K2496:U2496)+12)<$D2498,12,$D2498-SUM($K2496:U2496)),0)))),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2495=LataProjekcji,IF($F2495>$E2498,$E2498,$F2495),IF($D2498>=$E2498,(IF($D2495<LataProjekcji,IF((SUM($K2496:V2496)+12)<$E2498,12,$E2498-SUM($K2496:V2496)),0)),(IF($D2495<LataProjekcji,IF((SUM($K2496:V2496)+12)<$D2498,12,$D2498-SUM($K2496:V2496)),0)))),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2495=LataProjekcji,IF($F2495>$E2498,$E2498,$F2495),IF($D2498>=$E2498,(IF($D2495<LataProjekcji,IF((SUM($K2496:W2496)+12)<$E2498,12,$E2498-SUM($K2496:W2496)),0)),(IF($D2495<LataProjekcji,IF((SUM($K2496:W2496)+12)<$D2498,12,$D2498-SUM($K2496:W2496)),0)))),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2495=LataProjekcji,IF($F2495>$E2498,$E2498,$F2495),IF($D2498>=$E2498,(IF($D2495<LataProjekcji,IF((SUM($K2496:X2496)+12)<$E2498,12,$E2498-SUM($K2496:X2496)),0)),(IF($D2495<LataProjekcji,IF((SUM($K2496:X2496)+12)<$D2498,12,$D2498-SUM($K2496:X2496)),0)))),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2495=LataProjekcji,IF($F2495>$E2498,$E2498,$F2495),IF($D2498>=$E2498,(IF($D2495<LataProjekcji,IF((SUM($K2496:Y2496)+12)<$E2498,12,$E2498-SUM($K2496:Y2496)),0)),(IF($D2495<LataProjekcji,IF((SUM($K2496:Y2496)+12)<$D2498,12,$D2498-SUM($K2496:Y2496)),0)))),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2495=LataProjekcji,IF($F2495>$E2498,$E2498,$F2495),IF($D2498>=$E2498,(IF($D2495<LataProjekcji,IF((SUM($K2496:Z2496)+12)<$E2498,12,$E2498-SUM($K2496:Z2496)),0)),(IF($D2495<LataProjekcji,IF((SUM($K2496:Z2496)+12)<$D2498,12,$D2498-SUM($K2496:Z2496)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1308","v":0},{"$f":"IF(D2496>10,ROUND(D2497/12,2),D2497)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2497:AA2497)=D2496","v":true},"amortyzacja",null,{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2498,ROUND($D2496,0),ROUND(K2495*$E2497,0)),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2498,ROUND($D2496-SUM(K2497:$K2497),0),ROUND(L2495*$E2497,0)),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2498,ROUND($D2496-SUM($K2497:L2497),0),ROUND(M2495*$E2497,0)),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2498,ROUND($D2496-SUM($K2497:M2497),0),ROUND(N2495*$E2497,0)),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2498,ROUND($D2496-SUM($K2497:N2497),0),ROUND(O2495*$E2497,0)),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2498,ROUND($D2496-SUM($K2497:O2497),0),ROUND(P2495*$E2497,0)),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2498,ROUND($D2496-SUM($K2497:P2497),0),ROUND(Q2495*$E2497,0)),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2498,ROUND($D2496-SUM($K2497:Q2497),0),ROUND(R2495*$E2497,0)),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2498,ROUND($D2496-SUM($K2497:R2497),0),ROUND(S2495*$E2497,0)),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2498,ROUND($D2496-SUM($K2497:S2497),0),ROUND(T2495*$E2497,0)),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2498,ROUND($D2496-SUM($K2497:T2497),0),ROUND(U2495*$E2497,0)),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2498,ROUND($D2496-SUM($K2497:U2497),0),ROUND(V2495*$E2497,0)),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2498,ROUND($D2496-SUM($K2497:V2497),0),ROUND(W2495*$E2497,0)),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2498,ROUND($D2496-SUM($K2497:W2497),0),ROUND(X2495*$E2497,0)),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2498,ROUND($D2496-SUM($K2497:X2497),0),ROUND(Y2495*$E2497,0)),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2498,ROUND($D2496-SUM($K2497:Y2497),0),ROUND(Z2495*$E2497,0)),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2498,ROUND($D2496-SUM($K2497:Z2497),0),ROUND(AA2495*$E2497,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2496/E2497,0),0)","v":0},{"$f":"IF(D2498=0,0,DATEDIF(DATE(D2495,E2495,1),DATE(F2497,G2497,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2495),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2495),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2497,IF(AND($G2497=$G2498,$F2497=$F2498),ROUND($D2496-SUM($K2498),0),ROUND(K2496*$E2497,0)),IF(LataProjekcji>$F2497,0,ROUND(K2496*$E2497,0))),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2497,IF(AND($G2497=$G2498,$F2497=$F2498),ROUND($D2496-SUM($K2498:K2498),0),ROUND(L2496*$E2497,0)),IF(LataProjekcji>$F2497,0,ROUND(L2496*$E2497,0))),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2497,IF(AND($G2497=$G2498,$F2497=$F2498),ROUND($D2496-SUM($K2498:L2498),0),ROUND(M2496*$E2497,0)),IF(LataProjekcji>$F2497,0,ROUND(M2496*$E2497,0))),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2497,IF(AND($G2497=$G2498,$F2497=$F2498),ROUND($D2496-SUM($K2498:M2498),0),ROUND(N2496*$E2497,0)),IF(LataProjekcji>$F2497,0,ROUND(N2496*$E2497,0))),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2497,IF(AND($G2497=$G2498,$F2497=$F2498),ROUND($D2496-SUM($K2498:N2498),0),ROUND(O2496*$E2497,0)),IF(LataProjekcji>$F2497,0,ROUND(O2496*$E2497,0))),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2497,IF(AND($G2497=$G2498,$F2497=$F2498),ROUND($D2496-SUM($K2498:O2498),0),ROUND(P2496*$E2497,0)),IF(LataProjekcji>$F2497,0,ROUND(P2496*$E2497,0))),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2497,IF(AND($G2497=$G2498,$F2497=$F2498),ROUND($D2496-SUM($K2498:P2498),0),ROUND(Q2496*$E2497,0)),IF(LataProjekcji>$F2497,0,ROUND(Q2496*$E2497,0))),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2497,IF(AND($G2497=$G2498,$F2497=$F2498),ROUND($D2496-SUM($K2498:Q2498),0),ROUND(R2496*$E2497,0)),IF(LataProjekcji>$F2497,0,ROUND(R2496*$E2497,0))),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2497,IF(AND($G2497=$G2498,$F2497=$F2498),ROUND($D2496-SUM($K2498:R2498),0),ROUND(S2496*$E2497,0)),IF(LataProjekcji>$F2497,0,ROUND(S2496*$E2497,0))),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2497,IF(AND($G2497=$G2498,$F2497=$F2498),ROUND($D2496-SUM($K2498:S2498),0),ROUND(T2496*$E2497,0)),IF(LataProjekcji>$F2497,0,ROUND(T2496*$E2497,0))),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2497,IF(AND($G2497=$G2498,$F2497=$F2498),ROUND($D2496-SUM($K2498:T2498),0),ROUND(U2496*$E2497,0)),IF(LataProjekcji>$F2497,0,ROUND(U2496*$E2497,0))),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2497,IF(AND($G2497=$G2498,$F2497=$F2498),ROUND($D2496-SUM($K2498:U2498),0),ROUND(V2496*$E2497,0)),IF(LataProjekcji>$F2497,0,ROUND(V2496*$E2497,0))),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2497,IF(AND($G2497=$G2498,$F2497=$F2498),ROUND($D2496-SUM($K2498:V2498),0),ROUND(W2496*$E2497,0)),IF(LataProjekcji>$F2497,0,ROUND(W2496*$E2497,0))),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2497,IF(AND($G2497=$G2498,$F2497=$F2498),ROUND($D2496-SUM($K2498:W2498),0),ROUND(X2496*$E2497,0)),IF(LataProjekcji>$F2497,0,ROUND(X2496*$E2497,0))),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2497,IF(AND($G2497=$G2498,$F2497=$F2498),ROUND($D2496-SUM($K2498:X2498),0),ROUND(Y2496*$E2497,0)),IF(LataProjekcji>$F2497,0,ROUND(Y2496*$E2497,0))),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2497,IF(AND($G2497=$G2498,$F2497=$F2498),ROUND($D2496-SUM($K2498:Y2498),0),ROUND(Z2496*$E2497,0)),IF(LataProjekcji>$F2497,0,ROUND(Z2496*$E2497,0))),0),0)","v":0},{"$f":"IF(AND($G2496,NOT(ISTEXT($G2495)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2497,IF(AND($G2497=$G2498,$F2497=$F2498),ROUND($D2496-SUM($K2498:Z2498),0),ROUND(AA2496*$E2497,0)),IF(LataProjekcji>$F2497,0,ROUND(AA2496*$E2497,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2496>10,ROUND((D2498-1)*E2497,0),E2497)","v":0},{"$f":"D2496-D2499","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1312","v":"nazwa ST: 0"},null,{"$f":"D1312","v":5},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1313","v":1900},{"$f":"E1313","v":1},{"$f":"IF(D2503>10,F1313,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2501,0)),\"brak daty\",IF(D2503>10,EDATE(OFFSET($E$269,$D2501,0),D2505),DATE(D2502,E2502,1)))","v":"brak daty"},{"$f":"SUM(K2502:AA2502)=D2505","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2502=LataProjekcji,$F2502,IF($D2502<LataProjekcji,IF((SUM(K2502)+12)<$D2505,12,$D2505-SUM(K2502)),0)),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2502=LataProjekcji,$F2502,IF($D2502<LataProjekcji,IF((SUM($K2502:K2502)+12)<$D2505,12,$D2505-SUM($K2502:K2502)),0)),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2502=LataProjekcji,$F2502,IF($D2502<LataProjekcji,IF((SUM($K2502:L2502)+12)<$D2505,12,$D2505-SUM($K2502:L2502)),0)),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2502=LataProjekcji,$F2502,IF($D2502<LataProjekcji,IF((SUM($K2502:M2502)+12)<$D2505,12,$D2505-SUM($K2502:M2502)),0)),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2502=LataProjekcji,$F2502,IF($D2502<LataProjekcji,IF((SUM($K2502:N2502)+12)<$D2505,12,$D2505-SUM($K2502:N2502)),0)),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2502=LataProjekcji,$F2502,IF($D2502<LataProjekcji,IF((SUM($K2502:O2502)+12)<$D2505,12,$D2505-SUM($K2502:O2502)),0)),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2502=LataProjekcji,$F2502,IF($D2502<LataProjekcji,IF((SUM($K2502:P2502)+12)<$D2505,12,$D2505-SUM($K2502:P2502)),0)),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2502=LataProjekcji,$F2502,IF($D2502<LataProjekcji,IF((SUM($K2502:Q2502)+12)<$D2505,12,$D2505-SUM($K2502:Q2502)),0)),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2502=LataProjekcji,$F2502,IF($D2502<LataProjekcji,IF((SUM($K2502:R2502)+12)<$D2505,12,$D2505-SUM($K2502:R2502)),0)),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2502=LataProjekcji,$F2502,IF($D2502<LataProjekcji,IF((SUM($K2502:S2502)+12)<$D2505,12,$D2505-SUM($K2502:S2502)),0)),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2502=LataProjekcji,$F2502,IF($D2502<LataProjekcji,IF((SUM($K2502:T2502)+12)<$D2505,12,$D2505-SUM($K2502:T2502)),0)),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2502=LataProjekcji,$F2502,IF($D2502<LataProjekcji,IF((SUM($K2502:U2502)+12)<$D2505,12,$D2505-SUM($K2502:U2502)),0)),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2502=LataProjekcji,$F2502,IF($D2502<LataProjekcji,IF((SUM($K2502:V2502)+12)<$D2505,12,$D2505-SUM($K2502:V2502)),0)),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2502=LataProjekcji,$F2502,IF($D2502<LataProjekcji,IF((SUM($K2502:W2502)+12)<$D2505,12,$D2505-SUM($K2502:W2502)),0)),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2502=LataProjekcji,$F2502,IF($D2502<LataProjekcji,IF((SUM($K2502:X2502)+12)<$D2505,12,$D2505-SUM($K2502:X2502)),0)),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2502=LataProjekcji,$F2502,IF($D2502<LataProjekcji,IF((SUM($K2502:Y2502)+12)<$D2505,12,$D2505-SUM($K2502:Y2502)),0)),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2502=LataProjekcji,$F2502,IF($D2502<LataProjekcji,IF((SUM($K2502:Z2502)+12)<$D2505,12,$D2505-SUM($K2502:Z2502)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1314","v":0},{"$f":"E1314","v":0},{"$f":"F1314","v":0},{"$f":"NOT(ISBLANK(am_wnip))","v":false},{"$f":"SUM(K2503:AA2503)=E2505","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2502=LataProjekcji,IF($F2502>$E2505,$E2505,$F2502),IF($D2505>=$E2505,(IF($D2502<LataProjekcji,IF((SUM(J2503:$K2503)+12)<$E2505,12,$E2505-SUM(J2503:$K2503)),0)),(IF($D2502<LataProjekcji,IF((SUM(J2503:$K2503)+12)<$D2505,12,$D2505-SUM(J2503:$K2503)),0)))),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2502=LataProjekcji,IF($F2502>$E2505,$E2505,$F2502),IF($D2505>=$E2505,(IF($D2502<LataProjekcji,IF((SUM($K2503:K2503)+12)<$E2505,12,$E2505-SUM($K2503:K2503)),0)),(IF($D2502<LataProjekcji,IF((SUM($K2503:K2503)+12)<$D2505,12,$D2505-SUM($K2503:K2503)),0)))),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2502=LataProjekcji,IF($F2502>$E2505,$E2505,$F2502),IF($D2505>=$E2505,(IF($D2502<LataProjekcji,IF((SUM($K2503:L2503)+12)<$E2505,12,$E2505-SUM($K2503:L2503)),0)),(IF($D2502<LataProjekcji,IF((SUM($K2503:L2503)+12)<$D2505,12,$D2505-SUM($K2503:L2503)),0)))),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2502=LataProjekcji,IF($F2502>$E2505,$E2505,$F2502),IF($D2505>=$E2505,(IF($D2502<LataProjekcji,IF((SUM($K2503:M2503)+12)<$E2505,12,$E2505-SUM($K2503:M2503)),0)),(IF($D2502<LataProjekcji,IF((SUM($K2503:M2503)+12)<$D2505,12,$D2505-SUM($K2503:M2503)),0)))),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2502=LataProjekcji,IF($F2502>$E2505,$E2505,$F2502),IF($D2505>=$E2505,(IF($D2502<LataProjekcji,IF((SUM($K2503:N2503)+12)<$E2505,12,$E2505-SUM($K2503:N2503)),0)),(IF($D2502<LataProjekcji,IF((SUM($K2503:N2503)+12)<$D2505,12,$D2505-SUM($K2503:N2503)),0)))),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2502=LataProjekcji,IF($F2502>$E2505,$E2505,$F2502),IF($D2505>=$E2505,(IF($D2502<LataProjekcji,IF((SUM($K2503:O2503)+12)<$E2505,12,$E2505-SUM($K2503:O2503)),0)),(IF($D2502<LataProjekcji,IF((SUM($K2503:O2503)+12)<$D2505,12,$D2505-SUM($K2503:O2503)),0)))),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2502=LataProjekcji,IF($F2502>$E2505,$E2505,$F2502),IF($D2505>=$E2505,(IF($D2502<LataProjekcji,IF((SUM($K2503:P2503)+12)<$E2505,12,$E2505-SUM($K2503:P2503)),0)),(IF($D2502<LataProjekcji,IF((SUM($K2503:P2503)+12)<$D2505,12,$D2505-SUM($K2503:P2503)),0)))),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2502=LataProjekcji,IF($F2502>$E2505,$E2505,$F2502),IF($D2505>=$E2505,(IF($D2502<LataProjekcji,IF((SUM($K2503:Q2503)+12)<$E2505,12,$E2505-SUM($K2503:Q2503)),0)),(IF($D2502<LataProjekcji,IF((SUM($K2503:Q2503)+12)<$D2505,12,$D2505-SUM($K2503:Q2503)),0)))),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2502=LataProjekcji,IF($F2502>$E2505,$E2505,$F2502),IF($D2505>=$E2505,(IF($D2502<LataProjekcji,IF((SUM($K2503:R2503)+12)<$E2505,12,$E2505-SUM($K2503:R2503)),0)),(IF($D2502<LataProjekcji,IF((SUM($K2503:R2503)+12)<$D2505,12,$D2505-SUM($K2503:R2503)),0)))),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2502=LataProjekcji,IF($F2502>$E2505,$E2505,$F2502),IF($D2505>=$E2505,(IF($D2502<LataProjekcji,IF((SUM($K2503:S2503)+12)<$E2505,12,$E2505-SUM($K2503:S2503)),0)),(IF($D2502<LataProjekcji,IF((SUM($K2503:S2503)+12)<$D2505,12,$D2505-SUM($K2503:S2503)),0)))),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2502=LataProjekcji,IF($F2502>$E2505,$E2505,$F2502),IF($D2505>=$E2505,(IF($D2502<LataProjekcji,IF((SUM($K2503:T2503)+12)<$E2505,12,$E2505-SUM($K2503:T2503)),0)),(IF($D2502<LataProjekcji,IF((SUM($K2503:T2503)+12)<$D2505,12,$D2505-SUM($K2503:T2503)),0)))),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2502=LataProjekcji,IF($F2502>$E2505,$E2505,$F2502),IF($D2505>=$E2505,(IF($D2502<LataProjekcji,IF((SUM($K2503:U2503)+12)<$E2505,12,$E2505-SUM($K2503:U2503)),0)),(IF($D2502<LataProjekcji,IF((SUM($K2503:U2503)+12)<$D2505,12,$D2505-SUM($K2503:U2503)),0)))),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2502=LataProjekcji,IF($F2502>$E2505,$E2505,$F2502),IF($D2505>=$E2505,(IF($D2502<LataProjekcji,IF((SUM($K2503:V2503)+12)<$E2505,12,$E2505-SUM($K2503:V2503)),0)),(IF($D2502<LataProjekcji,IF((SUM($K2503:V2503)+12)<$D2505,12,$D2505-SUM($K2503:V2503)),0)))),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2502=LataProjekcji,IF($F2502>$E2505,$E2505,$F2502),IF($D2505>=$E2505,(IF($D2502<LataProjekcji,IF((SUM($K2503:W2503)+12)<$E2505,12,$E2505-SUM($K2503:W2503)),0)),(IF($D2502<LataProjekcji,IF((SUM($K2503:W2503)+12)<$D2505,12,$D2505-SUM($K2503:W2503)),0)))),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2502=LataProjekcji,IF($F2502>$E2505,$E2505,$F2502),IF($D2505>=$E2505,(IF($D2502<LataProjekcji,IF((SUM($K2503:X2503)+12)<$E2505,12,$E2505-SUM($K2503:X2503)),0)),(IF($D2502<LataProjekcji,IF((SUM($K2503:X2503)+12)<$D2505,12,$D2505-SUM($K2503:X2503)),0)))),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2502=LataProjekcji,IF($F2502>$E2505,$E2505,$F2502),IF($D2505>=$E2505,(IF($D2502<LataProjekcji,IF((SUM($K2503:Y2503)+12)<$E2505,12,$E2505-SUM($K2503:Y2503)),0)),(IF($D2502<LataProjekcji,IF((SUM($K2503:Y2503)+12)<$D2505,12,$D2505-SUM($K2503:Y2503)),0)))),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2502=LataProjekcji,IF($F2502>$E2505,$E2505,$F2502),IF($D2505>=$E2505,(IF($D2502<LataProjekcji,IF((SUM($K2503:Z2503)+12)<$E2505,12,$E2505-SUM($K2503:Z2503)),0)),(IF($D2502<LataProjekcji,IF((SUM($K2503:Z2503)+12)<$D2505,12,$D2505-SUM($K2503:Z2503)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1315","v":0},{"$f":"IF(D2503>10,ROUND(D2504/12,2),D2504)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2504:AA2504)=D2503","v":true},"amortyzacja",null,{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2505,ROUND($D2503,0),ROUND(K2502*$E2504,0)),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2505,ROUND($D2503-SUM(K2504:$K2504),0),ROUND(L2502*$E2504,0)),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2505,ROUND($D2503-SUM($K2504:L2504),0),ROUND(M2502*$E2504,0)),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2505,ROUND($D2503-SUM($K2504:M2504),0),ROUND(N2502*$E2504,0)),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2505,ROUND($D2503-SUM($K2504:N2504),0),ROUND(O2502*$E2504,0)),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2505,ROUND($D2503-SUM($K2504:O2504),0),ROUND(P2502*$E2504,0)),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2505,ROUND($D2503-SUM($K2504:P2504),0),ROUND(Q2502*$E2504,0)),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2505,ROUND($D2503-SUM($K2504:Q2504),0),ROUND(R2502*$E2504,0)),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2505,ROUND($D2503-SUM($K2504:R2504),0),ROUND(S2502*$E2504,0)),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2505,ROUND($D2503-SUM($K2504:S2504),0),ROUND(T2502*$E2504,0)),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2505,ROUND($D2503-SUM($K2504:T2504),0),ROUND(U2502*$E2504,0)),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2505,ROUND($D2503-SUM($K2504:U2504),0),ROUND(V2502*$E2504,0)),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2505,ROUND($D2503-SUM($K2504:V2504),0),ROUND(W2502*$E2504,0)),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2505,ROUND($D2503-SUM($K2504:W2504),0),ROUND(X2502*$E2504,0)),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2505,ROUND($D2503-SUM($K2504:X2504),0),ROUND(Y2502*$E2504,0)),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2505,ROUND($D2503-SUM($K2504:Y2504),0),ROUND(Z2502*$E2504,0)),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2505,ROUND($D2503-SUM($K2504:Z2504),0),ROUND(AA2502*$E2504,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2503/E2504,0),0)","v":0},{"$f":"IF(D2505=0,0,DATEDIF(DATE(D2502,E2502,1),DATE(F2504,G2504,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2502),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2502),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2504,IF(AND($G2504=$G2505,$F2504=$F2505),ROUND($D2503-SUM($K2505),0),ROUND(K2503*$E2504,0)),IF(LataProjekcji>$F2504,0,ROUND(K2503*$E2504,0))),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2504,IF(AND($G2504=$G2505,$F2504=$F2505),ROUND($D2503-SUM($K2505:K2505),0),ROUND(L2503*$E2504,0)),IF(LataProjekcji>$F2504,0,ROUND(L2503*$E2504,0))),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2504,IF(AND($G2504=$G2505,$F2504=$F2505),ROUND($D2503-SUM($K2505:L2505),0),ROUND(M2503*$E2504,0)),IF(LataProjekcji>$F2504,0,ROUND(M2503*$E2504,0))),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2504,IF(AND($G2504=$G2505,$F2504=$F2505),ROUND($D2503-SUM($K2505:M2505),0),ROUND(N2503*$E2504,0)),IF(LataProjekcji>$F2504,0,ROUND(N2503*$E2504,0))),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2504,IF(AND($G2504=$G2505,$F2504=$F2505),ROUND($D2503-SUM($K2505:N2505),0),ROUND(O2503*$E2504,0)),IF(LataProjekcji>$F2504,0,ROUND(O2503*$E2504,0))),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2504,IF(AND($G2504=$G2505,$F2504=$F2505),ROUND($D2503-SUM($K2505:O2505),0),ROUND(P2503*$E2504,0)),IF(LataProjekcji>$F2504,0,ROUND(P2503*$E2504,0))),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2504,IF(AND($G2504=$G2505,$F2504=$F2505),ROUND($D2503-SUM($K2505:P2505),0),ROUND(Q2503*$E2504,0)),IF(LataProjekcji>$F2504,0,ROUND(Q2503*$E2504,0))),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2504,IF(AND($G2504=$G2505,$F2504=$F2505),ROUND($D2503-SUM($K2505:Q2505),0),ROUND(R2503*$E2504,0)),IF(LataProjekcji>$F2504,0,ROUND(R2503*$E2504,0))),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2504,IF(AND($G2504=$G2505,$F2504=$F2505),ROUND($D2503-SUM($K2505:R2505),0),ROUND(S2503*$E2504,0)),IF(LataProjekcji>$F2504,0,ROUND(S2503*$E2504,0))),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2504,IF(AND($G2504=$G2505,$F2504=$F2505),ROUND($D2503-SUM($K2505:S2505),0),ROUND(T2503*$E2504,0)),IF(LataProjekcji>$F2504,0,ROUND(T2503*$E2504,0))),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2504,IF(AND($G2504=$G2505,$F2504=$F2505),ROUND($D2503-SUM($K2505:T2505),0),ROUND(U2503*$E2504,0)),IF(LataProjekcji>$F2504,0,ROUND(U2503*$E2504,0))),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2504,IF(AND($G2504=$G2505,$F2504=$F2505),ROUND($D2503-SUM($K2505:U2505),0),ROUND(V2503*$E2504,0)),IF(LataProjekcji>$F2504,0,ROUND(V2503*$E2504,0))),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2504,IF(AND($G2504=$G2505,$F2504=$F2505),ROUND($D2503-SUM($K2505:V2505),0),ROUND(W2503*$E2504,0)),IF(LataProjekcji>$F2504,0,ROUND(W2503*$E2504,0))),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2504,IF(AND($G2504=$G2505,$F2504=$F2505),ROUND($D2503-SUM($K2505:W2505),0),ROUND(X2503*$E2504,0)),IF(LataProjekcji>$F2504,0,ROUND(X2503*$E2504,0))),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2504,IF(AND($G2504=$G2505,$F2504=$F2505),ROUND($D2503-SUM($K2505:X2505),0),ROUND(Y2503*$E2504,0)),IF(LataProjekcji>$F2504,0,ROUND(Y2503*$E2504,0))),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2504,IF(AND($G2504=$G2505,$F2504=$F2505),ROUND($D2503-SUM($K2505:Y2505),0),ROUND(Z2503*$E2504,0)),IF(LataProjekcji>$F2504,0,ROUND(Z2503*$E2504,0))),0),0)","v":0},{"$f":"IF(AND($G2503,NOT(ISTEXT($G2502)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2504,IF(AND($G2504=$G2505,$F2504=$F2505),ROUND($D2503-SUM($K2505:Z2505),0),ROUND(AA2503*$E2504,0)),IF(LataProjekcji>$F2504,0,ROUND(AA2503*$E2504,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2503>10,ROUND((D2505-1)*E2504,0),E2504)","v":0},{"$f":"D2503-D2506","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1319","v":"nazwa ST: 0"},null,{"$f":"D1319","v":6},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1320","v":1900},{"$f":"E1320","v":1},{"$f":"IF(D2510>10,F1320,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2508,0)),\"brak daty\",IF(D2510>10,EDATE(OFFSET($E$269,$D2508,0),D2512),DATE(D2509,E2509,1)))","v":"brak daty"},{"$f":"SUM(K2509:AA2509)=D2512","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2509=LataProjekcji,$F2509,IF($D2509<LataProjekcji,IF((SUM(K2509)+12)<$D2512,12,$D2512-SUM(K2509)),0)),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2509=LataProjekcji,$F2509,IF($D2509<LataProjekcji,IF((SUM($K2509:K2509)+12)<$D2512,12,$D2512-SUM($K2509:K2509)),0)),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2509=LataProjekcji,$F2509,IF($D2509<LataProjekcji,IF((SUM($K2509:L2509)+12)<$D2512,12,$D2512-SUM($K2509:L2509)),0)),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2509=LataProjekcji,$F2509,IF($D2509<LataProjekcji,IF((SUM($K2509:M2509)+12)<$D2512,12,$D2512-SUM($K2509:M2509)),0)),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2509=LataProjekcji,$F2509,IF($D2509<LataProjekcji,IF((SUM($K2509:N2509)+12)<$D2512,12,$D2512-SUM($K2509:N2509)),0)),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2509=LataProjekcji,$F2509,IF($D2509<LataProjekcji,IF((SUM($K2509:O2509)+12)<$D2512,12,$D2512-SUM($K2509:O2509)),0)),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2509=LataProjekcji,$F2509,IF($D2509<LataProjekcji,IF((SUM($K2509:P2509)+12)<$D2512,12,$D2512-SUM($K2509:P2509)),0)),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2509=LataProjekcji,$F2509,IF($D2509<LataProjekcji,IF((SUM($K2509:Q2509)+12)<$D2512,12,$D2512-SUM($K2509:Q2509)),0)),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2509=LataProjekcji,$F2509,IF($D2509<LataProjekcji,IF((SUM($K2509:R2509)+12)<$D2512,12,$D2512-SUM($K2509:R2509)),0)),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2509=LataProjekcji,$F2509,IF($D2509<LataProjekcji,IF((SUM($K2509:S2509)+12)<$D2512,12,$D2512-SUM($K2509:S2509)),0)),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2509=LataProjekcji,$F2509,IF($D2509<LataProjekcji,IF((SUM($K2509:T2509)+12)<$D2512,12,$D2512-SUM($K2509:T2509)),0)),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2509=LataProjekcji,$F2509,IF($D2509<LataProjekcji,IF((SUM($K2509:U2509)+12)<$D2512,12,$D2512-SUM($K2509:U2509)),0)),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2509=LataProjekcji,$F2509,IF($D2509<LataProjekcji,IF((SUM($K2509:V2509)+12)<$D2512,12,$D2512-SUM($K2509:V2509)),0)),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2509=LataProjekcji,$F2509,IF($D2509<LataProjekcji,IF((SUM($K2509:W2509)+12)<$D2512,12,$D2512-SUM($K2509:W2509)),0)),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2509=LataProjekcji,$F2509,IF($D2509<LataProjekcji,IF((SUM($K2509:X2509)+12)<$D2512,12,$D2512-SUM($K2509:X2509)),0)),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2509=LataProjekcji,$F2509,IF($D2509<LataProjekcji,IF((SUM($K2509:Y2509)+12)<$D2512,12,$D2512-SUM($K2509:Y2509)),0)),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2509=LataProjekcji,$F2509,IF($D2509<LataProjekcji,IF((SUM($K2509:Z2509)+12)<$D2512,12,$D2512-SUM($K2509:Z2509)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1321","v":0},{"$f":"E1321","v":0},{"$f":"F1321","v":0},{"$f":"NOT(ISBLANK(am_wnip))","v":false},{"$f":"SUM(K2510:AA2510)=E2512","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2509=LataProjekcji,IF($F2509>$E2512,$E2512,$F2509),IF($D2512>=$E2512,(IF($D2509<LataProjekcji,IF((SUM(J2510:$K2510)+12)<$E2512,12,$E2512-SUM(J2510:$K2510)),0)),(IF($D2509<LataProjekcji,IF((SUM(J2510:$K2510)+12)<$D2512,12,$D2512-SUM(J2510:$K2510)),0)))),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2509=LataProjekcji,IF($F2509>$E2512,$E2512,$F2509),IF($D2512>=$E2512,(IF($D2509<LataProjekcji,IF((SUM($K2510:K2510)+12)<$E2512,12,$E2512-SUM($K2510:K2510)),0)),(IF($D2509<LataProjekcji,IF((SUM($K2510:K2510)+12)<$D2512,12,$D2512-SUM($K2510:K2510)),0)))),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2509=LataProjekcji,IF($F2509>$E2512,$E2512,$F2509),IF($D2512>=$E2512,(IF($D2509<LataProjekcji,IF((SUM($K2510:L2510)+12)<$E2512,12,$E2512-SUM($K2510:L2510)),0)),(IF($D2509<LataProjekcji,IF((SUM($K2510:L2510)+12)<$D2512,12,$D2512-SUM($K2510:L2510)),0)))),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2509=LataProjekcji,IF($F2509>$E2512,$E2512,$F2509),IF($D2512>=$E2512,(IF($D2509<LataProjekcji,IF((SUM($K2510:M2510)+12)<$E2512,12,$E2512-SUM($K2510:M2510)),0)),(IF($D2509<LataProjekcji,IF((SUM($K2510:M2510)+12)<$D2512,12,$D2512-SUM($K2510:M2510)),0)))),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2509=LataProjekcji,IF($F2509>$E2512,$E2512,$F2509),IF($D2512>=$E2512,(IF($D2509<LataProjekcji,IF((SUM($K2510:N2510)+12)<$E2512,12,$E2512-SUM($K2510:N2510)),0)),(IF($D2509<LataProjekcji,IF((SUM($K2510:N2510)+12)<$D2512,12,$D2512-SUM($K2510:N2510)),0)))),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2509=LataProjekcji,IF($F2509>$E2512,$E2512,$F2509),IF($D2512>=$E2512,(IF($D2509<LataProjekcji,IF((SUM($K2510:O2510)+12)<$E2512,12,$E2512-SUM($K2510:O2510)),0)),(IF($D2509<LataProjekcji,IF((SUM($K2510:O2510)+12)<$D2512,12,$D2512-SUM($K2510:O2510)),0)))),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2509=LataProjekcji,IF($F2509>$E2512,$E2512,$F2509),IF($D2512>=$E2512,(IF($D2509<LataProjekcji,IF((SUM($K2510:P2510)+12)<$E2512,12,$E2512-SUM($K2510:P2510)),0)),(IF($D2509<LataProjekcji,IF((SUM($K2510:P2510)+12)<$D2512,12,$D2512-SUM($K2510:P2510)),0)))),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2509=LataProjekcji,IF($F2509>$E2512,$E2512,$F2509),IF($D2512>=$E2512,(IF($D2509<LataProjekcji,IF((SUM($K2510:Q2510)+12)<$E2512,12,$E2512-SUM($K2510:Q2510)),0)),(IF($D2509<LataProjekcji,IF((SUM($K2510:Q2510)+12)<$D2512,12,$D2512-SUM($K2510:Q2510)),0)))),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2509=LataProjekcji,IF($F2509>$E2512,$E2512,$F2509),IF($D2512>=$E2512,(IF($D2509<LataProjekcji,IF((SUM($K2510:R2510)+12)<$E2512,12,$E2512-SUM($K2510:R2510)),0)),(IF($D2509<LataProjekcji,IF((SUM($K2510:R2510)+12)<$D2512,12,$D2512-SUM($K2510:R2510)),0)))),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2509=LataProjekcji,IF($F2509>$E2512,$E2512,$F2509),IF($D2512>=$E2512,(IF($D2509<LataProjekcji,IF((SUM($K2510:S2510)+12)<$E2512,12,$E2512-SUM($K2510:S2510)),0)),(IF($D2509<LataProjekcji,IF((SUM($K2510:S2510)+12)<$D2512,12,$D2512-SUM($K2510:S2510)),0)))),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2509=LataProjekcji,IF($F2509>$E2512,$E2512,$F2509),IF($D2512>=$E2512,(IF($D2509<LataProjekcji,IF((SUM($K2510:T2510)+12)<$E2512,12,$E2512-SUM($K2510:T2510)),0)),(IF($D2509<LataProjekcji,IF((SUM($K2510:T2510)+12)<$D2512,12,$D2512-SUM($K2510:T2510)),0)))),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2509=LataProjekcji,IF($F2509>$E2512,$E2512,$F2509),IF($D2512>=$E2512,(IF($D2509<LataProjekcji,IF((SUM($K2510:U2510)+12)<$E2512,12,$E2512-SUM($K2510:U2510)),0)),(IF($D2509<LataProjekcji,IF((SUM($K2510:U2510)+12)<$D2512,12,$D2512-SUM($K2510:U2510)),0)))),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2509=LataProjekcji,IF($F2509>$E2512,$E2512,$F2509),IF($D2512>=$E2512,(IF($D2509<LataProjekcji,IF((SUM($K2510:V2510)+12)<$E2512,12,$E2512-SUM($K2510:V2510)),0)),(IF($D2509<LataProjekcji,IF((SUM($K2510:V2510)+12)<$D2512,12,$D2512-SUM($K2510:V2510)),0)))),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2509=LataProjekcji,IF($F2509>$E2512,$E2512,$F2509),IF($D2512>=$E2512,(IF($D2509<LataProjekcji,IF((SUM($K2510:W2510)+12)<$E2512,12,$E2512-SUM($K2510:W2510)),0)),(IF($D2509<LataProjekcji,IF((SUM($K2510:W2510)+12)<$D2512,12,$D2512-SUM($K2510:W2510)),0)))),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2509=LataProjekcji,IF($F2509>$E2512,$E2512,$F2509),IF($D2512>=$E2512,(IF($D2509<LataProjekcji,IF((SUM($K2510:X2510)+12)<$E2512,12,$E2512-SUM($K2510:X2510)),0)),(IF($D2509<LataProjekcji,IF((SUM($K2510:X2510)+12)<$D2512,12,$D2512-SUM($K2510:X2510)),0)))),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2509=LataProjekcji,IF($F2509>$E2512,$E2512,$F2509),IF($D2512>=$E2512,(IF($D2509<LataProjekcji,IF((SUM($K2510:Y2510)+12)<$E2512,12,$E2512-SUM($K2510:Y2510)),0)),(IF($D2509<LataProjekcji,IF((SUM($K2510:Y2510)+12)<$D2512,12,$D2512-SUM($K2510:Y2510)),0)))),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2509=LataProjekcji,IF($F2509>$E2512,$E2512,$F2509),IF($D2512>=$E2512,(IF($D2509<LataProjekcji,IF((SUM($K2510:Z2510)+12)<$E2512,12,$E2512-SUM($K2510:Z2510)),0)),(IF($D2509<LataProjekcji,IF((SUM($K2510:Z2510)+12)<$D2512,12,$D2512-SUM($K2510:Z2510)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1322","v":0},{"$f":"IF(D2510>10,ROUND(D2511/12,2),D2511)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2511:AA2511)=D2510","v":true},"amortyzacja",null,{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2512,ROUND($D2510,0),ROUND(K2509*$E2511,0)),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2512,ROUND($D2510-SUM(K2511:$K2511),0),ROUND(L2509*$E2511,0)),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2512,ROUND($D2510-SUM($K2511:L2511),0),ROUND(M2509*$E2511,0)),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2512,ROUND($D2510-SUM($K2511:M2511),0),ROUND(N2509*$E2511,0)),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2512,ROUND($D2510-SUM($K2511:N2511),0),ROUND(O2509*$E2511,0)),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2512,ROUND($D2510-SUM($K2511:O2511),0),ROUND(P2509*$E2511,0)),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2512,ROUND($D2510-SUM($K2511:P2511),0),ROUND(Q2509*$E2511,0)),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2512,ROUND($D2510-SUM($K2511:Q2511),0),ROUND(R2509*$E2511,0)),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2512,ROUND($D2510-SUM($K2511:R2511),0),ROUND(S2509*$E2511,0)),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2512,ROUND($D2510-SUM($K2511:S2511),0),ROUND(T2509*$E2511,0)),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2512,ROUND($D2510-SUM($K2511:T2511),0),ROUND(U2509*$E2511,0)),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2512,ROUND($D2510-SUM($K2511:U2511),0),ROUND(V2509*$E2511,0)),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2512,ROUND($D2510-SUM($K2511:V2511),0),ROUND(W2509*$E2511,0)),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2512,ROUND($D2510-SUM($K2511:W2511),0),ROUND(X2509*$E2511,0)),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2512,ROUND($D2510-SUM($K2511:X2511),0),ROUND(Y2509*$E2511,0)),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2512,ROUND($D2510-SUM($K2511:Y2511),0),ROUND(Z2509*$E2511,0)),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2512,ROUND($D2510-SUM($K2511:Z2511),0),ROUND(AA2509*$E2511,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2510/E2511,0),0)","v":0},{"$f":"IF(D2512=0,0,DATEDIF(DATE(D2509,E2509,1),DATE(F2511,G2511,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2509),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2509),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2511,IF(AND($G2511=$G2512,$F2511=$F2512),ROUND($D2510-SUM($K2512),0),ROUND(K2510*$E2511,0)),IF(LataProjekcji>$F2511,0,ROUND(K2510*$E2511,0))),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2511,IF(AND($G2511=$G2512,$F2511=$F2512),ROUND($D2510-SUM($K2512:K2512),0),ROUND(L2510*$E2511,0)),IF(LataProjekcji>$F2511,0,ROUND(L2510*$E2511,0))),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2511,IF(AND($G2511=$G2512,$F2511=$F2512),ROUND($D2510-SUM($K2512:L2512),0),ROUND(M2510*$E2511,0)),IF(LataProjekcji>$F2511,0,ROUND(M2510*$E2511,0))),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2511,IF(AND($G2511=$G2512,$F2511=$F2512),ROUND($D2510-SUM($K2512:M2512),0),ROUND(N2510*$E2511,0)),IF(LataProjekcji>$F2511,0,ROUND(N2510*$E2511,0))),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2511,IF(AND($G2511=$G2512,$F2511=$F2512),ROUND($D2510-SUM($K2512:N2512),0),ROUND(O2510*$E2511,0)),IF(LataProjekcji>$F2511,0,ROUND(O2510*$E2511,0))),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2511,IF(AND($G2511=$G2512,$F2511=$F2512),ROUND($D2510-SUM($K2512:O2512),0),ROUND(P2510*$E2511,0)),IF(LataProjekcji>$F2511,0,ROUND(P2510*$E2511,0))),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2511,IF(AND($G2511=$G2512,$F2511=$F2512),ROUND($D2510-SUM($K2512:P2512),0),ROUND(Q2510*$E2511,0)),IF(LataProjekcji>$F2511,0,ROUND(Q2510*$E2511,0))),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2511,IF(AND($G2511=$G2512,$F2511=$F2512),ROUND($D2510-SUM($K2512:Q2512),0),ROUND(R2510*$E2511,0)),IF(LataProjekcji>$F2511,0,ROUND(R2510*$E2511,0))),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2511,IF(AND($G2511=$G2512,$F2511=$F2512),ROUND($D2510-SUM($K2512:R2512),0),ROUND(S2510*$E2511,0)),IF(LataProjekcji>$F2511,0,ROUND(S2510*$E2511,0))),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2511,IF(AND($G2511=$G2512,$F2511=$F2512),ROUND($D2510-SUM($K2512:S2512),0),ROUND(T2510*$E2511,0)),IF(LataProjekcji>$F2511,0,ROUND(T2510*$E2511,0))),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2511,IF(AND($G2511=$G2512,$F2511=$F2512),ROUND($D2510-SUM($K2512:T2512),0),ROUND(U2510*$E2511,0)),IF(LataProjekcji>$F2511,0,ROUND(U2510*$E2511,0))),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2511,IF(AND($G2511=$G2512,$F2511=$F2512),ROUND($D2510-SUM($K2512:U2512),0),ROUND(V2510*$E2511,0)),IF(LataProjekcji>$F2511,0,ROUND(V2510*$E2511,0))),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2511,IF(AND($G2511=$G2512,$F2511=$F2512),ROUND($D2510-SUM($K2512:V2512),0),ROUND(W2510*$E2511,0)),IF(LataProjekcji>$F2511,0,ROUND(W2510*$E2511,0))),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2511,IF(AND($G2511=$G2512,$F2511=$F2512),ROUND($D2510-SUM($K2512:W2512),0),ROUND(X2510*$E2511,0)),IF(LataProjekcji>$F2511,0,ROUND(X2510*$E2511,0))),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2511,IF(AND($G2511=$G2512,$F2511=$F2512),ROUND($D2510-SUM($K2512:X2512),0),ROUND(Y2510*$E2511,0)),IF(LataProjekcji>$F2511,0,ROUND(Y2510*$E2511,0))),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2511,IF(AND($G2511=$G2512,$F2511=$F2512),ROUND($D2510-SUM($K2512:Y2512),0),ROUND(Z2510*$E2511,0)),IF(LataProjekcji>$F2511,0,ROUND(Z2510*$E2511,0))),0),0)","v":0},{"$f":"IF(AND($G2510,NOT(ISTEXT($G2509)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2511,IF(AND($G2511=$G2512,$F2511=$F2512),ROUND($D2510-SUM($K2512:Z2512),0),ROUND(AA2510*$E2511,0)),IF(LataProjekcji>$F2511,0,ROUND(AA2510*$E2511,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2510>10,ROUND((D2512-1)*E2511,0),E2511)","v":0},{"$f":"D2510-D2513","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1326","v":"nazwa ST: 0"},null,{"$f":"D1326","v":7},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1327","v":1900},{"$f":"E1327","v":1},{"$f":"IF(D2517>10,F1327,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2515,0)),\"brak daty\",IF(D2517>10,EDATE(OFFSET($E$269,$D2515,0),D2519),DATE(D2516,E2516,1)))","v":"brak daty"},{"$f":"SUM(K2516:AA2516)=D2519","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2516=LataProjekcji,$F2516,IF($D2516<LataProjekcji,IF((SUM(K2516)+12)<$D2519,12,$D2519-SUM(K2516)),0)),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2516=LataProjekcji,$F2516,IF($D2516<LataProjekcji,IF((SUM($K2516:K2516)+12)<$D2519,12,$D2519-SUM($K2516:K2516)),0)),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2516=LataProjekcji,$F2516,IF($D2516<LataProjekcji,IF((SUM($K2516:L2516)+12)<$D2519,12,$D2519-SUM($K2516:L2516)),0)),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2516=LataProjekcji,$F2516,IF($D2516<LataProjekcji,IF((SUM($K2516:M2516)+12)<$D2519,12,$D2519-SUM($K2516:M2516)),0)),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2516=LataProjekcji,$F2516,IF($D2516<LataProjekcji,IF((SUM($K2516:N2516)+12)<$D2519,12,$D2519-SUM($K2516:N2516)),0)),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2516=LataProjekcji,$F2516,IF($D2516<LataProjekcji,IF((SUM($K2516:O2516)+12)<$D2519,12,$D2519-SUM($K2516:O2516)),0)),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2516=LataProjekcji,$F2516,IF($D2516<LataProjekcji,IF((SUM($K2516:P2516)+12)<$D2519,12,$D2519-SUM($K2516:P2516)),0)),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2516=LataProjekcji,$F2516,IF($D2516<LataProjekcji,IF((SUM($K2516:Q2516)+12)<$D2519,12,$D2519-SUM($K2516:Q2516)),0)),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2516=LataProjekcji,$F2516,IF($D2516<LataProjekcji,IF((SUM($K2516:R2516)+12)<$D2519,12,$D2519-SUM($K2516:R2516)),0)),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2516=LataProjekcji,$F2516,IF($D2516<LataProjekcji,IF((SUM($K2516:S2516)+12)<$D2519,12,$D2519-SUM($K2516:S2516)),0)),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2516=LataProjekcji,$F2516,IF($D2516<LataProjekcji,IF((SUM($K2516:T2516)+12)<$D2519,12,$D2519-SUM($K2516:T2516)),0)),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2516=LataProjekcji,$F2516,IF($D2516<LataProjekcji,IF((SUM($K2516:U2516)+12)<$D2519,12,$D2519-SUM($K2516:U2516)),0)),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2516=LataProjekcji,$F2516,IF($D2516<LataProjekcji,IF((SUM($K2516:V2516)+12)<$D2519,12,$D2519-SUM($K2516:V2516)),0)),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2516=LataProjekcji,$F2516,IF($D2516<LataProjekcji,IF((SUM($K2516:W2516)+12)<$D2519,12,$D2519-SUM($K2516:W2516)),0)),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2516=LataProjekcji,$F2516,IF($D2516<LataProjekcji,IF((SUM($K2516:X2516)+12)<$D2519,12,$D2519-SUM($K2516:X2516)),0)),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2516=LataProjekcji,$F2516,IF($D2516<LataProjekcji,IF((SUM($K2516:Y2516)+12)<$D2519,12,$D2519-SUM($K2516:Y2516)),0)),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2516=LataProjekcji,$F2516,IF($D2516<LataProjekcji,IF((SUM($K2516:Z2516)+12)<$D2519,12,$D2519-SUM($K2516:Z2516)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1328","v":0},{"$f":"E1328","v":0},{"$f":"F1328","v":0},{"$f":"NOT(ISBLANK(am_wnip))","v":false},{"$f":"SUM(K2517:AA2517)=E2519","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2516=LataProjekcji,IF($F2516>$E2519,$E2519,$F2516),IF($D2519>=$E2519,(IF($D2516<LataProjekcji,IF((SUM(J2517:$K2517)+12)<$E2519,12,$E2519-SUM(J2517:$K2517)),0)),(IF($D2516<LataProjekcji,IF((SUM(J2517:$K2517)+12)<$D2519,12,$D2519-SUM(J2517:$K2517)),0)))),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2516=LataProjekcji,IF($F2516>$E2519,$E2519,$F2516),IF($D2519>=$E2519,(IF($D2516<LataProjekcji,IF((SUM($K2517:K2517)+12)<$E2519,12,$E2519-SUM($K2517:K2517)),0)),(IF($D2516<LataProjekcji,IF((SUM($K2517:K2517)+12)<$D2519,12,$D2519-SUM($K2517:K2517)),0)))),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2516=LataProjekcji,IF($F2516>$E2519,$E2519,$F2516),IF($D2519>=$E2519,(IF($D2516<LataProjekcji,IF((SUM($K2517:L2517)+12)<$E2519,12,$E2519-SUM($K2517:L2517)),0)),(IF($D2516<LataProjekcji,IF((SUM($K2517:L2517)+12)<$D2519,12,$D2519-SUM($K2517:L2517)),0)))),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2516=LataProjekcji,IF($F2516>$E2519,$E2519,$F2516),IF($D2519>=$E2519,(IF($D2516<LataProjekcji,IF((SUM($K2517:M2517)+12)<$E2519,12,$E2519-SUM($K2517:M2517)),0)),(IF($D2516<LataProjekcji,IF((SUM($K2517:M2517)+12)<$D2519,12,$D2519-SUM($K2517:M2517)),0)))),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2516=LataProjekcji,IF($F2516>$E2519,$E2519,$F2516),IF($D2519>=$E2519,(IF($D2516<LataProjekcji,IF((SUM($K2517:N2517)+12)<$E2519,12,$E2519-SUM($K2517:N2517)),0)),(IF($D2516<LataProjekcji,IF((SUM($K2517:N2517)+12)<$D2519,12,$D2519-SUM($K2517:N2517)),0)))),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2516=LataProjekcji,IF($F2516>$E2519,$E2519,$F2516),IF($D2519>=$E2519,(IF($D2516<LataProjekcji,IF((SUM($K2517:O2517)+12)<$E2519,12,$E2519-SUM($K2517:O2517)),0)),(IF($D2516<LataProjekcji,IF((SUM($K2517:O2517)+12)<$D2519,12,$D2519-SUM($K2517:O2517)),0)))),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2516=LataProjekcji,IF($F2516>$E2519,$E2519,$F2516),IF($D2519>=$E2519,(IF($D2516<LataProjekcji,IF((SUM($K2517:P2517)+12)<$E2519,12,$E2519-SUM($K2517:P2517)),0)),(IF($D2516<LataProjekcji,IF((SUM($K2517:P2517)+12)<$D2519,12,$D2519-SUM($K2517:P2517)),0)))),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2516=LataProjekcji,IF($F2516>$E2519,$E2519,$F2516),IF($D2519>=$E2519,(IF($D2516<LataProjekcji,IF((SUM($K2517:Q2517)+12)<$E2519,12,$E2519-SUM($K2517:Q2517)),0)),(IF($D2516<LataProjekcji,IF((SUM($K2517:Q2517)+12)<$D2519,12,$D2519-SUM($K2517:Q2517)),0)))),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2516=LataProjekcji,IF($F2516>$E2519,$E2519,$F2516),IF($D2519>=$E2519,(IF($D2516<LataProjekcji,IF((SUM($K2517:R2517)+12)<$E2519,12,$E2519-SUM($K2517:R2517)),0)),(IF($D2516<LataProjekcji,IF((SUM($K2517:R2517)+12)<$D2519,12,$D2519-SUM($K2517:R2517)),0)))),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2516=LataProjekcji,IF($F2516>$E2519,$E2519,$F2516),IF($D2519>=$E2519,(IF($D2516<LataProjekcji,IF((SUM($K2517:S2517)+12)<$E2519,12,$E2519-SUM($K2517:S2517)),0)),(IF($D2516<LataProjekcji,IF((SUM($K2517:S2517)+12)<$D2519,12,$D2519-SUM($K2517:S2517)),0)))),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2516=LataProjekcji,IF($F2516>$E2519,$E2519,$F2516),IF($D2519>=$E2519,(IF($D2516<LataProjekcji,IF((SUM($K2517:T2517)+12)<$E2519,12,$E2519-SUM($K2517:T2517)),0)),(IF($D2516<LataProjekcji,IF((SUM($K2517:T2517)+12)<$D2519,12,$D2519-SUM($K2517:T2517)),0)))),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2516=LataProjekcji,IF($F2516>$E2519,$E2519,$F2516),IF($D2519>=$E2519,(IF($D2516<LataProjekcji,IF((SUM($K2517:U2517)+12)<$E2519,12,$E2519-SUM($K2517:U2517)),0)),(IF($D2516<LataProjekcji,IF((SUM($K2517:U2517)+12)<$D2519,12,$D2519-SUM($K2517:U2517)),0)))),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2516=LataProjekcji,IF($F2516>$E2519,$E2519,$F2516),IF($D2519>=$E2519,(IF($D2516<LataProjekcji,IF((SUM($K2517:V2517)+12)<$E2519,12,$E2519-SUM($K2517:V2517)),0)),(IF($D2516<LataProjekcji,IF((SUM($K2517:V2517)+12)<$D2519,12,$D2519-SUM($K2517:V2517)),0)))),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2516=LataProjekcji,IF($F2516>$E2519,$E2519,$F2516),IF($D2519>=$E2519,(IF($D2516<LataProjekcji,IF((SUM($K2517:W2517)+12)<$E2519,12,$E2519-SUM($K2517:W2517)),0)),(IF($D2516<LataProjekcji,IF((SUM($K2517:W2517)+12)<$D2519,12,$D2519-SUM($K2517:W2517)),0)))),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2516=LataProjekcji,IF($F2516>$E2519,$E2519,$F2516),IF($D2519>=$E2519,(IF($D2516<LataProjekcji,IF((SUM($K2517:X2517)+12)<$E2519,12,$E2519-SUM($K2517:X2517)),0)),(IF($D2516<LataProjekcji,IF((SUM($K2517:X2517)+12)<$D2519,12,$D2519-SUM($K2517:X2517)),0)))),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2516=LataProjekcji,IF($F2516>$E2519,$E2519,$F2516),IF($D2519>=$E2519,(IF($D2516<LataProjekcji,IF((SUM($K2517:Y2517)+12)<$E2519,12,$E2519-SUM($K2517:Y2517)),0)),(IF($D2516<LataProjekcji,IF((SUM($K2517:Y2517)+12)<$D2519,12,$D2519-SUM($K2517:Y2517)),0)))),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2516=LataProjekcji,IF($F2516>$E2519,$E2519,$F2516),IF($D2519>=$E2519,(IF($D2516<LataProjekcji,IF((SUM($K2517:Z2517)+12)<$E2519,12,$E2519-SUM($K2517:Z2517)),0)),(IF($D2516<LataProjekcji,IF((SUM($K2517:Z2517)+12)<$D2519,12,$D2519-SUM($K2517:Z2517)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1329","v":0},{"$f":"IF(D2517>10,ROUND(D2518/12,2),D2518)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2518:AA2518)=D2517","v":true},"amortyzacja",null,{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2519,ROUND($D2517,0),ROUND(K2516*$E2518,0)),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2519,ROUND($D2517-SUM(K2518:$K2518),0),ROUND(L2516*$E2518,0)),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2519,ROUND($D2517-SUM($K2518:L2518),0),ROUND(M2516*$E2518,0)),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2519,ROUND($D2517-SUM($K2518:M2518),0),ROUND(N2516*$E2518,0)),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2519,ROUND($D2517-SUM($K2518:N2518),0),ROUND(O2516*$E2518,0)),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2519,ROUND($D2517-SUM($K2518:O2518),0),ROUND(P2516*$E2518,0)),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2519,ROUND($D2517-SUM($K2518:P2518),0),ROUND(Q2516*$E2518,0)),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2519,ROUND($D2517-SUM($K2518:Q2518),0),ROUND(R2516*$E2518,0)),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2519,ROUND($D2517-SUM($K2518:R2518),0),ROUND(S2516*$E2518,0)),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2519,ROUND($D2517-SUM($K2518:S2518),0),ROUND(T2516*$E2518,0)),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2519,ROUND($D2517-SUM($K2518:T2518),0),ROUND(U2516*$E2518,0)),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2519,ROUND($D2517-SUM($K2518:U2518),0),ROUND(V2516*$E2518,0)),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2519,ROUND($D2517-SUM($K2518:V2518),0),ROUND(W2516*$E2518,0)),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2519,ROUND($D2517-SUM($K2518:W2518),0),ROUND(X2516*$E2518,0)),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2519,ROUND($D2517-SUM($K2518:X2518),0),ROUND(Y2516*$E2518,0)),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2519,ROUND($D2517-SUM($K2518:Y2518),0),ROUND(Z2516*$E2518,0)),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2519,ROUND($D2517-SUM($K2518:Z2518),0),ROUND(AA2516*$E2518,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2517/E2518,0),0)","v":0},{"$f":"IF(D2519=0,0,DATEDIF(DATE(D2516,E2516,1),DATE(F2518,G2518,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2516),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2516),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2518,IF(AND($G2518=$G2519,$F2518=$F2519),ROUND($D2517-SUM($K2519),0),ROUND(K2517*$E2518,0)),IF(LataProjekcji>$F2518,0,ROUND(K2517*$E2518,0))),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2518,IF(AND($G2518=$G2519,$F2518=$F2519),ROUND($D2517-SUM($K2519:K2519),0),ROUND(L2517*$E2518,0)),IF(LataProjekcji>$F2518,0,ROUND(L2517*$E2518,0))),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2518,IF(AND($G2518=$G2519,$F2518=$F2519),ROUND($D2517-SUM($K2519:L2519),0),ROUND(M2517*$E2518,0)),IF(LataProjekcji>$F2518,0,ROUND(M2517*$E2518,0))),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2518,IF(AND($G2518=$G2519,$F2518=$F2519),ROUND($D2517-SUM($K2519:M2519),0),ROUND(N2517*$E2518,0)),IF(LataProjekcji>$F2518,0,ROUND(N2517*$E2518,0))),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2518,IF(AND($G2518=$G2519,$F2518=$F2519),ROUND($D2517-SUM($K2519:N2519),0),ROUND(O2517*$E2518,0)),IF(LataProjekcji>$F2518,0,ROUND(O2517*$E2518,0))),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2518,IF(AND($G2518=$G2519,$F2518=$F2519),ROUND($D2517-SUM($K2519:O2519),0),ROUND(P2517*$E2518,0)),IF(LataProjekcji>$F2518,0,ROUND(P2517*$E2518,0))),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2518,IF(AND($G2518=$G2519,$F2518=$F2519),ROUND($D2517-SUM($K2519:P2519),0),ROUND(Q2517*$E2518,0)),IF(LataProjekcji>$F2518,0,ROUND(Q2517*$E2518,0))),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2518,IF(AND($G2518=$G2519,$F2518=$F2519),ROUND($D2517-SUM($K2519:Q2519),0),ROUND(R2517*$E2518,0)),IF(LataProjekcji>$F2518,0,ROUND(R2517*$E2518,0))),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2518,IF(AND($G2518=$G2519,$F2518=$F2519),ROUND($D2517-SUM($K2519:R2519),0),ROUND(S2517*$E2518,0)),IF(LataProjekcji>$F2518,0,ROUND(S2517*$E2518,0))),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2518,IF(AND($G2518=$G2519,$F2518=$F2519),ROUND($D2517-SUM($K2519:S2519),0),ROUND(T2517*$E2518,0)),IF(LataProjekcji>$F2518,0,ROUND(T2517*$E2518,0))),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2518,IF(AND($G2518=$G2519,$F2518=$F2519),ROUND($D2517-SUM($K2519:T2519),0),ROUND(U2517*$E2518,0)),IF(LataProjekcji>$F2518,0,ROUND(U2517*$E2518,0))),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2518,IF(AND($G2518=$G2519,$F2518=$F2519),ROUND($D2517-SUM($K2519:U2519),0),ROUND(V2517*$E2518,0)),IF(LataProjekcji>$F2518,0,ROUND(V2517*$E2518,0))),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2518,IF(AND($G2518=$G2519,$F2518=$F2519),ROUND($D2517-SUM($K2519:V2519),0),ROUND(W2517*$E2518,0)),IF(LataProjekcji>$F2518,0,ROUND(W2517*$E2518,0))),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2518,IF(AND($G2518=$G2519,$F2518=$F2519),ROUND($D2517-SUM($K2519:W2519),0),ROUND(X2517*$E2518,0)),IF(LataProjekcji>$F2518,0,ROUND(X2517*$E2518,0))),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2518,IF(AND($G2518=$G2519,$F2518=$F2519),ROUND($D2517-SUM($K2519:X2519),0),ROUND(Y2517*$E2518,0)),IF(LataProjekcji>$F2518,0,ROUND(Y2517*$E2518,0))),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2518,IF(AND($G2518=$G2519,$F2518=$F2519),ROUND($D2517-SUM($K2519:Y2519),0),ROUND(Z2517*$E2518,0)),IF(LataProjekcji>$F2518,0,ROUND(Z2517*$E2518,0))),0),0)","v":0},{"$f":"IF(AND($G2517,NOT(ISTEXT($G2516)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2518,IF(AND($G2518=$G2519,$F2518=$F2519),ROUND($D2517-SUM($K2519:Z2519),0),ROUND(AA2517*$E2518,0)),IF(LataProjekcji>$F2518,0,ROUND(AA2517*$E2518,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2517>10,ROUND((D2519-1)*E2518,0),E2518)","v":0},{"$f":"D2517-D2520","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1333","v":"nazwa ST: 0"},null,{"$f":"D1333","v":8},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1334","v":1900},{"$f":"E1334","v":1},{"$f":"IF(D2524>10,F1334,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2522,0)),\"brak daty\",IF(D2524>10,EDATE(OFFSET($E$269,$D2522,0),D2526),DATE(D2523,E2523,1)))","v":"brak daty"},{"$f":"SUM(K2523:AA2523)=D2526","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2523=LataProjekcji,$F2523,IF($D2523<LataProjekcji,IF((SUM(K2523)+12)<$D2526,12,$D2526-SUM(K2523)),0)),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2523=LataProjekcji,$F2523,IF($D2523<LataProjekcji,IF((SUM($K2523:K2523)+12)<$D2526,12,$D2526-SUM($K2523:K2523)),0)),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2523=LataProjekcji,$F2523,IF($D2523<LataProjekcji,IF((SUM($K2523:L2523)+12)<$D2526,12,$D2526-SUM($K2523:L2523)),0)),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2523=LataProjekcji,$F2523,IF($D2523<LataProjekcji,IF((SUM($K2523:M2523)+12)<$D2526,12,$D2526-SUM($K2523:M2523)),0)),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2523=LataProjekcji,$F2523,IF($D2523<LataProjekcji,IF((SUM($K2523:N2523)+12)<$D2526,12,$D2526-SUM($K2523:N2523)),0)),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2523=LataProjekcji,$F2523,IF($D2523<LataProjekcji,IF((SUM($K2523:O2523)+12)<$D2526,12,$D2526-SUM($K2523:O2523)),0)),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2523=LataProjekcji,$F2523,IF($D2523<LataProjekcji,IF((SUM($K2523:P2523)+12)<$D2526,12,$D2526-SUM($K2523:P2523)),0)),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2523=LataProjekcji,$F2523,IF($D2523<LataProjekcji,IF((SUM($K2523:Q2523)+12)<$D2526,12,$D2526-SUM($K2523:Q2523)),0)),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2523=LataProjekcji,$F2523,IF($D2523<LataProjekcji,IF((SUM($K2523:R2523)+12)<$D2526,12,$D2526-SUM($K2523:R2523)),0)),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2523=LataProjekcji,$F2523,IF($D2523<LataProjekcji,IF((SUM($K2523:S2523)+12)<$D2526,12,$D2526-SUM($K2523:S2523)),0)),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2523=LataProjekcji,$F2523,IF($D2523<LataProjekcji,IF((SUM($K2523:T2523)+12)<$D2526,12,$D2526-SUM($K2523:T2523)),0)),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2523=LataProjekcji,$F2523,IF($D2523<LataProjekcji,IF((SUM($K2523:U2523)+12)<$D2526,12,$D2526-SUM($K2523:U2523)),0)),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2523=LataProjekcji,$F2523,IF($D2523<LataProjekcji,IF((SUM($K2523:V2523)+12)<$D2526,12,$D2526-SUM($K2523:V2523)),0)),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2523=LataProjekcji,$F2523,IF($D2523<LataProjekcji,IF((SUM($K2523:W2523)+12)<$D2526,12,$D2526-SUM($K2523:W2523)),0)),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2523=LataProjekcji,$F2523,IF($D2523<LataProjekcji,IF((SUM($K2523:X2523)+12)<$D2526,12,$D2526-SUM($K2523:X2523)),0)),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2523=LataProjekcji,$F2523,IF($D2523<LataProjekcji,IF((SUM($K2523:Y2523)+12)<$D2526,12,$D2526-SUM($K2523:Y2523)),0)),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2523=LataProjekcji,$F2523,IF($D2523<LataProjekcji,IF((SUM($K2523:Z2523)+12)<$D2526,12,$D2526-SUM($K2523:Z2523)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1335","v":0},{"$f":"E1335","v":0},{"$f":"F1335","v":0},{"$f":"NOT(ISBLANK(am_wnip))","v":false},{"$f":"SUM(K2524:AA2524)=E2526","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2523=LataProjekcji,IF($F2523>$E2526,$E2526,$F2523),IF($D2526>=$E2526,(IF($D2523<LataProjekcji,IF((SUM(J2524:$K2524)+12)<$E2526,12,$E2526-SUM(J2524:$K2524)),0)),(IF($D2523<LataProjekcji,IF((SUM(J2524:$K2524)+12)<$D2526,12,$D2526-SUM(J2524:$K2524)),0)))),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2523=LataProjekcji,IF($F2523>$E2526,$E2526,$F2523),IF($D2526>=$E2526,(IF($D2523<LataProjekcji,IF((SUM($K2524:K2524)+12)<$E2526,12,$E2526-SUM($K2524:K2524)),0)),(IF($D2523<LataProjekcji,IF((SUM($K2524:K2524)+12)<$D2526,12,$D2526-SUM($K2524:K2524)),0)))),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2523=LataProjekcji,IF($F2523>$E2526,$E2526,$F2523),IF($D2526>=$E2526,(IF($D2523<LataProjekcji,IF((SUM($K2524:L2524)+12)<$E2526,12,$E2526-SUM($K2524:L2524)),0)),(IF($D2523<LataProjekcji,IF((SUM($K2524:L2524)+12)<$D2526,12,$D2526-SUM($K2524:L2524)),0)))),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2523=LataProjekcji,IF($F2523>$E2526,$E2526,$F2523),IF($D2526>=$E2526,(IF($D2523<LataProjekcji,IF((SUM($K2524:M2524)+12)<$E2526,12,$E2526-SUM($K2524:M2524)),0)),(IF($D2523<LataProjekcji,IF((SUM($K2524:M2524)+12)<$D2526,12,$D2526-SUM($K2524:M2524)),0)))),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2523=LataProjekcji,IF($F2523>$E2526,$E2526,$F2523),IF($D2526>=$E2526,(IF($D2523<LataProjekcji,IF((SUM($K2524:N2524)+12)<$E2526,12,$E2526-SUM($K2524:N2524)),0)),(IF($D2523<LataProjekcji,IF((SUM($K2524:N2524)+12)<$D2526,12,$D2526-SUM($K2524:N2524)),0)))),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2523=LataProjekcji,IF($F2523>$E2526,$E2526,$F2523),IF($D2526>=$E2526,(IF($D2523<LataProjekcji,IF((SUM($K2524:O2524)+12)<$E2526,12,$E2526-SUM($K2524:O2524)),0)),(IF($D2523<LataProjekcji,IF((SUM($K2524:O2524)+12)<$D2526,12,$D2526-SUM($K2524:O2524)),0)))),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2523=LataProjekcji,IF($F2523>$E2526,$E2526,$F2523),IF($D2526>=$E2526,(IF($D2523<LataProjekcji,IF((SUM($K2524:P2524)+12)<$E2526,12,$E2526-SUM($K2524:P2524)),0)),(IF($D2523<LataProjekcji,IF((SUM($K2524:P2524)+12)<$D2526,12,$D2526-SUM($K2524:P2524)),0)))),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2523=LataProjekcji,IF($F2523>$E2526,$E2526,$F2523),IF($D2526>=$E2526,(IF($D2523<LataProjekcji,IF((SUM($K2524:Q2524)+12)<$E2526,12,$E2526-SUM($K2524:Q2524)),0)),(IF($D2523<LataProjekcji,IF((SUM($K2524:Q2524)+12)<$D2526,12,$D2526-SUM($K2524:Q2524)),0)))),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2523=LataProjekcji,IF($F2523>$E2526,$E2526,$F2523),IF($D2526>=$E2526,(IF($D2523<LataProjekcji,IF((SUM($K2524:R2524)+12)<$E2526,12,$E2526-SUM($K2524:R2524)),0)),(IF($D2523<LataProjekcji,IF((SUM($K2524:R2524)+12)<$D2526,12,$D2526-SUM($K2524:R2524)),0)))),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2523=LataProjekcji,IF($F2523>$E2526,$E2526,$F2523),IF($D2526>=$E2526,(IF($D2523<LataProjekcji,IF((SUM($K2524:S2524)+12)<$E2526,12,$E2526-SUM($K2524:S2524)),0)),(IF($D2523<LataProjekcji,IF((SUM($K2524:S2524)+12)<$D2526,12,$D2526-SUM($K2524:S2524)),0)))),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2523=LataProjekcji,IF($F2523>$E2526,$E2526,$F2523),IF($D2526>=$E2526,(IF($D2523<LataProjekcji,IF((SUM($K2524:T2524)+12)<$E2526,12,$E2526-SUM($K2524:T2524)),0)),(IF($D2523<LataProjekcji,IF((SUM($K2524:T2524)+12)<$D2526,12,$D2526-SUM($K2524:T2524)),0)))),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2523=LataProjekcji,IF($F2523>$E2526,$E2526,$F2523),IF($D2526>=$E2526,(IF($D2523<LataProjekcji,IF((SUM($K2524:U2524)+12)<$E2526,12,$E2526-SUM($K2524:U2524)),0)),(IF($D2523<LataProjekcji,IF((SUM($K2524:U2524)+12)<$D2526,12,$D2526-SUM($K2524:U2524)),0)))),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2523=LataProjekcji,IF($F2523>$E2526,$E2526,$F2523),IF($D2526>=$E2526,(IF($D2523<LataProjekcji,IF((SUM($K2524:V2524)+12)<$E2526,12,$E2526-SUM($K2524:V2524)),0)),(IF($D2523<LataProjekcji,IF((SUM($K2524:V2524)+12)<$D2526,12,$D2526-SUM($K2524:V2524)),0)))),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2523=LataProjekcji,IF($F2523>$E2526,$E2526,$F2523),IF($D2526>=$E2526,(IF($D2523<LataProjekcji,IF((SUM($K2524:W2524)+12)<$E2526,12,$E2526-SUM($K2524:W2524)),0)),(IF($D2523<LataProjekcji,IF((SUM($K2524:W2524)+12)<$D2526,12,$D2526-SUM($K2524:W2524)),0)))),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2523=LataProjekcji,IF($F2523>$E2526,$E2526,$F2523),IF($D2526>=$E2526,(IF($D2523<LataProjekcji,IF((SUM($K2524:X2524)+12)<$E2526,12,$E2526-SUM($K2524:X2524)),0)),(IF($D2523<LataProjekcji,IF((SUM($K2524:X2524)+12)<$D2526,12,$D2526-SUM($K2524:X2524)),0)))),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2523=LataProjekcji,IF($F2523>$E2526,$E2526,$F2523),IF($D2526>=$E2526,(IF($D2523<LataProjekcji,IF((SUM($K2524:Y2524)+12)<$E2526,12,$E2526-SUM($K2524:Y2524)),0)),(IF($D2523<LataProjekcji,IF((SUM($K2524:Y2524)+12)<$D2526,12,$D2526-SUM($K2524:Y2524)),0)))),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2523=LataProjekcji,IF($F2523>$E2526,$E2526,$F2523),IF($D2526>=$E2526,(IF($D2523<LataProjekcji,IF((SUM($K2524:Z2524)+12)<$E2526,12,$E2526-SUM($K2524:Z2524)),0)),(IF($D2523<LataProjekcji,IF((SUM($K2524:Z2524)+12)<$D2526,12,$D2526-SUM($K2524:Z2524)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1336","v":0},{"$f":"IF(D2524>10,ROUND(D2525/12,2),D2525)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2525:AA2525)=D2524","v":true},"amortyzacja",null,{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2526,ROUND($D2524,0),ROUND(K2523*$E2525,0)),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2526,ROUND($D2524-SUM(K2525:$K2525),0),ROUND(L2523*$E2525,0)),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2526,ROUND($D2524-SUM($K2525:L2525),0),ROUND(M2523*$E2525,0)),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2526,ROUND($D2524-SUM($K2525:M2525),0),ROUND(N2523*$E2525,0)),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2526,ROUND($D2524-SUM($K2525:N2525),0),ROUND(O2523*$E2525,0)),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2526,ROUND($D2524-SUM($K2525:O2525),0),ROUND(P2523*$E2525,0)),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2526,ROUND($D2524-SUM($K2525:P2525),0),ROUND(Q2523*$E2525,0)),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2526,ROUND($D2524-SUM($K2525:Q2525),0),ROUND(R2523*$E2525,0)),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2526,ROUND($D2524-SUM($K2525:R2525),0),ROUND(S2523*$E2525,0)),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2526,ROUND($D2524-SUM($K2525:S2525),0),ROUND(T2523*$E2525,0)),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2526,ROUND($D2524-SUM($K2525:T2525),0),ROUND(U2523*$E2525,0)),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2526,ROUND($D2524-SUM($K2525:U2525),0),ROUND(V2523*$E2525,0)),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2526,ROUND($D2524-SUM($K2525:V2525),0),ROUND(W2523*$E2525,0)),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2526,ROUND($D2524-SUM($K2525:W2525),0),ROUND(X2523*$E2525,0)),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2526,ROUND($D2524-SUM($K2525:X2525),0),ROUND(Y2523*$E2525,0)),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2526,ROUND($D2524-SUM($K2525:Y2525),0),ROUND(Z2523*$E2525,0)),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2526,ROUND($D2524-SUM($K2525:Z2525),0),ROUND(AA2523*$E2525,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2524/E2525,0),0)","v":0},{"$f":"IF(D2526=0,0,DATEDIF(DATE(D2523,E2523,1),DATE(F2525,G2525,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2523),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2523),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2525,IF(AND($G2525=$G2526,$F2525=$F2526),ROUND($D2524-SUM($K2526),0),ROUND(K2524*$E2525,0)),IF(LataProjekcji>$F2525,0,ROUND(K2524*$E2525,0))),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2525,IF(AND($G2525=$G2526,$F2525=$F2526),ROUND($D2524-SUM($K2526:K2526),0),ROUND(L2524*$E2525,0)),IF(LataProjekcji>$F2525,0,ROUND(L2524*$E2525,0))),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2525,IF(AND($G2525=$G2526,$F2525=$F2526),ROUND($D2524-SUM($K2526:L2526),0),ROUND(M2524*$E2525,0)),IF(LataProjekcji>$F2525,0,ROUND(M2524*$E2525,0))),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2525,IF(AND($G2525=$G2526,$F2525=$F2526),ROUND($D2524-SUM($K2526:M2526),0),ROUND(N2524*$E2525,0)),IF(LataProjekcji>$F2525,0,ROUND(N2524*$E2525,0))),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2525,IF(AND($G2525=$G2526,$F2525=$F2526),ROUND($D2524-SUM($K2526:N2526),0),ROUND(O2524*$E2525,0)),IF(LataProjekcji>$F2525,0,ROUND(O2524*$E2525,0))),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2525,IF(AND($G2525=$G2526,$F2525=$F2526),ROUND($D2524-SUM($K2526:O2526),0),ROUND(P2524*$E2525,0)),IF(LataProjekcji>$F2525,0,ROUND(P2524*$E2525,0))),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2525,IF(AND($G2525=$G2526,$F2525=$F2526),ROUND($D2524-SUM($K2526:P2526),0),ROUND(Q2524*$E2525,0)),IF(LataProjekcji>$F2525,0,ROUND(Q2524*$E2525,0))),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2525,IF(AND($G2525=$G2526,$F2525=$F2526),ROUND($D2524-SUM($K2526:Q2526),0),ROUND(R2524*$E2525,0)),IF(LataProjekcji>$F2525,0,ROUND(R2524*$E2525,0))),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2525,IF(AND($G2525=$G2526,$F2525=$F2526),ROUND($D2524-SUM($K2526:R2526),0),ROUND(S2524*$E2525,0)),IF(LataProjekcji>$F2525,0,ROUND(S2524*$E2525,0))),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2525,IF(AND($G2525=$G2526,$F2525=$F2526),ROUND($D2524-SUM($K2526:S2526),0),ROUND(T2524*$E2525,0)),IF(LataProjekcji>$F2525,0,ROUND(T2524*$E2525,0))),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2525,IF(AND($G2525=$G2526,$F2525=$F2526),ROUND($D2524-SUM($K2526:T2526),0),ROUND(U2524*$E2525,0)),IF(LataProjekcji>$F2525,0,ROUND(U2524*$E2525,0))),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2525,IF(AND($G2525=$G2526,$F2525=$F2526),ROUND($D2524-SUM($K2526:U2526),0),ROUND(V2524*$E2525,0)),IF(LataProjekcji>$F2525,0,ROUND(V2524*$E2525,0))),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2525,IF(AND($G2525=$G2526,$F2525=$F2526),ROUND($D2524-SUM($K2526:V2526),0),ROUND(W2524*$E2525,0)),IF(LataProjekcji>$F2525,0,ROUND(W2524*$E2525,0))),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2525,IF(AND($G2525=$G2526,$F2525=$F2526),ROUND($D2524-SUM($K2526:W2526),0),ROUND(X2524*$E2525,0)),IF(LataProjekcji>$F2525,0,ROUND(X2524*$E2525,0))),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2525,IF(AND($G2525=$G2526,$F2525=$F2526),ROUND($D2524-SUM($K2526:X2526),0),ROUND(Y2524*$E2525,0)),IF(LataProjekcji>$F2525,0,ROUND(Y2524*$E2525,0))),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2525,IF(AND($G2525=$G2526,$F2525=$F2526),ROUND($D2524-SUM($K2526:Y2526),0),ROUND(Z2524*$E2525,0)),IF(LataProjekcji>$F2525,0,ROUND(Z2524*$E2525,0))),0),0)","v":0},{"$f":"IF(AND($G2524,NOT(ISTEXT($G2523)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2525,IF(AND($G2525=$G2526,$F2525=$F2526),ROUND($D2524-SUM($K2526:Z2526),0),ROUND(AA2524*$E2525,0)),IF(LataProjekcji>$F2525,0,ROUND(AA2524*$E2525,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2524>10,ROUND((D2526-1)*E2525,0),E2525)","v":0},{"$f":"D2524-D2527","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1340","v":"nazwa ST: 0"},null,{"$f":"D1340","v":9},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1341","v":1900},{"$f":"E1341","v":1},{"$f":"IF(D2531>10,F1341,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2529,0)),\"brak daty\",IF(D2531>10,EDATE(OFFSET($E$269,$D2529,0),D2533),DATE(D2530,E2530,1)))","v":"brak daty"},{"$f":"SUM(K2530:AA2530)=D2533","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2530=LataProjekcji,$F2530,IF($D2530<LataProjekcji,IF((SUM(K2530)+12)<$D2533,12,$D2533-SUM(K2530)),0)),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2530=LataProjekcji,$F2530,IF($D2530<LataProjekcji,IF((SUM($K2530:K2530)+12)<$D2533,12,$D2533-SUM($K2530:K2530)),0)),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2530=LataProjekcji,$F2530,IF($D2530<LataProjekcji,IF((SUM($K2530:L2530)+12)<$D2533,12,$D2533-SUM($K2530:L2530)),0)),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2530=LataProjekcji,$F2530,IF($D2530<LataProjekcji,IF((SUM($K2530:M2530)+12)<$D2533,12,$D2533-SUM($K2530:M2530)),0)),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2530=LataProjekcji,$F2530,IF($D2530<LataProjekcji,IF((SUM($K2530:N2530)+12)<$D2533,12,$D2533-SUM($K2530:N2530)),0)),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2530=LataProjekcji,$F2530,IF($D2530<LataProjekcji,IF((SUM($K2530:O2530)+12)<$D2533,12,$D2533-SUM($K2530:O2530)),0)),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2530=LataProjekcji,$F2530,IF($D2530<LataProjekcji,IF((SUM($K2530:P2530)+12)<$D2533,12,$D2533-SUM($K2530:P2530)),0)),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2530=LataProjekcji,$F2530,IF($D2530<LataProjekcji,IF((SUM($K2530:Q2530)+12)<$D2533,12,$D2533-SUM($K2530:Q2530)),0)),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2530=LataProjekcji,$F2530,IF($D2530<LataProjekcji,IF((SUM($K2530:R2530)+12)<$D2533,12,$D2533-SUM($K2530:R2530)),0)),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2530=LataProjekcji,$F2530,IF($D2530<LataProjekcji,IF((SUM($K2530:S2530)+12)<$D2533,12,$D2533-SUM($K2530:S2530)),0)),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2530=LataProjekcji,$F2530,IF($D2530<LataProjekcji,IF((SUM($K2530:T2530)+12)<$D2533,12,$D2533-SUM($K2530:T2530)),0)),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2530=LataProjekcji,$F2530,IF($D2530<LataProjekcji,IF((SUM($K2530:U2530)+12)<$D2533,12,$D2533-SUM($K2530:U2530)),0)),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2530=LataProjekcji,$F2530,IF($D2530<LataProjekcji,IF((SUM($K2530:V2530)+12)<$D2533,12,$D2533-SUM($K2530:V2530)),0)),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2530=LataProjekcji,$F2530,IF($D2530<LataProjekcji,IF((SUM($K2530:W2530)+12)<$D2533,12,$D2533-SUM($K2530:W2530)),0)),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2530=LataProjekcji,$F2530,IF($D2530<LataProjekcji,IF((SUM($K2530:X2530)+12)<$D2533,12,$D2533-SUM($K2530:X2530)),0)),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2530=LataProjekcji,$F2530,IF($D2530<LataProjekcji,IF((SUM($K2530:Y2530)+12)<$D2533,12,$D2533-SUM($K2530:Y2530)),0)),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2530=LataProjekcji,$F2530,IF($D2530<LataProjekcji,IF((SUM($K2530:Z2530)+12)<$D2533,12,$D2533-SUM($K2530:Z2530)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1342","v":0},{"$f":"E1342","v":0},{"$f":"F1342","v":0},{"$f":"NOT(ISBLANK(am_wnip))","v":false},{"$f":"SUM(K2531:AA2531)=E2533","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2530=LataProjekcji,IF($F2530>$E2533,$E2533,$F2530),IF($D2533>=$E2533,(IF($D2530<LataProjekcji,IF((SUM(J2531:$K2531)+12)<$E2533,12,$E2533-SUM(J2531:$K2531)),0)),(IF($D2530<LataProjekcji,IF((SUM(J2531:$K2531)+12)<$D2533,12,$D2533-SUM(J2531:$K2531)),0)))),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2530=LataProjekcji,IF($F2530>$E2533,$E2533,$F2530),IF($D2533>=$E2533,(IF($D2530<LataProjekcji,IF((SUM($K2531:K2531)+12)<$E2533,12,$E2533-SUM($K2531:K2531)),0)),(IF($D2530<LataProjekcji,IF((SUM($K2531:K2531)+12)<$D2533,12,$D2533-SUM($K2531:K2531)),0)))),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2530=LataProjekcji,IF($F2530>$E2533,$E2533,$F2530),IF($D2533>=$E2533,(IF($D2530<LataProjekcji,IF((SUM($K2531:L2531)+12)<$E2533,12,$E2533-SUM($K2531:L2531)),0)),(IF($D2530<LataProjekcji,IF((SUM($K2531:L2531)+12)<$D2533,12,$D2533-SUM($K2531:L2531)),0)))),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2530=LataProjekcji,IF($F2530>$E2533,$E2533,$F2530),IF($D2533>=$E2533,(IF($D2530<LataProjekcji,IF((SUM($K2531:M2531)+12)<$E2533,12,$E2533-SUM($K2531:M2531)),0)),(IF($D2530<LataProjekcji,IF((SUM($K2531:M2531)+12)<$D2533,12,$D2533-SUM($K2531:M2531)),0)))),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2530=LataProjekcji,IF($F2530>$E2533,$E2533,$F2530),IF($D2533>=$E2533,(IF($D2530<LataProjekcji,IF((SUM($K2531:N2531)+12)<$E2533,12,$E2533-SUM($K2531:N2531)),0)),(IF($D2530<LataProjekcji,IF((SUM($K2531:N2531)+12)<$D2533,12,$D2533-SUM($K2531:N2531)),0)))),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2530=LataProjekcji,IF($F2530>$E2533,$E2533,$F2530),IF($D2533>=$E2533,(IF($D2530<LataProjekcji,IF((SUM($K2531:O2531)+12)<$E2533,12,$E2533-SUM($K2531:O2531)),0)),(IF($D2530<LataProjekcji,IF((SUM($K2531:O2531)+12)<$D2533,12,$D2533-SUM($K2531:O2531)),0)))),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2530=LataProjekcji,IF($F2530>$E2533,$E2533,$F2530),IF($D2533>=$E2533,(IF($D2530<LataProjekcji,IF((SUM($K2531:P2531)+12)<$E2533,12,$E2533-SUM($K2531:P2531)),0)),(IF($D2530<LataProjekcji,IF((SUM($K2531:P2531)+12)<$D2533,12,$D2533-SUM($K2531:P2531)),0)))),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2530=LataProjekcji,IF($F2530>$E2533,$E2533,$F2530),IF($D2533>=$E2533,(IF($D2530<LataProjekcji,IF((SUM($K2531:Q2531)+12)<$E2533,12,$E2533-SUM($K2531:Q2531)),0)),(IF($D2530<LataProjekcji,IF((SUM($K2531:Q2531)+12)<$D2533,12,$D2533-SUM($K2531:Q2531)),0)))),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2530=LataProjekcji,IF($F2530>$E2533,$E2533,$F2530),IF($D2533>=$E2533,(IF($D2530<LataProjekcji,IF((SUM($K2531:R2531)+12)<$E2533,12,$E2533-SUM($K2531:R2531)),0)),(IF($D2530<LataProjekcji,IF((SUM($K2531:R2531)+12)<$D2533,12,$D2533-SUM($K2531:R2531)),0)))),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2530=LataProjekcji,IF($F2530>$E2533,$E2533,$F2530),IF($D2533>=$E2533,(IF($D2530<LataProjekcji,IF((SUM($K2531:S2531)+12)<$E2533,12,$E2533-SUM($K2531:S2531)),0)),(IF($D2530<LataProjekcji,IF((SUM($K2531:S2531)+12)<$D2533,12,$D2533-SUM($K2531:S2531)),0)))),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2530=LataProjekcji,IF($F2530>$E2533,$E2533,$F2530),IF($D2533>=$E2533,(IF($D2530<LataProjekcji,IF((SUM($K2531:T2531)+12)<$E2533,12,$E2533-SUM($K2531:T2531)),0)),(IF($D2530<LataProjekcji,IF((SUM($K2531:T2531)+12)<$D2533,12,$D2533-SUM($K2531:T2531)),0)))),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2530=LataProjekcji,IF($F2530>$E2533,$E2533,$F2530),IF($D2533>=$E2533,(IF($D2530<LataProjekcji,IF((SUM($K2531:U2531)+12)<$E2533,12,$E2533-SUM($K2531:U2531)),0)),(IF($D2530<LataProjekcji,IF((SUM($K2531:U2531)+12)<$D2533,12,$D2533-SUM($K2531:U2531)),0)))),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2530=LataProjekcji,IF($F2530>$E2533,$E2533,$F2530),IF($D2533>=$E2533,(IF($D2530<LataProjekcji,IF((SUM($K2531:V2531)+12)<$E2533,12,$E2533-SUM($K2531:V2531)),0)),(IF($D2530<LataProjekcji,IF((SUM($K2531:V2531)+12)<$D2533,12,$D2533-SUM($K2531:V2531)),0)))),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2530=LataProjekcji,IF($F2530>$E2533,$E2533,$F2530),IF($D2533>=$E2533,(IF($D2530<LataProjekcji,IF((SUM($K2531:W2531)+12)<$E2533,12,$E2533-SUM($K2531:W2531)),0)),(IF($D2530<LataProjekcji,IF((SUM($K2531:W2531)+12)<$D2533,12,$D2533-SUM($K2531:W2531)),0)))),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2530=LataProjekcji,IF($F2530>$E2533,$E2533,$F2530),IF($D2533>=$E2533,(IF($D2530<LataProjekcji,IF((SUM($K2531:X2531)+12)<$E2533,12,$E2533-SUM($K2531:X2531)),0)),(IF($D2530<LataProjekcji,IF((SUM($K2531:X2531)+12)<$D2533,12,$D2533-SUM($K2531:X2531)),0)))),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2530=LataProjekcji,IF($F2530>$E2533,$E2533,$F2530),IF($D2533>=$E2533,(IF($D2530<LataProjekcji,IF((SUM($K2531:Y2531)+12)<$E2533,12,$E2533-SUM($K2531:Y2531)),0)),(IF($D2530<LataProjekcji,IF((SUM($K2531:Y2531)+12)<$D2533,12,$D2533-SUM($K2531:Y2531)),0)))),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2530=LataProjekcji,IF($F2530>$E2533,$E2533,$F2530),IF($D2533>=$E2533,(IF($D2530<LataProjekcji,IF((SUM($K2531:Z2531)+12)<$E2533,12,$E2533-SUM($K2531:Z2531)),0)),(IF($D2530<LataProjekcji,IF((SUM($K2531:Z2531)+12)<$D2533,12,$D2533-SUM($K2531:Z2531)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1343","v":0},{"$f":"IF(D2531>10,ROUND(D2532/12,2),D2532)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2532:AA2532)=D2531","v":true},"amortyzacja",null,{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2533,ROUND($D2531,0),ROUND(K2530*$E2532,0)),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2533,ROUND($D2531-SUM(K2532:$K2532),0),ROUND(L2530*$E2532,0)),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2533,ROUND($D2531-SUM($K2532:L2532),0),ROUND(M2530*$E2532,0)),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2533,ROUND($D2531-SUM($K2532:M2532),0),ROUND(N2530*$E2532,0)),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2533,ROUND($D2531-SUM($K2532:N2532),0),ROUND(O2530*$E2532,0)),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2533,ROUND($D2531-SUM($K2532:O2532),0),ROUND(P2530*$E2532,0)),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2533,ROUND($D2531-SUM($K2532:P2532),0),ROUND(Q2530*$E2532,0)),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2533,ROUND($D2531-SUM($K2532:Q2532),0),ROUND(R2530*$E2532,0)),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2533,ROUND($D2531-SUM($K2532:R2532),0),ROUND(S2530*$E2532,0)),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2533,ROUND($D2531-SUM($K2532:S2532),0),ROUND(T2530*$E2532,0)),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2533,ROUND($D2531-SUM($K2532:T2532),0),ROUND(U2530*$E2532,0)),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2533,ROUND($D2531-SUM($K2532:U2532),0),ROUND(V2530*$E2532,0)),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2533,ROUND($D2531-SUM($K2532:V2532),0),ROUND(W2530*$E2532,0)),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2533,ROUND($D2531-SUM($K2532:W2532),0),ROUND(X2530*$E2532,0)),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2533,ROUND($D2531-SUM($K2532:X2532),0),ROUND(Y2530*$E2532,0)),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2533,ROUND($D2531-SUM($K2532:Y2532),0),ROUND(Z2530*$E2532,0)),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2533,ROUND($D2531-SUM($K2532:Z2532),0),ROUND(AA2530*$E2532,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2531/E2532,0),0)","v":0},{"$f":"IF(D2533=0,0,DATEDIF(DATE(D2530,E2530,1),DATE(F2532,G2532,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2530),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2530),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2532,IF(AND($G2532=$G2533,$F2532=$F2533),ROUND($D2531-SUM($K2533),0),ROUND(K2531*$E2532,0)),IF(LataProjekcji>$F2532,0,ROUND(K2531*$E2532,0))),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2532,IF(AND($G2532=$G2533,$F2532=$F2533),ROUND($D2531-SUM($K2533:K2533),0),ROUND(L2531*$E2532,0)),IF(LataProjekcji>$F2532,0,ROUND(L2531*$E2532,0))),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2532,IF(AND($G2532=$G2533,$F2532=$F2533),ROUND($D2531-SUM($K2533:L2533),0),ROUND(M2531*$E2532,0)),IF(LataProjekcji>$F2532,0,ROUND(M2531*$E2532,0))),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2532,IF(AND($G2532=$G2533,$F2532=$F2533),ROUND($D2531-SUM($K2533:M2533),0),ROUND(N2531*$E2532,0)),IF(LataProjekcji>$F2532,0,ROUND(N2531*$E2532,0))),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2532,IF(AND($G2532=$G2533,$F2532=$F2533),ROUND($D2531-SUM($K2533:N2533),0),ROUND(O2531*$E2532,0)),IF(LataProjekcji>$F2532,0,ROUND(O2531*$E2532,0))),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2532,IF(AND($G2532=$G2533,$F2532=$F2533),ROUND($D2531-SUM($K2533:O2533),0),ROUND(P2531*$E2532,0)),IF(LataProjekcji>$F2532,0,ROUND(P2531*$E2532,0))),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2532,IF(AND($G2532=$G2533,$F2532=$F2533),ROUND($D2531-SUM($K2533:P2533),0),ROUND(Q2531*$E2532,0)),IF(LataProjekcji>$F2532,0,ROUND(Q2531*$E2532,0))),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2532,IF(AND($G2532=$G2533,$F2532=$F2533),ROUND($D2531-SUM($K2533:Q2533),0),ROUND(R2531*$E2532,0)),IF(LataProjekcji>$F2532,0,ROUND(R2531*$E2532,0))),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2532,IF(AND($G2532=$G2533,$F2532=$F2533),ROUND($D2531-SUM($K2533:R2533),0),ROUND(S2531*$E2532,0)),IF(LataProjekcji>$F2532,0,ROUND(S2531*$E2532,0))),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2532,IF(AND($G2532=$G2533,$F2532=$F2533),ROUND($D2531-SUM($K2533:S2533),0),ROUND(T2531*$E2532,0)),IF(LataProjekcji>$F2532,0,ROUND(T2531*$E2532,0))),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2532,IF(AND($G2532=$G2533,$F2532=$F2533),ROUND($D2531-SUM($K2533:T2533),0),ROUND(U2531*$E2532,0)),IF(LataProjekcji>$F2532,0,ROUND(U2531*$E2532,0))),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2532,IF(AND($G2532=$G2533,$F2532=$F2533),ROUND($D2531-SUM($K2533:U2533),0),ROUND(V2531*$E2532,0)),IF(LataProjekcji>$F2532,0,ROUND(V2531*$E2532,0))),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2532,IF(AND($G2532=$G2533,$F2532=$F2533),ROUND($D2531-SUM($K2533:V2533),0),ROUND(W2531*$E2532,0)),IF(LataProjekcji>$F2532,0,ROUND(W2531*$E2532,0))),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2532,IF(AND($G2532=$G2533,$F2532=$F2533),ROUND($D2531-SUM($K2533:W2533),0),ROUND(X2531*$E2532,0)),IF(LataProjekcji>$F2532,0,ROUND(X2531*$E2532,0))),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2532,IF(AND($G2532=$G2533,$F2532=$F2533),ROUND($D2531-SUM($K2533:X2533),0),ROUND(Y2531*$E2532,0)),IF(LataProjekcji>$F2532,0,ROUND(Y2531*$E2532,0))),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2532,IF(AND($G2532=$G2533,$F2532=$F2533),ROUND($D2531-SUM($K2533:Y2533),0),ROUND(Z2531*$E2532,0)),IF(LataProjekcji>$F2532,0,ROUND(Z2531*$E2532,0))),0),0)","v":0},{"$f":"IF(AND($G2531,NOT(ISTEXT($G2530)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2532,IF(AND($G2532=$G2533,$F2532=$F2533),ROUND($D2531-SUM($K2533:Z2533),0),ROUND(AA2531*$E2532,0)),IF(LataProjekcji>$F2532,0,ROUND(AA2531*$E2532,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2531>10,ROUND((D2533-1)*E2532,0),E2532)","v":0},{"$f":"D2531-D2534","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1347","v":"nazwa ST: 0"},null,{"$f":"D1347","v":10},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1348","v":1900},{"$f":"E1348","v":1},{"$f":"IF(D2538>10,F1348,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2536,0)),\"brak daty\",IF(D2538>10,EDATE(OFFSET($E$269,$D2536,0),D2540),DATE(D2537,E2537,1)))","v":"brak daty"},{"$f":"SUM(K2537:AA2537)=D2540","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2537=LataProjekcji,$F2537,IF($D2537<LataProjekcji,IF((SUM(K2537)+12)<$D2540,12,$D2540-SUM(K2537)),0)),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2537=LataProjekcji,$F2537,IF($D2537<LataProjekcji,IF((SUM($K2537:K2537)+12)<$D2540,12,$D2540-SUM($K2537:K2537)),0)),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2537=LataProjekcji,$F2537,IF($D2537<LataProjekcji,IF((SUM($K2537:L2537)+12)<$D2540,12,$D2540-SUM($K2537:L2537)),0)),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2537=LataProjekcji,$F2537,IF($D2537<LataProjekcji,IF((SUM($K2537:M2537)+12)<$D2540,12,$D2540-SUM($K2537:M2537)),0)),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2537=LataProjekcji,$F2537,IF($D2537<LataProjekcji,IF((SUM($K2537:N2537)+12)<$D2540,12,$D2540-SUM($K2537:N2537)),0)),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2537=LataProjekcji,$F2537,IF($D2537<LataProjekcji,IF((SUM($K2537:O2537)+12)<$D2540,12,$D2540-SUM($K2537:O2537)),0)),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2537=LataProjekcji,$F2537,IF($D2537<LataProjekcji,IF((SUM($K2537:P2537)+12)<$D2540,12,$D2540-SUM($K2537:P2537)),0)),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2537=LataProjekcji,$F2537,IF($D2537<LataProjekcji,IF((SUM($K2537:Q2537)+12)<$D2540,12,$D2540-SUM($K2537:Q2537)),0)),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2537=LataProjekcji,$F2537,IF($D2537<LataProjekcji,IF((SUM($K2537:R2537)+12)<$D2540,12,$D2540-SUM($K2537:R2537)),0)),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2537=LataProjekcji,$F2537,IF($D2537<LataProjekcji,IF((SUM($K2537:S2537)+12)<$D2540,12,$D2540-SUM($K2537:S2537)),0)),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2537=LataProjekcji,$F2537,IF($D2537<LataProjekcji,IF((SUM($K2537:T2537)+12)<$D2540,12,$D2540-SUM($K2537:T2537)),0)),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2537=LataProjekcji,$F2537,IF($D2537<LataProjekcji,IF((SUM($K2537:U2537)+12)<$D2540,12,$D2540-SUM($K2537:U2537)),0)),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2537=LataProjekcji,$F2537,IF($D2537<LataProjekcji,IF((SUM($K2537:V2537)+12)<$D2540,12,$D2540-SUM($K2537:V2537)),0)),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2537=LataProjekcji,$F2537,IF($D2537<LataProjekcji,IF((SUM($K2537:W2537)+12)<$D2540,12,$D2540-SUM($K2537:W2537)),0)),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2537=LataProjekcji,$F2537,IF($D2537<LataProjekcji,IF((SUM($K2537:X2537)+12)<$D2540,12,$D2540-SUM($K2537:X2537)),0)),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2537=LataProjekcji,$F2537,IF($D2537<LataProjekcji,IF((SUM($K2537:Y2537)+12)<$D2540,12,$D2540-SUM($K2537:Y2537)),0)),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2537=LataProjekcji,$F2537,IF($D2537<LataProjekcji,IF((SUM($K2537:Z2537)+12)<$D2540,12,$D2540-SUM($K2537:Z2537)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1349","v":0},{"$f":"E1349","v":0},{"$f":"F1349","v":0},{"$f":"NOT(ISBLANK(am_wnip))","v":false},{"$f":"SUM(K2538:AA2538)=E2540","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2537=LataProjekcji,IF($F2537>$E2540,$E2540,$F2537),IF($D2540>=$E2540,(IF($D2537<LataProjekcji,IF((SUM(J2538:$K2538)+12)<$E2540,12,$E2540-SUM(J2538:$K2538)),0)),(IF($D2537<LataProjekcji,IF((SUM(J2538:$K2538)+12)<$D2540,12,$D2540-SUM(J2538:$K2538)),0)))),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2537=LataProjekcji,IF($F2537>$E2540,$E2540,$F2537),IF($D2540>=$E2540,(IF($D2537<LataProjekcji,IF((SUM($K2538:K2538)+12)<$E2540,12,$E2540-SUM($K2538:K2538)),0)),(IF($D2537<LataProjekcji,IF((SUM($K2538:K2538)+12)<$D2540,12,$D2540-SUM($K2538:K2538)),0)))),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2537=LataProjekcji,IF($F2537>$E2540,$E2540,$F2537),IF($D2540>=$E2540,(IF($D2537<LataProjekcji,IF((SUM($K2538:L2538)+12)<$E2540,12,$E2540-SUM($K2538:L2538)),0)),(IF($D2537<LataProjekcji,IF((SUM($K2538:L2538)+12)<$D2540,12,$D2540-SUM($K2538:L2538)),0)))),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2537=LataProjekcji,IF($F2537>$E2540,$E2540,$F2537),IF($D2540>=$E2540,(IF($D2537<LataProjekcji,IF((SUM($K2538:M2538)+12)<$E2540,12,$E2540-SUM($K2538:M2538)),0)),(IF($D2537<LataProjekcji,IF((SUM($K2538:M2538)+12)<$D2540,12,$D2540-SUM($K2538:M2538)),0)))),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2537=LataProjekcji,IF($F2537>$E2540,$E2540,$F2537),IF($D2540>=$E2540,(IF($D2537<LataProjekcji,IF((SUM($K2538:N2538)+12)<$E2540,12,$E2540-SUM($K2538:N2538)),0)),(IF($D2537<LataProjekcji,IF((SUM($K2538:N2538)+12)<$D2540,12,$D2540-SUM($K2538:N2538)),0)))),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2537=LataProjekcji,IF($F2537>$E2540,$E2540,$F2537),IF($D2540>=$E2540,(IF($D2537<LataProjekcji,IF((SUM($K2538:O2538)+12)<$E2540,12,$E2540-SUM($K2538:O2538)),0)),(IF($D2537<LataProjekcji,IF((SUM($K2538:O2538)+12)<$D2540,12,$D2540-SUM($K2538:O2538)),0)))),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2537=LataProjekcji,IF($F2537>$E2540,$E2540,$F2537),IF($D2540>=$E2540,(IF($D2537<LataProjekcji,IF((SUM($K2538:P2538)+12)<$E2540,12,$E2540-SUM($K2538:P2538)),0)),(IF($D2537<LataProjekcji,IF((SUM($K2538:P2538)+12)<$D2540,12,$D2540-SUM($K2538:P2538)),0)))),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2537=LataProjekcji,IF($F2537>$E2540,$E2540,$F2537),IF($D2540>=$E2540,(IF($D2537<LataProjekcji,IF((SUM($K2538:Q2538)+12)<$E2540,12,$E2540-SUM($K2538:Q2538)),0)),(IF($D2537<LataProjekcji,IF((SUM($K2538:Q2538)+12)<$D2540,12,$D2540-SUM($K2538:Q2538)),0)))),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2537=LataProjekcji,IF($F2537>$E2540,$E2540,$F2537),IF($D2540>=$E2540,(IF($D2537<LataProjekcji,IF((SUM($K2538:R2538)+12)<$E2540,12,$E2540-SUM($K2538:R2538)),0)),(IF($D2537<LataProjekcji,IF((SUM($K2538:R2538)+12)<$D2540,12,$D2540-SUM($K2538:R2538)),0)))),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2537=LataProjekcji,IF($F2537>$E2540,$E2540,$F2537),IF($D2540>=$E2540,(IF($D2537<LataProjekcji,IF((SUM($K2538:S2538)+12)<$E2540,12,$E2540-SUM($K2538:S2538)),0)),(IF($D2537<LataProjekcji,IF((SUM($K2538:S2538)+12)<$D2540,12,$D2540-SUM($K2538:S2538)),0)))),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2537=LataProjekcji,IF($F2537>$E2540,$E2540,$F2537),IF($D2540>=$E2540,(IF($D2537<LataProjekcji,IF((SUM($K2538:T2538)+12)<$E2540,12,$E2540-SUM($K2538:T2538)),0)),(IF($D2537<LataProjekcji,IF((SUM($K2538:T2538)+12)<$D2540,12,$D2540-SUM($K2538:T2538)),0)))),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2537=LataProjekcji,IF($F2537>$E2540,$E2540,$F2537),IF($D2540>=$E2540,(IF($D2537<LataProjekcji,IF((SUM($K2538:U2538)+12)<$E2540,12,$E2540-SUM($K2538:U2538)),0)),(IF($D2537<LataProjekcji,IF((SUM($K2538:U2538)+12)<$D2540,12,$D2540-SUM($K2538:U2538)),0)))),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2537=LataProjekcji,IF($F2537>$E2540,$E2540,$F2537),IF($D2540>=$E2540,(IF($D2537<LataProjekcji,IF((SUM($K2538:V2538)+12)<$E2540,12,$E2540-SUM($K2538:V2538)),0)),(IF($D2537<LataProjekcji,IF((SUM($K2538:V2538)+12)<$D2540,12,$D2540-SUM($K2538:V2538)),0)))),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2537=LataProjekcji,IF($F2537>$E2540,$E2540,$F2537),IF($D2540>=$E2540,(IF($D2537<LataProjekcji,IF((SUM($K2538:W2538)+12)<$E2540,12,$E2540-SUM($K2538:W2538)),0)),(IF($D2537<LataProjekcji,IF((SUM($K2538:W2538)+12)<$D2540,12,$D2540-SUM($K2538:W2538)),0)))),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2537=LataProjekcji,IF($F2537>$E2540,$E2540,$F2537),IF($D2540>=$E2540,(IF($D2537<LataProjekcji,IF((SUM($K2538:X2538)+12)<$E2540,12,$E2540-SUM($K2538:X2538)),0)),(IF($D2537<LataProjekcji,IF((SUM($K2538:X2538)+12)<$D2540,12,$D2540-SUM($K2538:X2538)),0)))),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2537=LataProjekcji,IF($F2537>$E2540,$E2540,$F2537),IF($D2540>=$E2540,(IF($D2537<LataProjekcji,IF((SUM($K2538:Y2538)+12)<$E2540,12,$E2540-SUM($K2538:Y2538)),0)),(IF($D2537<LataProjekcji,IF((SUM($K2538:Y2538)+12)<$D2540,12,$D2540-SUM($K2538:Y2538)),0)))),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2537=LataProjekcji,IF($F2537>$E2540,$E2540,$F2537),IF($D2540>=$E2540,(IF($D2537<LataProjekcji,IF((SUM($K2538:Z2538)+12)<$E2540,12,$E2540-SUM($K2538:Z2538)),0)),(IF($D2537<LataProjekcji,IF((SUM($K2538:Z2538)+12)<$D2540,12,$D2540-SUM($K2538:Z2538)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1350","v":0},{"$f":"IF(D2538>10,ROUND(D2539/12,2),D2539)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2539:AA2539)=D2538","v":true},"amortyzacja",null,{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2540,ROUND($D2538,0),ROUND(K2537*$E2539,0)),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2540,ROUND($D2538-SUM(K2539:$K2539),0),ROUND(L2537*$E2539,0)),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2540,ROUND($D2538-SUM($K2539:L2539),0),ROUND(M2537*$E2539,0)),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2540,ROUND($D2538-SUM($K2539:M2539),0),ROUND(N2537*$E2539,0)),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2540,ROUND($D2538-SUM($K2539:N2539),0),ROUND(O2537*$E2539,0)),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2540,ROUND($D2538-SUM($K2539:O2539),0),ROUND(P2537*$E2539,0)),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2540,ROUND($D2538-SUM($K2539:P2539),0),ROUND(Q2537*$E2539,0)),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2540,ROUND($D2538-SUM($K2539:Q2539),0),ROUND(R2537*$E2539,0)),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2540,ROUND($D2538-SUM($K2539:R2539),0),ROUND(S2537*$E2539,0)),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2540,ROUND($D2538-SUM($K2539:S2539),0),ROUND(T2537*$E2539,0)),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2540,ROUND($D2538-SUM($K2539:T2539),0),ROUND(U2537*$E2539,0)),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2540,ROUND($D2538-SUM($K2539:U2539),0),ROUND(V2537*$E2539,0)),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2540,ROUND($D2538-SUM($K2539:V2539),0),ROUND(W2537*$E2539,0)),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2540,ROUND($D2538-SUM($K2539:W2539),0),ROUND(X2537*$E2539,0)),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2540,ROUND($D2538-SUM($K2539:X2539),0),ROUND(Y2537*$E2539,0)),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2540,ROUND($D2538-SUM($K2539:Y2539),0),ROUND(Z2537*$E2539,0)),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2540,ROUND($D2538-SUM($K2539:Z2539),0),ROUND(AA2537*$E2539,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2538/E2539,0),0)","v":0},{"$f":"IF(D2540=0,0,DATEDIF(DATE(D2537,E2537,1),DATE(F2539,G2539,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2537),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2537),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2539,IF(AND($G2539=$G2540,$F2539=$F2540),ROUND($D2538-SUM($K2540),0),ROUND(K2538*$E2539,0)),IF(LataProjekcji>$F2539,0,ROUND(K2538*$E2539,0))),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2539,IF(AND($G2539=$G2540,$F2539=$F2540),ROUND($D2538-SUM($K2540:K2540),0),ROUND(L2538*$E2539,0)),IF(LataProjekcji>$F2539,0,ROUND(L2538*$E2539,0))),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2539,IF(AND($G2539=$G2540,$F2539=$F2540),ROUND($D2538-SUM($K2540:L2540),0),ROUND(M2538*$E2539,0)),IF(LataProjekcji>$F2539,0,ROUND(M2538*$E2539,0))),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2539,IF(AND($G2539=$G2540,$F2539=$F2540),ROUND($D2538-SUM($K2540:M2540),0),ROUND(N2538*$E2539,0)),IF(LataProjekcji>$F2539,0,ROUND(N2538*$E2539,0))),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2539,IF(AND($G2539=$G2540,$F2539=$F2540),ROUND($D2538-SUM($K2540:N2540),0),ROUND(O2538*$E2539,0)),IF(LataProjekcji>$F2539,0,ROUND(O2538*$E2539,0))),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2539,IF(AND($G2539=$G2540,$F2539=$F2540),ROUND($D2538-SUM($K2540:O2540),0),ROUND(P2538*$E2539,0)),IF(LataProjekcji>$F2539,0,ROUND(P2538*$E2539,0))),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2539,IF(AND($G2539=$G2540,$F2539=$F2540),ROUND($D2538-SUM($K2540:P2540),0),ROUND(Q2538*$E2539,0)),IF(LataProjekcji>$F2539,0,ROUND(Q2538*$E2539,0))),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2539,IF(AND($G2539=$G2540,$F2539=$F2540),ROUND($D2538-SUM($K2540:Q2540),0),ROUND(R2538*$E2539,0)),IF(LataProjekcji>$F2539,0,ROUND(R2538*$E2539,0))),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2539,IF(AND($G2539=$G2540,$F2539=$F2540),ROUND($D2538-SUM($K2540:R2540),0),ROUND(S2538*$E2539,0)),IF(LataProjekcji>$F2539,0,ROUND(S2538*$E2539,0))),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2539,IF(AND($G2539=$G2540,$F2539=$F2540),ROUND($D2538-SUM($K2540:S2540),0),ROUND(T2538*$E2539,0)),IF(LataProjekcji>$F2539,0,ROUND(T2538*$E2539,0))),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2539,IF(AND($G2539=$G2540,$F2539=$F2540),ROUND($D2538-SUM($K2540:T2540),0),ROUND(U2538*$E2539,0)),IF(LataProjekcji>$F2539,0,ROUND(U2538*$E2539,0))),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2539,IF(AND($G2539=$G2540,$F2539=$F2540),ROUND($D2538-SUM($K2540:U2540),0),ROUND(V2538*$E2539,0)),IF(LataProjekcji>$F2539,0,ROUND(V2538*$E2539,0))),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2539,IF(AND($G2539=$G2540,$F2539=$F2540),ROUND($D2538-SUM($K2540:V2540),0),ROUND(W2538*$E2539,0)),IF(LataProjekcji>$F2539,0,ROUND(W2538*$E2539,0))),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2539,IF(AND($G2539=$G2540,$F2539=$F2540),ROUND($D2538-SUM($K2540:W2540),0),ROUND(X2538*$E2539,0)),IF(LataProjekcji>$F2539,0,ROUND(X2538*$E2539,0))),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2539,IF(AND($G2539=$G2540,$F2539=$F2540),ROUND($D2538-SUM($K2540:X2540),0),ROUND(Y2538*$E2539,0)),IF(LataProjekcji>$F2539,0,ROUND(Y2538*$E2539,0))),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2539,IF(AND($G2539=$G2540,$F2539=$F2540),ROUND($D2538-SUM($K2540:Y2540),0),ROUND(Z2538*$E2539,0)),IF(LataProjekcji>$F2539,0,ROUND(Z2538*$E2539,0))),0),0)","v":0},{"$f":"IF(AND($G2538,NOT(ISTEXT($G2537)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2539,IF(AND($G2539=$G2540,$F2539=$F2540),ROUND($D2538-SUM($K2540:Z2540),0),ROUND(AA2538*$E2539,0)),IF(LataProjekcji>$F2539,0,ROUND(AA2538*$E2539,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2538>10,ROUND((D2540-1)*E2539,0),E2539)","v":0},{"$f":"D2538-D2541","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1354","v":"nazwa ST: 0"},null,{"$f":"D1354","v":11},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1355","v":1900},{"$f":"E1355","v":1},{"$f":"IF(D2545>10,F1355,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2543,0)),\"brak daty\",IF(D2545>10,EDATE(OFFSET($E$269,$D2543,0),D2547),DATE(D2544,E2544,1)))","v":"brak daty"},{"$f":"SUM(K2544:AA2544)=D2547","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2544=LataProjekcji,$F2544,IF($D2544<LataProjekcji,IF((SUM(K2544)+12)<$D2547,12,$D2547-SUM(K2544)),0)),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2544=LataProjekcji,$F2544,IF($D2544<LataProjekcji,IF((SUM($K2544:K2544)+12)<$D2547,12,$D2547-SUM($K2544:K2544)),0)),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2544=LataProjekcji,$F2544,IF($D2544<LataProjekcji,IF((SUM($K2544:L2544)+12)<$D2547,12,$D2547-SUM($K2544:L2544)),0)),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2544=LataProjekcji,$F2544,IF($D2544<LataProjekcji,IF((SUM($K2544:M2544)+12)<$D2547,12,$D2547-SUM($K2544:M2544)),0)),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2544=LataProjekcji,$F2544,IF($D2544<LataProjekcji,IF((SUM($K2544:N2544)+12)<$D2547,12,$D2547-SUM($K2544:N2544)),0)),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2544=LataProjekcji,$F2544,IF($D2544<LataProjekcji,IF((SUM($K2544:O2544)+12)<$D2547,12,$D2547-SUM($K2544:O2544)),0)),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2544=LataProjekcji,$F2544,IF($D2544<LataProjekcji,IF((SUM($K2544:P2544)+12)<$D2547,12,$D2547-SUM($K2544:P2544)),0)),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2544=LataProjekcji,$F2544,IF($D2544<LataProjekcji,IF((SUM($K2544:Q2544)+12)<$D2547,12,$D2547-SUM($K2544:Q2544)),0)),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2544=LataProjekcji,$F2544,IF($D2544<LataProjekcji,IF((SUM($K2544:R2544)+12)<$D2547,12,$D2547-SUM($K2544:R2544)),0)),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2544=LataProjekcji,$F2544,IF($D2544<LataProjekcji,IF((SUM($K2544:S2544)+12)<$D2547,12,$D2547-SUM($K2544:S2544)),0)),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2544=LataProjekcji,$F2544,IF($D2544<LataProjekcji,IF((SUM($K2544:T2544)+12)<$D2547,12,$D2547-SUM($K2544:T2544)),0)),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2544=LataProjekcji,$F2544,IF($D2544<LataProjekcji,IF((SUM($K2544:U2544)+12)<$D2547,12,$D2547-SUM($K2544:U2544)),0)),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2544=LataProjekcji,$F2544,IF($D2544<LataProjekcji,IF((SUM($K2544:V2544)+12)<$D2547,12,$D2547-SUM($K2544:V2544)),0)),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2544=LataProjekcji,$F2544,IF($D2544<LataProjekcji,IF((SUM($K2544:W2544)+12)<$D2547,12,$D2547-SUM($K2544:W2544)),0)),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2544=LataProjekcji,$F2544,IF($D2544<LataProjekcji,IF((SUM($K2544:X2544)+12)<$D2547,12,$D2547-SUM($K2544:X2544)),0)),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2544=LataProjekcji,$F2544,IF($D2544<LataProjekcji,IF((SUM($K2544:Y2544)+12)<$D2547,12,$D2547-SUM($K2544:Y2544)),0)),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2544=LataProjekcji,$F2544,IF($D2544<LataProjekcji,IF((SUM($K2544:Z2544)+12)<$D2547,12,$D2547-SUM($K2544:Z2544)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1356","v":0},{"$f":"E1356","v":0},{"$f":"F1356","v":0},{"$f":"NOT(ISBLANK(am_wnip))","v":false},{"$f":"SUM(K2545:AA2545)=E2547","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2544=LataProjekcji,IF($F2544>$E2547,$E2547,$F2544),IF($D2547>=$E2547,(IF($D2544<LataProjekcji,IF((SUM(J2545:$K2545)+12)<$E2547,12,$E2547-SUM(J2545:$K2545)),0)),(IF($D2544<LataProjekcji,IF((SUM(J2545:$K2545)+12)<$D2547,12,$D2547-SUM(J2545:$K2545)),0)))),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2544=LataProjekcji,IF($F2544>$E2547,$E2547,$F2544),IF($D2547>=$E2547,(IF($D2544<LataProjekcji,IF((SUM($K2545:K2545)+12)<$E2547,12,$E2547-SUM($K2545:K2545)),0)),(IF($D2544<LataProjekcji,IF((SUM($K2545:K2545)+12)<$D2547,12,$D2547-SUM($K2545:K2545)),0)))),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2544=LataProjekcji,IF($F2544>$E2547,$E2547,$F2544),IF($D2547>=$E2547,(IF($D2544<LataProjekcji,IF((SUM($K2545:L2545)+12)<$E2547,12,$E2547-SUM($K2545:L2545)),0)),(IF($D2544<LataProjekcji,IF((SUM($K2545:L2545)+12)<$D2547,12,$D2547-SUM($K2545:L2545)),0)))),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2544=LataProjekcji,IF($F2544>$E2547,$E2547,$F2544),IF($D2547>=$E2547,(IF($D2544<LataProjekcji,IF((SUM($K2545:M2545)+12)<$E2547,12,$E2547-SUM($K2545:M2545)),0)),(IF($D2544<LataProjekcji,IF((SUM($K2545:M2545)+12)<$D2547,12,$D2547-SUM($K2545:M2545)),0)))),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2544=LataProjekcji,IF($F2544>$E2547,$E2547,$F2544),IF($D2547>=$E2547,(IF($D2544<LataProjekcji,IF((SUM($K2545:N2545)+12)<$E2547,12,$E2547-SUM($K2545:N2545)),0)),(IF($D2544<LataProjekcji,IF((SUM($K2545:N2545)+12)<$D2547,12,$D2547-SUM($K2545:N2545)),0)))),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2544=LataProjekcji,IF($F2544>$E2547,$E2547,$F2544),IF($D2547>=$E2547,(IF($D2544<LataProjekcji,IF((SUM($K2545:O2545)+12)<$E2547,12,$E2547-SUM($K2545:O2545)),0)),(IF($D2544<LataProjekcji,IF((SUM($K2545:O2545)+12)<$D2547,12,$D2547-SUM($K2545:O2545)),0)))),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2544=LataProjekcji,IF($F2544>$E2547,$E2547,$F2544),IF($D2547>=$E2547,(IF($D2544<LataProjekcji,IF((SUM($K2545:P2545)+12)<$E2547,12,$E2547-SUM($K2545:P2545)),0)),(IF($D2544<LataProjekcji,IF((SUM($K2545:P2545)+12)<$D2547,12,$D2547-SUM($K2545:P2545)),0)))),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2544=LataProjekcji,IF($F2544>$E2547,$E2547,$F2544),IF($D2547>=$E2547,(IF($D2544<LataProjekcji,IF((SUM($K2545:Q2545)+12)<$E2547,12,$E2547-SUM($K2545:Q2545)),0)),(IF($D2544<LataProjekcji,IF((SUM($K2545:Q2545)+12)<$D2547,12,$D2547-SUM($K2545:Q2545)),0)))),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2544=LataProjekcji,IF($F2544>$E2547,$E2547,$F2544),IF($D2547>=$E2547,(IF($D2544<LataProjekcji,IF((SUM($K2545:R2545)+12)<$E2547,12,$E2547-SUM($K2545:R2545)),0)),(IF($D2544<LataProjekcji,IF((SUM($K2545:R2545)+12)<$D2547,12,$D2547-SUM($K2545:R2545)),0)))),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2544=LataProjekcji,IF($F2544>$E2547,$E2547,$F2544),IF($D2547>=$E2547,(IF($D2544<LataProjekcji,IF((SUM($K2545:S2545)+12)<$E2547,12,$E2547-SUM($K2545:S2545)),0)),(IF($D2544<LataProjekcji,IF((SUM($K2545:S2545)+12)<$D2547,12,$D2547-SUM($K2545:S2545)),0)))),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2544=LataProjekcji,IF($F2544>$E2547,$E2547,$F2544),IF($D2547>=$E2547,(IF($D2544<LataProjekcji,IF((SUM($K2545:T2545)+12)<$E2547,12,$E2547-SUM($K2545:T2545)),0)),(IF($D2544<LataProjekcji,IF((SUM($K2545:T2545)+12)<$D2547,12,$D2547-SUM($K2545:T2545)),0)))),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2544=LataProjekcji,IF($F2544>$E2547,$E2547,$F2544),IF($D2547>=$E2547,(IF($D2544<LataProjekcji,IF((SUM($K2545:U2545)+12)<$E2547,12,$E2547-SUM($K2545:U2545)),0)),(IF($D2544<LataProjekcji,IF((SUM($K2545:U2545)+12)<$D2547,12,$D2547-SUM($K2545:U2545)),0)))),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2544=LataProjekcji,IF($F2544>$E2547,$E2547,$F2544),IF($D2547>=$E2547,(IF($D2544<LataProjekcji,IF((SUM($K2545:V2545)+12)<$E2547,12,$E2547-SUM($K2545:V2545)),0)),(IF($D2544<LataProjekcji,IF((SUM($K2545:V2545)+12)<$D2547,12,$D2547-SUM($K2545:V2545)),0)))),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2544=LataProjekcji,IF($F2544>$E2547,$E2547,$F2544),IF($D2547>=$E2547,(IF($D2544<LataProjekcji,IF((SUM($K2545:W2545)+12)<$E2547,12,$E2547-SUM($K2545:W2545)),0)),(IF($D2544<LataProjekcji,IF((SUM($K2545:W2545)+12)<$D2547,12,$D2547-SUM($K2545:W2545)),0)))),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2544=LataProjekcji,IF($F2544>$E2547,$E2547,$F2544),IF($D2547>=$E2547,(IF($D2544<LataProjekcji,IF((SUM($K2545:X2545)+12)<$E2547,12,$E2547-SUM($K2545:X2545)),0)),(IF($D2544<LataProjekcji,IF((SUM($K2545:X2545)+12)<$D2547,12,$D2547-SUM($K2545:X2545)),0)))),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2544=LataProjekcji,IF($F2544>$E2547,$E2547,$F2544),IF($D2547>=$E2547,(IF($D2544<LataProjekcji,IF((SUM($K2545:Y2545)+12)<$E2547,12,$E2547-SUM($K2545:Y2545)),0)),(IF($D2544<LataProjekcji,IF((SUM($K2545:Y2545)+12)<$D2547,12,$D2547-SUM($K2545:Y2545)),0)))),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2544=LataProjekcji,IF($F2544>$E2547,$E2547,$F2544),IF($D2547>=$E2547,(IF($D2544<LataProjekcji,IF((SUM($K2545:Z2545)+12)<$E2547,12,$E2547-SUM($K2545:Z2545)),0)),(IF($D2544<LataProjekcji,IF((SUM($K2545:Z2545)+12)<$D2547,12,$D2547-SUM($K2545:Z2545)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1357","v":0},{"$f":"IF(D2545>10,ROUND(D2546/12,2),D2546)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2546:AA2546)=D2545","v":true},"amortyzacja",null,{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2547,ROUND($D2545,0),ROUND(K2544*$E2546,0)),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2547,ROUND($D2545-SUM(K2546:$K2546),0),ROUND(L2544*$E2546,0)),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2547,ROUND($D2545-SUM($K2546:L2546),0),ROUND(M2544*$E2546,0)),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2547,ROUND($D2545-SUM($K2546:M2546),0),ROUND(N2544*$E2546,0)),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2547,ROUND($D2545-SUM($K2546:N2546),0),ROUND(O2544*$E2546,0)),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2547,ROUND($D2545-SUM($K2546:O2546),0),ROUND(P2544*$E2546,0)),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2547,ROUND($D2545-SUM($K2546:P2546),0),ROUND(Q2544*$E2546,0)),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2547,ROUND($D2545-SUM($K2546:Q2546),0),ROUND(R2544*$E2546,0)),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2547,ROUND($D2545-SUM($K2546:R2546),0),ROUND(S2544*$E2546,0)),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2547,ROUND($D2545-SUM($K2546:S2546),0),ROUND(T2544*$E2546,0)),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2547,ROUND($D2545-SUM($K2546:T2546),0),ROUND(U2544*$E2546,0)),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2547,ROUND($D2545-SUM($K2546:U2546),0),ROUND(V2544*$E2546,0)),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2547,ROUND($D2545-SUM($K2546:V2546),0),ROUND(W2544*$E2546,0)),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2547,ROUND($D2545-SUM($K2546:W2546),0),ROUND(X2544*$E2546,0)),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2547,ROUND($D2545-SUM($K2546:X2546),0),ROUND(Y2544*$E2546,0)),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2547,ROUND($D2545-SUM($K2546:Y2546),0),ROUND(Z2544*$E2546,0)),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2547,ROUND($D2545-SUM($K2546:Z2546),0),ROUND(AA2544*$E2546,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2545/E2546,0),0)","v":0},{"$f":"IF(D2547=0,0,DATEDIF(DATE(D2544,E2544,1),DATE(F2546,G2546,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2544),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2544),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2546,IF(AND($G2546=$G2547,$F2546=$F2547),ROUND($D2545-SUM($K2547),0),ROUND(K2545*$E2546,0)),IF(LataProjekcji>$F2546,0,ROUND(K2545*$E2546,0))),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2546,IF(AND($G2546=$G2547,$F2546=$F2547),ROUND($D2545-SUM($K2547:K2547),0),ROUND(L2545*$E2546,0)),IF(LataProjekcji>$F2546,0,ROUND(L2545*$E2546,0))),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2546,IF(AND($G2546=$G2547,$F2546=$F2547),ROUND($D2545-SUM($K2547:L2547),0),ROUND(M2545*$E2546,0)),IF(LataProjekcji>$F2546,0,ROUND(M2545*$E2546,0))),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2546,IF(AND($G2546=$G2547,$F2546=$F2547),ROUND($D2545-SUM($K2547:M2547),0),ROUND(N2545*$E2546,0)),IF(LataProjekcji>$F2546,0,ROUND(N2545*$E2546,0))),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2546,IF(AND($G2546=$G2547,$F2546=$F2547),ROUND($D2545-SUM($K2547:N2547),0),ROUND(O2545*$E2546,0)),IF(LataProjekcji>$F2546,0,ROUND(O2545*$E2546,0))),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2546,IF(AND($G2546=$G2547,$F2546=$F2547),ROUND($D2545-SUM($K2547:O2547),0),ROUND(P2545*$E2546,0)),IF(LataProjekcji>$F2546,0,ROUND(P2545*$E2546,0))),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2546,IF(AND($G2546=$G2547,$F2546=$F2547),ROUND($D2545-SUM($K2547:P2547),0),ROUND(Q2545*$E2546,0)),IF(LataProjekcji>$F2546,0,ROUND(Q2545*$E2546,0))),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2546,IF(AND($G2546=$G2547,$F2546=$F2547),ROUND($D2545-SUM($K2547:Q2547),0),ROUND(R2545*$E2546,0)),IF(LataProjekcji>$F2546,0,ROUND(R2545*$E2546,0))),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2546,IF(AND($G2546=$G2547,$F2546=$F2547),ROUND($D2545-SUM($K2547:R2547),0),ROUND(S2545*$E2546,0)),IF(LataProjekcji>$F2546,0,ROUND(S2545*$E2546,0))),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2546,IF(AND($G2546=$G2547,$F2546=$F2547),ROUND($D2545-SUM($K2547:S2547),0),ROUND(T2545*$E2546,0)),IF(LataProjekcji>$F2546,0,ROUND(T2545*$E2546,0))),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2546,IF(AND($G2546=$G2547,$F2546=$F2547),ROUND($D2545-SUM($K2547:T2547),0),ROUND(U2545*$E2546,0)),IF(LataProjekcji>$F2546,0,ROUND(U2545*$E2546,0))),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2546,IF(AND($G2546=$G2547,$F2546=$F2547),ROUND($D2545-SUM($K2547:U2547),0),ROUND(V2545*$E2546,0)),IF(LataProjekcji>$F2546,0,ROUND(V2545*$E2546,0))),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2546,IF(AND($G2546=$G2547,$F2546=$F2547),ROUND($D2545-SUM($K2547:V2547),0),ROUND(W2545*$E2546,0)),IF(LataProjekcji>$F2546,0,ROUND(W2545*$E2546,0))),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2546,IF(AND($G2546=$G2547,$F2546=$F2547),ROUND($D2545-SUM($K2547:W2547),0),ROUND(X2545*$E2546,0)),IF(LataProjekcji>$F2546,0,ROUND(X2545*$E2546,0))),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2546,IF(AND($G2546=$G2547,$F2546=$F2547),ROUND($D2545-SUM($K2547:X2547),0),ROUND(Y2545*$E2546,0)),IF(LataProjekcji>$F2546,0,ROUND(Y2545*$E2546,0))),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2546,IF(AND($G2546=$G2547,$F2546=$F2547),ROUND($D2545-SUM($K2547:Y2547),0),ROUND(Z2545*$E2546,0)),IF(LataProjekcji>$F2546,0,ROUND(Z2545*$E2546,0))),0),0)","v":0},{"$f":"IF(AND($G2545,NOT(ISTEXT($G2544)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2546,IF(AND($G2546=$G2547,$F2546=$F2547),ROUND($D2545-SUM($K2547:Z2547),0),ROUND(AA2545*$E2546,0)),IF(LataProjekcji>$F2546,0,ROUND(AA2545*$E2546,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2545>10,ROUND((D2547-1)*E2546,0),E2546)","v":0},{"$f":"D2545-D2548","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1361","v":"nazwa ST: 0"},null,{"$f":"D1361","v":12},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1362","v":1900},{"$f":"E1362","v":1},{"$f":"IF(D2552>10,F1362,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2550,0)),\"brak daty\",IF(D2552>10,EDATE(OFFSET($E$269,$D2550,0),D2554),DATE(D2551,E2551,1)))","v":"brak daty"},{"$f":"SUM(K2551:AA2551)=D2554","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2551=LataProjekcji,$F2551,IF($D2551<LataProjekcji,IF((SUM(K2551)+12)<$D2554,12,$D2554-SUM(K2551)),0)),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2551=LataProjekcji,$F2551,IF($D2551<LataProjekcji,IF((SUM($K2551:K2551)+12)<$D2554,12,$D2554-SUM($K2551:K2551)),0)),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2551=LataProjekcji,$F2551,IF($D2551<LataProjekcji,IF((SUM($K2551:L2551)+12)<$D2554,12,$D2554-SUM($K2551:L2551)),0)),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2551=LataProjekcji,$F2551,IF($D2551<LataProjekcji,IF((SUM($K2551:M2551)+12)<$D2554,12,$D2554-SUM($K2551:M2551)),0)),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2551=LataProjekcji,$F2551,IF($D2551<LataProjekcji,IF((SUM($K2551:N2551)+12)<$D2554,12,$D2554-SUM($K2551:N2551)),0)),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2551=LataProjekcji,$F2551,IF($D2551<LataProjekcji,IF((SUM($K2551:O2551)+12)<$D2554,12,$D2554-SUM($K2551:O2551)),0)),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2551=LataProjekcji,$F2551,IF($D2551<LataProjekcji,IF((SUM($K2551:P2551)+12)<$D2554,12,$D2554-SUM($K2551:P2551)),0)),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2551=LataProjekcji,$F2551,IF($D2551<LataProjekcji,IF((SUM($K2551:Q2551)+12)<$D2554,12,$D2554-SUM($K2551:Q2551)),0)),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2551=LataProjekcji,$F2551,IF($D2551<LataProjekcji,IF((SUM($K2551:R2551)+12)<$D2554,12,$D2554-SUM($K2551:R2551)),0)),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2551=LataProjekcji,$F2551,IF($D2551<LataProjekcji,IF((SUM($K2551:S2551)+12)<$D2554,12,$D2554-SUM($K2551:S2551)),0)),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2551=LataProjekcji,$F2551,IF($D2551<LataProjekcji,IF((SUM($K2551:T2551)+12)<$D2554,12,$D2554-SUM($K2551:T2551)),0)),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2551=LataProjekcji,$F2551,IF($D2551<LataProjekcji,IF((SUM($K2551:U2551)+12)<$D2554,12,$D2554-SUM($K2551:U2551)),0)),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2551=LataProjekcji,$F2551,IF($D2551<LataProjekcji,IF((SUM($K2551:V2551)+12)<$D2554,12,$D2554-SUM($K2551:V2551)),0)),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2551=LataProjekcji,$F2551,IF($D2551<LataProjekcji,IF((SUM($K2551:W2551)+12)<$D2554,12,$D2554-SUM($K2551:W2551)),0)),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2551=LataProjekcji,$F2551,IF($D2551<LataProjekcji,IF((SUM($K2551:X2551)+12)<$D2554,12,$D2554-SUM($K2551:X2551)),0)),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2551=LataProjekcji,$F2551,IF($D2551<LataProjekcji,IF((SUM($K2551:Y2551)+12)<$D2554,12,$D2554-SUM($K2551:Y2551)),0)),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2551=LataProjekcji,$F2551,IF($D2551<LataProjekcji,IF((SUM($K2551:Z2551)+12)<$D2554,12,$D2554-SUM($K2551:Z2551)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1363","v":0},{"$f":"E1363","v":0},{"$f":"F1363","v":0},{"$f":"NOT(ISBLANK(am_wnip))","v":false},{"$f":"SUM(K2552:AA2552)=E2554","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2551=LataProjekcji,IF($F2551>$E2554,$E2554,$F2551),IF($D2554>=$E2554,(IF($D2551<LataProjekcji,IF((SUM(J2552:$K2552)+12)<$E2554,12,$E2554-SUM(J2552:$K2552)),0)),(IF($D2551<LataProjekcji,IF((SUM(J2552:$K2552)+12)<$D2554,12,$D2554-SUM(J2552:$K2552)),0)))),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2551=LataProjekcji,IF($F2551>$E2554,$E2554,$F2551),IF($D2554>=$E2554,(IF($D2551<LataProjekcji,IF((SUM($K2552:K2552)+12)<$E2554,12,$E2554-SUM($K2552:K2552)),0)),(IF($D2551<LataProjekcji,IF((SUM($K2552:K2552)+12)<$D2554,12,$D2554-SUM($K2552:K2552)),0)))),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2551=LataProjekcji,IF($F2551>$E2554,$E2554,$F2551),IF($D2554>=$E2554,(IF($D2551<LataProjekcji,IF((SUM($K2552:L2552)+12)<$E2554,12,$E2554-SUM($K2552:L2552)),0)),(IF($D2551<LataProjekcji,IF((SUM($K2552:L2552)+12)<$D2554,12,$D2554-SUM($K2552:L2552)),0)))),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2551=LataProjekcji,IF($F2551>$E2554,$E2554,$F2551),IF($D2554>=$E2554,(IF($D2551<LataProjekcji,IF((SUM($K2552:M2552)+12)<$E2554,12,$E2554-SUM($K2552:M2552)),0)),(IF($D2551<LataProjekcji,IF((SUM($K2552:M2552)+12)<$D2554,12,$D2554-SUM($K2552:M2552)),0)))),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2551=LataProjekcji,IF($F2551>$E2554,$E2554,$F2551),IF($D2554>=$E2554,(IF($D2551<LataProjekcji,IF((SUM($K2552:N2552)+12)<$E2554,12,$E2554-SUM($K2552:N2552)),0)),(IF($D2551<LataProjekcji,IF((SUM($K2552:N2552)+12)<$D2554,12,$D2554-SUM($K2552:N2552)),0)))),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2551=LataProjekcji,IF($F2551>$E2554,$E2554,$F2551),IF($D2554>=$E2554,(IF($D2551<LataProjekcji,IF((SUM($K2552:O2552)+12)<$E2554,12,$E2554-SUM($K2552:O2552)),0)),(IF($D2551<LataProjekcji,IF((SUM($K2552:O2552)+12)<$D2554,12,$D2554-SUM($K2552:O2552)),0)))),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2551=LataProjekcji,IF($F2551>$E2554,$E2554,$F2551),IF($D2554>=$E2554,(IF($D2551<LataProjekcji,IF((SUM($K2552:P2552)+12)<$E2554,12,$E2554-SUM($K2552:P2552)),0)),(IF($D2551<LataProjekcji,IF((SUM($K2552:P2552)+12)<$D2554,12,$D2554-SUM($K2552:P2552)),0)))),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2551=LataProjekcji,IF($F2551>$E2554,$E2554,$F2551),IF($D2554>=$E2554,(IF($D2551<LataProjekcji,IF((SUM($K2552:Q2552)+12)<$E2554,12,$E2554-SUM($K2552:Q2552)),0)),(IF($D2551<LataProjekcji,IF((SUM($K2552:Q2552)+12)<$D2554,12,$D2554-SUM($K2552:Q2552)),0)))),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2551=LataProjekcji,IF($F2551>$E2554,$E2554,$F2551),IF($D2554>=$E2554,(IF($D2551<LataProjekcji,IF((SUM($K2552:R2552)+12)<$E2554,12,$E2554-SUM($K2552:R2552)),0)),(IF($D2551<LataProjekcji,IF((SUM($K2552:R2552)+12)<$D2554,12,$D2554-SUM($K2552:R2552)),0)))),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2551=LataProjekcji,IF($F2551>$E2554,$E2554,$F2551),IF($D2554>=$E2554,(IF($D2551<LataProjekcji,IF((SUM($K2552:S2552)+12)<$E2554,12,$E2554-SUM($K2552:S2552)),0)),(IF($D2551<LataProjekcji,IF((SUM($K2552:S2552)+12)<$D2554,12,$D2554-SUM($K2552:S2552)),0)))),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2551=LataProjekcji,IF($F2551>$E2554,$E2554,$F2551),IF($D2554>=$E2554,(IF($D2551<LataProjekcji,IF((SUM($K2552:T2552)+12)<$E2554,12,$E2554-SUM($K2552:T2552)),0)),(IF($D2551<LataProjekcji,IF((SUM($K2552:T2552)+12)<$D2554,12,$D2554-SUM($K2552:T2552)),0)))),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2551=LataProjekcji,IF($F2551>$E2554,$E2554,$F2551),IF($D2554>=$E2554,(IF($D2551<LataProjekcji,IF((SUM($K2552:U2552)+12)<$E2554,12,$E2554-SUM($K2552:U2552)),0)),(IF($D2551<LataProjekcji,IF((SUM($K2552:U2552)+12)<$D2554,12,$D2554-SUM($K2552:U2552)),0)))),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2551=LataProjekcji,IF($F2551>$E2554,$E2554,$F2551),IF($D2554>=$E2554,(IF($D2551<LataProjekcji,IF((SUM($K2552:V2552)+12)<$E2554,12,$E2554-SUM($K2552:V2552)),0)),(IF($D2551<LataProjekcji,IF((SUM($K2552:V2552)+12)<$D2554,12,$D2554-SUM($K2552:V2552)),0)))),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2551=LataProjekcji,IF($F2551>$E2554,$E2554,$F2551),IF($D2554>=$E2554,(IF($D2551<LataProjekcji,IF((SUM($K2552:W2552)+12)<$E2554,12,$E2554-SUM($K2552:W2552)),0)),(IF($D2551<LataProjekcji,IF((SUM($K2552:W2552)+12)<$D2554,12,$D2554-SUM($K2552:W2552)),0)))),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2551=LataProjekcji,IF($F2551>$E2554,$E2554,$F2551),IF($D2554>=$E2554,(IF($D2551<LataProjekcji,IF((SUM($K2552:X2552)+12)<$E2554,12,$E2554-SUM($K2552:X2552)),0)),(IF($D2551<LataProjekcji,IF((SUM($K2552:X2552)+12)<$D2554,12,$D2554-SUM($K2552:X2552)),0)))),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2551=LataProjekcji,IF($F2551>$E2554,$E2554,$F2551),IF($D2554>=$E2554,(IF($D2551<LataProjekcji,IF((SUM($K2552:Y2552)+12)<$E2554,12,$E2554-SUM($K2552:Y2552)),0)),(IF($D2551<LataProjekcji,IF((SUM($K2552:Y2552)+12)<$D2554,12,$D2554-SUM($K2552:Y2552)),0)))),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2551=LataProjekcji,IF($F2551>$E2554,$E2554,$F2551),IF($D2554>=$E2554,(IF($D2551<LataProjekcji,IF((SUM($K2552:Z2552)+12)<$E2554,12,$E2554-SUM($K2552:Z2552)),0)),(IF($D2551<LataProjekcji,IF((SUM($K2552:Z2552)+12)<$D2554,12,$D2554-SUM($K2552:Z2552)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1364","v":0},{"$f":"IF(D2552>10,ROUND(D2553/12,2),D2553)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2553:AA2553)=D2552","v":true},"amortyzacja",null,{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2554,ROUND($D2552,0),ROUND(K2551*$E2553,0)),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2554,ROUND($D2552-SUM(K2553:$K2553),0),ROUND(L2551*$E2553,0)),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2554,ROUND($D2552-SUM($K2553:L2553),0),ROUND(M2551*$E2553,0)),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2554,ROUND($D2552-SUM($K2553:M2553),0),ROUND(N2551*$E2553,0)),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2554,ROUND($D2552-SUM($K2553:N2553),0),ROUND(O2551*$E2553,0)),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2554,ROUND($D2552-SUM($K2553:O2553),0),ROUND(P2551*$E2553,0)),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2554,ROUND($D2552-SUM($K2553:P2553),0),ROUND(Q2551*$E2553,0)),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2554,ROUND($D2552-SUM($K2553:Q2553),0),ROUND(R2551*$E2553,0)),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2554,ROUND($D2552-SUM($K2553:R2553),0),ROUND(S2551*$E2553,0)),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2554,ROUND($D2552-SUM($K2553:S2553),0),ROUND(T2551*$E2553,0)),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2554,ROUND($D2552-SUM($K2553:T2553),0),ROUND(U2551*$E2553,0)),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2554,ROUND($D2552-SUM($K2553:U2553),0),ROUND(V2551*$E2553,0)),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2554,ROUND($D2552-SUM($K2553:V2553),0),ROUND(W2551*$E2553,0)),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2554,ROUND($D2552-SUM($K2553:W2553),0),ROUND(X2551*$E2553,0)),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2554,ROUND($D2552-SUM($K2553:X2553),0),ROUND(Y2551*$E2553,0)),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2554,ROUND($D2552-SUM($K2553:Y2553),0),ROUND(Z2551*$E2553,0)),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2554,ROUND($D2552-SUM($K2553:Z2553),0),ROUND(AA2551*$E2553,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2552/E2553,0),0)","v":0},{"$f":"IF(D2554=0,0,DATEDIF(DATE(D2551,E2551,1),DATE(F2553,G2553,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2551),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2551),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2553,IF(AND($G2553=$G2554,$F2553=$F2554),ROUND($D2552-SUM($K2554),0),ROUND(K2552*$E2553,0)),IF(LataProjekcji>$F2553,0,ROUND(K2552*$E2553,0))),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2553,IF(AND($G2553=$G2554,$F2553=$F2554),ROUND($D2552-SUM($K2554:K2554),0),ROUND(L2552*$E2553,0)),IF(LataProjekcji>$F2553,0,ROUND(L2552*$E2553,0))),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2553,IF(AND($G2553=$G2554,$F2553=$F2554),ROUND($D2552-SUM($K2554:L2554),0),ROUND(M2552*$E2553,0)),IF(LataProjekcji>$F2553,0,ROUND(M2552*$E2553,0))),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2553,IF(AND($G2553=$G2554,$F2553=$F2554),ROUND($D2552-SUM($K2554:M2554),0),ROUND(N2552*$E2553,0)),IF(LataProjekcji>$F2553,0,ROUND(N2552*$E2553,0))),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2553,IF(AND($G2553=$G2554,$F2553=$F2554),ROUND($D2552-SUM($K2554:N2554),0),ROUND(O2552*$E2553,0)),IF(LataProjekcji>$F2553,0,ROUND(O2552*$E2553,0))),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2553,IF(AND($G2553=$G2554,$F2553=$F2554),ROUND($D2552-SUM($K2554:O2554),0),ROUND(P2552*$E2553,0)),IF(LataProjekcji>$F2553,0,ROUND(P2552*$E2553,0))),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2553,IF(AND($G2553=$G2554,$F2553=$F2554),ROUND($D2552-SUM($K2554:P2554),0),ROUND(Q2552*$E2553,0)),IF(LataProjekcji>$F2553,0,ROUND(Q2552*$E2553,0))),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2553,IF(AND($G2553=$G2554,$F2553=$F2554),ROUND($D2552-SUM($K2554:Q2554),0),ROUND(R2552*$E2553,0)),IF(LataProjekcji>$F2553,0,ROUND(R2552*$E2553,0))),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2553,IF(AND($G2553=$G2554,$F2553=$F2554),ROUND($D2552-SUM($K2554:R2554),0),ROUND(S2552*$E2553,0)),IF(LataProjekcji>$F2553,0,ROUND(S2552*$E2553,0))),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2553,IF(AND($G2553=$G2554,$F2553=$F2554),ROUND($D2552-SUM($K2554:S2554),0),ROUND(T2552*$E2553,0)),IF(LataProjekcji>$F2553,0,ROUND(T2552*$E2553,0))),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2553,IF(AND($G2553=$G2554,$F2553=$F2554),ROUND($D2552-SUM($K2554:T2554),0),ROUND(U2552*$E2553,0)),IF(LataProjekcji>$F2553,0,ROUND(U2552*$E2553,0))),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2553,IF(AND($G2553=$G2554,$F2553=$F2554),ROUND($D2552-SUM($K2554:U2554),0),ROUND(V2552*$E2553,0)),IF(LataProjekcji>$F2553,0,ROUND(V2552*$E2553,0))),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2553,IF(AND($G2553=$G2554,$F2553=$F2554),ROUND($D2552-SUM($K2554:V2554),0),ROUND(W2552*$E2553,0)),IF(LataProjekcji>$F2553,0,ROUND(W2552*$E2553,0))),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2553,IF(AND($G2553=$G2554,$F2553=$F2554),ROUND($D2552-SUM($K2554:W2554),0),ROUND(X2552*$E2553,0)),IF(LataProjekcji>$F2553,0,ROUND(X2552*$E2553,0))),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2553,IF(AND($G2553=$G2554,$F2553=$F2554),ROUND($D2552-SUM($K2554:X2554),0),ROUND(Y2552*$E2553,0)),IF(LataProjekcji>$F2553,0,ROUND(Y2552*$E2553,0))),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2553,IF(AND($G2553=$G2554,$F2553=$F2554),ROUND($D2552-SUM($K2554:Y2554),0),ROUND(Z2552*$E2553,0)),IF(LataProjekcji>$F2553,0,ROUND(Z2552*$E2553,0))),0),0)","v":0},{"$f":"IF(AND($G2552,NOT(ISTEXT($G2551)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2553,IF(AND($G2553=$G2554,$F2553=$F2554),ROUND($D2552-SUM($K2554:Z2554),0),ROUND(AA2552*$E2553,0)),IF(LataProjekcji>$F2553,0,ROUND(AA2552*$E2553,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2552>10,ROUND((D2554-1)*E2553,0),E2553)","v":0},{"$f":"D2552-D2555","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1368","v":"nazwa ST: 0"},null,{"$f":"D1368","v":13},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1369","v":1900},{"$f":"E1369","v":1},{"$f":"IF(D2559>10,F1369,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2557,0)),\"brak daty\",IF(D2559>10,EDATE(OFFSET($E$269,$D2557,0),D2561),DATE(D2558,E2558,1)))","v":"brak daty"},{"$f":"SUM(K2558:AA2558)=D2561","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2558=LataProjekcji,$F2558,IF($D2558<LataProjekcji,IF((SUM(K2558)+12)<$D2561,12,$D2561-SUM(K2558)),0)),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2558=LataProjekcji,$F2558,IF($D2558<LataProjekcji,IF((SUM($K2558:K2558)+12)<$D2561,12,$D2561-SUM($K2558:K2558)),0)),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2558=LataProjekcji,$F2558,IF($D2558<LataProjekcji,IF((SUM($K2558:L2558)+12)<$D2561,12,$D2561-SUM($K2558:L2558)),0)),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2558=LataProjekcji,$F2558,IF($D2558<LataProjekcji,IF((SUM($K2558:M2558)+12)<$D2561,12,$D2561-SUM($K2558:M2558)),0)),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2558=LataProjekcji,$F2558,IF($D2558<LataProjekcji,IF((SUM($K2558:N2558)+12)<$D2561,12,$D2561-SUM($K2558:N2558)),0)),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2558=LataProjekcji,$F2558,IF($D2558<LataProjekcji,IF((SUM($K2558:O2558)+12)<$D2561,12,$D2561-SUM($K2558:O2558)),0)),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2558=LataProjekcji,$F2558,IF($D2558<LataProjekcji,IF((SUM($K2558:P2558)+12)<$D2561,12,$D2561-SUM($K2558:P2558)),0)),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2558=LataProjekcji,$F2558,IF($D2558<LataProjekcji,IF((SUM($K2558:Q2558)+12)<$D2561,12,$D2561-SUM($K2558:Q2558)),0)),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2558=LataProjekcji,$F2558,IF($D2558<LataProjekcji,IF((SUM($K2558:R2558)+12)<$D2561,12,$D2561-SUM($K2558:R2558)),0)),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2558=LataProjekcji,$F2558,IF($D2558<LataProjekcji,IF((SUM($K2558:S2558)+12)<$D2561,12,$D2561-SUM($K2558:S2558)),0)),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2558=LataProjekcji,$F2558,IF($D2558<LataProjekcji,IF((SUM($K2558:T2558)+12)<$D2561,12,$D2561-SUM($K2558:T2558)),0)),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2558=LataProjekcji,$F2558,IF($D2558<LataProjekcji,IF((SUM($K2558:U2558)+12)<$D2561,12,$D2561-SUM($K2558:U2558)),0)),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2558=LataProjekcji,$F2558,IF($D2558<LataProjekcji,IF((SUM($K2558:V2558)+12)<$D2561,12,$D2561-SUM($K2558:V2558)),0)),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2558=LataProjekcji,$F2558,IF($D2558<LataProjekcji,IF((SUM($K2558:W2558)+12)<$D2561,12,$D2561-SUM($K2558:W2558)),0)),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2558=LataProjekcji,$F2558,IF($D2558<LataProjekcji,IF((SUM($K2558:X2558)+12)<$D2561,12,$D2561-SUM($K2558:X2558)),0)),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2558=LataProjekcji,$F2558,IF($D2558<LataProjekcji,IF((SUM($K2558:Y2558)+12)<$D2561,12,$D2561-SUM($K2558:Y2558)),0)),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2558=LataProjekcji,$F2558,IF($D2558<LataProjekcji,IF((SUM($K2558:Z2558)+12)<$D2561,12,$D2561-SUM($K2558:Z2558)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1370","v":0},{"$f":"E1370","v":0},{"$f":"F1370","v":0},{"$f":"NOT(ISBLANK(am_wnip))","v":false},{"$f":"SUM(K2559:AA2559)=E2561","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2558=LataProjekcji,IF($F2558>$E2561,$E2561,$F2558),IF($D2561>=$E2561,(IF($D2558<LataProjekcji,IF((SUM(J2559:$K2559)+12)<$E2561,12,$E2561-SUM(J2559:$K2559)),0)),(IF($D2558<LataProjekcji,IF((SUM(J2559:$K2559)+12)<$D2561,12,$D2561-SUM(J2559:$K2559)),0)))),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2558=LataProjekcji,IF($F2558>$E2561,$E2561,$F2558),IF($D2561>=$E2561,(IF($D2558<LataProjekcji,IF((SUM($K2559:K2559)+12)<$E2561,12,$E2561-SUM($K2559:K2559)),0)),(IF($D2558<LataProjekcji,IF((SUM($K2559:K2559)+12)<$D2561,12,$D2561-SUM($K2559:K2559)),0)))),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2558=LataProjekcji,IF($F2558>$E2561,$E2561,$F2558),IF($D2561>=$E2561,(IF($D2558<LataProjekcji,IF((SUM($K2559:L2559)+12)<$E2561,12,$E2561-SUM($K2559:L2559)),0)),(IF($D2558<LataProjekcji,IF((SUM($K2559:L2559)+12)<$D2561,12,$D2561-SUM($K2559:L2559)),0)))),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2558=LataProjekcji,IF($F2558>$E2561,$E2561,$F2558),IF($D2561>=$E2561,(IF($D2558<LataProjekcji,IF((SUM($K2559:M2559)+12)<$E2561,12,$E2561-SUM($K2559:M2559)),0)),(IF($D2558<LataProjekcji,IF((SUM($K2559:M2559)+12)<$D2561,12,$D2561-SUM($K2559:M2559)),0)))),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2558=LataProjekcji,IF($F2558>$E2561,$E2561,$F2558),IF($D2561>=$E2561,(IF($D2558<LataProjekcji,IF((SUM($K2559:N2559)+12)<$E2561,12,$E2561-SUM($K2559:N2559)),0)),(IF($D2558<LataProjekcji,IF((SUM($K2559:N2559)+12)<$D2561,12,$D2561-SUM($K2559:N2559)),0)))),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2558=LataProjekcji,IF($F2558>$E2561,$E2561,$F2558),IF($D2561>=$E2561,(IF($D2558<LataProjekcji,IF((SUM($K2559:O2559)+12)<$E2561,12,$E2561-SUM($K2559:O2559)),0)),(IF($D2558<LataProjekcji,IF((SUM($K2559:O2559)+12)<$D2561,12,$D2561-SUM($K2559:O2559)),0)))),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2558=LataProjekcji,IF($F2558>$E2561,$E2561,$F2558),IF($D2561>=$E2561,(IF($D2558<LataProjekcji,IF((SUM($K2559:P2559)+12)<$E2561,12,$E2561-SUM($K2559:P2559)),0)),(IF($D2558<LataProjekcji,IF((SUM($K2559:P2559)+12)<$D2561,12,$D2561-SUM($K2559:P2559)),0)))),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2558=LataProjekcji,IF($F2558>$E2561,$E2561,$F2558),IF($D2561>=$E2561,(IF($D2558<LataProjekcji,IF((SUM($K2559:Q2559)+12)<$E2561,12,$E2561-SUM($K2559:Q2559)),0)),(IF($D2558<LataProjekcji,IF((SUM($K2559:Q2559)+12)<$D2561,12,$D2561-SUM($K2559:Q2559)),0)))),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2558=LataProjekcji,IF($F2558>$E2561,$E2561,$F2558),IF($D2561>=$E2561,(IF($D2558<LataProjekcji,IF((SUM($K2559:R2559)+12)<$E2561,12,$E2561-SUM($K2559:R2559)),0)),(IF($D2558<LataProjekcji,IF((SUM($K2559:R2559)+12)<$D2561,12,$D2561-SUM($K2559:R2559)),0)))),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2558=LataProjekcji,IF($F2558>$E2561,$E2561,$F2558),IF($D2561>=$E2561,(IF($D2558<LataProjekcji,IF((SUM($K2559:S2559)+12)<$E2561,12,$E2561-SUM($K2559:S2559)),0)),(IF($D2558<LataProjekcji,IF((SUM($K2559:S2559)+12)<$D2561,12,$D2561-SUM($K2559:S2559)),0)))),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2558=LataProjekcji,IF($F2558>$E2561,$E2561,$F2558),IF($D2561>=$E2561,(IF($D2558<LataProjekcji,IF((SUM($K2559:T2559)+12)<$E2561,12,$E2561-SUM($K2559:T2559)),0)),(IF($D2558<LataProjekcji,IF((SUM($K2559:T2559)+12)<$D2561,12,$D2561-SUM($K2559:T2559)),0)))),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2558=LataProjekcji,IF($F2558>$E2561,$E2561,$F2558),IF($D2561>=$E2561,(IF($D2558<LataProjekcji,IF((SUM($K2559:U2559)+12)<$E2561,12,$E2561-SUM($K2559:U2559)),0)),(IF($D2558<LataProjekcji,IF((SUM($K2559:U2559)+12)<$D2561,12,$D2561-SUM($K2559:U2559)),0)))),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2558=LataProjekcji,IF($F2558>$E2561,$E2561,$F2558),IF($D2561>=$E2561,(IF($D2558<LataProjekcji,IF((SUM($K2559:V2559)+12)<$E2561,12,$E2561-SUM($K2559:V2559)),0)),(IF($D2558<LataProjekcji,IF((SUM($K2559:V2559)+12)<$D2561,12,$D2561-SUM($K2559:V2559)),0)))),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2558=LataProjekcji,IF($F2558>$E2561,$E2561,$F2558),IF($D2561>=$E2561,(IF($D2558<LataProjekcji,IF((SUM($K2559:W2559)+12)<$E2561,12,$E2561-SUM($K2559:W2559)),0)),(IF($D2558<LataProjekcji,IF((SUM($K2559:W2559)+12)<$D2561,12,$D2561-SUM($K2559:W2559)),0)))),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2558=LataProjekcji,IF($F2558>$E2561,$E2561,$F2558),IF($D2561>=$E2561,(IF($D2558<LataProjekcji,IF((SUM($K2559:X2559)+12)<$E2561,12,$E2561-SUM($K2559:X2559)),0)),(IF($D2558<LataProjekcji,IF((SUM($K2559:X2559)+12)<$D2561,12,$D2561-SUM($K2559:X2559)),0)))),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2558=LataProjekcji,IF($F2558>$E2561,$E2561,$F2558),IF($D2561>=$E2561,(IF($D2558<LataProjekcji,IF((SUM($K2559:Y2559)+12)<$E2561,12,$E2561-SUM($K2559:Y2559)),0)),(IF($D2558<LataProjekcji,IF((SUM($K2559:Y2559)+12)<$D2561,12,$D2561-SUM($K2559:Y2559)),0)))),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2558=LataProjekcji,IF($F2558>$E2561,$E2561,$F2558),IF($D2561>=$E2561,(IF($D2558<LataProjekcji,IF((SUM($K2559:Z2559)+12)<$E2561,12,$E2561-SUM($K2559:Z2559)),0)),(IF($D2558<LataProjekcji,IF((SUM($K2559:Z2559)+12)<$D2561,12,$D2561-SUM($K2559:Z2559)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1371","v":0},{"$f":"IF(D2559>10,ROUND(D2560/12,2),D2560)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2560:AA2560)=D2559","v":true},"amortyzacja",null,{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2561,ROUND($D2559,0),ROUND(K2558*$E2560,0)),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2561,ROUND($D2559-SUM(K2560:$K2560),0),ROUND(L2558*$E2560,0)),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2561,ROUND($D2559-SUM($K2560:L2560),0),ROUND(M2558*$E2560,0)),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2561,ROUND($D2559-SUM($K2560:M2560),0),ROUND(N2558*$E2560,0)),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2561,ROUND($D2559-SUM($K2560:N2560),0),ROUND(O2558*$E2560,0)),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2561,ROUND($D2559-SUM($K2560:O2560),0),ROUND(P2558*$E2560,0)),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2561,ROUND($D2559-SUM($K2560:P2560),0),ROUND(Q2558*$E2560,0)),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2561,ROUND($D2559-SUM($K2560:Q2560),0),ROUND(R2558*$E2560,0)),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2561,ROUND($D2559-SUM($K2560:R2560),0),ROUND(S2558*$E2560,0)),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2561,ROUND($D2559-SUM($K2560:S2560),0),ROUND(T2558*$E2560,0)),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2561,ROUND($D2559-SUM($K2560:T2560),0),ROUND(U2558*$E2560,0)),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2561,ROUND($D2559-SUM($K2560:U2560),0),ROUND(V2558*$E2560,0)),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2561,ROUND($D2559-SUM($K2560:V2560),0),ROUND(W2558*$E2560,0)),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2561,ROUND($D2559-SUM($K2560:W2560),0),ROUND(X2558*$E2560,0)),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2561,ROUND($D2559-SUM($K2560:X2560),0),ROUND(Y2558*$E2560,0)),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2561,ROUND($D2559-SUM($K2560:Y2560),0),ROUND(Z2558*$E2560,0)),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2561,ROUND($D2559-SUM($K2560:Z2560),0),ROUND(AA2558*$E2560,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2559/E2560,0),0)","v":0},{"$f":"IF(D2561=0,0,DATEDIF(DATE(D2558,E2558,1),DATE(F2560,G2560,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2558),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2558),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2560,IF(AND($G2560=$G2561,$F2560=$F2561),ROUND($D2559-SUM($K2561),0),ROUND(K2559*$E2560,0)),IF(LataProjekcji>$F2560,0,ROUND(K2559*$E2560,0))),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2560,IF(AND($G2560=$G2561,$F2560=$F2561),ROUND($D2559-SUM($K2561:K2561),0),ROUND(L2559*$E2560,0)),IF(LataProjekcji>$F2560,0,ROUND(L2559*$E2560,0))),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2560,IF(AND($G2560=$G2561,$F2560=$F2561),ROUND($D2559-SUM($K2561:L2561),0),ROUND(M2559*$E2560,0)),IF(LataProjekcji>$F2560,0,ROUND(M2559*$E2560,0))),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2560,IF(AND($G2560=$G2561,$F2560=$F2561),ROUND($D2559-SUM($K2561:M2561),0),ROUND(N2559*$E2560,0)),IF(LataProjekcji>$F2560,0,ROUND(N2559*$E2560,0))),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2560,IF(AND($G2560=$G2561,$F2560=$F2561),ROUND($D2559-SUM($K2561:N2561),0),ROUND(O2559*$E2560,0)),IF(LataProjekcji>$F2560,0,ROUND(O2559*$E2560,0))),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2560,IF(AND($G2560=$G2561,$F2560=$F2561),ROUND($D2559-SUM($K2561:O2561),0),ROUND(P2559*$E2560,0)),IF(LataProjekcji>$F2560,0,ROUND(P2559*$E2560,0))),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2560,IF(AND($G2560=$G2561,$F2560=$F2561),ROUND($D2559-SUM($K2561:P2561),0),ROUND(Q2559*$E2560,0)),IF(LataProjekcji>$F2560,0,ROUND(Q2559*$E2560,0))),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2560,IF(AND($G2560=$G2561,$F2560=$F2561),ROUND($D2559-SUM($K2561:Q2561),0),ROUND(R2559*$E2560,0)),IF(LataProjekcji>$F2560,0,ROUND(R2559*$E2560,0))),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2560,IF(AND($G2560=$G2561,$F2560=$F2561),ROUND($D2559-SUM($K2561:R2561),0),ROUND(S2559*$E2560,0)),IF(LataProjekcji>$F2560,0,ROUND(S2559*$E2560,0))),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2560,IF(AND($G2560=$G2561,$F2560=$F2561),ROUND($D2559-SUM($K2561:S2561),0),ROUND(T2559*$E2560,0)),IF(LataProjekcji>$F2560,0,ROUND(T2559*$E2560,0))),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2560,IF(AND($G2560=$G2561,$F2560=$F2561),ROUND($D2559-SUM($K2561:T2561),0),ROUND(U2559*$E2560,0)),IF(LataProjekcji>$F2560,0,ROUND(U2559*$E2560,0))),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2560,IF(AND($G2560=$G2561,$F2560=$F2561),ROUND($D2559-SUM($K2561:U2561),0),ROUND(V2559*$E2560,0)),IF(LataProjekcji>$F2560,0,ROUND(V2559*$E2560,0))),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2560,IF(AND($G2560=$G2561,$F2560=$F2561),ROUND($D2559-SUM($K2561:V2561),0),ROUND(W2559*$E2560,0)),IF(LataProjekcji>$F2560,0,ROUND(W2559*$E2560,0))),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2560,IF(AND($G2560=$G2561,$F2560=$F2561),ROUND($D2559-SUM($K2561:W2561),0),ROUND(X2559*$E2560,0)),IF(LataProjekcji>$F2560,0,ROUND(X2559*$E2560,0))),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2560,IF(AND($G2560=$G2561,$F2560=$F2561),ROUND($D2559-SUM($K2561:X2561),0),ROUND(Y2559*$E2560,0)),IF(LataProjekcji>$F2560,0,ROUND(Y2559*$E2560,0))),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2560,IF(AND($G2560=$G2561,$F2560=$F2561),ROUND($D2559-SUM($K2561:Y2561),0),ROUND(Z2559*$E2560,0)),IF(LataProjekcji>$F2560,0,ROUND(Z2559*$E2560,0))),0),0)","v":0},{"$f":"IF(AND($G2559,NOT(ISTEXT($G2558)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2560,IF(AND($G2560=$G2561,$F2560=$F2561),ROUND($D2559-SUM($K2561:Z2561),0),ROUND(AA2559*$E2560,0)),IF(LataProjekcji>$F2560,0,ROUND(AA2559*$E2560,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2559>10,ROUND((D2561-1)*E2560,0),E2560)","v":0},{"$f":"D2559-D2562","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1375","v":"nazwa ST: 0"},null,{"$f":"D1375","v":14},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1376","v":1900},{"$f":"E1376","v":1},{"$f":"IF(D2566>10,F1376,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2564,0)),\"brak daty\",IF(D2566>10,EDATE(OFFSET($E$269,$D2564,0),D2568),DATE(D2565,E2565,1)))","v":"brak daty"},{"$f":"SUM(K2565:AA2565)=D2568","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2565=LataProjekcji,$F2565,IF($D2565<LataProjekcji,IF((SUM(K2565)+12)<$D2568,12,$D2568-SUM(K2565)),0)),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2565=LataProjekcji,$F2565,IF($D2565<LataProjekcji,IF((SUM($K2565:K2565)+12)<$D2568,12,$D2568-SUM($K2565:K2565)),0)),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2565=LataProjekcji,$F2565,IF($D2565<LataProjekcji,IF((SUM($K2565:L2565)+12)<$D2568,12,$D2568-SUM($K2565:L2565)),0)),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2565=LataProjekcji,$F2565,IF($D2565<LataProjekcji,IF((SUM($K2565:M2565)+12)<$D2568,12,$D2568-SUM($K2565:M2565)),0)),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2565=LataProjekcji,$F2565,IF($D2565<LataProjekcji,IF((SUM($K2565:N2565)+12)<$D2568,12,$D2568-SUM($K2565:N2565)),0)),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2565=LataProjekcji,$F2565,IF($D2565<LataProjekcji,IF((SUM($K2565:O2565)+12)<$D2568,12,$D2568-SUM($K2565:O2565)),0)),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2565=LataProjekcji,$F2565,IF($D2565<LataProjekcji,IF((SUM($K2565:P2565)+12)<$D2568,12,$D2568-SUM($K2565:P2565)),0)),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2565=LataProjekcji,$F2565,IF($D2565<LataProjekcji,IF((SUM($K2565:Q2565)+12)<$D2568,12,$D2568-SUM($K2565:Q2565)),0)),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2565=LataProjekcji,$F2565,IF($D2565<LataProjekcji,IF((SUM($K2565:R2565)+12)<$D2568,12,$D2568-SUM($K2565:R2565)),0)),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2565=LataProjekcji,$F2565,IF($D2565<LataProjekcji,IF((SUM($K2565:S2565)+12)<$D2568,12,$D2568-SUM($K2565:S2565)),0)),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2565=LataProjekcji,$F2565,IF($D2565<LataProjekcji,IF((SUM($K2565:T2565)+12)<$D2568,12,$D2568-SUM($K2565:T2565)),0)),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2565=LataProjekcji,$F2565,IF($D2565<LataProjekcji,IF((SUM($K2565:U2565)+12)<$D2568,12,$D2568-SUM($K2565:U2565)),0)),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2565=LataProjekcji,$F2565,IF($D2565<LataProjekcji,IF((SUM($K2565:V2565)+12)<$D2568,12,$D2568-SUM($K2565:V2565)),0)),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2565=LataProjekcji,$F2565,IF($D2565<LataProjekcji,IF((SUM($K2565:W2565)+12)<$D2568,12,$D2568-SUM($K2565:W2565)),0)),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2565=LataProjekcji,$F2565,IF($D2565<LataProjekcji,IF((SUM($K2565:X2565)+12)<$D2568,12,$D2568-SUM($K2565:X2565)),0)),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2565=LataProjekcji,$F2565,IF($D2565<LataProjekcji,IF((SUM($K2565:Y2565)+12)<$D2568,12,$D2568-SUM($K2565:Y2565)),0)),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2565=LataProjekcji,$F2565,IF($D2565<LataProjekcji,IF((SUM($K2565:Z2565)+12)<$D2568,12,$D2568-SUM($K2565:Z2565)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1377","v":0},{"$f":"E1377","v":0},{"$f":"F1377","v":0},{"$f":"NOT(ISBLANK(am_wnip))","v":false},{"$f":"SUM(K2566:AA2566)=E2568","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2565=LataProjekcji,IF($F2565>$E2568,$E2568,$F2565),IF($D2568>=$E2568,(IF($D2565<LataProjekcji,IF((SUM(J2566:$K2566)+12)<$E2568,12,$E2568-SUM(J2566:$K2566)),0)),(IF($D2565<LataProjekcji,IF((SUM(J2566:$K2566)+12)<$D2568,12,$D2568-SUM(J2566:$K2566)),0)))),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2565=LataProjekcji,IF($F2565>$E2568,$E2568,$F2565),IF($D2568>=$E2568,(IF($D2565<LataProjekcji,IF((SUM($K2566:K2566)+12)<$E2568,12,$E2568-SUM($K2566:K2566)),0)),(IF($D2565<LataProjekcji,IF((SUM($K2566:K2566)+12)<$D2568,12,$D2568-SUM($K2566:K2566)),0)))),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2565=LataProjekcji,IF($F2565>$E2568,$E2568,$F2565),IF($D2568>=$E2568,(IF($D2565<LataProjekcji,IF((SUM($K2566:L2566)+12)<$E2568,12,$E2568-SUM($K2566:L2566)),0)),(IF($D2565<LataProjekcji,IF((SUM($K2566:L2566)+12)<$D2568,12,$D2568-SUM($K2566:L2566)),0)))),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2565=LataProjekcji,IF($F2565>$E2568,$E2568,$F2565),IF($D2568>=$E2568,(IF($D2565<LataProjekcji,IF((SUM($K2566:M2566)+12)<$E2568,12,$E2568-SUM($K2566:M2566)),0)),(IF($D2565<LataProjekcji,IF((SUM($K2566:M2566)+12)<$D2568,12,$D2568-SUM($K2566:M2566)),0)))),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2565=LataProjekcji,IF($F2565>$E2568,$E2568,$F2565),IF($D2568>=$E2568,(IF($D2565<LataProjekcji,IF((SUM($K2566:N2566)+12)<$E2568,12,$E2568-SUM($K2566:N2566)),0)),(IF($D2565<LataProjekcji,IF((SUM($K2566:N2566)+12)<$D2568,12,$D2568-SUM($K2566:N2566)),0)))),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2565=LataProjekcji,IF($F2565>$E2568,$E2568,$F2565),IF($D2568>=$E2568,(IF($D2565<LataProjekcji,IF((SUM($K2566:O2566)+12)<$E2568,12,$E2568-SUM($K2566:O2566)),0)),(IF($D2565<LataProjekcji,IF((SUM($K2566:O2566)+12)<$D2568,12,$D2568-SUM($K2566:O2566)),0)))),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2565=LataProjekcji,IF($F2565>$E2568,$E2568,$F2565),IF($D2568>=$E2568,(IF($D2565<LataProjekcji,IF((SUM($K2566:P2566)+12)<$E2568,12,$E2568-SUM($K2566:P2566)),0)),(IF($D2565<LataProjekcji,IF((SUM($K2566:P2566)+12)<$D2568,12,$D2568-SUM($K2566:P2566)),0)))),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2565=LataProjekcji,IF($F2565>$E2568,$E2568,$F2565),IF($D2568>=$E2568,(IF($D2565<LataProjekcji,IF((SUM($K2566:Q2566)+12)<$E2568,12,$E2568-SUM($K2566:Q2566)),0)),(IF($D2565<LataProjekcji,IF((SUM($K2566:Q2566)+12)<$D2568,12,$D2568-SUM($K2566:Q2566)),0)))),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2565=LataProjekcji,IF($F2565>$E2568,$E2568,$F2565),IF($D2568>=$E2568,(IF($D2565<LataProjekcji,IF((SUM($K2566:R2566)+12)<$E2568,12,$E2568-SUM($K2566:R2566)),0)),(IF($D2565<LataProjekcji,IF((SUM($K2566:R2566)+12)<$D2568,12,$D2568-SUM($K2566:R2566)),0)))),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2565=LataProjekcji,IF($F2565>$E2568,$E2568,$F2565),IF($D2568>=$E2568,(IF($D2565<LataProjekcji,IF((SUM($K2566:S2566)+12)<$E2568,12,$E2568-SUM($K2566:S2566)),0)),(IF($D2565<LataProjekcji,IF((SUM($K2566:S2566)+12)<$D2568,12,$D2568-SUM($K2566:S2566)),0)))),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2565=LataProjekcji,IF($F2565>$E2568,$E2568,$F2565),IF($D2568>=$E2568,(IF($D2565<LataProjekcji,IF((SUM($K2566:T2566)+12)<$E2568,12,$E2568-SUM($K2566:T2566)),0)),(IF($D2565<LataProjekcji,IF((SUM($K2566:T2566)+12)<$D2568,12,$D2568-SUM($K2566:T2566)),0)))),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2565=LataProjekcji,IF($F2565>$E2568,$E2568,$F2565),IF($D2568>=$E2568,(IF($D2565<LataProjekcji,IF((SUM($K2566:U2566)+12)<$E2568,12,$E2568-SUM($K2566:U2566)),0)),(IF($D2565<LataProjekcji,IF((SUM($K2566:U2566)+12)<$D2568,12,$D2568-SUM($K2566:U2566)),0)))),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2565=LataProjekcji,IF($F2565>$E2568,$E2568,$F2565),IF($D2568>=$E2568,(IF($D2565<LataProjekcji,IF((SUM($K2566:V2566)+12)<$E2568,12,$E2568-SUM($K2566:V2566)),0)),(IF($D2565<LataProjekcji,IF((SUM($K2566:V2566)+12)<$D2568,12,$D2568-SUM($K2566:V2566)),0)))),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2565=LataProjekcji,IF($F2565>$E2568,$E2568,$F2565),IF($D2568>=$E2568,(IF($D2565<LataProjekcji,IF((SUM($K2566:W2566)+12)<$E2568,12,$E2568-SUM($K2566:W2566)),0)),(IF($D2565<LataProjekcji,IF((SUM($K2566:W2566)+12)<$D2568,12,$D2568-SUM($K2566:W2566)),0)))),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2565=LataProjekcji,IF($F2565>$E2568,$E2568,$F2565),IF($D2568>=$E2568,(IF($D2565<LataProjekcji,IF((SUM($K2566:X2566)+12)<$E2568,12,$E2568-SUM($K2566:X2566)),0)),(IF($D2565<LataProjekcji,IF((SUM($K2566:X2566)+12)<$D2568,12,$D2568-SUM($K2566:X2566)),0)))),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2565=LataProjekcji,IF($F2565>$E2568,$E2568,$F2565),IF($D2568>=$E2568,(IF($D2565<LataProjekcji,IF((SUM($K2566:Y2566)+12)<$E2568,12,$E2568-SUM($K2566:Y2566)),0)),(IF($D2565<LataProjekcji,IF((SUM($K2566:Y2566)+12)<$D2568,12,$D2568-SUM($K2566:Y2566)),0)))),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2565=LataProjekcji,IF($F2565>$E2568,$E2568,$F2565),IF($D2568>=$E2568,(IF($D2565<LataProjekcji,IF((SUM($K2566:Z2566)+12)<$E2568,12,$E2568-SUM($K2566:Z2566)),0)),(IF($D2565<LataProjekcji,IF((SUM($K2566:Z2566)+12)<$D2568,12,$D2568-SUM($K2566:Z2566)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1378","v":0},{"$f":"IF(D2566>10,ROUND(D2567/12,2),D2567)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2567:AA2567)=D2566","v":true},"amortyzacja",null,{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2568,ROUND($D2566,0),ROUND(K2565*$E2567,0)),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2568,ROUND($D2566-SUM(K2567:$K2567),0),ROUND(L2565*$E2567,0)),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2568,ROUND($D2566-SUM($K2567:L2567),0),ROUND(M2565*$E2567,0)),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2568,ROUND($D2566-SUM($K2567:M2567),0),ROUND(N2565*$E2567,0)),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2568,ROUND($D2566-SUM($K2567:N2567),0),ROUND(O2565*$E2567,0)),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2568,ROUND($D2566-SUM($K2567:O2567),0),ROUND(P2565*$E2567,0)),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2568,ROUND($D2566-SUM($K2567:P2567),0),ROUND(Q2565*$E2567,0)),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2568,ROUND($D2566-SUM($K2567:Q2567),0),ROUND(R2565*$E2567,0)),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2568,ROUND($D2566-SUM($K2567:R2567),0),ROUND(S2565*$E2567,0)),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2568,ROUND($D2566-SUM($K2567:S2567),0),ROUND(T2565*$E2567,0)),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2568,ROUND($D2566-SUM($K2567:T2567),0),ROUND(U2565*$E2567,0)),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2568,ROUND($D2566-SUM($K2567:U2567),0),ROUND(V2565*$E2567,0)),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2568,ROUND($D2566-SUM($K2567:V2567),0),ROUND(W2565*$E2567,0)),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2568,ROUND($D2566-SUM($K2567:W2567),0),ROUND(X2565*$E2567,0)),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2568,ROUND($D2566-SUM($K2567:X2567),0),ROUND(Y2565*$E2567,0)),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2568,ROUND($D2566-SUM($K2567:Y2567),0),ROUND(Z2565*$E2567,0)),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2568,ROUND($D2566-SUM($K2567:Z2567),0),ROUND(AA2565*$E2567,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2566/E2567,0),0)","v":0},{"$f":"IF(D2568=0,0,DATEDIF(DATE(D2565,E2565,1),DATE(F2567,G2567,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2565),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2565),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2567,IF(AND($G2567=$G2568,$F2567=$F2568),ROUND($D2566-SUM($K2568),0),ROUND(K2566*$E2567,0)),IF(LataProjekcji>$F2567,0,ROUND(K2566*$E2567,0))),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2567,IF(AND($G2567=$G2568,$F2567=$F2568),ROUND($D2566-SUM($K2568:K2568),0),ROUND(L2566*$E2567,0)),IF(LataProjekcji>$F2567,0,ROUND(L2566*$E2567,0))),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2567,IF(AND($G2567=$G2568,$F2567=$F2568),ROUND($D2566-SUM($K2568:L2568),0),ROUND(M2566*$E2567,0)),IF(LataProjekcji>$F2567,0,ROUND(M2566*$E2567,0))),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2567,IF(AND($G2567=$G2568,$F2567=$F2568),ROUND($D2566-SUM($K2568:M2568),0),ROUND(N2566*$E2567,0)),IF(LataProjekcji>$F2567,0,ROUND(N2566*$E2567,0))),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2567,IF(AND($G2567=$G2568,$F2567=$F2568),ROUND($D2566-SUM($K2568:N2568),0),ROUND(O2566*$E2567,0)),IF(LataProjekcji>$F2567,0,ROUND(O2566*$E2567,0))),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2567,IF(AND($G2567=$G2568,$F2567=$F2568),ROUND($D2566-SUM($K2568:O2568),0),ROUND(P2566*$E2567,0)),IF(LataProjekcji>$F2567,0,ROUND(P2566*$E2567,0))),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2567,IF(AND($G2567=$G2568,$F2567=$F2568),ROUND($D2566-SUM($K2568:P2568),0),ROUND(Q2566*$E2567,0)),IF(LataProjekcji>$F2567,0,ROUND(Q2566*$E2567,0))),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2567,IF(AND($G2567=$G2568,$F2567=$F2568),ROUND($D2566-SUM($K2568:Q2568),0),ROUND(R2566*$E2567,0)),IF(LataProjekcji>$F2567,0,ROUND(R2566*$E2567,0))),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2567,IF(AND($G2567=$G2568,$F2567=$F2568),ROUND($D2566-SUM($K2568:R2568),0),ROUND(S2566*$E2567,0)),IF(LataProjekcji>$F2567,0,ROUND(S2566*$E2567,0))),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2567,IF(AND($G2567=$G2568,$F2567=$F2568),ROUND($D2566-SUM($K2568:S2568),0),ROUND(T2566*$E2567,0)),IF(LataProjekcji>$F2567,0,ROUND(T2566*$E2567,0))),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2567,IF(AND($G2567=$G2568,$F2567=$F2568),ROUND($D2566-SUM($K2568:T2568),0),ROUND(U2566*$E2567,0)),IF(LataProjekcji>$F2567,0,ROUND(U2566*$E2567,0))),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2567,IF(AND($G2567=$G2568,$F2567=$F2568),ROUND($D2566-SUM($K2568:U2568),0),ROUND(V2566*$E2567,0)),IF(LataProjekcji>$F2567,0,ROUND(V2566*$E2567,0))),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2567,IF(AND($G2567=$G2568,$F2567=$F2568),ROUND($D2566-SUM($K2568:V2568),0),ROUND(W2566*$E2567,0)),IF(LataProjekcji>$F2567,0,ROUND(W2566*$E2567,0))),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2567,IF(AND($G2567=$G2568,$F2567=$F2568),ROUND($D2566-SUM($K2568:W2568),0),ROUND(X2566*$E2567,0)),IF(LataProjekcji>$F2567,0,ROUND(X2566*$E2567,0))),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2567,IF(AND($G2567=$G2568,$F2567=$F2568),ROUND($D2566-SUM($K2568:X2568),0),ROUND(Y2566*$E2567,0)),IF(LataProjekcji>$F2567,0,ROUND(Y2566*$E2567,0))),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2567,IF(AND($G2567=$G2568,$F2567=$F2568),ROUND($D2566-SUM($K2568:Y2568),0),ROUND(Z2566*$E2567,0)),IF(LataProjekcji>$F2567,0,ROUND(Z2566*$E2567,0))),0),0)","v":0},{"$f":"IF(AND($G2566,NOT(ISTEXT($G2565)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2567,IF(AND($G2567=$G2568,$F2567=$F2568),ROUND($D2566-SUM($K2568:Z2568),0),ROUND(AA2566*$E2567,0)),IF(LataProjekcji>$F2567,0,ROUND(AA2566*$E2567,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2566>10,ROUND((D2568-1)*E2567,0),E2567)","v":0},{"$f":"D2566-D2569","v":0}]
[]
[]
[null,{"$f":"\"Grupa ST: \"&B1387","v":"Grupa ST: GRUNTY"}]
[null,{"$f":"\"nazwa ST: \"&B1388","v":"nazwa ST: 0"},null,{"$f":"D1388","v":57},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1389","v":1900},{"$f":"E1389","v":1},{"$f":"IF(D2575>10,F1389,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2573,0)),\"brak daty\",IF(D2575>10,EDATE(OFFSET($E$269,$D2573,0),D2577),DATE(D2574,E2574,1)))","v":"brak daty"},{"$f":"SUM(K2574:AA2574)=D2577","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2574=LataProjekcji,$F2574,IF($D2574<LataProjekcji,IF((SUM(K2574)+12)<$D2577,12,$D2577-SUM(K2574)),0)),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2574=LataProjekcji,$F2574,IF($D2574<LataProjekcji,IF((SUM($K2574:K2574)+12)<$D2577,12,$D2577-SUM($K2574:K2574)),0)),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2574=LataProjekcji,$F2574,IF($D2574<LataProjekcji,IF((SUM($K2574:L2574)+12)<$D2577,12,$D2577-SUM($K2574:L2574)),0)),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2574=LataProjekcji,$F2574,IF($D2574<LataProjekcji,IF((SUM($K2574:M2574)+12)<$D2577,12,$D2577-SUM($K2574:M2574)),0)),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2574=LataProjekcji,$F2574,IF($D2574<LataProjekcji,IF((SUM($K2574:N2574)+12)<$D2577,12,$D2577-SUM($K2574:N2574)),0)),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2574=LataProjekcji,$F2574,IF($D2574<LataProjekcji,IF((SUM($K2574:O2574)+12)<$D2577,12,$D2577-SUM($K2574:O2574)),0)),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2574=LataProjekcji,$F2574,IF($D2574<LataProjekcji,IF((SUM($K2574:P2574)+12)<$D2577,12,$D2577-SUM($K2574:P2574)),0)),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2574=LataProjekcji,$F2574,IF($D2574<LataProjekcji,IF((SUM($K2574:Q2574)+12)<$D2577,12,$D2577-SUM($K2574:Q2574)),0)),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2574=LataProjekcji,$F2574,IF($D2574<LataProjekcji,IF((SUM($K2574:R2574)+12)<$D2577,12,$D2577-SUM($K2574:R2574)),0)),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2574=LataProjekcji,$F2574,IF($D2574<LataProjekcji,IF((SUM($K2574:S2574)+12)<$D2577,12,$D2577-SUM($K2574:S2574)),0)),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2574=LataProjekcji,$F2574,IF($D2574<LataProjekcji,IF((SUM($K2574:T2574)+12)<$D2577,12,$D2577-SUM($K2574:T2574)),0)),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2574=LataProjekcji,$F2574,IF($D2574<LataProjekcji,IF((SUM($K2574:U2574)+12)<$D2577,12,$D2577-SUM($K2574:U2574)),0)),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2574=LataProjekcji,$F2574,IF($D2574<LataProjekcji,IF((SUM($K2574:V2574)+12)<$D2577,12,$D2577-SUM($K2574:V2574)),0)),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2574=LataProjekcji,$F2574,IF($D2574<LataProjekcji,IF((SUM($K2574:W2574)+12)<$D2577,12,$D2577-SUM($K2574:W2574)),0)),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2574=LataProjekcji,$F2574,IF($D2574<LataProjekcji,IF((SUM($K2574:X2574)+12)<$D2577,12,$D2577-SUM($K2574:X2574)),0)),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2574=LataProjekcji,$F2574,IF($D2574<LataProjekcji,IF((SUM($K2574:Y2574)+12)<$D2577,12,$D2577-SUM($K2574:Y2574)),0)),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2574=LataProjekcji,$F2574,IF($D2574<LataProjekcji,IF((SUM($K2574:Z2574)+12)<$D2577,12,$D2577-SUM($K2574:Z2574)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1390","v":0},{"$f":"E1390","v":0},{"$f":"F1390","v":0},{"$f":"NOT(ISBLANK(am_grunty))","v":false},{"$f":"SUM(K2575:AA2575)=E2577","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2574=LataProjekcji,IF($F2574>$E2577,$E2577,$F2574),IF($D2577>=$E2577,(IF($D2574<LataProjekcji,IF((SUM(J2575:$K2575)+12)<$E2577,12,$E2577-SUM(J2575:$K2575)),0)),(IF($D2574<LataProjekcji,IF((SUM(J2575:$K2575)+12)<$D2577,12,$D2577-SUM(J2575:$K2575)),0)))),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2574=LataProjekcji,IF($F2574>$E2577,$E2577,$F2574),IF($D2577>=$E2577,(IF($D2574<LataProjekcji,IF((SUM($K2575:K2575)+12)<$E2577,12,$E2577-SUM($K2575:K2575)),0)),(IF($D2574<LataProjekcji,IF((SUM($K2575:K2575)+12)<$D2577,12,$D2577-SUM($K2575:K2575)),0)))),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2574=LataProjekcji,IF($F2574>$E2577,$E2577,$F2574),IF($D2577>=$E2577,(IF($D2574<LataProjekcji,IF((SUM($K2575:L2575)+12)<$E2577,12,$E2577-SUM($K2575:L2575)),0)),(IF($D2574<LataProjekcji,IF((SUM($K2575:L2575)+12)<$D2577,12,$D2577-SUM($K2575:L2575)),0)))),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2574=LataProjekcji,IF($F2574>$E2577,$E2577,$F2574),IF($D2577>=$E2577,(IF($D2574<LataProjekcji,IF((SUM($K2575:M2575)+12)<$E2577,12,$E2577-SUM($K2575:M2575)),0)),(IF($D2574<LataProjekcji,IF((SUM($K2575:M2575)+12)<$D2577,12,$D2577-SUM($K2575:M2575)),0)))),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2574=LataProjekcji,IF($F2574>$E2577,$E2577,$F2574),IF($D2577>=$E2577,(IF($D2574<LataProjekcji,IF((SUM($K2575:N2575)+12)<$E2577,12,$E2577-SUM($K2575:N2575)),0)),(IF($D2574<LataProjekcji,IF((SUM($K2575:N2575)+12)<$D2577,12,$D2577-SUM($K2575:N2575)),0)))),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2574=LataProjekcji,IF($F2574>$E2577,$E2577,$F2574),IF($D2577>=$E2577,(IF($D2574<LataProjekcji,IF((SUM($K2575:O2575)+12)<$E2577,12,$E2577-SUM($K2575:O2575)),0)),(IF($D2574<LataProjekcji,IF((SUM($K2575:O2575)+12)<$D2577,12,$D2577-SUM($K2575:O2575)),0)))),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2574=LataProjekcji,IF($F2574>$E2577,$E2577,$F2574),IF($D2577>=$E2577,(IF($D2574<LataProjekcji,IF((SUM($K2575:P2575)+12)<$E2577,12,$E2577-SUM($K2575:P2575)),0)),(IF($D2574<LataProjekcji,IF((SUM($K2575:P2575)+12)<$D2577,12,$D2577-SUM($K2575:P2575)),0)))),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2574=LataProjekcji,IF($F2574>$E2577,$E2577,$F2574),IF($D2577>=$E2577,(IF($D2574<LataProjekcji,IF((SUM($K2575:Q2575)+12)<$E2577,12,$E2577-SUM($K2575:Q2575)),0)),(IF($D2574<LataProjekcji,IF((SUM($K2575:Q2575)+12)<$D2577,12,$D2577-SUM($K2575:Q2575)),0)))),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2574=LataProjekcji,IF($F2574>$E2577,$E2577,$F2574),IF($D2577>=$E2577,(IF($D2574<LataProjekcji,IF((SUM($K2575:R2575)+12)<$E2577,12,$E2577-SUM($K2575:R2575)),0)),(IF($D2574<LataProjekcji,IF((SUM($K2575:R2575)+12)<$D2577,12,$D2577-SUM($K2575:R2575)),0)))),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2574=LataProjekcji,IF($F2574>$E2577,$E2577,$F2574),IF($D2577>=$E2577,(IF($D2574<LataProjekcji,IF((SUM($K2575:S2575)+12)<$E2577,12,$E2577-SUM($K2575:S2575)),0)),(IF($D2574<LataProjekcji,IF((SUM($K2575:S2575)+12)<$D2577,12,$D2577-SUM($K2575:S2575)),0)))),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2574=LataProjekcji,IF($F2574>$E2577,$E2577,$F2574),IF($D2577>=$E2577,(IF($D2574<LataProjekcji,IF((SUM($K2575:T2575)+12)<$E2577,12,$E2577-SUM($K2575:T2575)),0)),(IF($D2574<LataProjekcji,IF((SUM($K2575:T2575)+12)<$D2577,12,$D2577-SUM($K2575:T2575)),0)))),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2574=LataProjekcji,IF($F2574>$E2577,$E2577,$F2574),IF($D2577>=$E2577,(IF($D2574<LataProjekcji,IF((SUM($K2575:U2575)+12)<$E2577,12,$E2577-SUM($K2575:U2575)),0)),(IF($D2574<LataProjekcji,IF((SUM($K2575:U2575)+12)<$D2577,12,$D2577-SUM($K2575:U2575)),0)))),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2574=LataProjekcji,IF($F2574>$E2577,$E2577,$F2574),IF($D2577>=$E2577,(IF($D2574<LataProjekcji,IF((SUM($K2575:V2575)+12)<$E2577,12,$E2577-SUM($K2575:V2575)),0)),(IF($D2574<LataProjekcji,IF((SUM($K2575:V2575)+12)<$D2577,12,$D2577-SUM($K2575:V2575)),0)))),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2574=LataProjekcji,IF($F2574>$E2577,$E2577,$F2574),IF($D2577>=$E2577,(IF($D2574<LataProjekcji,IF((SUM($K2575:W2575)+12)<$E2577,12,$E2577-SUM($K2575:W2575)),0)),(IF($D2574<LataProjekcji,IF((SUM($K2575:W2575)+12)<$D2577,12,$D2577-SUM($K2575:W2575)),0)))),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2574=LataProjekcji,IF($F2574>$E2577,$E2577,$F2574),IF($D2577>=$E2577,(IF($D2574<LataProjekcji,IF((SUM($K2575:X2575)+12)<$E2577,12,$E2577-SUM($K2575:X2575)),0)),(IF($D2574<LataProjekcji,IF((SUM($K2575:X2575)+12)<$D2577,12,$D2577-SUM($K2575:X2575)),0)))),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2574=LataProjekcji,IF($F2574>$E2577,$E2577,$F2574),IF($D2577>=$E2577,(IF($D2574<LataProjekcji,IF((SUM($K2575:Y2575)+12)<$E2577,12,$E2577-SUM($K2575:Y2575)),0)),(IF($D2574<LataProjekcji,IF((SUM($K2575:Y2575)+12)<$D2577,12,$D2577-SUM($K2575:Y2575)),0)))),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2574=LataProjekcji,IF($F2574>$E2577,$E2577,$F2574),IF($D2577>=$E2577,(IF($D2574<LataProjekcji,IF((SUM($K2575:Z2575)+12)<$E2577,12,$E2577-SUM($K2575:Z2575)),0)),(IF($D2574<LataProjekcji,IF((SUM($K2575:Z2575)+12)<$D2577,12,$D2577-SUM($K2575:Z2575)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1391","v":0},{"$f":"IF(D2575>10,ROUND(D2576/12,2),D2576)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2576:AA2576)=D2575","v":true},"amortyzacja",null,{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2577,ROUND($D2575,0),ROUND(K2574*$E2576,0)),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2577,ROUND($D2575-SUM(K2576:$K2576),0),ROUND(L2574*$E2576,0)),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2577,ROUND($D2575-SUM($K2576:L2576),0),ROUND(M2574*$E2576,0)),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2577,ROUND($D2575-SUM($K2576:M2576),0),ROUND(N2574*$E2576,0)),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2577,ROUND($D2575-SUM($K2576:N2576),0),ROUND(O2574*$E2576,0)),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2577,ROUND($D2575-SUM($K2576:O2576),0),ROUND(P2574*$E2576,0)),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2577,ROUND($D2575-SUM($K2576:P2576),0),ROUND(Q2574*$E2576,0)),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2577,ROUND($D2575-SUM($K2576:Q2576),0),ROUND(R2574*$E2576,0)),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2577,ROUND($D2575-SUM($K2576:R2576),0),ROUND(S2574*$E2576,0)),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2577,ROUND($D2575-SUM($K2576:S2576),0),ROUND(T2574*$E2576,0)),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2577,ROUND($D2575-SUM($K2576:T2576),0),ROUND(U2574*$E2576,0)),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2577,ROUND($D2575-SUM($K2576:U2576),0),ROUND(V2574*$E2576,0)),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2577,ROUND($D2575-SUM($K2576:V2576),0),ROUND(W2574*$E2576,0)),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2577,ROUND($D2575-SUM($K2576:W2576),0),ROUND(X2574*$E2576,0)),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2577,ROUND($D2575-SUM($K2576:X2576),0),ROUND(Y2574*$E2576,0)),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2577,ROUND($D2575-SUM($K2576:Y2576),0),ROUND(Z2574*$E2576,0)),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2577,ROUND($D2575-SUM($K2576:Z2576),0),ROUND(AA2574*$E2576,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2575/E2576,0),0)","v":0},{"$f":"IF(D2577=0,0,DATEDIF(DATE(D2574,E2574,1),DATE(F2576,G2576,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2574),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2574),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2576,IF(AND($G2576=$G2577,$F2576=$F2577),ROUND($D2575-SUM($K2577),0),ROUND(K2575*$E2576,0)),IF(LataProjekcji>$F2576,0,ROUND(K2575*$E2576,0))),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2576,IF(AND($G2576=$G2577,$F2576=$F2577),ROUND($D2575-SUM($K2577:K2577),0),ROUND(L2575*$E2576,0)),IF(LataProjekcji>$F2576,0,ROUND(L2575*$E2576,0))),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2576,IF(AND($G2576=$G2577,$F2576=$F2577),ROUND($D2575-SUM($K2577:L2577),0),ROUND(M2575*$E2576,0)),IF(LataProjekcji>$F2576,0,ROUND(M2575*$E2576,0))),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2576,IF(AND($G2576=$G2577,$F2576=$F2577),ROUND($D2575-SUM($K2577:M2577),0),ROUND(N2575*$E2576,0)),IF(LataProjekcji>$F2576,0,ROUND(N2575*$E2576,0))),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2576,IF(AND($G2576=$G2577,$F2576=$F2577),ROUND($D2575-SUM($K2577:N2577),0),ROUND(O2575*$E2576,0)),IF(LataProjekcji>$F2576,0,ROUND(O2575*$E2576,0))),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2576,IF(AND($G2576=$G2577,$F2576=$F2577),ROUND($D2575-SUM($K2577:O2577),0),ROUND(P2575*$E2576,0)),IF(LataProjekcji>$F2576,0,ROUND(P2575*$E2576,0))),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2576,IF(AND($G2576=$G2577,$F2576=$F2577),ROUND($D2575-SUM($K2577:P2577),0),ROUND(Q2575*$E2576,0)),IF(LataProjekcji>$F2576,0,ROUND(Q2575*$E2576,0))),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2576,IF(AND($G2576=$G2577,$F2576=$F2577),ROUND($D2575-SUM($K2577:Q2577),0),ROUND(R2575*$E2576,0)),IF(LataProjekcji>$F2576,0,ROUND(R2575*$E2576,0))),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2576,IF(AND($G2576=$G2577,$F2576=$F2577),ROUND($D2575-SUM($K2577:R2577),0),ROUND(S2575*$E2576,0)),IF(LataProjekcji>$F2576,0,ROUND(S2575*$E2576,0))),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2576,IF(AND($G2576=$G2577,$F2576=$F2577),ROUND($D2575-SUM($K2577:S2577),0),ROUND(T2575*$E2576,0)),IF(LataProjekcji>$F2576,0,ROUND(T2575*$E2576,0))),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2576,IF(AND($G2576=$G2577,$F2576=$F2577),ROUND($D2575-SUM($K2577:T2577),0),ROUND(U2575*$E2576,0)),IF(LataProjekcji>$F2576,0,ROUND(U2575*$E2576,0))),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2576,IF(AND($G2576=$G2577,$F2576=$F2577),ROUND($D2575-SUM($K2577:U2577),0),ROUND(V2575*$E2576,0)),IF(LataProjekcji>$F2576,0,ROUND(V2575*$E2576,0))),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2576,IF(AND($G2576=$G2577,$F2576=$F2577),ROUND($D2575-SUM($K2577:V2577),0),ROUND(W2575*$E2576,0)),IF(LataProjekcji>$F2576,0,ROUND(W2575*$E2576,0))),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2576,IF(AND($G2576=$G2577,$F2576=$F2577),ROUND($D2575-SUM($K2577:W2577),0),ROUND(X2575*$E2576,0)),IF(LataProjekcji>$F2576,0,ROUND(X2575*$E2576,0))),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2576,IF(AND($G2576=$G2577,$F2576=$F2577),ROUND($D2575-SUM($K2577:X2577),0),ROUND(Y2575*$E2576,0)),IF(LataProjekcji>$F2576,0,ROUND(Y2575*$E2576,0))),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2576,IF(AND($G2576=$G2577,$F2576=$F2577),ROUND($D2575-SUM($K2577:Y2577),0),ROUND(Z2575*$E2576,0)),IF(LataProjekcji>$F2576,0,ROUND(Z2575*$E2576,0))),0),0)","v":0},{"$f":"IF(AND($G2575,NOT(ISTEXT($G2574)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2576,IF(AND($G2576=$G2577,$F2576=$F2577),ROUND($D2575-SUM($K2577:Z2577),0),ROUND(AA2575*$E2576,0)),IF(LataProjekcji>$F2576,0,ROUND(AA2575*$E2576,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2575>10,ROUND((D2577-1)*E2576,0),E2576)","v":0},{"$f":"D2575-D2578","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1395","v":"nazwa ST: 0"},null,{"$f":"D1395","v":58},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1396","v":1900},{"$f":"E1396","v":1},{"$f":"IF(D2582>10,F1396,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2580,0)),\"brak daty\",IF(D2582>10,EDATE(OFFSET($E$269,$D2580,0),D2584),DATE(D2581,E2581,1)))","v":"brak daty"},{"$f":"SUM(K2581:AA2581)=D2584","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2581=LataProjekcji,$F2581,IF($D2581<LataProjekcji,IF((SUM(K2581)+12)<$D2584,12,$D2584-SUM(K2581)),0)),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2581=LataProjekcji,$F2581,IF($D2581<LataProjekcji,IF((SUM($K2581:K2581)+12)<$D2584,12,$D2584-SUM($K2581:K2581)),0)),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2581=LataProjekcji,$F2581,IF($D2581<LataProjekcji,IF((SUM($K2581:L2581)+12)<$D2584,12,$D2584-SUM($K2581:L2581)),0)),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2581=LataProjekcji,$F2581,IF($D2581<LataProjekcji,IF((SUM($K2581:M2581)+12)<$D2584,12,$D2584-SUM($K2581:M2581)),0)),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2581=LataProjekcji,$F2581,IF($D2581<LataProjekcji,IF((SUM($K2581:N2581)+12)<$D2584,12,$D2584-SUM($K2581:N2581)),0)),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2581=LataProjekcji,$F2581,IF($D2581<LataProjekcji,IF((SUM($K2581:O2581)+12)<$D2584,12,$D2584-SUM($K2581:O2581)),0)),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2581=LataProjekcji,$F2581,IF($D2581<LataProjekcji,IF((SUM($K2581:P2581)+12)<$D2584,12,$D2584-SUM($K2581:P2581)),0)),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2581=LataProjekcji,$F2581,IF($D2581<LataProjekcji,IF((SUM($K2581:Q2581)+12)<$D2584,12,$D2584-SUM($K2581:Q2581)),0)),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2581=LataProjekcji,$F2581,IF($D2581<LataProjekcji,IF((SUM($K2581:R2581)+12)<$D2584,12,$D2584-SUM($K2581:R2581)),0)),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2581=LataProjekcji,$F2581,IF($D2581<LataProjekcji,IF((SUM($K2581:S2581)+12)<$D2584,12,$D2584-SUM($K2581:S2581)),0)),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2581=LataProjekcji,$F2581,IF($D2581<LataProjekcji,IF((SUM($K2581:T2581)+12)<$D2584,12,$D2584-SUM($K2581:T2581)),0)),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2581=LataProjekcji,$F2581,IF($D2581<LataProjekcji,IF((SUM($K2581:U2581)+12)<$D2584,12,$D2584-SUM($K2581:U2581)),0)),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2581=LataProjekcji,$F2581,IF($D2581<LataProjekcji,IF((SUM($K2581:V2581)+12)<$D2584,12,$D2584-SUM($K2581:V2581)),0)),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2581=LataProjekcji,$F2581,IF($D2581<LataProjekcji,IF((SUM($K2581:W2581)+12)<$D2584,12,$D2584-SUM($K2581:W2581)),0)),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2581=LataProjekcji,$F2581,IF($D2581<LataProjekcji,IF((SUM($K2581:X2581)+12)<$D2584,12,$D2584-SUM($K2581:X2581)),0)),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2581=LataProjekcji,$F2581,IF($D2581<LataProjekcji,IF((SUM($K2581:Y2581)+12)<$D2584,12,$D2584-SUM($K2581:Y2581)),0)),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2581=LataProjekcji,$F2581,IF($D2581<LataProjekcji,IF((SUM($K2581:Z2581)+12)<$D2584,12,$D2584-SUM($K2581:Z2581)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1397","v":0},{"$f":"E1397","v":0},{"$f":"F1397","v":0},{"$f":"NOT(ISBLANK(am_grunty))","v":false},{"$f":"SUM(K2582:AA2582)=E2584","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2581=LataProjekcji,IF($F2581>$E2584,$E2584,$F2581),IF($D2584>=$E2584,(IF($D2581<LataProjekcji,IF((SUM(J2582:$K2582)+12)<$E2584,12,$E2584-SUM(J2582:$K2582)),0)),(IF($D2581<LataProjekcji,IF((SUM(J2582:$K2582)+12)<$D2584,12,$D2584-SUM(J2582:$K2582)),0)))),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2581=LataProjekcji,IF($F2581>$E2584,$E2584,$F2581),IF($D2584>=$E2584,(IF($D2581<LataProjekcji,IF((SUM($K2582:K2582)+12)<$E2584,12,$E2584-SUM($K2582:K2582)),0)),(IF($D2581<LataProjekcji,IF((SUM($K2582:K2582)+12)<$D2584,12,$D2584-SUM($K2582:K2582)),0)))),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2581=LataProjekcji,IF($F2581>$E2584,$E2584,$F2581),IF($D2584>=$E2584,(IF($D2581<LataProjekcji,IF((SUM($K2582:L2582)+12)<$E2584,12,$E2584-SUM($K2582:L2582)),0)),(IF($D2581<LataProjekcji,IF((SUM($K2582:L2582)+12)<$D2584,12,$D2584-SUM($K2582:L2582)),0)))),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2581=LataProjekcji,IF($F2581>$E2584,$E2584,$F2581),IF($D2584>=$E2584,(IF($D2581<LataProjekcji,IF((SUM($K2582:M2582)+12)<$E2584,12,$E2584-SUM($K2582:M2582)),0)),(IF($D2581<LataProjekcji,IF((SUM($K2582:M2582)+12)<$D2584,12,$D2584-SUM($K2582:M2582)),0)))),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2581=LataProjekcji,IF($F2581>$E2584,$E2584,$F2581),IF($D2584>=$E2584,(IF($D2581<LataProjekcji,IF((SUM($K2582:N2582)+12)<$E2584,12,$E2584-SUM($K2582:N2582)),0)),(IF($D2581<LataProjekcji,IF((SUM($K2582:N2582)+12)<$D2584,12,$D2584-SUM($K2582:N2582)),0)))),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2581=LataProjekcji,IF($F2581>$E2584,$E2584,$F2581),IF($D2584>=$E2584,(IF($D2581<LataProjekcji,IF((SUM($K2582:O2582)+12)<$E2584,12,$E2584-SUM($K2582:O2582)),0)),(IF($D2581<LataProjekcji,IF((SUM($K2582:O2582)+12)<$D2584,12,$D2584-SUM($K2582:O2582)),0)))),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2581=LataProjekcji,IF($F2581>$E2584,$E2584,$F2581),IF($D2584>=$E2584,(IF($D2581<LataProjekcji,IF((SUM($K2582:P2582)+12)<$E2584,12,$E2584-SUM($K2582:P2582)),0)),(IF($D2581<LataProjekcji,IF((SUM($K2582:P2582)+12)<$D2584,12,$D2584-SUM($K2582:P2582)),0)))),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2581=LataProjekcji,IF($F2581>$E2584,$E2584,$F2581),IF($D2584>=$E2584,(IF($D2581<LataProjekcji,IF((SUM($K2582:Q2582)+12)<$E2584,12,$E2584-SUM($K2582:Q2582)),0)),(IF($D2581<LataProjekcji,IF((SUM($K2582:Q2582)+12)<$D2584,12,$D2584-SUM($K2582:Q2582)),0)))),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2581=LataProjekcji,IF($F2581>$E2584,$E2584,$F2581),IF($D2584>=$E2584,(IF($D2581<LataProjekcji,IF((SUM($K2582:R2582)+12)<$E2584,12,$E2584-SUM($K2582:R2582)),0)),(IF($D2581<LataProjekcji,IF((SUM($K2582:R2582)+12)<$D2584,12,$D2584-SUM($K2582:R2582)),0)))),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2581=LataProjekcji,IF($F2581>$E2584,$E2584,$F2581),IF($D2584>=$E2584,(IF($D2581<LataProjekcji,IF((SUM($K2582:S2582)+12)<$E2584,12,$E2584-SUM($K2582:S2582)),0)),(IF($D2581<LataProjekcji,IF((SUM($K2582:S2582)+12)<$D2584,12,$D2584-SUM($K2582:S2582)),0)))),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2581=LataProjekcji,IF($F2581>$E2584,$E2584,$F2581),IF($D2584>=$E2584,(IF($D2581<LataProjekcji,IF((SUM($K2582:T2582)+12)<$E2584,12,$E2584-SUM($K2582:T2582)),0)),(IF($D2581<LataProjekcji,IF((SUM($K2582:T2582)+12)<$D2584,12,$D2584-SUM($K2582:T2582)),0)))),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2581=LataProjekcji,IF($F2581>$E2584,$E2584,$F2581),IF($D2584>=$E2584,(IF($D2581<LataProjekcji,IF((SUM($K2582:U2582)+12)<$E2584,12,$E2584-SUM($K2582:U2582)),0)),(IF($D2581<LataProjekcji,IF((SUM($K2582:U2582)+12)<$D2584,12,$D2584-SUM($K2582:U2582)),0)))),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2581=LataProjekcji,IF($F2581>$E2584,$E2584,$F2581),IF($D2584>=$E2584,(IF($D2581<LataProjekcji,IF((SUM($K2582:V2582)+12)<$E2584,12,$E2584-SUM($K2582:V2582)),0)),(IF($D2581<LataProjekcji,IF((SUM($K2582:V2582)+12)<$D2584,12,$D2584-SUM($K2582:V2582)),0)))),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2581=LataProjekcji,IF($F2581>$E2584,$E2584,$F2581),IF($D2584>=$E2584,(IF($D2581<LataProjekcji,IF((SUM($K2582:W2582)+12)<$E2584,12,$E2584-SUM($K2582:W2582)),0)),(IF($D2581<LataProjekcji,IF((SUM($K2582:W2582)+12)<$D2584,12,$D2584-SUM($K2582:W2582)),0)))),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2581=LataProjekcji,IF($F2581>$E2584,$E2584,$F2581),IF($D2584>=$E2584,(IF($D2581<LataProjekcji,IF((SUM($K2582:X2582)+12)<$E2584,12,$E2584-SUM($K2582:X2582)),0)),(IF($D2581<LataProjekcji,IF((SUM($K2582:X2582)+12)<$D2584,12,$D2584-SUM($K2582:X2582)),0)))),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2581=LataProjekcji,IF($F2581>$E2584,$E2584,$F2581),IF($D2584>=$E2584,(IF($D2581<LataProjekcji,IF((SUM($K2582:Y2582)+12)<$E2584,12,$E2584-SUM($K2582:Y2582)),0)),(IF($D2581<LataProjekcji,IF((SUM($K2582:Y2582)+12)<$D2584,12,$D2584-SUM($K2582:Y2582)),0)))),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2581=LataProjekcji,IF($F2581>$E2584,$E2584,$F2581),IF($D2584>=$E2584,(IF($D2581<LataProjekcji,IF((SUM($K2582:Z2582)+12)<$E2584,12,$E2584-SUM($K2582:Z2582)),0)),(IF($D2581<LataProjekcji,IF((SUM($K2582:Z2582)+12)<$D2584,12,$D2584-SUM($K2582:Z2582)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1398","v":0},{"$f":"IF(D2582>10,ROUND(D2583/12,2),D2583)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2583:AA2583)=D2582","v":true},"amortyzacja",null,{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2584,ROUND($D2582,0),ROUND(K2581*$E2583,0)),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2584,ROUND($D2582-SUM(K2583:$K2583),0),ROUND(L2581*$E2583,0)),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2584,ROUND($D2582-SUM($K2583:L2583),0),ROUND(M2581*$E2583,0)),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2584,ROUND($D2582-SUM($K2583:M2583),0),ROUND(N2581*$E2583,0)),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2584,ROUND($D2582-SUM($K2583:N2583),0),ROUND(O2581*$E2583,0)),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2584,ROUND($D2582-SUM($K2583:O2583),0),ROUND(P2581*$E2583,0)),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2584,ROUND($D2582-SUM($K2583:P2583),0),ROUND(Q2581*$E2583,0)),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2584,ROUND($D2582-SUM($K2583:Q2583),0),ROUND(R2581*$E2583,0)),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2584,ROUND($D2582-SUM($K2583:R2583),0),ROUND(S2581*$E2583,0)),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2584,ROUND($D2582-SUM($K2583:S2583),0),ROUND(T2581*$E2583,0)),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2584,ROUND($D2582-SUM($K2583:T2583),0),ROUND(U2581*$E2583,0)),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2584,ROUND($D2582-SUM($K2583:U2583),0),ROUND(V2581*$E2583,0)),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2584,ROUND($D2582-SUM($K2583:V2583),0),ROUND(W2581*$E2583,0)),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2584,ROUND($D2582-SUM($K2583:W2583),0),ROUND(X2581*$E2583,0)),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2584,ROUND($D2582-SUM($K2583:X2583),0),ROUND(Y2581*$E2583,0)),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2584,ROUND($D2582-SUM($K2583:Y2583),0),ROUND(Z2581*$E2583,0)),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2584,ROUND($D2582-SUM($K2583:Z2583),0),ROUND(AA2581*$E2583,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2582/E2583,0),0)","v":0},{"$f":"IF(D2584=0,0,DATEDIF(DATE(D2581,E2581,1),DATE(F2583,G2583,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2581),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2581),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2583,IF(AND($G2583=$G2584,$F2583=$F2584),ROUND($D2582-SUM($K2584),0),ROUND(K2582*$E2583,0)),IF(LataProjekcji>$F2583,0,ROUND(K2582*$E2583,0))),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2583,IF(AND($G2583=$G2584,$F2583=$F2584),ROUND($D2582-SUM($K2584:K2584),0),ROUND(L2582*$E2583,0)),IF(LataProjekcji>$F2583,0,ROUND(L2582*$E2583,0))),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2583,IF(AND($G2583=$G2584,$F2583=$F2584),ROUND($D2582-SUM($K2584:L2584),0),ROUND(M2582*$E2583,0)),IF(LataProjekcji>$F2583,0,ROUND(M2582*$E2583,0))),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2583,IF(AND($G2583=$G2584,$F2583=$F2584),ROUND($D2582-SUM($K2584:M2584),0),ROUND(N2582*$E2583,0)),IF(LataProjekcji>$F2583,0,ROUND(N2582*$E2583,0))),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2583,IF(AND($G2583=$G2584,$F2583=$F2584),ROUND($D2582-SUM($K2584:N2584),0),ROUND(O2582*$E2583,0)),IF(LataProjekcji>$F2583,0,ROUND(O2582*$E2583,0))),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2583,IF(AND($G2583=$G2584,$F2583=$F2584),ROUND($D2582-SUM($K2584:O2584),0),ROUND(P2582*$E2583,0)),IF(LataProjekcji>$F2583,0,ROUND(P2582*$E2583,0))),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2583,IF(AND($G2583=$G2584,$F2583=$F2584),ROUND($D2582-SUM($K2584:P2584),0),ROUND(Q2582*$E2583,0)),IF(LataProjekcji>$F2583,0,ROUND(Q2582*$E2583,0))),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2583,IF(AND($G2583=$G2584,$F2583=$F2584),ROUND($D2582-SUM($K2584:Q2584),0),ROUND(R2582*$E2583,0)),IF(LataProjekcji>$F2583,0,ROUND(R2582*$E2583,0))),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2583,IF(AND($G2583=$G2584,$F2583=$F2584),ROUND($D2582-SUM($K2584:R2584),0),ROUND(S2582*$E2583,0)),IF(LataProjekcji>$F2583,0,ROUND(S2582*$E2583,0))),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2583,IF(AND($G2583=$G2584,$F2583=$F2584),ROUND($D2582-SUM($K2584:S2584),0),ROUND(T2582*$E2583,0)),IF(LataProjekcji>$F2583,0,ROUND(T2582*$E2583,0))),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2583,IF(AND($G2583=$G2584,$F2583=$F2584),ROUND($D2582-SUM($K2584:T2584),0),ROUND(U2582*$E2583,0)),IF(LataProjekcji>$F2583,0,ROUND(U2582*$E2583,0))),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2583,IF(AND($G2583=$G2584,$F2583=$F2584),ROUND($D2582-SUM($K2584:U2584),0),ROUND(V2582*$E2583,0)),IF(LataProjekcji>$F2583,0,ROUND(V2582*$E2583,0))),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2583,IF(AND($G2583=$G2584,$F2583=$F2584),ROUND($D2582-SUM($K2584:V2584),0),ROUND(W2582*$E2583,0)),IF(LataProjekcji>$F2583,0,ROUND(W2582*$E2583,0))),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2583,IF(AND($G2583=$G2584,$F2583=$F2584),ROUND($D2582-SUM($K2584:W2584),0),ROUND(X2582*$E2583,0)),IF(LataProjekcji>$F2583,0,ROUND(X2582*$E2583,0))),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2583,IF(AND($G2583=$G2584,$F2583=$F2584),ROUND($D2582-SUM($K2584:X2584),0),ROUND(Y2582*$E2583,0)),IF(LataProjekcji>$F2583,0,ROUND(Y2582*$E2583,0))),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2583,IF(AND($G2583=$G2584,$F2583=$F2584),ROUND($D2582-SUM($K2584:Y2584),0),ROUND(Z2582*$E2583,0)),IF(LataProjekcji>$F2583,0,ROUND(Z2582*$E2583,0))),0),0)","v":0},{"$f":"IF(AND($G2582,NOT(ISTEXT($G2581)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2583,IF(AND($G2583=$G2584,$F2583=$F2584),ROUND($D2582-SUM($K2584:Z2584),0),ROUND(AA2582*$E2583,0)),IF(LataProjekcji>$F2583,0,ROUND(AA2582*$E2583,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2582>10,ROUND((D2584-1)*E2583,0),E2583)","v":0},{"$f":"D2582-D2585","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1402","v":"nazwa ST: 0"},null,{"$f":"D1402","v":59},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1403","v":1900},{"$f":"E1403","v":1},{"$f":"IF(D2589>10,F1403,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2587,0)),\"brak daty\",IF(D2589>10,EDATE(OFFSET($E$269,$D2587,0),D2591),DATE(D2588,E2588,1)))","v":"brak daty"},{"$f":"SUM(K2588:AA2588)=D2591","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2588=LataProjekcji,$F2588,IF($D2588<LataProjekcji,IF((SUM(K2588)+12)<$D2591,12,$D2591-SUM(K2588)),0)),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2588=LataProjekcji,$F2588,IF($D2588<LataProjekcji,IF((SUM($K2588:K2588)+12)<$D2591,12,$D2591-SUM($K2588:K2588)),0)),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2588=LataProjekcji,$F2588,IF($D2588<LataProjekcji,IF((SUM($K2588:L2588)+12)<$D2591,12,$D2591-SUM($K2588:L2588)),0)),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2588=LataProjekcji,$F2588,IF($D2588<LataProjekcji,IF((SUM($K2588:M2588)+12)<$D2591,12,$D2591-SUM($K2588:M2588)),0)),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2588=LataProjekcji,$F2588,IF($D2588<LataProjekcji,IF((SUM($K2588:N2588)+12)<$D2591,12,$D2591-SUM($K2588:N2588)),0)),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2588=LataProjekcji,$F2588,IF($D2588<LataProjekcji,IF((SUM($K2588:O2588)+12)<$D2591,12,$D2591-SUM($K2588:O2588)),0)),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2588=LataProjekcji,$F2588,IF($D2588<LataProjekcji,IF((SUM($K2588:P2588)+12)<$D2591,12,$D2591-SUM($K2588:P2588)),0)),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2588=LataProjekcji,$F2588,IF($D2588<LataProjekcji,IF((SUM($K2588:Q2588)+12)<$D2591,12,$D2591-SUM($K2588:Q2588)),0)),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2588=LataProjekcji,$F2588,IF($D2588<LataProjekcji,IF((SUM($K2588:R2588)+12)<$D2591,12,$D2591-SUM($K2588:R2588)),0)),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2588=LataProjekcji,$F2588,IF($D2588<LataProjekcji,IF((SUM($K2588:S2588)+12)<$D2591,12,$D2591-SUM($K2588:S2588)),0)),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2588=LataProjekcji,$F2588,IF($D2588<LataProjekcji,IF((SUM($K2588:T2588)+12)<$D2591,12,$D2591-SUM($K2588:T2588)),0)),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2588=LataProjekcji,$F2588,IF($D2588<LataProjekcji,IF((SUM($K2588:U2588)+12)<$D2591,12,$D2591-SUM($K2588:U2588)),0)),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2588=LataProjekcji,$F2588,IF($D2588<LataProjekcji,IF((SUM($K2588:V2588)+12)<$D2591,12,$D2591-SUM($K2588:V2588)),0)),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2588=LataProjekcji,$F2588,IF($D2588<LataProjekcji,IF((SUM($K2588:W2588)+12)<$D2591,12,$D2591-SUM($K2588:W2588)),0)),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2588=LataProjekcji,$F2588,IF($D2588<LataProjekcji,IF((SUM($K2588:X2588)+12)<$D2591,12,$D2591-SUM($K2588:X2588)),0)),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2588=LataProjekcji,$F2588,IF($D2588<LataProjekcji,IF((SUM($K2588:Y2588)+12)<$D2591,12,$D2591-SUM($K2588:Y2588)),0)),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2588=LataProjekcji,$F2588,IF($D2588<LataProjekcji,IF((SUM($K2588:Z2588)+12)<$D2591,12,$D2591-SUM($K2588:Z2588)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1404","v":0},{"$f":"E1404","v":0},{"$f":"F1404","v":0},{"$f":"NOT(ISBLANK(am_grunty))","v":false},{"$f":"SUM(K2589:AA2589)=E2591","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2588=LataProjekcji,IF($F2588>$E2591,$E2591,$F2588),IF($D2591>=$E2591,(IF($D2588<LataProjekcji,IF((SUM(J2589:$K2589)+12)<$E2591,12,$E2591-SUM(J2589:$K2589)),0)),(IF($D2588<LataProjekcji,IF((SUM(J2589:$K2589)+12)<$D2591,12,$D2591-SUM(J2589:$K2589)),0)))),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2588=LataProjekcji,IF($F2588>$E2591,$E2591,$F2588),IF($D2591>=$E2591,(IF($D2588<LataProjekcji,IF((SUM($K2589:K2589)+12)<$E2591,12,$E2591-SUM($K2589:K2589)),0)),(IF($D2588<LataProjekcji,IF((SUM($K2589:K2589)+12)<$D2591,12,$D2591-SUM($K2589:K2589)),0)))),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2588=LataProjekcji,IF($F2588>$E2591,$E2591,$F2588),IF($D2591>=$E2591,(IF($D2588<LataProjekcji,IF((SUM($K2589:L2589)+12)<$E2591,12,$E2591-SUM($K2589:L2589)),0)),(IF($D2588<LataProjekcji,IF((SUM($K2589:L2589)+12)<$D2591,12,$D2591-SUM($K2589:L2589)),0)))),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2588=LataProjekcji,IF($F2588>$E2591,$E2591,$F2588),IF($D2591>=$E2591,(IF($D2588<LataProjekcji,IF((SUM($K2589:M2589)+12)<$E2591,12,$E2591-SUM($K2589:M2589)),0)),(IF($D2588<LataProjekcji,IF((SUM($K2589:M2589)+12)<$D2591,12,$D2591-SUM($K2589:M2589)),0)))),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2588=LataProjekcji,IF($F2588>$E2591,$E2591,$F2588),IF($D2591>=$E2591,(IF($D2588<LataProjekcji,IF((SUM($K2589:N2589)+12)<$E2591,12,$E2591-SUM($K2589:N2589)),0)),(IF($D2588<LataProjekcji,IF((SUM($K2589:N2589)+12)<$D2591,12,$D2591-SUM($K2589:N2589)),0)))),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2588=LataProjekcji,IF($F2588>$E2591,$E2591,$F2588),IF($D2591>=$E2591,(IF($D2588<LataProjekcji,IF((SUM($K2589:O2589)+12)<$E2591,12,$E2591-SUM($K2589:O2589)),0)),(IF($D2588<LataProjekcji,IF((SUM($K2589:O2589)+12)<$D2591,12,$D2591-SUM($K2589:O2589)),0)))),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2588=LataProjekcji,IF($F2588>$E2591,$E2591,$F2588),IF($D2591>=$E2591,(IF($D2588<LataProjekcji,IF((SUM($K2589:P2589)+12)<$E2591,12,$E2591-SUM($K2589:P2589)),0)),(IF($D2588<LataProjekcji,IF((SUM($K2589:P2589)+12)<$D2591,12,$D2591-SUM($K2589:P2589)),0)))),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2588=LataProjekcji,IF($F2588>$E2591,$E2591,$F2588),IF($D2591>=$E2591,(IF($D2588<LataProjekcji,IF((SUM($K2589:Q2589)+12)<$E2591,12,$E2591-SUM($K2589:Q2589)),0)),(IF($D2588<LataProjekcji,IF((SUM($K2589:Q2589)+12)<$D2591,12,$D2591-SUM($K2589:Q2589)),0)))),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2588=LataProjekcji,IF($F2588>$E2591,$E2591,$F2588),IF($D2591>=$E2591,(IF($D2588<LataProjekcji,IF((SUM($K2589:R2589)+12)<$E2591,12,$E2591-SUM($K2589:R2589)),0)),(IF($D2588<LataProjekcji,IF((SUM($K2589:R2589)+12)<$D2591,12,$D2591-SUM($K2589:R2589)),0)))),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2588=LataProjekcji,IF($F2588>$E2591,$E2591,$F2588),IF($D2591>=$E2591,(IF($D2588<LataProjekcji,IF((SUM($K2589:S2589)+12)<$E2591,12,$E2591-SUM($K2589:S2589)),0)),(IF($D2588<LataProjekcji,IF((SUM($K2589:S2589)+12)<$D2591,12,$D2591-SUM($K2589:S2589)),0)))),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2588=LataProjekcji,IF($F2588>$E2591,$E2591,$F2588),IF($D2591>=$E2591,(IF($D2588<LataProjekcji,IF((SUM($K2589:T2589)+12)<$E2591,12,$E2591-SUM($K2589:T2589)),0)),(IF($D2588<LataProjekcji,IF((SUM($K2589:T2589)+12)<$D2591,12,$D2591-SUM($K2589:T2589)),0)))),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2588=LataProjekcji,IF($F2588>$E2591,$E2591,$F2588),IF($D2591>=$E2591,(IF($D2588<LataProjekcji,IF((SUM($K2589:U2589)+12)<$E2591,12,$E2591-SUM($K2589:U2589)),0)),(IF($D2588<LataProjekcji,IF((SUM($K2589:U2589)+12)<$D2591,12,$D2591-SUM($K2589:U2589)),0)))),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2588=LataProjekcji,IF($F2588>$E2591,$E2591,$F2588),IF($D2591>=$E2591,(IF($D2588<LataProjekcji,IF((SUM($K2589:V2589)+12)<$E2591,12,$E2591-SUM($K2589:V2589)),0)),(IF($D2588<LataProjekcji,IF((SUM($K2589:V2589)+12)<$D2591,12,$D2591-SUM($K2589:V2589)),0)))),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2588=LataProjekcji,IF($F2588>$E2591,$E2591,$F2588),IF($D2591>=$E2591,(IF($D2588<LataProjekcji,IF((SUM($K2589:W2589)+12)<$E2591,12,$E2591-SUM($K2589:W2589)),0)),(IF($D2588<LataProjekcji,IF((SUM($K2589:W2589)+12)<$D2591,12,$D2591-SUM($K2589:W2589)),0)))),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2588=LataProjekcji,IF($F2588>$E2591,$E2591,$F2588),IF($D2591>=$E2591,(IF($D2588<LataProjekcji,IF((SUM($K2589:X2589)+12)<$E2591,12,$E2591-SUM($K2589:X2589)),0)),(IF($D2588<LataProjekcji,IF((SUM($K2589:X2589)+12)<$D2591,12,$D2591-SUM($K2589:X2589)),0)))),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2588=LataProjekcji,IF($F2588>$E2591,$E2591,$F2588),IF($D2591>=$E2591,(IF($D2588<LataProjekcji,IF((SUM($K2589:Y2589)+12)<$E2591,12,$E2591-SUM($K2589:Y2589)),0)),(IF($D2588<LataProjekcji,IF((SUM($K2589:Y2589)+12)<$D2591,12,$D2591-SUM($K2589:Y2589)),0)))),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2588=LataProjekcji,IF($F2588>$E2591,$E2591,$F2588),IF($D2591>=$E2591,(IF($D2588<LataProjekcji,IF((SUM($K2589:Z2589)+12)<$E2591,12,$E2591-SUM($K2589:Z2589)),0)),(IF($D2588<LataProjekcji,IF((SUM($K2589:Z2589)+12)<$D2591,12,$D2591-SUM($K2589:Z2589)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1405","v":0},{"$f":"IF(D2589>10,ROUND(D2590/12,2),D2590)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2590:AA2590)=D2589","v":true},"amortyzacja",null,{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2591,ROUND($D2589,0),ROUND(K2588*$E2590,0)),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2591,ROUND($D2589-SUM(K2590:$K2590),0),ROUND(L2588*$E2590,0)),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2591,ROUND($D2589-SUM($K2590:L2590),0),ROUND(M2588*$E2590,0)),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2591,ROUND($D2589-SUM($K2590:M2590),0),ROUND(N2588*$E2590,0)),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2591,ROUND($D2589-SUM($K2590:N2590),0),ROUND(O2588*$E2590,0)),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2591,ROUND($D2589-SUM($K2590:O2590),0),ROUND(P2588*$E2590,0)),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2591,ROUND($D2589-SUM($K2590:P2590),0),ROUND(Q2588*$E2590,0)),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2591,ROUND($D2589-SUM($K2590:Q2590),0),ROUND(R2588*$E2590,0)),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2591,ROUND($D2589-SUM($K2590:R2590),0),ROUND(S2588*$E2590,0)),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2591,ROUND($D2589-SUM($K2590:S2590),0),ROUND(T2588*$E2590,0)),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2591,ROUND($D2589-SUM($K2590:T2590),0),ROUND(U2588*$E2590,0)),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2591,ROUND($D2589-SUM($K2590:U2590),0),ROUND(V2588*$E2590,0)),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2591,ROUND($D2589-SUM($K2590:V2590),0),ROUND(W2588*$E2590,0)),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2591,ROUND($D2589-SUM($K2590:W2590),0),ROUND(X2588*$E2590,0)),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2591,ROUND($D2589-SUM($K2590:X2590),0),ROUND(Y2588*$E2590,0)),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2591,ROUND($D2589-SUM($K2590:Y2590),0),ROUND(Z2588*$E2590,0)),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2591,ROUND($D2589-SUM($K2590:Z2590),0),ROUND(AA2588*$E2590,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2589/E2590,0),0)","v":0},{"$f":"IF(D2591=0,0,DATEDIF(DATE(D2588,E2588,1),DATE(F2590,G2590,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2588),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2588),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2590,IF(AND($G2590=$G2591,$F2590=$F2591),ROUND($D2589-SUM($K2591),0),ROUND(K2589*$E2590,0)),IF(LataProjekcji>$F2590,0,ROUND(K2589*$E2590,0))),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2590,IF(AND($G2590=$G2591,$F2590=$F2591),ROUND($D2589-SUM($K2591:K2591),0),ROUND(L2589*$E2590,0)),IF(LataProjekcji>$F2590,0,ROUND(L2589*$E2590,0))),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2590,IF(AND($G2590=$G2591,$F2590=$F2591),ROUND($D2589-SUM($K2591:L2591),0),ROUND(M2589*$E2590,0)),IF(LataProjekcji>$F2590,0,ROUND(M2589*$E2590,0))),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2590,IF(AND($G2590=$G2591,$F2590=$F2591),ROUND($D2589-SUM($K2591:M2591),0),ROUND(N2589*$E2590,0)),IF(LataProjekcji>$F2590,0,ROUND(N2589*$E2590,0))),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2590,IF(AND($G2590=$G2591,$F2590=$F2591),ROUND($D2589-SUM($K2591:N2591),0),ROUND(O2589*$E2590,0)),IF(LataProjekcji>$F2590,0,ROUND(O2589*$E2590,0))),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2590,IF(AND($G2590=$G2591,$F2590=$F2591),ROUND($D2589-SUM($K2591:O2591),0),ROUND(P2589*$E2590,0)),IF(LataProjekcji>$F2590,0,ROUND(P2589*$E2590,0))),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2590,IF(AND($G2590=$G2591,$F2590=$F2591),ROUND($D2589-SUM($K2591:P2591),0),ROUND(Q2589*$E2590,0)),IF(LataProjekcji>$F2590,0,ROUND(Q2589*$E2590,0))),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2590,IF(AND($G2590=$G2591,$F2590=$F2591),ROUND($D2589-SUM($K2591:Q2591),0),ROUND(R2589*$E2590,0)),IF(LataProjekcji>$F2590,0,ROUND(R2589*$E2590,0))),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2590,IF(AND($G2590=$G2591,$F2590=$F2591),ROUND($D2589-SUM($K2591:R2591),0),ROUND(S2589*$E2590,0)),IF(LataProjekcji>$F2590,0,ROUND(S2589*$E2590,0))),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2590,IF(AND($G2590=$G2591,$F2590=$F2591),ROUND($D2589-SUM($K2591:S2591),0),ROUND(T2589*$E2590,0)),IF(LataProjekcji>$F2590,0,ROUND(T2589*$E2590,0))),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2590,IF(AND($G2590=$G2591,$F2590=$F2591),ROUND($D2589-SUM($K2591:T2591),0),ROUND(U2589*$E2590,0)),IF(LataProjekcji>$F2590,0,ROUND(U2589*$E2590,0))),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2590,IF(AND($G2590=$G2591,$F2590=$F2591),ROUND($D2589-SUM($K2591:U2591),0),ROUND(V2589*$E2590,0)),IF(LataProjekcji>$F2590,0,ROUND(V2589*$E2590,0))),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2590,IF(AND($G2590=$G2591,$F2590=$F2591),ROUND($D2589-SUM($K2591:V2591),0),ROUND(W2589*$E2590,0)),IF(LataProjekcji>$F2590,0,ROUND(W2589*$E2590,0))),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2590,IF(AND($G2590=$G2591,$F2590=$F2591),ROUND($D2589-SUM($K2591:W2591),0),ROUND(X2589*$E2590,0)),IF(LataProjekcji>$F2590,0,ROUND(X2589*$E2590,0))),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2590,IF(AND($G2590=$G2591,$F2590=$F2591),ROUND($D2589-SUM($K2591:X2591),0),ROUND(Y2589*$E2590,0)),IF(LataProjekcji>$F2590,0,ROUND(Y2589*$E2590,0))),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2590,IF(AND($G2590=$G2591,$F2590=$F2591),ROUND($D2589-SUM($K2591:Y2591),0),ROUND(Z2589*$E2590,0)),IF(LataProjekcji>$F2590,0,ROUND(Z2589*$E2590,0))),0),0)","v":0},{"$f":"IF(AND($G2589,NOT(ISTEXT($G2588)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2590,IF(AND($G2590=$G2591,$F2590=$F2591),ROUND($D2589-SUM($K2591:Z2591),0),ROUND(AA2589*$E2590,0)),IF(LataProjekcji>$F2590,0,ROUND(AA2589*$E2590,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2589>10,ROUND((D2591-1)*E2590,0),E2590)","v":0},{"$f":"D2589-D2592","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1409","v":"nazwa ST: 0"},null,{"$f":"D1409","v":60},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1410","v":1900},{"$f":"E1410","v":1},{"$f":"IF(D2596>10,F1410,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2594,0)),\"brak daty\",IF(D2596>10,EDATE(OFFSET($E$269,$D2594,0),D2598),DATE(D2595,E2595,1)))","v":"brak daty"},{"$f":"SUM(K2595:AA2595)=D2598","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2595=LataProjekcji,$F2595,IF($D2595<LataProjekcji,IF((SUM(K2595)+12)<$D2598,12,$D2598-SUM(K2595)),0)),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2595=LataProjekcji,$F2595,IF($D2595<LataProjekcji,IF((SUM($K2595:K2595)+12)<$D2598,12,$D2598-SUM($K2595:K2595)),0)),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2595=LataProjekcji,$F2595,IF($D2595<LataProjekcji,IF((SUM($K2595:L2595)+12)<$D2598,12,$D2598-SUM($K2595:L2595)),0)),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2595=LataProjekcji,$F2595,IF($D2595<LataProjekcji,IF((SUM($K2595:M2595)+12)<$D2598,12,$D2598-SUM($K2595:M2595)),0)),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2595=LataProjekcji,$F2595,IF($D2595<LataProjekcji,IF((SUM($K2595:N2595)+12)<$D2598,12,$D2598-SUM($K2595:N2595)),0)),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2595=LataProjekcji,$F2595,IF($D2595<LataProjekcji,IF((SUM($K2595:O2595)+12)<$D2598,12,$D2598-SUM($K2595:O2595)),0)),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2595=LataProjekcji,$F2595,IF($D2595<LataProjekcji,IF((SUM($K2595:P2595)+12)<$D2598,12,$D2598-SUM($K2595:P2595)),0)),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2595=LataProjekcji,$F2595,IF($D2595<LataProjekcji,IF((SUM($K2595:Q2595)+12)<$D2598,12,$D2598-SUM($K2595:Q2595)),0)),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2595=LataProjekcji,$F2595,IF($D2595<LataProjekcji,IF((SUM($K2595:R2595)+12)<$D2598,12,$D2598-SUM($K2595:R2595)),0)),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2595=LataProjekcji,$F2595,IF($D2595<LataProjekcji,IF((SUM($K2595:S2595)+12)<$D2598,12,$D2598-SUM($K2595:S2595)),0)),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2595=LataProjekcji,$F2595,IF($D2595<LataProjekcji,IF((SUM($K2595:T2595)+12)<$D2598,12,$D2598-SUM($K2595:T2595)),0)),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2595=LataProjekcji,$F2595,IF($D2595<LataProjekcji,IF((SUM($K2595:U2595)+12)<$D2598,12,$D2598-SUM($K2595:U2595)),0)),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2595=LataProjekcji,$F2595,IF($D2595<LataProjekcji,IF((SUM($K2595:V2595)+12)<$D2598,12,$D2598-SUM($K2595:V2595)),0)),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2595=LataProjekcji,$F2595,IF($D2595<LataProjekcji,IF((SUM($K2595:W2595)+12)<$D2598,12,$D2598-SUM($K2595:W2595)),0)),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2595=LataProjekcji,$F2595,IF($D2595<LataProjekcji,IF((SUM($K2595:X2595)+12)<$D2598,12,$D2598-SUM($K2595:X2595)),0)),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2595=LataProjekcji,$F2595,IF($D2595<LataProjekcji,IF((SUM($K2595:Y2595)+12)<$D2598,12,$D2598-SUM($K2595:Y2595)),0)),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2595=LataProjekcji,$F2595,IF($D2595<LataProjekcji,IF((SUM($K2595:Z2595)+12)<$D2598,12,$D2598-SUM($K2595:Z2595)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1411","v":0},{"$f":"E1411","v":0},{"$f":"F1411","v":0},{"$f":"NOT(ISBLANK(am_grunty))","v":false},{"$f":"SUM(K2596:AA2596)=E2598","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2595=LataProjekcji,IF($F2595>$E2598,$E2598,$F2595),IF($D2598>=$E2598,(IF($D2595<LataProjekcji,IF((SUM(J2596:$K2596)+12)<$E2598,12,$E2598-SUM(J2596:$K2596)),0)),(IF($D2595<LataProjekcji,IF((SUM(J2596:$K2596)+12)<$D2598,12,$D2598-SUM(J2596:$K2596)),0)))),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2595=LataProjekcji,IF($F2595>$E2598,$E2598,$F2595),IF($D2598>=$E2598,(IF($D2595<LataProjekcji,IF((SUM($K2596:K2596)+12)<$E2598,12,$E2598-SUM($K2596:K2596)),0)),(IF($D2595<LataProjekcji,IF((SUM($K2596:K2596)+12)<$D2598,12,$D2598-SUM($K2596:K2596)),0)))),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2595=LataProjekcji,IF($F2595>$E2598,$E2598,$F2595),IF($D2598>=$E2598,(IF($D2595<LataProjekcji,IF((SUM($K2596:L2596)+12)<$E2598,12,$E2598-SUM($K2596:L2596)),0)),(IF($D2595<LataProjekcji,IF((SUM($K2596:L2596)+12)<$D2598,12,$D2598-SUM($K2596:L2596)),0)))),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2595=LataProjekcji,IF($F2595>$E2598,$E2598,$F2595),IF($D2598>=$E2598,(IF($D2595<LataProjekcji,IF((SUM($K2596:M2596)+12)<$E2598,12,$E2598-SUM($K2596:M2596)),0)),(IF($D2595<LataProjekcji,IF((SUM($K2596:M2596)+12)<$D2598,12,$D2598-SUM($K2596:M2596)),0)))),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2595=LataProjekcji,IF($F2595>$E2598,$E2598,$F2595),IF($D2598>=$E2598,(IF($D2595<LataProjekcji,IF((SUM($K2596:N2596)+12)<$E2598,12,$E2598-SUM($K2596:N2596)),0)),(IF($D2595<LataProjekcji,IF((SUM($K2596:N2596)+12)<$D2598,12,$D2598-SUM($K2596:N2596)),0)))),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2595=LataProjekcji,IF($F2595>$E2598,$E2598,$F2595),IF($D2598>=$E2598,(IF($D2595<LataProjekcji,IF((SUM($K2596:O2596)+12)<$E2598,12,$E2598-SUM($K2596:O2596)),0)),(IF($D2595<LataProjekcji,IF((SUM($K2596:O2596)+12)<$D2598,12,$D2598-SUM($K2596:O2596)),0)))),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2595=LataProjekcji,IF($F2595>$E2598,$E2598,$F2595),IF($D2598>=$E2598,(IF($D2595<LataProjekcji,IF((SUM($K2596:P2596)+12)<$E2598,12,$E2598-SUM($K2596:P2596)),0)),(IF($D2595<LataProjekcji,IF((SUM($K2596:P2596)+12)<$D2598,12,$D2598-SUM($K2596:P2596)),0)))),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2595=LataProjekcji,IF($F2595>$E2598,$E2598,$F2595),IF($D2598>=$E2598,(IF($D2595<LataProjekcji,IF((SUM($K2596:Q2596)+12)<$E2598,12,$E2598-SUM($K2596:Q2596)),0)),(IF($D2595<LataProjekcji,IF((SUM($K2596:Q2596)+12)<$D2598,12,$D2598-SUM($K2596:Q2596)),0)))),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2595=LataProjekcji,IF($F2595>$E2598,$E2598,$F2595),IF($D2598>=$E2598,(IF($D2595<LataProjekcji,IF((SUM($K2596:R2596)+12)<$E2598,12,$E2598-SUM($K2596:R2596)),0)),(IF($D2595<LataProjekcji,IF((SUM($K2596:R2596)+12)<$D2598,12,$D2598-SUM($K2596:R2596)),0)))),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2595=LataProjekcji,IF($F2595>$E2598,$E2598,$F2595),IF($D2598>=$E2598,(IF($D2595<LataProjekcji,IF((SUM($K2596:S2596)+12)<$E2598,12,$E2598-SUM($K2596:S2596)),0)),(IF($D2595<LataProjekcji,IF((SUM($K2596:S2596)+12)<$D2598,12,$D2598-SUM($K2596:S2596)),0)))),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2595=LataProjekcji,IF($F2595>$E2598,$E2598,$F2595),IF($D2598>=$E2598,(IF($D2595<LataProjekcji,IF((SUM($K2596:T2596)+12)<$E2598,12,$E2598-SUM($K2596:T2596)),0)),(IF($D2595<LataProjekcji,IF((SUM($K2596:T2596)+12)<$D2598,12,$D2598-SUM($K2596:T2596)),0)))),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2595=LataProjekcji,IF($F2595>$E2598,$E2598,$F2595),IF($D2598>=$E2598,(IF($D2595<LataProjekcji,IF((SUM($K2596:U2596)+12)<$E2598,12,$E2598-SUM($K2596:U2596)),0)),(IF($D2595<LataProjekcji,IF((SUM($K2596:U2596)+12)<$D2598,12,$D2598-SUM($K2596:U2596)),0)))),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2595=LataProjekcji,IF($F2595>$E2598,$E2598,$F2595),IF($D2598>=$E2598,(IF($D2595<LataProjekcji,IF((SUM($K2596:V2596)+12)<$E2598,12,$E2598-SUM($K2596:V2596)),0)),(IF($D2595<LataProjekcji,IF((SUM($K2596:V2596)+12)<$D2598,12,$D2598-SUM($K2596:V2596)),0)))),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2595=LataProjekcji,IF($F2595>$E2598,$E2598,$F2595),IF($D2598>=$E2598,(IF($D2595<LataProjekcji,IF((SUM($K2596:W2596)+12)<$E2598,12,$E2598-SUM($K2596:W2596)),0)),(IF($D2595<LataProjekcji,IF((SUM($K2596:W2596)+12)<$D2598,12,$D2598-SUM($K2596:W2596)),0)))),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2595=LataProjekcji,IF($F2595>$E2598,$E2598,$F2595),IF($D2598>=$E2598,(IF($D2595<LataProjekcji,IF((SUM($K2596:X2596)+12)<$E2598,12,$E2598-SUM($K2596:X2596)),0)),(IF($D2595<LataProjekcji,IF((SUM($K2596:X2596)+12)<$D2598,12,$D2598-SUM($K2596:X2596)),0)))),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2595=LataProjekcji,IF($F2595>$E2598,$E2598,$F2595),IF($D2598>=$E2598,(IF($D2595<LataProjekcji,IF((SUM($K2596:Y2596)+12)<$E2598,12,$E2598-SUM($K2596:Y2596)),0)),(IF($D2595<LataProjekcji,IF((SUM($K2596:Y2596)+12)<$D2598,12,$D2598-SUM($K2596:Y2596)),0)))),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2595=LataProjekcji,IF($F2595>$E2598,$E2598,$F2595),IF($D2598>=$E2598,(IF($D2595<LataProjekcji,IF((SUM($K2596:Z2596)+12)<$E2598,12,$E2598-SUM($K2596:Z2596)),0)),(IF($D2595<LataProjekcji,IF((SUM($K2596:Z2596)+12)<$D2598,12,$D2598-SUM($K2596:Z2596)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1412","v":0},{"$f":"IF(D2596>10,ROUND(D2597/12,2),D2597)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2597:AA2597)=D2596","v":true},"amortyzacja",null,{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2598,ROUND($D2596,0),ROUND(K2595*$E2597,0)),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2598,ROUND($D2596-SUM(K2597:$K2597),0),ROUND(L2595*$E2597,0)),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2598,ROUND($D2596-SUM($K2597:L2597),0),ROUND(M2595*$E2597,0)),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2598,ROUND($D2596-SUM($K2597:M2597),0),ROUND(N2595*$E2597,0)),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2598,ROUND($D2596-SUM($K2597:N2597),0),ROUND(O2595*$E2597,0)),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2598,ROUND($D2596-SUM($K2597:O2597),0),ROUND(P2595*$E2597,0)),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2598,ROUND($D2596-SUM($K2597:P2597),0),ROUND(Q2595*$E2597,0)),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2598,ROUND($D2596-SUM($K2597:Q2597),0),ROUND(R2595*$E2597,0)),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2598,ROUND($D2596-SUM($K2597:R2597),0),ROUND(S2595*$E2597,0)),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2598,ROUND($D2596-SUM($K2597:S2597),0),ROUND(T2595*$E2597,0)),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2598,ROUND($D2596-SUM($K2597:T2597),0),ROUND(U2595*$E2597,0)),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2598,ROUND($D2596-SUM($K2597:U2597),0),ROUND(V2595*$E2597,0)),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2598,ROUND($D2596-SUM($K2597:V2597),0),ROUND(W2595*$E2597,0)),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2598,ROUND($D2596-SUM($K2597:W2597),0),ROUND(X2595*$E2597,0)),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2598,ROUND($D2596-SUM($K2597:X2597),0),ROUND(Y2595*$E2597,0)),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2598,ROUND($D2596-SUM($K2597:Y2597),0),ROUND(Z2595*$E2597,0)),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2598,ROUND($D2596-SUM($K2597:Z2597),0),ROUND(AA2595*$E2597,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2596/E2597,0),0)","v":0},{"$f":"IF(D2598=0,0,DATEDIF(DATE(D2595,E2595,1),DATE(F2597,G2597,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2595),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2595),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2597,IF(AND($G2597=$G2598,$F2597=$F2598),ROUND($D2596-SUM($K2598),0),ROUND(K2596*$E2597,0)),IF(LataProjekcji>$F2597,0,ROUND(K2596*$E2597,0))),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2597,IF(AND($G2597=$G2598,$F2597=$F2598),ROUND($D2596-SUM($K2598:K2598),0),ROUND(L2596*$E2597,0)),IF(LataProjekcji>$F2597,0,ROUND(L2596*$E2597,0))),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2597,IF(AND($G2597=$G2598,$F2597=$F2598),ROUND($D2596-SUM($K2598:L2598),0),ROUND(M2596*$E2597,0)),IF(LataProjekcji>$F2597,0,ROUND(M2596*$E2597,0))),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2597,IF(AND($G2597=$G2598,$F2597=$F2598),ROUND($D2596-SUM($K2598:M2598),0),ROUND(N2596*$E2597,0)),IF(LataProjekcji>$F2597,0,ROUND(N2596*$E2597,0))),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2597,IF(AND($G2597=$G2598,$F2597=$F2598),ROUND($D2596-SUM($K2598:N2598),0),ROUND(O2596*$E2597,0)),IF(LataProjekcji>$F2597,0,ROUND(O2596*$E2597,0))),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2597,IF(AND($G2597=$G2598,$F2597=$F2598),ROUND($D2596-SUM($K2598:O2598),0),ROUND(P2596*$E2597,0)),IF(LataProjekcji>$F2597,0,ROUND(P2596*$E2597,0))),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2597,IF(AND($G2597=$G2598,$F2597=$F2598),ROUND($D2596-SUM($K2598:P2598),0),ROUND(Q2596*$E2597,0)),IF(LataProjekcji>$F2597,0,ROUND(Q2596*$E2597,0))),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2597,IF(AND($G2597=$G2598,$F2597=$F2598),ROUND($D2596-SUM($K2598:Q2598),0),ROUND(R2596*$E2597,0)),IF(LataProjekcji>$F2597,0,ROUND(R2596*$E2597,0))),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2597,IF(AND($G2597=$G2598,$F2597=$F2598),ROUND($D2596-SUM($K2598:R2598),0),ROUND(S2596*$E2597,0)),IF(LataProjekcji>$F2597,0,ROUND(S2596*$E2597,0))),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2597,IF(AND($G2597=$G2598,$F2597=$F2598),ROUND($D2596-SUM($K2598:S2598),0),ROUND(T2596*$E2597,0)),IF(LataProjekcji>$F2597,0,ROUND(T2596*$E2597,0))),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2597,IF(AND($G2597=$G2598,$F2597=$F2598),ROUND($D2596-SUM($K2598:T2598),0),ROUND(U2596*$E2597,0)),IF(LataProjekcji>$F2597,0,ROUND(U2596*$E2597,0))),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2597,IF(AND($G2597=$G2598,$F2597=$F2598),ROUND($D2596-SUM($K2598:U2598),0),ROUND(V2596*$E2597,0)),IF(LataProjekcji>$F2597,0,ROUND(V2596*$E2597,0))),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2597,IF(AND($G2597=$G2598,$F2597=$F2598),ROUND($D2596-SUM($K2598:V2598),0),ROUND(W2596*$E2597,0)),IF(LataProjekcji>$F2597,0,ROUND(W2596*$E2597,0))),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2597,IF(AND($G2597=$G2598,$F2597=$F2598),ROUND($D2596-SUM($K2598:W2598),0),ROUND(X2596*$E2597,0)),IF(LataProjekcji>$F2597,0,ROUND(X2596*$E2597,0))),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2597,IF(AND($G2597=$G2598,$F2597=$F2598),ROUND($D2596-SUM($K2598:X2598),0),ROUND(Y2596*$E2597,0)),IF(LataProjekcji>$F2597,0,ROUND(Y2596*$E2597,0))),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2597,IF(AND($G2597=$G2598,$F2597=$F2598),ROUND($D2596-SUM($K2598:Y2598),0),ROUND(Z2596*$E2597,0)),IF(LataProjekcji>$F2597,0,ROUND(Z2596*$E2597,0))),0),0)","v":0},{"$f":"IF(AND($G2596,NOT(ISTEXT($G2595)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2597,IF(AND($G2597=$G2598,$F2597=$F2598),ROUND($D2596-SUM($K2598:Z2598),0),ROUND(AA2596*$E2597,0)),IF(LataProjekcji>$F2597,0,ROUND(AA2596*$E2597,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2596>10,ROUND((D2598-1)*E2597,0),E2597)","v":0},{"$f":"D2596-D2599","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1416","v":"nazwa ST: 0"},null,{"$f":"D1416","v":61},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1417","v":1900},{"$f":"E1417","v":1},{"$f":"IF(D2603>10,F1417,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2601,0)),\"brak daty\",IF(D2603>10,EDATE(OFFSET($E$269,$D2601,0),D2605),DATE(D2602,E2602,1)))","v":"brak daty"},{"$f":"SUM(K2602:AA2602)=D2605","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2602=LataProjekcji,$F2602,IF($D2602<LataProjekcji,IF((SUM(K2602)+12)<$D2605,12,$D2605-SUM(K2602)),0)),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2602=LataProjekcji,$F2602,IF($D2602<LataProjekcji,IF((SUM($K2602:K2602)+12)<$D2605,12,$D2605-SUM($K2602:K2602)),0)),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2602=LataProjekcji,$F2602,IF($D2602<LataProjekcji,IF((SUM($K2602:L2602)+12)<$D2605,12,$D2605-SUM($K2602:L2602)),0)),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2602=LataProjekcji,$F2602,IF($D2602<LataProjekcji,IF((SUM($K2602:M2602)+12)<$D2605,12,$D2605-SUM($K2602:M2602)),0)),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2602=LataProjekcji,$F2602,IF($D2602<LataProjekcji,IF((SUM($K2602:N2602)+12)<$D2605,12,$D2605-SUM($K2602:N2602)),0)),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2602=LataProjekcji,$F2602,IF($D2602<LataProjekcji,IF((SUM($K2602:O2602)+12)<$D2605,12,$D2605-SUM($K2602:O2602)),0)),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2602=LataProjekcji,$F2602,IF($D2602<LataProjekcji,IF((SUM($K2602:P2602)+12)<$D2605,12,$D2605-SUM($K2602:P2602)),0)),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2602=LataProjekcji,$F2602,IF($D2602<LataProjekcji,IF((SUM($K2602:Q2602)+12)<$D2605,12,$D2605-SUM($K2602:Q2602)),0)),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2602=LataProjekcji,$F2602,IF($D2602<LataProjekcji,IF((SUM($K2602:R2602)+12)<$D2605,12,$D2605-SUM($K2602:R2602)),0)),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2602=LataProjekcji,$F2602,IF($D2602<LataProjekcji,IF((SUM($K2602:S2602)+12)<$D2605,12,$D2605-SUM($K2602:S2602)),0)),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2602=LataProjekcji,$F2602,IF($D2602<LataProjekcji,IF((SUM($K2602:T2602)+12)<$D2605,12,$D2605-SUM($K2602:T2602)),0)),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2602=LataProjekcji,$F2602,IF($D2602<LataProjekcji,IF((SUM($K2602:U2602)+12)<$D2605,12,$D2605-SUM($K2602:U2602)),0)),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2602=LataProjekcji,$F2602,IF($D2602<LataProjekcji,IF((SUM($K2602:V2602)+12)<$D2605,12,$D2605-SUM($K2602:V2602)),0)),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2602=LataProjekcji,$F2602,IF($D2602<LataProjekcji,IF((SUM($K2602:W2602)+12)<$D2605,12,$D2605-SUM($K2602:W2602)),0)),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2602=LataProjekcji,$F2602,IF($D2602<LataProjekcji,IF((SUM($K2602:X2602)+12)<$D2605,12,$D2605-SUM($K2602:X2602)),0)),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2602=LataProjekcji,$F2602,IF($D2602<LataProjekcji,IF((SUM($K2602:Y2602)+12)<$D2605,12,$D2605-SUM($K2602:Y2602)),0)),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2602=LataProjekcji,$F2602,IF($D2602<LataProjekcji,IF((SUM($K2602:Z2602)+12)<$D2605,12,$D2605-SUM($K2602:Z2602)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1418","v":0},{"$f":"E1418","v":0},{"$f":"F1418","v":0},{"$f":"NOT(ISBLANK(am_grunty))","v":false},{"$f":"SUM(K2603:AA2603)=E2605","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2602=LataProjekcji,IF($F2602>$E2605,$E2605,$F2602),IF($D2605>=$E2605,(IF($D2602<LataProjekcji,IF((SUM(J2603:$K2603)+12)<$E2605,12,$E2605-SUM(J2603:$K2603)),0)),(IF($D2602<LataProjekcji,IF((SUM(J2603:$K2603)+12)<$D2605,12,$D2605-SUM(J2603:$K2603)),0)))),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2602=LataProjekcji,IF($F2602>$E2605,$E2605,$F2602),IF($D2605>=$E2605,(IF($D2602<LataProjekcji,IF((SUM($K2603:K2603)+12)<$E2605,12,$E2605-SUM($K2603:K2603)),0)),(IF($D2602<LataProjekcji,IF((SUM($K2603:K2603)+12)<$D2605,12,$D2605-SUM($K2603:K2603)),0)))),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2602=LataProjekcji,IF($F2602>$E2605,$E2605,$F2602),IF($D2605>=$E2605,(IF($D2602<LataProjekcji,IF((SUM($K2603:L2603)+12)<$E2605,12,$E2605-SUM($K2603:L2603)),0)),(IF($D2602<LataProjekcji,IF((SUM($K2603:L2603)+12)<$D2605,12,$D2605-SUM($K2603:L2603)),0)))),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2602=LataProjekcji,IF($F2602>$E2605,$E2605,$F2602),IF($D2605>=$E2605,(IF($D2602<LataProjekcji,IF((SUM($K2603:M2603)+12)<$E2605,12,$E2605-SUM($K2603:M2603)),0)),(IF($D2602<LataProjekcji,IF((SUM($K2603:M2603)+12)<$D2605,12,$D2605-SUM($K2603:M2603)),0)))),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2602=LataProjekcji,IF($F2602>$E2605,$E2605,$F2602),IF($D2605>=$E2605,(IF($D2602<LataProjekcji,IF((SUM($K2603:N2603)+12)<$E2605,12,$E2605-SUM($K2603:N2603)),0)),(IF($D2602<LataProjekcji,IF((SUM($K2603:N2603)+12)<$D2605,12,$D2605-SUM($K2603:N2603)),0)))),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2602=LataProjekcji,IF($F2602>$E2605,$E2605,$F2602),IF($D2605>=$E2605,(IF($D2602<LataProjekcji,IF((SUM($K2603:O2603)+12)<$E2605,12,$E2605-SUM($K2603:O2603)),0)),(IF($D2602<LataProjekcji,IF((SUM($K2603:O2603)+12)<$D2605,12,$D2605-SUM($K2603:O2603)),0)))),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2602=LataProjekcji,IF($F2602>$E2605,$E2605,$F2602),IF($D2605>=$E2605,(IF($D2602<LataProjekcji,IF((SUM($K2603:P2603)+12)<$E2605,12,$E2605-SUM($K2603:P2603)),0)),(IF($D2602<LataProjekcji,IF((SUM($K2603:P2603)+12)<$D2605,12,$D2605-SUM($K2603:P2603)),0)))),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2602=LataProjekcji,IF($F2602>$E2605,$E2605,$F2602),IF($D2605>=$E2605,(IF($D2602<LataProjekcji,IF((SUM($K2603:Q2603)+12)<$E2605,12,$E2605-SUM($K2603:Q2603)),0)),(IF($D2602<LataProjekcji,IF((SUM($K2603:Q2603)+12)<$D2605,12,$D2605-SUM($K2603:Q2603)),0)))),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2602=LataProjekcji,IF($F2602>$E2605,$E2605,$F2602),IF($D2605>=$E2605,(IF($D2602<LataProjekcji,IF((SUM($K2603:R2603)+12)<$E2605,12,$E2605-SUM($K2603:R2603)),0)),(IF($D2602<LataProjekcji,IF((SUM($K2603:R2603)+12)<$D2605,12,$D2605-SUM($K2603:R2603)),0)))),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2602=LataProjekcji,IF($F2602>$E2605,$E2605,$F2602),IF($D2605>=$E2605,(IF($D2602<LataProjekcji,IF((SUM($K2603:S2603)+12)<$E2605,12,$E2605-SUM($K2603:S2603)),0)),(IF($D2602<LataProjekcji,IF((SUM($K2603:S2603)+12)<$D2605,12,$D2605-SUM($K2603:S2603)),0)))),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2602=LataProjekcji,IF($F2602>$E2605,$E2605,$F2602),IF($D2605>=$E2605,(IF($D2602<LataProjekcji,IF((SUM($K2603:T2603)+12)<$E2605,12,$E2605-SUM($K2603:T2603)),0)),(IF($D2602<LataProjekcji,IF((SUM($K2603:T2603)+12)<$D2605,12,$D2605-SUM($K2603:T2603)),0)))),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2602=LataProjekcji,IF($F2602>$E2605,$E2605,$F2602),IF($D2605>=$E2605,(IF($D2602<LataProjekcji,IF((SUM($K2603:U2603)+12)<$E2605,12,$E2605-SUM($K2603:U2603)),0)),(IF($D2602<LataProjekcji,IF((SUM($K2603:U2603)+12)<$D2605,12,$D2605-SUM($K2603:U2603)),0)))),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2602=LataProjekcji,IF($F2602>$E2605,$E2605,$F2602),IF($D2605>=$E2605,(IF($D2602<LataProjekcji,IF((SUM($K2603:V2603)+12)<$E2605,12,$E2605-SUM($K2603:V2603)),0)),(IF($D2602<LataProjekcji,IF((SUM($K2603:V2603)+12)<$D2605,12,$D2605-SUM($K2603:V2603)),0)))),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2602=LataProjekcji,IF($F2602>$E2605,$E2605,$F2602),IF($D2605>=$E2605,(IF($D2602<LataProjekcji,IF((SUM($K2603:W2603)+12)<$E2605,12,$E2605-SUM($K2603:W2603)),0)),(IF($D2602<LataProjekcji,IF((SUM($K2603:W2603)+12)<$D2605,12,$D2605-SUM($K2603:W2603)),0)))),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2602=LataProjekcji,IF($F2602>$E2605,$E2605,$F2602),IF($D2605>=$E2605,(IF($D2602<LataProjekcji,IF((SUM($K2603:X2603)+12)<$E2605,12,$E2605-SUM($K2603:X2603)),0)),(IF($D2602<LataProjekcji,IF((SUM($K2603:X2603)+12)<$D2605,12,$D2605-SUM($K2603:X2603)),0)))),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2602=LataProjekcji,IF($F2602>$E2605,$E2605,$F2602),IF($D2605>=$E2605,(IF($D2602<LataProjekcji,IF((SUM($K2603:Y2603)+12)<$E2605,12,$E2605-SUM($K2603:Y2603)),0)),(IF($D2602<LataProjekcji,IF((SUM($K2603:Y2603)+12)<$D2605,12,$D2605-SUM($K2603:Y2603)),0)))),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2602=LataProjekcji,IF($F2602>$E2605,$E2605,$F2602),IF($D2605>=$E2605,(IF($D2602<LataProjekcji,IF((SUM($K2603:Z2603)+12)<$E2605,12,$E2605-SUM($K2603:Z2603)),0)),(IF($D2602<LataProjekcji,IF((SUM($K2603:Z2603)+12)<$D2605,12,$D2605-SUM($K2603:Z2603)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1419","v":0},{"$f":"IF(D2603>10,ROUND(D2604/12,2),D2604)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2604:AA2604)=D2603","v":true},"amortyzacja",null,{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2605,ROUND($D2603,0),ROUND(K2602*$E2604,0)),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2605,ROUND($D2603-SUM(K2604:$K2604),0),ROUND(L2602*$E2604,0)),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2605,ROUND($D2603-SUM($K2604:L2604),0),ROUND(M2602*$E2604,0)),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2605,ROUND($D2603-SUM($K2604:M2604),0),ROUND(N2602*$E2604,0)),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2605,ROUND($D2603-SUM($K2604:N2604),0),ROUND(O2602*$E2604,0)),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2605,ROUND($D2603-SUM($K2604:O2604),0),ROUND(P2602*$E2604,0)),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2605,ROUND($D2603-SUM($K2604:P2604),0),ROUND(Q2602*$E2604,0)),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2605,ROUND($D2603-SUM($K2604:Q2604),0),ROUND(R2602*$E2604,0)),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2605,ROUND($D2603-SUM($K2604:R2604),0),ROUND(S2602*$E2604,0)),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2605,ROUND($D2603-SUM($K2604:S2604),0),ROUND(T2602*$E2604,0)),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2605,ROUND($D2603-SUM($K2604:T2604),0),ROUND(U2602*$E2604,0)),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2605,ROUND($D2603-SUM($K2604:U2604),0),ROUND(V2602*$E2604,0)),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2605,ROUND($D2603-SUM($K2604:V2604),0),ROUND(W2602*$E2604,0)),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2605,ROUND($D2603-SUM($K2604:W2604),0),ROUND(X2602*$E2604,0)),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2605,ROUND($D2603-SUM($K2604:X2604),0),ROUND(Y2602*$E2604,0)),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2605,ROUND($D2603-SUM($K2604:Y2604),0),ROUND(Z2602*$E2604,0)),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2605,ROUND($D2603-SUM($K2604:Z2604),0),ROUND(AA2602*$E2604,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2603/E2604,0),0)","v":0},{"$f":"IF(D2605=0,0,DATEDIF(DATE(D2602,E2602,1),DATE(F2604,G2604,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2602),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2602),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2604,IF(AND($G2604=$G2605,$F2604=$F2605),ROUND($D2603-SUM($K2605),0),ROUND(K2603*$E2604,0)),IF(LataProjekcji>$F2604,0,ROUND(K2603*$E2604,0))),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2604,IF(AND($G2604=$G2605,$F2604=$F2605),ROUND($D2603-SUM($K2605:K2605),0),ROUND(L2603*$E2604,0)),IF(LataProjekcji>$F2604,0,ROUND(L2603*$E2604,0))),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2604,IF(AND($G2604=$G2605,$F2604=$F2605),ROUND($D2603-SUM($K2605:L2605),0),ROUND(M2603*$E2604,0)),IF(LataProjekcji>$F2604,0,ROUND(M2603*$E2604,0))),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2604,IF(AND($G2604=$G2605,$F2604=$F2605),ROUND($D2603-SUM($K2605:M2605),0),ROUND(N2603*$E2604,0)),IF(LataProjekcji>$F2604,0,ROUND(N2603*$E2604,0))),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2604,IF(AND($G2604=$G2605,$F2604=$F2605),ROUND($D2603-SUM($K2605:N2605),0),ROUND(O2603*$E2604,0)),IF(LataProjekcji>$F2604,0,ROUND(O2603*$E2604,0))),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2604,IF(AND($G2604=$G2605,$F2604=$F2605),ROUND($D2603-SUM($K2605:O2605),0),ROUND(P2603*$E2604,0)),IF(LataProjekcji>$F2604,0,ROUND(P2603*$E2604,0))),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2604,IF(AND($G2604=$G2605,$F2604=$F2605),ROUND($D2603-SUM($K2605:P2605),0),ROUND(Q2603*$E2604,0)),IF(LataProjekcji>$F2604,0,ROUND(Q2603*$E2604,0))),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2604,IF(AND($G2604=$G2605,$F2604=$F2605),ROUND($D2603-SUM($K2605:Q2605),0),ROUND(R2603*$E2604,0)),IF(LataProjekcji>$F2604,0,ROUND(R2603*$E2604,0))),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2604,IF(AND($G2604=$G2605,$F2604=$F2605),ROUND($D2603-SUM($K2605:R2605),0),ROUND(S2603*$E2604,0)),IF(LataProjekcji>$F2604,0,ROUND(S2603*$E2604,0))),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2604,IF(AND($G2604=$G2605,$F2604=$F2605),ROUND($D2603-SUM($K2605:S2605),0),ROUND(T2603*$E2604,0)),IF(LataProjekcji>$F2604,0,ROUND(T2603*$E2604,0))),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2604,IF(AND($G2604=$G2605,$F2604=$F2605),ROUND($D2603-SUM($K2605:T2605),0),ROUND(U2603*$E2604,0)),IF(LataProjekcji>$F2604,0,ROUND(U2603*$E2604,0))),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2604,IF(AND($G2604=$G2605,$F2604=$F2605),ROUND($D2603-SUM($K2605:U2605),0),ROUND(V2603*$E2604,0)),IF(LataProjekcji>$F2604,0,ROUND(V2603*$E2604,0))),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2604,IF(AND($G2604=$G2605,$F2604=$F2605),ROUND($D2603-SUM($K2605:V2605),0),ROUND(W2603*$E2604,0)),IF(LataProjekcji>$F2604,0,ROUND(W2603*$E2604,0))),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2604,IF(AND($G2604=$G2605,$F2604=$F2605),ROUND($D2603-SUM($K2605:W2605),0),ROUND(X2603*$E2604,0)),IF(LataProjekcji>$F2604,0,ROUND(X2603*$E2604,0))),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2604,IF(AND($G2604=$G2605,$F2604=$F2605),ROUND($D2603-SUM($K2605:X2605),0),ROUND(Y2603*$E2604,0)),IF(LataProjekcji>$F2604,0,ROUND(Y2603*$E2604,0))),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2604,IF(AND($G2604=$G2605,$F2604=$F2605),ROUND($D2603-SUM($K2605:Y2605),0),ROUND(Z2603*$E2604,0)),IF(LataProjekcji>$F2604,0,ROUND(Z2603*$E2604,0))),0),0)","v":0},{"$f":"IF(AND($G2603,NOT(ISTEXT($G2602)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2604,IF(AND($G2604=$G2605,$F2604=$F2605),ROUND($D2603-SUM($K2605:Z2605),0),ROUND(AA2603*$E2604,0)),IF(LataProjekcji>$F2604,0,ROUND(AA2603*$E2604,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2603>10,ROUND((D2605-1)*E2604,0),E2604)","v":0},{"$f":"D2603-D2606","v":0}]
[]
[]
[null,{"$f":"\"Grupa ST: \"&B1427","v":"Grupa ST: BUDYNKI I BUDOWLE (+ ŚRODKI TRWAŁE W BUDOWIE)"}]
[null,{"$f":"\"nazwa ST: \"&B1428","v":"nazwa ST: 0"},null,{"$f":"D1428","v":84},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1429","v":1900},{"$f":"E1429","v":1},{"$f":"IF(D2612>10,F1429,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2610,0)),\"brak daty\",IF(D2612>10,EDATE(OFFSET($E$269,$D2610,0),D2614),DATE(D2611,E2611,1)))","v":"brak daty"},{"$f":"SUM(K2611:AA2611)=D2614","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2611=LataProjekcji,$F2611,IF($D2611<LataProjekcji,IF((SUM(K2611)+12)<$D2614,12,$D2614-SUM(K2611)),0)),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2611=LataProjekcji,$F2611,IF($D2611<LataProjekcji,IF((SUM($K2611:K2611)+12)<$D2614,12,$D2614-SUM($K2611:K2611)),0)),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2611=LataProjekcji,$F2611,IF($D2611<LataProjekcji,IF((SUM($K2611:L2611)+12)<$D2614,12,$D2614-SUM($K2611:L2611)),0)),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2611=LataProjekcji,$F2611,IF($D2611<LataProjekcji,IF((SUM($K2611:M2611)+12)<$D2614,12,$D2614-SUM($K2611:M2611)),0)),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2611=LataProjekcji,$F2611,IF($D2611<LataProjekcji,IF((SUM($K2611:N2611)+12)<$D2614,12,$D2614-SUM($K2611:N2611)),0)),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2611=LataProjekcji,$F2611,IF($D2611<LataProjekcji,IF((SUM($K2611:O2611)+12)<$D2614,12,$D2614-SUM($K2611:O2611)),0)),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2611=LataProjekcji,$F2611,IF($D2611<LataProjekcji,IF((SUM($K2611:P2611)+12)<$D2614,12,$D2614-SUM($K2611:P2611)),0)),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2611=LataProjekcji,$F2611,IF($D2611<LataProjekcji,IF((SUM($K2611:Q2611)+12)<$D2614,12,$D2614-SUM($K2611:Q2611)),0)),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2611=LataProjekcji,$F2611,IF($D2611<LataProjekcji,IF((SUM($K2611:R2611)+12)<$D2614,12,$D2614-SUM($K2611:R2611)),0)),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2611=LataProjekcji,$F2611,IF($D2611<LataProjekcji,IF((SUM($K2611:S2611)+12)<$D2614,12,$D2614-SUM($K2611:S2611)),0)),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2611=LataProjekcji,$F2611,IF($D2611<LataProjekcji,IF((SUM($K2611:T2611)+12)<$D2614,12,$D2614-SUM($K2611:T2611)),0)),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2611=LataProjekcji,$F2611,IF($D2611<LataProjekcji,IF((SUM($K2611:U2611)+12)<$D2614,12,$D2614-SUM($K2611:U2611)),0)),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2611=LataProjekcji,$F2611,IF($D2611<LataProjekcji,IF((SUM($K2611:V2611)+12)<$D2614,12,$D2614-SUM($K2611:V2611)),0)),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2611=LataProjekcji,$F2611,IF($D2611<LataProjekcji,IF((SUM($K2611:W2611)+12)<$D2614,12,$D2614-SUM($K2611:W2611)),0)),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2611=LataProjekcji,$F2611,IF($D2611<LataProjekcji,IF((SUM($K2611:X2611)+12)<$D2614,12,$D2614-SUM($K2611:X2611)),0)),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2611=LataProjekcji,$F2611,IF($D2611<LataProjekcji,IF((SUM($K2611:Y2611)+12)<$D2614,12,$D2614-SUM($K2611:Y2611)),0)),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2611=LataProjekcji,$F2611,IF($D2611<LataProjekcji,IF((SUM($K2611:Z2611)+12)<$D2614,12,$D2614-SUM($K2611:Z2611)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1430","v":0},{"$f":"E1430","v":0},{"$f":"F1430","v":0},{"$f":"NOT(ISBLANK(am_budynki))","v":false},{"$f":"SUM(K2612:AA2612)=E2614","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2611=LataProjekcji,IF($F2611>$E2614,$E2614,$F2611),IF($D2614>=$E2614,(IF($D2611<LataProjekcji,IF((SUM(J2612:$K2612)+12)<$E2614,12,$E2614-SUM(J2612:$K2612)),0)),(IF($D2611<LataProjekcji,IF((SUM(J2612:$K2612)+12)<$D2614,12,$D2614-SUM(J2612:$K2612)),0)))),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2611=LataProjekcji,IF($F2611>$E2614,$E2614,$F2611),IF($D2614>=$E2614,(IF($D2611<LataProjekcji,IF((SUM($K2612:K2612)+12)<$E2614,12,$E2614-SUM($K2612:K2612)),0)),(IF($D2611<LataProjekcji,IF((SUM($K2612:K2612)+12)<$D2614,12,$D2614-SUM($K2612:K2612)),0)))),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2611=LataProjekcji,IF($F2611>$E2614,$E2614,$F2611),IF($D2614>=$E2614,(IF($D2611<LataProjekcji,IF((SUM($K2612:L2612)+12)<$E2614,12,$E2614-SUM($K2612:L2612)),0)),(IF($D2611<LataProjekcji,IF((SUM($K2612:L2612)+12)<$D2614,12,$D2614-SUM($K2612:L2612)),0)))),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2611=LataProjekcji,IF($F2611>$E2614,$E2614,$F2611),IF($D2614>=$E2614,(IF($D2611<LataProjekcji,IF((SUM($K2612:M2612)+12)<$E2614,12,$E2614-SUM($K2612:M2612)),0)),(IF($D2611<LataProjekcji,IF((SUM($K2612:M2612)+12)<$D2614,12,$D2614-SUM($K2612:M2612)),0)))),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2611=LataProjekcji,IF($F2611>$E2614,$E2614,$F2611),IF($D2614>=$E2614,(IF($D2611<LataProjekcji,IF((SUM($K2612:N2612)+12)<$E2614,12,$E2614-SUM($K2612:N2612)),0)),(IF($D2611<LataProjekcji,IF((SUM($K2612:N2612)+12)<$D2614,12,$D2614-SUM($K2612:N2612)),0)))),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2611=LataProjekcji,IF($F2611>$E2614,$E2614,$F2611),IF($D2614>=$E2614,(IF($D2611<LataProjekcji,IF((SUM($K2612:O2612)+12)<$E2614,12,$E2614-SUM($K2612:O2612)),0)),(IF($D2611<LataProjekcji,IF((SUM($K2612:O2612)+12)<$D2614,12,$D2614-SUM($K2612:O2612)),0)))),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2611=LataProjekcji,IF($F2611>$E2614,$E2614,$F2611),IF($D2614>=$E2614,(IF($D2611<LataProjekcji,IF((SUM($K2612:P2612)+12)<$E2614,12,$E2614-SUM($K2612:P2612)),0)),(IF($D2611<LataProjekcji,IF((SUM($K2612:P2612)+12)<$D2614,12,$D2614-SUM($K2612:P2612)),0)))),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2611=LataProjekcji,IF($F2611>$E2614,$E2614,$F2611),IF($D2614>=$E2614,(IF($D2611<LataProjekcji,IF((SUM($K2612:Q2612)+12)<$E2614,12,$E2614-SUM($K2612:Q2612)),0)),(IF($D2611<LataProjekcji,IF((SUM($K2612:Q2612)+12)<$D2614,12,$D2614-SUM($K2612:Q2612)),0)))),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2611=LataProjekcji,IF($F2611>$E2614,$E2614,$F2611),IF($D2614>=$E2614,(IF($D2611<LataProjekcji,IF((SUM($K2612:R2612)+12)<$E2614,12,$E2614-SUM($K2612:R2612)),0)),(IF($D2611<LataProjekcji,IF((SUM($K2612:R2612)+12)<$D2614,12,$D2614-SUM($K2612:R2612)),0)))),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2611=LataProjekcji,IF($F2611>$E2614,$E2614,$F2611),IF($D2614>=$E2614,(IF($D2611<LataProjekcji,IF((SUM($K2612:S2612)+12)<$E2614,12,$E2614-SUM($K2612:S2612)),0)),(IF($D2611<LataProjekcji,IF((SUM($K2612:S2612)+12)<$D2614,12,$D2614-SUM($K2612:S2612)),0)))),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2611=LataProjekcji,IF($F2611>$E2614,$E2614,$F2611),IF($D2614>=$E2614,(IF($D2611<LataProjekcji,IF((SUM($K2612:T2612)+12)<$E2614,12,$E2614-SUM($K2612:T2612)),0)),(IF($D2611<LataProjekcji,IF((SUM($K2612:T2612)+12)<$D2614,12,$D2614-SUM($K2612:T2612)),0)))),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2611=LataProjekcji,IF($F2611>$E2614,$E2614,$F2611),IF($D2614>=$E2614,(IF($D2611<LataProjekcji,IF((SUM($K2612:U2612)+12)<$E2614,12,$E2614-SUM($K2612:U2612)),0)),(IF($D2611<LataProjekcji,IF((SUM($K2612:U2612)+12)<$D2614,12,$D2614-SUM($K2612:U2612)),0)))),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2611=LataProjekcji,IF($F2611>$E2614,$E2614,$F2611),IF($D2614>=$E2614,(IF($D2611<LataProjekcji,IF((SUM($K2612:V2612)+12)<$E2614,12,$E2614-SUM($K2612:V2612)),0)),(IF($D2611<LataProjekcji,IF((SUM($K2612:V2612)+12)<$D2614,12,$D2614-SUM($K2612:V2612)),0)))),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2611=LataProjekcji,IF($F2611>$E2614,$E2614,$F2611),IF($D2614>=$E2614,(IF($D2611<LataProjekcji,IF((SUM($K2612:W2612)+12)<$E2614,12,$E2614-SUM($K2612:W2612)),0)),(IF($D2611<LataProjekcji,IF((SUM($K2612:W2612)+12)<$D2614,12,$D2614-SUM($K2612:W2612)),0)))),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2611=LataProjekcji,IF($F2611>$E2614,$E2614,$F2611),IF($D2614>=$E2614,(IF($D2611<LataProjekcji,IF((SUM($K2612:X2612)+12)<$E2614,12,$E2614-SUM($K2612:X2612)),0)),(IF($D2611<LataProjekcji,IF((SUM($K2612:X2612)+12)<$D2614,12,$D2614-SUM($K2612:X2612)),0)))),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2611=LataProjekcji,IF($F2611>$E2614,$E2614,$F2611),IF($D2614>=$E2614,(IF($D2611<LataProjekcji,IF((SUM($K2612:Y2612)+12)<$E2614,12,$E2614-SUM($K2612:Y2612)),0)),(IF($D2611<LataProjekcji,IF((SUM($K2612:Y2612)+12)<$D2614,12,$D2614-SUM($K2612:Y2612)),0)))),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2611=LataProjekcji,IF($F2611>$E2614,$E2614,$F2611),IF($D2614>=$E2614,(IF($D2611<LataProjekcji,IF((SUM($K2612:Z2612)+12)<$E2614,12,$E2614-SUM($K2612:Z2612)),0)),(IF($D2611<LataProjekcji,IF((SUM($K2612:Z2612)+12)<$D2614,12,$D2614-SUM($K2612:Z2612)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1431","v":0},{"$f":"IF(D2612>10,ROUND(D2613/12,2),D2613)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2613:AA2613)=D2612","v":true},"amortyzacja",null,{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2614,ROUND($D2612,0),ROUND(K2611*$E2613,0)),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2614,ROUND($D2612-SUM(K2613:$K2613),0),ROUND(L2611*$E2613,0)),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2614,ROUND($D2612-SUM($K2613:L2613),0),ROUND(M2611*$E2613,0)),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2614,ROUND($D2612-SUM($K2613:M2613),0),ROUND(N2611*$E2613,0)),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2614,ROUND($D2612-SUM($K2613:N2613),0),ROUND(O2611*$E2613,0)),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2614,ROUND($D2612-SUM($K2613:O2613),0),ROUND(P2611*$E2613,0)),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2614,ROUND($D2612-SUM($K2613:P2613),0),ROUND(Q2611*$E2613,0)),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2614,ROUND($D2612-SUM($K2613:Q2613),0),ROUND(R2611*$E2613,0)),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2614,ROUND($D2612-SUM($K2613:R2613),0),ROUND(S2611*$E2613,0)),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2614,ROUND($D2612-SUM($K2613:S2613),0),ROUND(T2611*$E2613,0)),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2614,ROUND($D2612-SUM($K2613:T2613),0),ROUND(U2611*$E2613,0)),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2614,ROUND($D2612-SUM($K2613:U2613),0),ROUND(V2611*$E2613,0)),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2614,ROUND($D2612-SUM($K2613:V2613),0),ROUND(W2611*$E2613,0)),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2614,ROUND($D2612-SUM($K2613:W2613),0),ROUND(X2611*$E2613,0)),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2614,ROUND($D2612-SUM($K2613:X2613),0),ROUND(Y2611*$E2613,0)),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2614,ROUND($D2612-SUM($K2613:Y2613),0),ROUND(Z2611*$E2613,0)),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2614,ROUND($D2612-SUM($K2613:Z2613),0),ROUND(AA2611*$E2613,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2612/E2613,0),0)","v":0},{"$f":"IF(D2614=0,0,DATEDIF(DATE(D2611,E2611,1),DATE(F2613,G2613,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2611),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2611),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2613,IF(AND($G2613=$G2614,$F2613=$F2614),ROUND($D2612-SUM($K2614),0),ROUND(K2612*$E2613,0)),IF(LataProjekcji>$F2613,0,ROUND(K2612*$E2613,0))),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2613,IF(AND($G2613=$G2614,$F2613=$F2614),ROUND($D2612-SUM($K2614:K2614),0),ROUND(L2612*$E2613,0)),IF(LataProjekcji>$F2613,0,ROUND(L2612*$E2613,0))),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2613,IF(AND($G2613=$G2614,$F2613=$F2614),ROUND($D2612-SUM($K2614:L2614),0),ROUND(M2612*$E2613,0)),IF(LataProjekcji>$F2613,0,ROUND(M2612*$E2613,0))),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2613,IF(AND($G2613=$G2614,$F2613=$F2614),ROUND($D2612-SUM($K2614:M2614),0),ROUND(N2612*$E2613,0)),IF(LataProjekcji>$F2613,0,ROUND(N2612*$E2613,0))),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2613,IF(AND($G2613=$G2614,$F2613=$F2614),ROUND($D2612-SUM($K2614:N2614),0),ROUND(O2612*$E2613,0)),IF(LataProjekcji>$F2613,0,ROUND(O2612*$E2613,0))),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2613,IF(AND($G2613=$G2614,$F2613=$F2614),ROUND($D2612-SUM($K2614:O2614),0),ROUND(P2612*$E2613,0)),IF(LataProjekcji>$F2613,0,ROUND(P2612*$E2613,0))),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2613,IF(AND($G2613=$G2614,$F2613=$F2614),ROUND($D2612-SUM($K2614:P2614),0),ROUND(Q2612*$E2613,0)),IF(LataProjekcji>$F2613,0,ROUND(Q2612*$E2613,0))),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2613,IF(AND($G2613=$G2614,$F2613=$F2614),ROUND($D2612-SUM($K2614:Q2614),0),ROUND(R2612*$E2613,0)),IF(LataProjekcji>$F2613,0,ROUND(R2612*$E2613,0))),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2613,IF(AND($G2613=$G2614,$F2613=$F2614),ROUND($D2612-SUM($K2614:R2614),0),ROUND(S2612*$E2613,0)),IF(LataProjekcji>$F2613,0,ROUND(S2612*$E2613,0))),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2613,IF(AND($G2613=$G2614,$F2613=$F2614),ROUND($D2612-SUM($K2614:S2614),0),ROUND(T2612*$E2613,0)),IF(LataProjekcji>$F2613,0,ROUND(T2612*$E2613,0))),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2613,IF(AND($G2613=$G2614,$F2613=$F2614),ROUND($D2612-SUM($K2614:T2614),0),ROUND(U2612*$E2613,0)),IF(LataProjekcji>$F2613,0,ROUND(U2612*$E2613,0))),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2613,IF(AND($G2613=$G2614,$F2613=$F2614),ROUND($D2612-SUM($K2614:U2614),0),ROUND(V2612*$E2613,0)),IF(LataProjekcji>$F2613,0,ROUND(V2612*$E2613,0))),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2613,IF(AND($G2613=$G2614,$F2613=$F2614),ROUND($D2612-SUM($K2614:V2614),0),ROUND(W2612*$E2613,0)),IF(LataProjekcji>$F2613,0,ROUND(W2612*$E2613,0))),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2613,IF(AND($G2613=$G2614,$F2613=$F2614),ROUND($D2612-SUM($K2614:W2614),0),ROUND(X2612*$E2613,0)),IF(LataProjekcji>$F2613,0,ROUND(X2612*$E2613,0))),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2613,IF(AND($G2613=$G2614,$F2613=$F2614),ROUND($D2612-SUM($K2614:X2614),0),ROUND(Y2612*$E2613,0)),IF(LataProjekcji>$F2613,0,ROUND(Y2612*$E2613,0))),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2613,IF(AND($G2613=$G2614,$F2613=$F2614),ROUND($D2612-SUM($K2614:Y2614),0),ROUND(Z2612*$E2613,0)),IF(LataProjekcji>$F2613,0,ROUND(Z2612*$E2613,0))),0),0)","v":0},{"$f":"IF(AND($G2612,NOT(ISTEXT($G2611)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2613,IF(AND($G2613=$G2614,$F2613=$F2614),ROUND($D2612-SUM($K2614:Z2614),0),ROUND(AA2612*$E2613,0)),IF(LataProjekcji>$F2613,0,ROUND(AA2612*$E2613,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2612>10,ROUND((D2614-1)*E2613,0),E2613)","v":0},{"$f":"D2612-D2615","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1435","v":"nazwa ST: 0"},null,{"$f":"D1435","v":85},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1436","v":1900},{"$f":"E1436","v":1},{"$f":"IF(D2619>10,F1436,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2617,0)),\"brak daty\",IF(D2619>10,EDATE(OFFSET($E$269,$D2617,0),D2621),DATE(D2618,E2618,1)))","v":"brak daty"},{"$f":"SUM(K2618:AA2618)=D2621","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2618=LataProjekcji,$F2618,IF($D2618<LataProjekcji,IF((SUM(K2618)+12)<$D2621,12,$D2621-SUM(K2618)),0)),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2618=LataProjekcji,$F2618,IF($D2618<LataProjekcji,IF((SUM($K2618:K2618)+12)<$D2621,12,$D2621-SUM($K2618:K2618)),0)),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2618=LataProjekcji,$F2618,IF($D2618<LataProjekcji,IF((SUM($K2618:L2618)+12)<$D2621,12,$D2621-SUM($K2618:L2618)),0)),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2618=LataProjekcji,$F2618,IF($D2618<LataProjekcji,IF((SUM($K2618:M2618)+12)<$D2621,12,$D2621-SUM($K2618:M2618)),0)),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2618=LataProjekcji,$F2618,IF($D2618<LataProjekcji,IF((SUM($K2618:N2618)+12)<$D2621,12,$D2621-SUM($K2618:N2618)),0)),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2618=LataProjekcji,$F2618,IF($D2618<LataProjekcji,IF((SUM($K2618:O2618)+12)<$D2621,12,$D2621-SUM($K2618:O2618)),0)),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2618=LataProjekcji,$F2618,IF($D2618<LataProjekcji,IF((SUM($K2618:P2618)+12)<$D2621,12,$D2621-SUM($K2618:P2618)),0)),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2618=LataProjekcji,$F2618,IF($D2618<LataProjekcji,IF((SUM($K2618:Q2618)+12)<$D2621,12,$D2621-SUM($K2618:Q2618)),0)),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2618=LataProjekcji,$F2618,IF($D2618<LataProjekcji,IF((SUM($K2618:R2618)+12)<$D2621,12,$D2621-SUM($K2618:R2618)),0)),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2618=LataProjekcji,$F2618,IF($D2618<LataProjekcji,IF((SUM($K2618:S2618)+12)<$D2621,12,$D2621-SUM($K2618:S2618)),0)),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2618=LataProjekcji,$F2618,IF($D2618<LataProjekcji,IF((SUM($K2618:T2618)+12)<$D2621,12,$D2621-SUM($K2618:T2618)),0)),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2618=LataProjekcji,$F2618,IF($D2618<LataProjekcji,IF((SUM($K2618:U2618)+12)<$D2621,12,$D2621-SUM($K2618:U2618)),0)),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2618=LataProjekcji,$F2618,IF($D2618<LataProjekcji,IF((SUM($K2618:V2618)+12)<$D2621,12,$D2621-SUM($K2618:V2618)),0)),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2618=LataProjekcji,$F2618,IF($D2618<LataProjekcji,IF((SUM($K2618:W2618)+12)<$D2621,12,$D2621-SUM($K2618:W2618)),0)),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2618=LataProjekcji,$F2618,IF($D2618<LataProjekcji,IF((SUM($K2618:X2618)+12)<$D2621,12,$D2621-SUM($K2618:X2618)),0)),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2618=LataProjekcji,$F2618,IF($D2618<LataProjekcji,IF((SUM($K2618:Y2618)+12)<$D2621,12,$D2621-SUM($K2618:Y2618)),0)),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2618=LataProjekcji,$F2618,IF($D2618<LataProjekcji,IF((SUM($K2618:Z2618)+12)<$D2621,12,$D2621-SUM($K2618:Z2618)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1437","v":0},{"$f":"E1437","v":0},{"$f":"F1437","v":0},{"$f":"NOT(ISBLANK(am_budynki))","v":false},{"$f":"SUM(K2619:AA2619)=E2621","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2618=LataProjekcji,IF($F2618>$E2621,$E2621,$F2618),IF($D2621>=$E2621,(IF($D2618<LataProjekcji,IF((SUM(J2619:$K2619)+12)<$E2621,12,$E2621-SUM(J2619:$K2619)),0)),(IF($D2618<LataProjekcji,IF((SUM(J2619:$K2619)+12)<$D2621,12,$D2621-SUM(J2619:$K2619)),0)))),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2618=LataProjekcji,IF($F2618>$E2621,$E2621,$F2618),IF($D2621>=$E2621,(IF($D2618<LataProjekcji,IF((SUM($K2619:K2619)+12)<$E2621,12,$E2621-SUM($K2619:K2619)),0)),(IF($D2618<LataProjekcji,IF((SUM($K2619:K2619)+12)<$D2621,12,$D2621-SUM($K2619:K2619)),0)))),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2618=LataProjekcji,IF($F2618>$E2621,$E2621,$F2618),IF($D2621>=$E2621,(IF($D2618<LataProjekcji,IF((SUM($K2619:L2619)+12)<$E2621,12,$E2621-SUM($K2619:L2619)),0)),(IF($D2618<LataProjekcji,IF((SUM($K2619:L2619)+12)<$D2621,12,$D2621-SUM($K2619:L2619)),0)))),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2618=LataProjekcji,IF($F2618>$E2621,$E2621,$F2618),IF($D2621>=$E2621,(IF($D2618<LataProjekcji,IF((SUM($K2619:M2619)+12)<$E2621,12,$E2621-SUM($K2619:M2619)),0)),(IF($D2618<LataProjekcji,IF((SUM($K2619:M2619)+12)<$D2621,12,$D2621-SUM($K2619:M2619)),0)))),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2618=LataProjekcji,IF($F2618>$E2621,$E2621,$F2618),IF($D2621>=$E2621,(IF($D2618<LataProjekcji,IF((SUM($K2619:N2619)+12)<$E2621,12,$E2621-SUM($K2619:N2619)),0)),(IF($D2618<LataProjekcji,IF((SUM($K2619:N2619)+12)<$D2621,12,$D2621-SUM($K2619:N2619)),0)))),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2618=LataProjekcji,IF($F2618>$E2621,$E2621,$F2618),IF($D2621>=$E2621,(IF($D2618<LataProjekcji,IF((SUM($K2619:O2619)+12)<$E2621,12,$E2621-SUM($K2619:O2619)),0)),(IF($D2618<LataProjekcji,IF((SUM($K2619:O2619)+12)<$D2621,12,$D2621-SUM($K2619:O2619)),0)))),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2618=LataProjekcji,IF($F2618>$E2621,$E2621,$F2618),IF($D2621>=$E2621,(IF($D2618<LataProjekcji,IF((SUM($K2619:P2619)+12)<$E2621,12,$E2621-SUM($K2619:P2619)),0)),(IF($D2618<LataProjekcji,IF((SUM($K2619:P2619)+12)<$D2621,12,$D2621-SUM($K2619:P2619)),0)))),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2618=LataProjekcji,IF($F2618>$E2621,$E2621,$F2618),IF($D2621>=$E2621,(IF($D2618<LataProjekcji,IF((SUM($K2619:Q2619)+12)<$E2621,12,$E2621-SUM($K2619:Q2619)),0)),(IF($D2618<LataProjekcji,IF((SUM($K2619:Q2619)+12)<$D2621,12,$D2621-SUM($K2619:Q2619)),0)))),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2618=LataProjekcji,IF($F2618>$E2621,$E2621,$F2618),IF($D2621>=$E2621,(IF($D2618<LataProjekcji,IF((SUM($K2619:R2619)+12)<$E2621,12,$E2621-SUM($K2619:R2619)),0)),(IF($D2618<LataProjekcji,IF((SUM($K2619:R2619)+12)<$D2621,12,$D2621-SUM($K2619:R2619)),0)))),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2618=LataProjekcji,IF($F2618>$E2621,$E2621,$F2618),IF($D2621>=$E2621,(IF($D2618<LataProjekcji,IF((SUM($K2619:S2619)+12)<$E2621,12,$E2621-SUM($K2619:S2619)),0)),(IF($D2618<LataProjekcji,IF((SUM($K2619:S2619)+12)<$D2621,12,$D2621-SUM($K2619:S2619)),0)))),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2618=LataProjekcji,IF($F2618>$E2621,$E2621,$F2618),IF($D2621>=$E2621,(IF($D2618<LataProjekcji,IF((SUM($K2619:T2619)+12)<$E2621,12,$E2621-SUM($K2619:T2619)),0)),(IF($D2618<LataProjekcji,IF((SUM($K2619:T2619)+12)<$D2621,12,$D2621-SUM($K2619:T2619)),0)))),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2618=LataProjekcji,IF($F2618>$E2621,$E2621,$F2618),IF($D2621>=$E2621,(IF($D2618<LataProjekcji,IF((SUM($K2619:U2619)+12)<$E2621,12,$E2621-SUM($K2619:U2619)),0)),(IF($D2618<LataProjekcji,IF((SUM($K2619:U2619)+12)<$D2621,12,$D2621-SUM($K2619:U2619)),0)))),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2618=LataProjekcji,IF($F2618>$E2621,$E2621,$F2618),IF($D2621>=$E2621,(IF($D2618<LataProjekcji,IF((SUM($K2619:V2619)+12)<$E2621,12,$E2621-SUM($K2619:V2619)),0)),(IF($D2618<LataProjekcji,IF((SUM($K2619:V2619)+12)<$D2621,12,$D2621-SUM($K2619:V2619)),0)))),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2618=LataProjekcji,IF($F2618>$E2621,$E2621,$F2618),IF($D2621>=$E2621,(IF($D2618<LataProjekcji,IF((SUM($K2619:W2619)+12)<$E2621,12,$E2621-SUM($K2619:W2619)),0)),(IF($D2618<LataProjekcji,IF((SUM($K2619:W2619)+12)<$D2621,12,$D2621-SUM($K2619:W2619)),0)))),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2618=LataProjekcji,IF($F2618>$E2621,$E2621,$F2618),IF($D2621>=$E2621,(IF($D2618<LataProjekcji,IF((SUM($K2619:X2619)+12)<$E2621,12,$E2621-SUM($K2619:X2619)),0)),(IF($D2618<LataProjekcji,IF((SUM($K2619:X2619)+12)<$D2621,12,$D2621-SUM($K2619:X2619)),0)))),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2618=LataProjekcji,IF($F2618>$E2621,$E2621,$F2618),IF($D2621>=$E2621,(IF($D2618<LataProjekcji,IF((SUM($K2619:Y2619)+12)<$E2621,12,$E2621-SUM($K2619:Y2619)),0)),(IF($D2618<LataProjekcji,IF((SUM($K2619:Y2619)+12)<$D2621,12,$D2621-SUM($K2619:Y2619)),0)))),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2618=LataProjekcji,IF($F2618>$E2621,$E2621,$F2618),IF($D2621>=$E2621,(IF($D2618<LataProjekcji,IF((SUM($K2619:Z2619)+12)<$E2621,12,$E2621-SUM($K2619:Z2619)),0)),(IF($D2618<LataProjekcji,IF((SUM($K2619:Z2619)+12)<$D2621,12,$D2621-SUM($K2619:Z2619)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1438","v":0},{"$f":"IF(D2619>10,ROUND(D2620/12,2),D2620)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2620:AA2620)=D2619","v":true},"amortyzacja",null,{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2621,ROUND($D2619,0),ROUND(K2618*$E2620,0)),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2621,ROUND($D2619-SUM(K2620:$K2620),0),ROUND(L2618*$E2620,0)),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2621,ROUND($D2619-SUM($K2620:L2620),0),ROUND(M2618*$E2620,0)),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2621,ROUND($D2619-SUM($K2620:M2620),0),ROUND(N2618*$E2620,0)),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2621,ROUND($D2619-SUM($K2620:N2620),0),ROUND(O2618*$E2620,0)),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2621,ROUND($D2619-SUM($K2620:O2620),0),ROUND(P2618*$E2620,0)),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2621,ROUND($D2619-SUM($K2620:P2620),0),ROUND(Q2618*$E2620,0)),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2621,ROUND($D2619-SUM($K2620:Q2620),0),ROUND(R2618*$E2620,0)),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2621,ROUND($D2619-SUM($K2620:R2620),0),ROUND(S2618*$E2620,0)),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2621,ROUND($D2619-SUM($K2620:S2620),0),ROUND(T2618*$E2620,0)),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2621,ROUND($D2619-SUM($K2620:T2620),0),ROUND(U2618*$E2620,0)),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2621,ROUND($D2619-SUM($K2620:U2620),0),ROUND(V2618*$E2620,0)),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2621,ROUND($D2619-SUM($K2620:V2620),0),ROUND(W2618*$E2620,0)),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2621,ROUND($D2619-SUM($K2620:W2620),0),ROUND(X2618*$E2620,0)),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2621,ROUND($D2619-SUM($K2620:X2620),0),ROUND(Y2618*$E2620,0)),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2621,ROUND($D2619-SUM($K2620:Y2620),0),ROUND(Z2618*$E2620,0)),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2621,ROUND($D2619-SUM($K2620:Z2620),0),ROUND(AA2618*$E2620,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2619/E2620,0),0)","v":0},{"$f":"IF(D2621=0,0,DATEDIF(DATE(D2618,E2618,1),DATE(F2620,G2620,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2618),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2618),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2620,IF(AND($G2620=$G2621,$F2620=$F2621),ROUND($D2619-SUM($K2621),0),ROUND(K2619*$E2620,0)),IF(LataProjekcji>$F2620,0,ROUND(K2619*$E2620,0))),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2620,IF(AND($G2620=$G2621,$F2620=$F2621),ROUND($D2619-SUM($K2621:K2621),0),ROUND(L2619*$E2620,0)),IF(LataProjekcji>$F2620,0,ROUND(L2619*$E2620,0))),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2620,IF(AND($G2620=$G2621,$F2620=$F2621),ROUND($D2619-SUM($K2621:L2621),0),ROUND(M2619*$E2620,0)),IF(LataProjekcji>$F2620,0,ROUND(M2619*$E2620,0))),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2620,IF(AND($G2620=$G2621,$F2620=$F2621),ROUND($D2619-SUM($K2621:M2621),0),ROUND(N2619*$E2620,0)),IF(LataProjekcji>$F2620,0,ROUND(N2619*$E2620,0))),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2620,IF(AND($G2620=$G2621,$F2620=$F2621),ROUND($D2619-SUM($K2621:N2621),0),ROUND(O2619*$E2620,0)),IF(LataProjekcji>$F2620,0,ROUND(O2619*$E2620,0))),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2620,IF(AND($G2620=$G2621,$F2620=$F2621),ROUND($D2619-SUM($K2621:O2621),0),ROUND(P2619*$E2620,0)),IF(LataProjekcji>$F2620,0,ROUND(P2619*$E2620,0))),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2620,IF(AND($G2620=$G2621,$F2620=$F2621),ROUND($D2619-SUM($K2621:P2621),0),ROUND(Q2619*$E2620,0)),IF(LataProjekcji>$F2620,0,ROUND(Q2619*$E2620,0))),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2620,IF(AND($G2620=$G2621,$F2620=$F2621),ROUND($D2619-SUM($K2621:Q2621),0),ROUND(R2619*$E2620,0)),IF(LataProjekcji>$F2620,0,ROUND(R2619*$E2620,0))),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2620,IF(AND($G2620=$G2621,$F2620=$F2621),ROUND($D2619-SUM($K2621:R2621),0),ROUND(S2619*$E2620,0)),IF(LataProjekcji>$F2620,0,ROUND(S2619*$E2620,0))),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2620,IF(AND($G2620=$G2621,$F2620=$F2621),ROUND($D2619-SUM($K2621:S2621),0),ROUND(T2619*$E2620,0)),IF(LataProjekcji>$F2620,0,ROUND(T2619*$E2620,0))),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2620,IF(AND($G2620=$G2621,$F2620=$F2621),ROUND($D2619-SUM($K2621:T2621),0),ROUND(U2619*$E2620,0)),IF(LataProjekcji>$F2620,0,ROUND(U2619*$E2620,0))),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2620,IF(AND($G2620=$G2621,$F2620=$F2621),ROUND($D2619-SUM($K2621:U2621),0),ROUND(V2619*$E2620,0)),IF(LataProjekcji>$F2620,0,ROUND(V2619*$E2620,0))),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2620,IF(AND($G2620=$G2621,$F2620=$F2621),ROUND($D2619-SUM($K2621:V2621),0),ROUND(W2619*$E2620,0)),IF(LataProjekcji>$F2620,0,ROUND(W2619*$E2620,0))),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2620,IF(AND($G2620=$G2621,$F2620=$F2621),ROUND($D2619-SUM($K2621:W2621),0),ROUND(X2619*$E2620,0)),IF(LataProjekcji>$F2620,0,ROUND(X2619*$E2620,0))),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2620,IF(AND($G2620=$G2621,$F2620=$F2621),ROUND($D2619-SUM($K2621:X2621),0),ROUND(Y2619*$E2620,0)),IF(LataProjekcji>$F2620,0,ROUND(Y2619*$E2620,0))),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2620,IF(AND($G2620=$G2621,$F2620=$F2621),ROUND($D2619-SUM($K2621:Y2621),0),ROUND(Z2619*$E2620,0)),IF(LataProjekcji>$F2620,0,ROUND(Z2619*$E2620,0))),0),0)","v":0},{"$f":"IF(AND($G2619,NOT(ISTEXT($G2618)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2620,IF(AND($G2620=$G2621,$F2620=$F2621),ROUND($D2619-SUM($K2621:Z2621),0),ROUND(AA2619*$E2620,0)),IF(LataProjekcji>$F2620,0,ROUND(AA2619*$E2620,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2619>10,ROUND((D2621-1)*E2620,0),E2620)","v":0},{"$f":"D2619-D2622","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1442","v":"nazwa ST: 0"},null,{"$f":"D1442","v":86},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1443","v":1900},{"$f":"E1443","v":1},{"$f":"IF(D2626>10,F1443,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2624,0)),\"brak daty\",IF(D2626>10,EDATE(OFFSET($E$269,$D2624,0),D2628),DATE(D2625,E2625,1)))","v":"brak daty"},{"$f":"SUM(K2625:AA2625)=D2628","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2625=LataProjekcji,$F2625,IF($D2625<LataProjekcji,IF((SUM(K2625)+12)<$D2628,12,$D2628-SUM(K2625)),0)),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2625=LataProjekcji,$F2625,IF($D2625<LataProjekcji,IF((SUM($K2625:K2625)+12)<$D2628,12,$D2628-SUM($K2625:K2625)),0)),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2625=LataProjekcji,$F2625,IF($D2625<LataProjekcji,IF((SUM($K2625:L2625)+12)<$D2628,12,$D2628-SUM($K2625:L2625)),0)),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2625=LataProjekcji,$F2625,IF($D2625<LataProjekcji,IF((SUM($K2625:M2625)+12)<$D2628,12,$D2628-SUM($K2625:M2625)),0)),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2625=LataProjekcji,$F2625,IF($D2625<LataProjekcji,IF((SUM($K2625:N2625)+12)<$D2628,12,$D2628-SUM($K2625:N2625)),0)),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2625=LataProjekcji,$F2625,IF($D2625<LataProjekcji,IF((SUM($K2625:O2625)+12)<$D2628,12,$D2628-SUM($K2625:O2625)),0)),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2625=LataProjekcji,$F2625,IF($D2625<LataProjekcji,IF((SUM($K2625:P2625)+12)<$D2628,12,$D2628-SUM($K2625:P2625)),0)),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2625=LataProjekcji,$F2625,IF($D2625<LataProjekcji,IF((SUM($K2625:Q2625)+12)<$D2628,12,$D2628-SUM($K2625:Q2625)),0)),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2625=LataProjekcji,$F2625,IF($D2625<LataProjekcji,IF((SUM($K2625:R2625)+12)<$D2628,12,$D2628-SUM($K2625:R2625)),0)),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2625=LataProjekcji,$F2625,IF($D2625<LataProjekcji,IF((SUM($K2625:S2625)+12)<$D2628,12,$D2628-SUM($K2625:S2625)),0)),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2625=LataProjekcji,$F2625,IF($D2625<LataProjekcji,IF((SUM($K2625:T2625)+12)<$D2628,12,$D2628-SUM($K2625:T2625)),0)),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2625=LataProjekcji,$F2625,IF($D2625<LataProjekcji,IF((SUM($K2625:U2625)+12)<$D2628,12,$D2628-SUM($K2625:U2625)),0)),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2625=LataProjekcji,$F2625,IF($D2625<LataProjekcji,IF((SUM($K2625:V2625)+12)<$D2628,12,$D2628-SUM($K2625:V2625)),0)),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2625=LataProjekcji,$F2625,IF($D2625<LataProjekcji,IF((SUM($K2625:W2625)+12)<$D2628,12,$D2628-SUM($K2625:W2625)),0)),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2625=LataProjekcji,$F2625,IF($D2625<LataProjekcji,IF((SUM($K2625:X2625)+12)<$D2628,12,$D2628-SUM($K2625:X2625)),0)),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2625=LataProjekcji,$F2625,IF($D2625<LataProjekcji,IF((SUM($K2625:Y2625)+12)<$D2628,12,$D2628-SUM($K2625:Y2625)),0)),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2625=LataProjekcji,$F2625,IF($D2625<LataProjekcji,IF((SUM($K2625:Z2625)+12)<$D2628,12,$D2628-SUM($K2625:Z2625)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1444","v":0},{"$f":"E1444","v":0},{"$f":"F1444","v":0},{"$f":"NOT(ISBLANK(am_budynki))","v":false},{"$f":"SUM(K2626:AA2626)=E2628","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2625=LataProjekcji,IF($F2625>$E2628,$E2628,$F2625),IF($D2628>=$E2628,(IF($D2625<LataProjekcji,IF((SUM(J2626:$K2626)+12)<$E2628,12,$E2628-SUM(J2626:$K2626)),0)),(IF($D2625<LataProjekcji,IF((SUM(J2626:$K2626)+12)<$D2628,12,$D2628-SUM(J2626:$K2626)),0)))),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2625=LataProjekcji,IF($F2625>$E2628,$E2628,$F2625),IF($D2628>=$E2628,(IF($D2625<LataProjekcji,IF((SUM($K2626:K2626)+12)<$E2628,12,$E2628-SUM($K2626:K2626)),0)),(IF($D2625<LataProjekcji,IF((SUM($K2626:K2626)+12)<$D2628,12,$D2628-SUM($K2626:K2626)),0)))),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2625=LataProjekcji,IF($F2625>$E2628,$E2628,$F2625),IF($D2628>=$E2628,(IF($D2625<LataProjekcji,IF((SUM($K2626:L2626)+12)<$E2628,12,$E2628-SUM($K2626:L2626)),0)),(IF($D2625<LataProjekcji,IF((SUM($K2626:L2626)+12)<$D2628,12,$D2628-SUM($K2626:L2626)),0)))),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2625=LataProjekcji,IF($F2625>$E2628,$E2628,$F2625),IF($D2628>=$E2628,(IF($D2625<LataProjekcji,IF((SUM($K2626:M2626)+12)<$E2628,12,$E2628-SUM($K2626:M2626)),0)),(IF($D2625<LataProjekcji,IF((SUM($K2626:M2626)+12)<$D2628,12,$D2628-SUM($K2626:M2626)),0)))),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2625=LataProjekcji,IF($F2625>$E2628,$E2628,$F2625),IF($D2628>=$E2628,(IF($D2625<LataProjekcji,IF((SUM($K2626:N2626)+12)<$E2628,12,$E2628-SUM($K2626:N2626)),0)),(IF($D2625<LataProjekcji,IF((SUM($K2626:N2626)+12)<$D2628,12,$D2628-SUM($K2626:N2626)),0)))),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2625=LataProjekcji,IF($F2625>$E2628,$E2628,$F2625),IF($D2628>=$E2628,(IF($D2625<LataProjekcji,IF((SUM($K2626:O2626)+12)<$E2628,12,$E2628-SUM($K2626:O2626)),0)),(IF($D2625<LataProjekcji,IF((SUM($K2626:O2626)+12)<$D2628,12,$D2628-SUM($K2626:O2626)),0)))),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2625=LataProjekcji,IF($F2625>$E2628,$E2628,$F2625),IF($D2628>=$E2628,(IF($D2625<LataProjekcji,IF((SUM($K2626:P2626)+12)<$E2628,12,$E2628-SUM($K2626:P2626)),0)),(IF($D2625<LataProjekcji,IF((SUM($K2626:P2626)+12)<$D2628,12,$D2628-SUM($K2626:P2626)),0)))),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2625=LataProjekcji,IF($F2625>$E2628,$E2628,$F2625),IF($D2628>=$E2628,(IF($D2625<LataProjekcji,IF((SUM($K2626:Q2626)+12)<$E2628,12,$E2628-SUM($K2626:Q2626)),0)),(IF($D2625<LataProjekcji,IF((SUM($K2626:Q2626)+12)<$D2628,12,$D2628-SUM($K2626:Q2626)),0)))),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2625=LataProjekcji,IF($F2625>$E2628,$E2628,$F2625),IF($D2628>=$E2628,(IF($D2625<LataProjekcji,IF((SUM($K2626:R2626)+12)<$E2628,12,$E2628-SUM($K2626:R2626)),0)),(IF($D2625<LataProjekcji,IF((SUM($K2626:R2626)+12)<$D2628,12,$D2628-SUM($K2626:R2626)),0)))),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2625=LataProjekcji,IF($F2625>$E2628,$E2628,$F2625),IF($D2628>=$E2628,(IF($D2625<LataProjekcji,IF((SUM($K2626:S2626)+12)<$E2628,12,$E2628-SUM($K2626:S2626)),0)),(IF($D2625<LataProjekcji,IF((SUM($K2626:S2626)+12)<$D2628,12,$D2628-SUM($K2626:S2626)),0)))),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2625=LataProjekcji,IF($F2625>$E2628,$E2628,$F2625),IF($D2628>=$E2628,(IF($D2625<LataProjekcji,IF((SUM($K2626:T2626)+12)<$E2628,12,$E2628-SUM($K2626:T2626)),0)),(IF($D2625<LataProjekcji,IF((SUM($K2626:T2626)+12)<$D2628,12,$D2628-SUM($K2626:T2626)),0)))),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2625=LataProjekcji,IF($F2625>$E2628,$E2628,$F2625),IF($D2628>=$E2628,(IF($D2625<LataProjekcji,IF((SUM($K2626:U2626)+12)<$E2628,12,$E2628-SUM($K2626:U2626)),0)),(IF($D2625<LataProjekcji,IF((SUM($K2626:U2626)+12)<$D2628,12,$D2628-SUM($K2626:U2626)),0)))),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2625=LataProjekcji,IF($F2625>$E2628,$E2628,$F2625),IF($D2628>=$E2628,(IF($D2625<LataProjekcji,IF((SUM($K2626:V2626)+12)<$E2628,12,$E2628-SUM($K2626:V2626)),0)),(IF($D2625<LataProjekcji,IF((SUM($K2626:V2626)+12)<$D2628,12,$D2628-SUM($K2626:V2626)),0)))),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2625=LataProjekcji,IF($F2625>$E2628,$E2628,$F2625),IF($D2628>=$E2628,(IF($D2625<LataProjekcji,IF((SUM($K2626:W2626)+12)<$E2628,12,$E2628-SUM($K2626:W2626)),0)),(IF($D2625<LataProjekcji,IF((SUM($K2626:W2626)+12)<$D2628,12,$D2628-SUM($K2626:W2626)),0)))),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2625=LataProjekcji,IF($F2625>$E2628,$E2628,$F2625),IF($D2628>=$E2628,(IF($D2625<LataProjekcji,IF((SUM($K2626:X2626)+12)<$E2628,12,$E2628-SUM($K2626:X2626)),0)),(IF($D2625<LataProjekcji,IF((SUM($K2626:X2626)+12)<$D2628,12,$D2628-SUM($K2626:X2626)),0)))),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2625=LataProjekcji,IF($F2625>$E2628,$E2628,$F2625),IF($D2628>=$E2628,(IF($D2625<LataProjekcji,IF((SUM($K2626:Y2626)+12)<$E2628,12,$E2628-SUM($K2626:Y2626)),0)),(IF($D2625<LataProjekcji,IF((SUM($K2626:Y2626)+12)<$D2628,12,$D2628-SUM($K2626:Y2626)),0)))),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2625=LataProjekcji,IF($F2625>$E2628,$E2628,$F2625),IF($D2628>=$E2628,(IF($D2625<LataProjekcji,IF((SUM($K2626:Z2626)+12)<$E2628,12,$E2628-SUM($K2626:Z2626)),0)),(IF($D2625<LataProjekcji,IF((SUM($K2626:Z2626)+12)<$D2628,12,$D2628-SUM($K2626:Z2626)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1445","v":0},{"$f":"IF(D2626>10,ROUND(D2627/12,2),D2627)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2627:AA2627)=D2626","v":true},"amortyzacja",null,{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2628,ROUND($D2626,0),ROUND(K2625*$E2627,0)),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2628,ROUND($D2626-SUM(K2627:$K2627),0),ROUND(L2625*$E2627,0)),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2628,ROUND($D2626-SUM($K2627:L2627),0),ROUND(M2625*$E2627,0)),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2628,ROUND($D2626-SUM($K2627:M2627),0),ROUND(N2625*$E2627,0)),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2628,ROUND($D2626-SUM($K2627:N2627),0),ROUND(O2625*$E2627,0)),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2628,ROUND($D2626-SUM($K2627:O2627),0),ROUND(P2625*$E2627,0)),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2628,ROUND($D2626-SUM($K2627:P2627),0),ROUND(Q2625*$E2627,0)),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2628,ROUND($D2626-SUM($K2627:Q2627),0),ROUND(R2625*$E2627,0)),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2628,ROUND($D2626-SUM($K2627:R2627),0),ROUND(S2625*$E2627,0)),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2628,ROUND($D2626-SUM($K2627:S2627),0),ROUND(T2625*$E2627,0)),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2628,ROUND($D2626-SUM($K2627:T2627),0),ROUND(U2625*$E2627,0)),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2628,ROUND($D2626-SUM($K2627:U2627),0),ROUND(V2625*$E2627,0)),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2628,ROUND($D2626-SUM($K2627:V2627),0),ROUND(W2625*$E2627,0)),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2628,ROUND($D2626-SUM($K2627:W2627),0),ROUND(X2625*$E2627,0)),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2628,ROUND($D2626-SUM($K2627:X2627),0),ROUND(Y2625*$E2627,0)),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2628,ROUND($D2626-SUM($K2627:Y2627),0),ROUND(Z2625*$E2627,0)),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2628,ROUND($D2626-SUM($K2627:Z2627),0),ROUND(AA2625*$E2627,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2626/E2627,0),0)","v":0},{"$f":"IF(D2628=0,0,DATEDIF(DATE(D2625,E2625,1),DATE(F2627,G2627,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2625),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2625),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2627,IF(AND($G2627=$G2628,$F2627=$F2628),ROUND($D2626-SUM($K2628),0),ROUND(K2626*$E2627,0)),IF(LataProjekcji>$F2627,0,ROUND(K2626*$E2627,0))),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2627,IF(AND($G2627=$G2628,$F2627=$F2628),ROUND($D2626-SUM($K2628:K2628),0),ROUND(L2626*$E2627,0)),IF(LataProjekcji>$F2627,0,ROUND(L2626*$E2627,0))),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2627,IF(AND($G2627=$G2628,$F2627=$F2628),ROUND($D2626-SUM($K2628:L2628),0),ROUND(M2626*$E2627,0)),IF(LataProjekcji>$F2627,0,ROUND(M2626*$E2627,0))),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2627,IF(AND($G2627=$G2628,$F2627=$F2628),ROUND($D2626-SUM($K2628:M2628),0),ROUND(N2626*$E2627,0)),IF(LataProjekcji>$F2627,0,ROUND(N2626*$E2627,0))),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2627,IF(AND($G2627=$G2628,$F2627=$F2628),ROUND($D2626-SUM($K2628:N2628),0),ROUND(O2626*$E2627,0)),IF(LataProjekcji>$F2627,0,ROUND(O2626*$E2627,0))),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2627,IF(AND($G2627=$G2628,$F2627=$F2628),ROUND($D2626-SUM($K2628:O2628),0),ROUND(P2626*$E2627,0)),IF(LataProjekcji>$F2627,0,ROUND(P2626*$E2627,0))),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2627,IF(AND($G2627=$G2628,$F2627=$F2628),ROUND($D2626-SUM($K2628:P2628),0),ROUND(Q2626*$E2627,0)),IF(LataProjekcji>$F2627,0,ROUND(Q2626*$E2627,0))),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2627,IF(AND($G2627=$G2628,$F2627=$F2628),ROUND($D2626-SUM($K2628:Q2628),0),ROUND(R2626*$E2627,0)),IF(LataProjekcji>$F2627,0,ROUND(R2626*$E2627,0))),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2627,IF(AND($G2627=$G2628,$F2627=$F2628),ROUND($D2626-SUM($K2628:R2628),0),ROUND(S2626*$E2627,0)),IF(LataProjekcji>$F2627,0,ROUND(S2626*$E2627,0))),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2627,IF(AND($G2627=$G2628,$F2627=$F2628),ROUND($D2626-SUM($K2628:S2628),0),ROUND(T2626*$E2627,0)),IF(LataProjekcji>$F2627,0,ROUND(T2626*$E2627,0))),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2627,IF(AND($G2627=$G2628,$F2627=$F2628),ROUND($D2626-SUM($K2628:T2628),0),ROUND(U2626*$E2627,0)),IF(LataProjekcji>$F2627,0,ROUND(U2626*$E2627,0))),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2627,IF(AND($G2627=$G2628,$F2627=$F2628),ROUND($D2626-SUM($K2628:U2628),0),ROUND(V2626*$E2627,0)),IF(LataProjekcji>$F2627,0,ROUND(V2626*$E2627,0))),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2627,IF(AND($G2627=$G2628,$F2627=$F2628),ROUND($D2626-SUM($K2628:V2628),0),ROUND(W2626*$E2627,0)),IF(LataProjekcji>$F2627,0,ROUND(W2626*$E2627,0))),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2627,IF(AND($G2627=$G2628,$F2627=$F2628),ROUND($D2626-SUM($K2628:W2628),0),ROUND(X2626*$E2627,0)),IF(LataProjekcji>$F2627,0,ROUND(X2626*$E2627,0))),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2627,IF(AND($G2627=$G2628,$F2627=$F2628),ROUND($D2626-SUM($K2628:X2628),0),ROUND(Y2626*$E2627,0)),IF(LataProjekcji>$F2627,0,ROUND(Y2626*$E2627,0))),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2627,IF(AND($G2627=$G2628,$F2627=$F2628),ROUND($D2626-SUM($K2628:Y2628),0),ROUND(Z2626*$E2627,0)),IF(LataProjekcji>$F2627,0,ROUND(Z2626*$E2627,0))),0),0)","v":0},{"$f":"IF(AND($G2626,NOT(ISTEXT($G2625)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2627,IF(AND($G2627=$G2628,$F2627=$F2628),ROUND($D2626-SUM($K2628:Z2628),0),ROUND(AA2626*$E2627,0)),IF(LataProjekcji>$F2627,0,ROUND(AA2626*$E2627,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2626>10,ROUND((D2628-1)*E2627,0),E2627)","v":0},{"$f":"D2626-D2629","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1449","v":"nazwa ST: 0"},null,{"$f":"D1449","v":87},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1450","v":1900},{"$f":"E1450","v":1},{"$f":"IF(D2633>10,F1450,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2631,0)),\"brak daty\",IF(D2633>10,EDATE(OFFSET($E$269,$D2631,0),D2635),DATE(D2632,E2632,1)))","v":"brak daty"},{"$f":"SUM(K2632:AA2632)=D2635","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2632=LataProjekcji,$F2632,IF($D2632<LataProjekcji,IF((SUM(K2632)+12)<$D2635,12,$D2635-SUM(K2632)),0)),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2632=LataProjekcji,$F2632,IF($D2632<LataProjekcji,IF((SUM($K2632:K2632)+12)<$D2635,12,$D2635-SUM($K2632:K2632)),0)),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2632=LataProjekcji,$F2632,IF($D2632<LataProjekcji,IF((SUM($K2632:L2632)+12)<$D2635,12,$D2635-SUM($K2632:L2632)),0)),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2632=LataProjekcji,$F2632,IF($D2632<LataProjekcji,IF((SUM($K2632:M2632)+12)<$D2635,12,$D2635-SUM($K2632:M2632)),0)),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2632=LataProjekcji,$F2632,IF($D2632<LataProjekcji,IF((SUM($K2632:N2632)+12)<$D2635,12,$D2635-SUM($K2632:N2632)),0)),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2632=LataProjekcji,$F2632,IF($D2632<LataProjekcji,IF((SUM($K2632:O2632)+12)<$D2635,12,$D2635-SUM($K2632:O2632)),0)),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2632=LataProjekcji,$F2632,IF($D2632<LataProjekcji,IF((SUM($K2632:P2632)+12)<$D2635,12,$D2635-SUM($K2632:P2632)),0)),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2632=LataProjekcji,$F2632,IF($D2632<LataProjekcji,IF((SUM($K2632:Q2632)+12)<$D2635,12,$D2635-SUM($K2632:Q2632)),0)),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2632=LataProjekcji,$F2632,IF($D2632<LataProjekcji,IF((SUM($K2632:R2632)+12)<$D2635,12,$D2635-SUM($K2632:R2632)),0)),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2632=LataProjekcji,$F2632,IF($D2632<LataProjekcji,IF((SUM($K2632:S2632)+12)<$D2635,12,$D2635-SUM($K2632:S2632)),0)),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2632=LataProjekcji,$F2632,IF($D2632<LataProjekcji,IF((SUM($K2632:T2632)+12)<$D2635,12,$D2635-SUM($K2632:T2632)),0)),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2632=LataProjekcji,$F2632,IF($D2632<LataProjekcji,IF((SUM($K2632:U2632)+12)<$D2635,12,$D2635-SUM($K2632:U2632)),0)),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2632=LataProjekcji,$F2632,IF($D2632<LataProjekcji,IF((SUM($K2632:V2632)+12)<$D2635,12,$D2635-SUM($K2632:V2632)),0)),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2632=LataProjekcji,$F2632,IF($D2632<LataProjekcji,IF((SUM($K2632:W2632)+12)<$D2635,12,$D2635-SUM($K2632:W2632)),0)),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2632=LataProjekcji,$F2632,IF($D2632<LataProjekcji,IF((SUM($K2632:X2632)+12)<$D2635,12,$D2635-SUM($K2632:X2632)),0)),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2632=LataProjekcji,$F2632,IF($D2632<LataProjekcji,IF((SUM($K2632:Y2632)+12)<$D2635,12,$D2635-SUM($K2632:Y2632)),0)),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2632=LataProjekcji,$F2632,IF($D2632<LataProjekcji,IF((SUM($K2632:Z2632)+12)<$D2635,12,$D2635-SUM($K2632:Z2632)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1451","v":0},{"$f":"E1451","v":0},{"$f":"F1451","v":0},{"$f":"NOT(ISBLANK(am_budynki))","v":false},{"$f":"SUM(K2633:AA2633)=E2635","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2632=LataProjekcji,IF($F2632>$E2635,$E2635,$F2632),IF($D2635>=$E2635,(IF($D2632<LataProjekcji,IF((SUM(J2633:$K2633)+12)<$E2635,12,$E2635-SUM(J2633:$K2633)),0)),(IF($D2632<LataProjekcji,IF((SUM(J2633:$K2633)+12)<$D2635,12,$D2635-SUM(J2633:$K2633)),0)))),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2632=LataProjekcji,IF($F2632>$E2635,$E2635,$F2632),IF($D2635>=$E2635,(IF($D2632<LataProjekcji,IF((SUM($K2633:K2633)+12)<$E2635,12,$E2635-SUM($K2633:K2633)),0)),(IF($D2632<LataProjekcji,IF((SUM($K2633:K2633)+12)<$D2635,12,$D2635-SUM($K2633:K2633)),0)))),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2632=LataProjekcji,IF($F2632>$E2635,$E2635,$F2632),IF($D2635>=$E2635,(IF($D2632<LataProjekcji,IF((SUM($K2633:L2633)+12)<$E2635,12,$E2635-SUM($K2633:L2633)),0)),(IF($D2632<LataProjekcji,IF((SUM($K2633:L2633)+12)<$D2635,12,$D2635-SUM($K2633:L2633)),0)))),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2632=LataProjekcji,IF($F2632>$E2635,$E2635,$F2632),IF($D2635>=$E2635,(IF($D2632<LataProjekcji,IF((SUM($K2633:M2633)+12)<$E2635,12,$E2635-SUM($K2633:M2633)),0)),(IF($D2632<LataProjekcji,IF((SUM($K2633:M2633)+12)<$D2635,12,$D2635-SUM($K2633:M2633)),0)))),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2632=LataProjekcji,IF($F2632>$E2635,$E2635,$F2632),IF($D2635>=$E2635,(IF($D2632<LataProjekcji,IF((SUM($K2633:N2633)+12)<$E2635,12,$E2635-SUM($K2633:N2633)),0)),(IF($D2632<LataProjekcji,IF((SUM($K2633:N2633)+12)<$D2635,12,$D2635-SUM($K2633:N2633)),0)))),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2632=LataProjekcji,IF($F2632>$E2635,$E2635,$F2632),IF($D2635>=$E2635,(IF($D2632<LataProjekcji,IF((SUM($K2633:O2633)+12)<$E2635,12,$E2635-SUM($K2633:O2633)),0)),(IF($D2632<LataProjekcji,IF((SUM($K2633:O2633)+12)<$D2635,12,$D2635-SUM($K2633:O2633)),0)))),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2632=LataProjekcji,IF($F2632>$E2635,$E2635,$F2632),IF($D2635>=$E2635,(IF($D2632<LataProjekcji,IF((SUM($K2633:P2633)+12)<$E2635,12,$E2635-SUM($K2633:P2633)),0)),(IF($D2632<LataProjekcji,IF((SUM($K2633:P2633)+12)<$D2635,12,$D2635-SUM($K2633:P2633)),0)))),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2632=LataProjekcji,IF($F2632>$E2635,$E2635,$F2632),IF($D2635>=$E2635,(IF($D2632<LataProjekcji,IF((SUM($K2633:Q2633)+12)<$E2635,12,$E2635-SUM($K2633:Q2633)),0)),(IF($D2632<LataProjekcji,IF((SUM($K2633:Q2633)+12)<$D2635,12,$D2635-SUM($K2633:Q2633)),0)))),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2632=LataProjekcji,IF($F2632>$E2635,$E2635,$F2632),IF($D2635>=$E2635,(IF($D2632<LataProjekcji,IF((SUM($K2633:R2633)+12)<$E2635,12,$E2635-SUM($K2633:R2633)),0)),(IF($D2632<LataProjekcji,IF((SUM($K2633:R2633)+12)<$D2635,12,$D2635-SUM($K2633:R2633)),0)))),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2632=LataProjekcji,IF($F2632>$E2635,$E2635,$F2632),IF($D2635>=$E2635,(IF($D2632<LataProjekcji,IF((SUM($K2633:S2633)+12)<$E2635,12,$E2635-SUM($K2633:S2633)),0)),(IF($D2632<LataProjekcji,IF((SUM($K2633:S2633)+12)<$D2635,12,$D2635-SUM($K2633:S2633)),0)))),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2632=LataProjekcji,IF($F2632>$E2635,$E2635,$F2632),IF($D2635>=$E2635,(IF($D2632<LataProjekcji,IF((SUM($K2633:T2633)+12)<$E2635,12,$E2635-SUM($K2633:T2633)),0)),(IF($D2632<LataProjekcji,IF((SUM($K2633:T2633)+12)<$D2635,12,$D2635-SUM($K2633:T2633)),0)))),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2632=LataProjekcji,IF($F2632>$E2635,$E2635,$F2632),IF($D2635>=$E2635,(IF($D2632<LataProjekcji,IF((SUM($K2633:U2633)+12)<$E2635,12,$E2635-SUM($K2633:U2633)),0)),(IF($D2632<LataProjekcji,IF((SUM($K2633:U2633)+12)<$D2635,12,$D2635-SUM($K2633:U2633)),0)))),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2632=LataProjekcji,IF($F2632>$E2635,$E2635,$F2632),IF($D2635>=$E2635,(IF($D2632<LataProjekcji,IF((SUM($K2633:V2633)+12)<$E2635,12,$E2635-SUM($K2633:V2633)),0)),(IF($D2632<LataProjekcji,IF((SUM($K2633:V2633)+12)<$D2635,12,$D2635-SUM($K2633:V2633)),0)))),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2632=LataProjekcji,IF($F2632>$E2635,$E2635,$F2632),IF($D2635>=$E2635,(IF($D2632<LataProjekcji,IF((SUM($K2633:W2633)+12)<$E2635,12,$E2635-SUM($K2633:W2633)),0)),(IF($D2632<LataProjekcji,IF((SUM($K2633:W2633)+12)<$D2635,12,$D2635-SUM($K2633:W2633)),0)))),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2632=LataProjekcji,IF($F2632>$E2635,$E2635,$F2632),IF($D2635>=$E2635,(IF($D2632<LataProjekcji,IF((SUM($K2633:X2633)+12)<$E2635,12,$E2635-SUM($K2633:X2633)),0)),(IF($D2632<LataProjekcji,IF((SUM($K2633:X2633)+12)<$D2635,12,$D2635-SUM($K2633:X2633)),0)))),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2632=LataProjekcji,IF($F2632>$E2635,$E2635,$F2632),IF($D2635>=$E2635,(IF($D2632<LataProjekcji,IF((SUM($K2633:Y2633)+12)<$E2635,12,$E2635-SUM($K2633:Y2633)),0)),(IF($D2632<LataProjekcji,IF((SUM($K2633:Y2633)+12)<$D2635,12,$D2635-SUM($K2633:Y2633)),0)))),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2632=LataProjekcji,IF($F2632>$E2635,$E2635,$F2632),IF($D2635>=$E2635,(IF($D2632<LataProjekcji,IF((SUM($K2633:Z2633)+12)<$E2635,12,$E2635-SUM($K2633:Z2633)),0)),(IF($D2632<LataProjekcji,IF((SUM($K2633:Z2633)+12)<$D2635,12,$D2635-SUM($K2633:Z2633)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1452","v":0},{"$f":"IF(D2633>10,ROUND(D2634/12,2),D2634)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2634:AA2634)=D2633","v":true},"amortyzacja",null,{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2635,ROUND($D2633,0),ROUND(K2632*$E2634,0)),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2635,ROUND($D2633-SUM(K2634:$K2634),0),ROUND(L2632*$E2634,0)),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2635,ROUND($D2633-SUM($K2634:L2634),0),ROUND(M2632*$E2634,0)),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2635,ROUND($D2633-SUM($K2634:M2634),0),ROUND(N2632*$E2634,0)),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2635,ROUND($D2633-SUM($K2634:N2634),0),ROUND(O2632*$E2634,0)),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2635,ROUND($D2633-SUM($K2634:O2634),0),ROUND(P2632*$E2634,0)),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2635,ROUND($D2633-SUM($K2634:P2634),0),ROUND(Q2632*$E2634,0)),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2635,ROUND($D2633-SUM($K2634:Q2634),0),ROUND(R2632*$E2634,0)),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2635,ROUND($D2633-SUM($K2634:R2634),0),ROUND(S2632*$E2634,0)),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2635,ROUND($D2633-SUM($K2634:S2634),0),ROUND(T2632*$E2634,0)),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2635,ROUND($D2633-SUM($K2634:T2634),0),ROUND(U2632*$E2634,0)),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2635,ROUND($D2633-SUM($K2634:U2634),0),ROUND(V2632*$E2634,0)),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2635,ROUND($D2633-SUM($K2634:V2634),0),ROUND(W2632*$E2634,0)),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2635,ROUND($D2633-SUM($K2634:W2634),0),ROUND(X2632*$E2634,0)),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2635,ROUND($D2633-SUM($K2634:X2634),0),ROUND(Y2632*$E2634,0)),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2635,ROUND($D2633-SUM($K2634:Y2634),0),ROUND(Z2632*$E2634,0)),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2635,ROUND($D2633-SUM($K2634:Z2634),0),ROUND(AA2632*$E2634,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2633/E2634,0),0)","v":0},{"$f":"IF(D2635=0,0,DATEDIF(DATE(D2632,E2632,1),DATE(F2634,G2634,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2632),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2632),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2634,IF(AND($G2634=$G2635,$F2634=$F2635),ROUND($D2633-SUM($K2635),0),ROUND(K2633*$E2634,0)),IF(LataProjekcji>$F2634,0,ROUND(K2633*$E2634,0))),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2634,IF(AND($G2634=$G2635,$F2634=$F2635),ROUND($D2633-SUM($K2635:K2635),0),ROUND(L2633*$E2634,0)),IF(LataProjekcji>$F2634,0,ROUND(L2633*$E2634,0))),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2634,IF(AND($G2634=$G2635,$F2634=$F2635),ROUND($D2633-SUM($K2635:L2635),0),ROUND(M2633*$E2634,0)),IF(LataProjekcji>$F2634,0,ROUND(M2633*$E2634,0))),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2634,IF(AND($G2634=$G2635,$F2634=$F2635),ROUND($D2633-SUM($K2635:M2635),0),ROUND(N2633*$E2634,0)),IF(LataProjekcji>$F2634,0,ROUND(N2633*$E2634,0))),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2634,IF(AND($G2634=$G2635,$F2634=$F2635),ROUND($D2633-SUM($K2635:N2635),0),ROUND(O2633*$E2634,0)),IF(LataProjekcji>$F2634,0,ROUND(O2633*$E2634,0))),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2634,IF(AND($G2634=$G2635,$F2634=$F2635),ROUND($D2633-SUM($K2635:O2635),0),ROUND(P2633*$E2634,0)),IF(LataProjekcji>$F2634,0,ROUND(P2633*$E2634,0))),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2634,IF(AND($G2634=$G2635,$F2634=$F2635),ROUND($D2633-SUM($K2635:P2635),0),ROUND(Q2633*$E2634,0)),IF(LataProjekcji>$F2634,0,ROUND(Q2633*$E2634,0))),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2634,IF(AND($G2634=$G2635,$F2634=$F2635),ROUND($D2633-SUM($K2635:Q2635),0),ROUND(R2633*$E2634,0)),IF(LataProjekcji>$F2634,0,ROUND(R2633*$E2634,0))),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2634,IF(AND($G2634=$G2635,$F2634=$F2635),ROUND($D2633-SUM($K2635:R2635),0),ROUND(S2633*$E2634,0)),IF(LataProjekcji>$F2634,0,ROUND(S2633*$E2634,0))),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2634,IF(AND($G2634=$G2635,$F2634=$F2635),ROUND($D2633-SUM($K2635:S2635),0),ROUND(T2633*$E2634,0)),IF(LataProjekcji>$F2634,0,ROUND(T2633*$E2634,0))),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2634,IF(AND($G2634=$G2635,$F2634=$F2635),ROUND($D2633-SUM($K2635:T2635),0),ROUND(U2633*$E2634,0)),IF(LataProjekcji>$F2634,0,ROUND(U2633*$E2634,0))),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2634,IF(AND($G2634=$G2635,$F2634=$F2635),ROUND($D2633-SUM($K2635:U2635),0),ROUND(V2633*$E2634,0)),IF(LataProjekcji>$F2634,0,ROUND(V2633*$E2634,0))),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2634,IF(AND($G2634=$G2635,$F2634=$F2635),ROUND($D2633-SUM($K2635:V2635),0),ROUND(W2633*$E2634,0)),IF(LataProjekcji>$F2634,0,ROUND(W2633*$E2634,0))),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2634,IF(AND($G2634=$G2635,$F2634=$F2635),ROUND($D2633-SUM($K2635:W2635),0),ROUND(X2633*$E2634,0)),IF(LataProjekcji>$F2634,0,ROUND(X2633*$E2634,0))),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2634,IF(AND($G2634=$G2635,$F2634=$F2635),ROUND($D2633-SUM($K2635:X2635),0),ROUND(Y2633*$E2634,0)),IF(LataProjekcji>$F2634,0,ROUND(Y2633*$E2634,0))),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2634,IF(AND($G2634=$G2635,$F2634=$F2635),ROUND($D2633-SUM($K2635:Y2635),0),ROUND(Z2633*$E2634,0)),IF(LataProjekcji>$F2634,0,ROUND(Z2633*$E2634,0))),0),0)","v":0},{"$f":"IF(AND($G2633,NOT(ISTEXT($G2632)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2634,IF(AND($G2634=$G2635,$F2634=$F2635),ROUND($D2633-SUM($K2635:Z2635),0),ROUND(AA2633*$E2634,0)),IF(LataProjekcji>$F2634,0,ROUND(AA2633*$E2634,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2633>10,ROUND((D2635-1)*E2634,0),E2634)","v":0},{"$f":"D2633-D2636","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1456","v":"nazwa ST: 0"},null,{"$f":"D1456","v":88},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1457","v":1900},{"$f":"E1457","v":1},{"$f":"IF(D2640>10,F1457,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2638,0)),\"brak daty\",IF(D2640>10,EDATE(OFFSET($E$269,$D2638,0),D2642),DATE(D2639,E2639,1)))","v":"brak daty"},{"$f":"SUM(K2639:AA2639)=D2642","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2639=LataProjekcji,$F2639,IF($D2639<LataProjekcji,IF((SUM(K2639)+12)<$D2642,12,$D2642-SUM(K2639)),0)),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2639=LataProjekcji,$F2639,IF($D2639<LataProjekcji,IF((SUM($K2639:K2639)+12)<$D2642,12,$D2642-SUM($K2639:K2639)),0)),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2639=LataProjekcji,$F2639,IF($D2639<LataProjekcji,IF((SUM($K2639:L2639)+12)<$D2642,12,$D2642-SUM($K2639:L2639)),0)),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2639=LataProjekcji,$F2639,IF($D2639<LataProjekcji,IF((SUM($K2639:M2639)+12)<$D2642,12,$D2642-SUM($K2639:M2639)),0)),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2639=LataProjekcji,$F2639,IF($D2639<LataProjekcji,IF((SUM($K2639:N2639)+12)<$D2642,12,$D2642-SUM($K2639:N2639)),0)),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2639=LataProjekcji,$F2639,IF($D2639<LataProjekcji,IF((SUM($K2639:O2639)+12)<$D2642,12,$D2642-SUM($K2639:O2639)),0)),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2639=LataProjekcji,$F2639,IF($D2639<LataProjekcji,IF((SUM($K2639:P2639)+12)<$D2642,12,$D2642-SUM($K2639:P2639)),0)),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2639=LataProjekcji,$F2639,IF($D2639<LataProjekcji,IF((SUM($K2639:Q2639)+12)<$D2642,12,$D2642-SUM($K2639:Q2639)),0)),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2639=LataProjekcji,$F2639,IF($D2639<LataProjekcji,IF((SUM($K2639:R2639)+12)<$D2642,12,$D2642-SUM($K2639:R2639)),0)),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2639=LataProjekcji,$F2639,IF($D2639<LataProjekcji,IF((SUM($K2639:S2639)+12)<$D2642,12,$D2642-SUM($K2639:S2639)),0)),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2639=LataProjekcji,$F2639,IF($D2639<LataProjekcji,IF((SUM($K2639:T2639)+12)<$D2642,12,$D2642-SUM($K2639:T2639)),0)),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2639=LataProjekcji,$F2639,IF($D2639<LataProjekcji,IF((SUM($K2639:U2639)+12)<$D2642,12,$D2642-SUM($K2639:U2639)),0)),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2639=LataProjekcji,$F2639,IF($D2639<LataProjekcji,IF((SUM($K2639:V2639)+12)<$D2642,12,$D2642-SUM($K2639:V2639)),0)),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2639=LataProjekcji,$F2639,IF($D2639<LataProjekcji,IF((SUM($K2639:W2639)+12)<$D2642,12,$D2642-SUM($K2639:W2639)),0)),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2639=LataProjekcji,$F2639,IF($D2639<LataProjekcji,IF((SUM($K2639:X2639)+12)<$D2642,12,$D2642-SUM($K2639:X2639)),0)),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2639=LataProjekcji,$F2639,IF($D2639<LataProjekcji,IF((SUM($K2639:Y2639)+12)<$D2642,12,$D2642-SUM($K2639:Y2639)),0)),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2639=LataProjekcji,$F2639,IF($D2639<LataProjekcji,IF((SUM($K2639:Z2639)+12)<$D2642,12,$D2642-SUM($K2639:Z2639)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1458","v":0},{"$f":"E1458","v":0},{"$f":"F1458","v":0},{"$f":"NOT(ISBLANK(am_budynki))","v":false},{"$f":"SUM(K2640:AA2640)=E2642","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2639=LataProjekcji,IF($F2639>$E2642,$E2642,$F2639),IF($D2642>=$E2642,(IF($D2639<LataProjekcji,IF((SUM(J2640:$K2640)+12)<$E2642,12,$E2642-SUM(J2640:$K2640)),0)),(IF($D2639<LataProjekcji,IF((SUM(J2640:$K2640)+12)<$D2642,12,$D2642-SUM(J2640:$K2640)),0)))),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2639=LataProjekcji,IF($F2639>$E2642,$E2642,$F2639),IF($D2642>=$E2642,(IF($D2639<LataProjekcji,IF((SUM($K2640:K2640)+12)<$E2642,12,$E2642-SUM($K2640:K2640)),0)),(IF($D2639<LataProjekcji,IF((SUM($K2640:K2640)+12)<$D2642,12,$D2642-SUM($K2640:K2640)),0)))),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2639=LataProjekcji,IF($F2639>$E2642,$E2642,$F2639),IF($D2642>=$E2642,(IF($D2639<LataProjekcji,IF((SUM($K2640:L2640)+12)<$E2642,12,$E2642-SUM($K2640:L2640)),0)),(IF($D2639<LataProjekcji,IF((SUM($K2640:L2640)+12)<$D2642,12,$D2642-SUM($K2640:L2640)),0)))),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2639=LataProjekcji,IF($F2639>$E2642,$E2642,$F2639),IF($D2642>=$E2642,(IF($D2639<LataProjekcji,IF((SUM($K2640:M2640)+12)<$E2642,12,$E2642-SUM($K2640:M2640)),0)),(IF($D2639<LataProjekcji,IF((SUM($K2640:M2640)+12)<$D2642,12,$D2642-SUM($K2640:M2640)),0)))),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2639=LataProjekcji,IF($F2639>$E2642,$E2642,$F2639),IF($D2642>=$E2642,(IF($D2639<LataProjekcji,IF((SUM($K2640:N2640)+12)<$E2642,12,$E2642-SUM($K2640:N2640)),0)),(IF($D2639<LataProjekcji,IF((SUM($K2640:N2640)+12)<$D2642,12,$D2642-SUM($K2640:N2640)),0)))),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2639=LataProjekcji,IF($F2639>$E2642,$E2642,$F2639),IF($D2642>=$E2642,(IF($D2639<LataProjekcji,IF((SUM($K2640:O2640)+12)<$E2642,12,$E2642-SUM($K2640:O2640)),0)),(IF($D2639<LataProjekcji,IF((SUM($K2640:O2640)+12)<$D2642,12,$D2642-SUM($K2640:O2640)),0)))),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2639=LataProjekcji,IF($F2639>$E2642,$E2642,$F2639),IF($D2642>=$E2642,(IF($D2639<LataProjekcji,IF((SUM($K2640:P2640)+12)<$E2642,12,$E2642-SUM($K2640:P2640)),0)),(IF($D2639<LataProjekcji,IF((SUM($K2640:P2640)+12)<$D2642,12,$D2642-SUM($K2640:P2640)),0)))),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2639=LataProjekcji,IF($F2639>$E2642,$E2642,$F2639),IF($D2642>=$E2642,(IF($D2639<LataProjekcji,IF((SUM($K2640:Q2640)+12)<$E2642,12,$E2642-SUM($K2640:Q2640)),0)),(IF($D2639<LataProjekcji,IF((SUM($K2640:Q2640)+12)<$D2642,12,$D2642-SUM($K2640:Q2640)),0)))),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2639=LataProjekcji,IF($F2639>$E2642,$E2642,$F2639),IF($D2642>=$E2642,(IF($D2639<LataProjekcji,IF((SUM($K2640:R2640)+12)<$E2642,12,$E2642-SUM($K2640:R2640)),0)),(IF($D2639<LataProjekcji,IF((SUM($K2640:R2640)+12)<$D2642,12,$D2642-SUM($K2640:R2640)),0)))),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2639=LataProjekcji,IF($F2639>$E2642,$E2642,$F2639),IF($D2642>=$E2642,(IF($D2639<LataProjekcji,IF((SUM($K2640:S2640)+12)<$E2642,12,$E2642-SUM($K2640:S2640)),0)),(IF($D2639<LataProjekcji,IF((SUM($K2640:S2640)+12)<$D2642,12,$D2642-SUM($K2640:S2640)),0)))),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2639=LataProjekcji,IF($F2639>$E2642,$E2642,$F2639),IF($D2642>=$E2642,(IF($D2639<LataProjekcji,IF((SUM($K2640:T2640)+12)<$E2642,12,$E2642-SUM($K2640:T2640)),0)),(IF($D2639<LataProjekcji,IF((SUM($K2640:T2640)+12)<$D2642,12,$D2642-SUM($K2640:T2640)),0)))),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2639=LataProjekcji,IF($F2639>$E2642,$E2642,$F2639),IF($D2642>=$E2642,(IF($D2639<LataProjekcji,IF((SUM($K2640:U2640)+12)<$E2642,12,$E2642-SUM($K2640:U2640)),0)),(IF($D2639<LataProjekcji,IF((SUM($K2640:U2640)+12)<$D2642,12,$D2642-SUM($K2640:U2640)),0)))),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2639=LataProjekcji,IF($F2639>$E2642,$E2642,$F2639),IF($D2642>=$E2642,(IF($D2639<LataProjekcji,IF((SUM($K2640:V2640)+12)<$E2642,12,$E2642-SUM($K2640:V2640)),0)),(IF($D2639<LataProjekcji,IF((SUM($K2640:V2640)+12)<$D2642,12,$D2642-SUM($K2640:V2640)),0)))),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2639=LataProjekcji,IF($F2639>$E2642,$E2642,$F2639),IF($D2642>=$E2642,(IF($D2639<LataProjekcji,IF((SUM($K2640:W2640)+12)<$E2642,12,$E2642-SUM($K2640:W2640)),0)),(IF($D2639<LataProjekcji,IF((SUM($K2640:W2640)+12)<$D2642,12,$D2642-SUM($K2640:W2640)),0)))),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2639=LataProjekcji,IF($F2639>$E2642,$E2642,$F2639),IF($D2642>=$E2642,(IF($D2639<LataProjekcji,IF((SUM($K2640:X2640)+12)<$E2642,12,$E2642-SUM($K2640:X2640)),0)),(IF($D2639<LataProjekcji,IF((SUM($K2640:X2640)+12)<$D2642,12,$D2642-SUM($K2640:X2640)),0)))),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2639=LataProjekcji,IF($F2639>$E2642,$E2642,$F2639),IF($D2642>=$E2642,(IF($D2639<LataProjekcji,IF((SUM($K2640:Y2640)+12)<$E2642,12,$E2642-SUM($K2640:Y2640)),0)),(IF($D2639<LataProjekcji,IF((SUM($K2640:Y2640)+12)<$D2642,12,$D2642-SUM($K2640:Y2640)),0)))),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2639=LataProjekcji,IF($F2639>$E2642,$E2642,$F2639),IF($D2642>=$E2642,(IF($D2639<LataProjekcji,IF((SUM($K2640:Z2640)+12)<$E2642,12,$E2642-SUM($K2640:Z2640)),0)),(IF($D2639<LataProjekcji,IF((SUM($K2640:Z2640)+12)<$D2642,12,$D2642-SUM($K2640:Z2640)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1459","v":0},{"$f":"IF(D2640>10,ROUND(D2641/12,2),D2641)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2641:AA2641)=D2640","v":true},"amortyzacja",null,{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2642,ROUND($D2640,0),ROUND(K2639*$E2641,0)),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2642,ROUND($D2640-SUM(K2641:$K2641),0),ROUND(L2639*$E2641,0)),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2642,ROUND($D2640-SUM($K2641:L2641),0),ROUND(M2639*$E2641,0)),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2642,ROUND($D2640-SUM($K2641:M2641),0),ROUND(N2639*$E2641,0)),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2642,ROUND($D2640-SUM($K2641:N2641),0),ROUND(O2639*$E2641,0)),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2642,ROUND($D2640-SUM($K2641:O2641),0),ROUND(P2639*$E2641,0)),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2642,ROUND($D2640-SUM($K2641:P2641),0),ROUND(Q2639*$E2641,0)),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2642,ROUND($D2640-SUM($K2641:Q2641),0),ROUND(R2639*$E2641,0)),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2642,ROUND($D2640-SUM($K2641:R2641),0),ROUND(S2639*$E2641,0)),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2642,ROUND($D2640-SUM($K2641:S2641),0),ROUND(T2639*$E2641,0)),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2642,ROUND($D2640-SUM($K2641:T2641),0),ROUND(U2639*$E2641,0)),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2642,ROUND($D2640-SUM($K2641:U2641),0),ROUND(V2639*$E2641,0)),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2642,ROUND($D2640-SUM($K2641:V2641),0),ROUND(W2639*$E2641,0)),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2642,ROUND($D2640-SUM($K2641:W2641),0),ROUND(X2639*$E2641,0)),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2642,ROUND($D2640-SUM($K2641:X2641),0),ROUND(Y2639*$E2641,0)),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2642,ROUND($D2640-SUM($K2641:Y2641),0),ROUND(Z2639*$E2641,0)),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2642,ROUND($D2640-SUM($K2641:Z2641),0),ROUND(AA2639*$E2641,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2640/E2641,0),0)","v":0},{"$f":"IF(D2642=0,0,DATEDIF(DATE(D2639,E2639,1),DATE(F2641,G2641,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2639),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2639),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2641,IF(AND($G2641=$G2642,$F2641=$F2642),ROUND($D2640-SUM($K2642),0),ROUND(K2640*$E2641,0)),IF(LataProjekcji>$F2641,0,ROUND(K2640*$E2641,0))),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2641,IF(AND($G2641=$G2642,$F2641=$F2642),ROUND($D2640-SUM($K2642:K2642),0),ROUND(L2640*$E2641,0)),IF(LataProjekcji>$F2641,0,ROUND(L2640*$E2641,0))),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2641,IF(AND($G2641=$G2642,$F2641=$F2642),ROUND($D2640-SUM($K2642:L2642),0),ROUND(M2640*$E2641,0)),IF(LataProjekcji>$F2641,0,ROUND(M2640*$E2641,0))),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2641,IF(AND($G2641=$G2642,$F2641=$F2642),ROUND($D2640-SUM($K2642:M2642),0),ROUND(N2640*$E2641,0)),IF(LataProjekcji>$F2641,0,ROUND(N2640*$E2641,0))),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2641,IF(AND($G2641=$G2642,$F2641=$F2642),ROUND($D2640-SUM($K2642:N2642),0),ROUND(O2640*$E2641,0)),IF(LataProjekcji>$F2641,0,ROUND(O2640*$E2641,0))),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2641,IF(AND($G2641=$G2642,$F2641=$F2642),ROUND($D2640-SUM($K2642:O2642),0),ROUND(P2640*$E2641,0)),IF(LataProjekcji>$F2641,0,ROUND(P2640*$E2641,0))),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2641,IF(AND($G2641=$G2642,$F2641=$F2642),ROUND($D2640-SUM($K2642:P2642),0),ROUND(Q2640*$E2641,0)),IF(LataProjekcji>$F2641,0,ROUND(Q2640*$E2641,0))),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2641,IF(AND($G2641=$G2642,$F2641=$F2642),ROUND($D2640-SUM($K2642:Q2642),0),ROUND(R2640*$E2641,0)),IF(LataProjekcji>$F2641,0,ROUND(R2640*$E2641,0))),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2641,IF(AND($G2641=$G2642,$F2641=$F2642),ROUND($D2640-SUM($K2642:R2642),0),ROUND(S2640*$E2641,0)),IF(LataProjekcji>$F2641,0,ROUND(S2640*$E2641,0))),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2641,IF(AND($G2641=$G2642,$F2641=$F2642),ROUND($D2640-SUM($K2642:S2642),0),ROUND(T2640*$E2641,0)),IF(LataProjekcji>$F2641,0,ROUND(T2640*$E2641,0))),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2641,IF(AND($G2641=$G2642,$F2641=$F2642),ROUND($D2640-SUM($K2642:T2642),0),ROUND(U2640*$E2641,0)),IF(LataProjekcji>$F2641,0,ROUND(U2640*$E2641,0))),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2641,IF(AND($G2641=$G2642,$F2641=$F2642),ROUND($D2640-SUM($K2642:U2642),0),ROUND(V2640*$E2641,0)),IF(LataProjekcji>$F2641,0,ROUND(V2640*$E2641,0))),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2641,IF(AND($G2641=$G2642,$F2641=$F2642),ROUND($D2640-SUM($K2642:V2642),0),ROUND(W2640*$E2641,0)),IF(LataProjekcji>$F2641,0,ROUND(W2640*$E2641,0))),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2641,IF(AND($G2641=$G2642,$F2641=$F2642),ROUND($D2640-SUM($K2642:W2642),0),ROUND(X2640*$E2641,0)),IF(LataProjekcji>$F2641,0,ROUND(X2640*$E2641,0))),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2641,IF(AND($G2641=$G2642,$F2641=$F2642),ROUND($D2640-SUM($K2642:X2642),0),ROUND(Y2640*$E2641,0)),IF(LataProjekcji>$F2641,0,ROUND(Y2640*$E2641,0))),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2641,IF(AND($G2641=$G2642,$F2641=$F2642),ROUND($D2640-SUM($K2642:Y2642),0),ROUND(Z2640*$E2641,0)),IF(LataProjekcji>$F2641,0,ROUND(Z2640*$E2641,0))),0),0)","v":0},{"$f":"IF(AND($G2640,NOT(ISTEXT($G2639)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2641,IF(AND($G2641=$G2642,$F2641=$F2642),ROUND($D2640-SUM($K2642:Z2642),0),ROUND(AA2640*$E2641,0)),IF(LataProjekcji>$F2641,0,ROUND(AA2640*$E2641,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2640>10,ROUND((D2642-1)*E2641,0),E2641)","v":0},{"$f":"D2640-D2643","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1463","v":"nazwa ST: 0"},null,{"$f":"D1463","v":89},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1464","v":1900},{"$f":"E1464","v":1},{"$f":"IF(D2647>10,F1464,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2645,0)),\"brak daty\",IF(D2647>10,EDATE(OFFSET($E$269,$D2645,0),D2649),DATE(D2646,E2646,1)))","v":"brak daty"},{"$f":"SUM(K2646:AA2646)=D2649","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2646=LataProjekcji,$F2646,IF($D2646<LataProjekcji,IF((SUM(K2646)+12)<$D2649,12,$D2649-SUM(K2646)),0)),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2646=LataProjekcji,$F2646,IF($D2646<LataProjekcji,IF((SUM($K2646:K2646)+12)<$D2649,12,$D2649-SUM($K2646:K2646)),0)),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2646=LataProjekcji,$F2646,IF($D2646<LataProjekcji,IF((SUM($K2646:L2646)+12)<$D2649,12,$D2649-SUM($K2646:L2646)),0)),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2646=LataProjekcji,$F2646,IF($D2646<LataProjekcji,IF((SUM($K2646:M2646)+12)<$D2649,12,$D2649-SUM($K2646:M2646)),0)),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2646=LataProjekcji,$F2646,IF($D2646<LataProjekcji,IF((SUM($K2646:N2646)+12)<$D2649,12,$D2649-SUM($K2646:N2646)),0)),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2646=LataProjekcji,$F2646,IF($D2646<LataProjekcji,IF((SUM($K2646:O2646)+12)<$D2649,12,$D2649-SUM($K2646:O2646)),0)),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2646=LataProjekcji,$F2646,IF($D2646<LataProjekcji,IF((SUM($K2646:P2646)+12)<$D2649,12,$D2649-SUM($K2646:P2646)),0)),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2646=LataProjekcji,$F2646,IF($D2646<LataProjekcji,IF((SUM($K2646:Q2646)+12)<$D2649,12,$D2649-SUM($K2646:Q2646)),0)),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2646=LataProjekcji,$F2646,IF($D2646<LataProjekcji,IF((SUM($K2646:R2646)+12)<$D2649,12,$D2649-SUM($K2646:R2646)),0)),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2646=LataProjekcji,$F2646,IF($D2646<LataProjekcji,IF((SUM($K2646:S2646)+12)<$D2649,12,$D2649-SUM($K2646:S2646)),0)),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2646=LataProjekcji,$F2646,IF($D2646<LataProjekcji,IF((SUM($K2646:T2646)+12)<$D2649,12,$D2649-SUM($K2646:T2646)),0)),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2646=LataProjekcji,$F2646,IF($D2646<LataProjekcji,IF((SUM($K2646:U2646)+12)<$D2649,12,$D2649-SUM($K2646:U2646)),0)),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2646=LataProjekcji,$F2646,IF($D2646<LataProjekcji,IF((SUM($K2646:V2646)+12)<$D2649,12,$D2649-SUM($K2646:V2646)),0)),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2646=LataProjekcji,$F2646,IF($D2646<LataProjekcji,IF((SUM($K2646:W2646)+12)<$D2649,12,$D2649-SUM($K2646:W2646)),0)),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2646=LataProjekcji,$F2646,IF($D2646<LataProjekcji,IF((SUM($K2646:X2646)+12)<$D2649,12,$D2649-SUM($K2646:X2646)),0)),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2646=LataProjekcji,$F2646,IF($D2646<LataProjekcji,IF((SUM($K2646:Y2646)+12)<$D2649,12,$D2649-SUM($K2646:Y2646)),0)),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2646=LataProjekcji,$F2646,IF($D2646<LataProjekcji,IF((SUM($K2646:Z2646)+12)<$D2649,12,$D2649-SUM($K2646:Z2646)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1465","v":0},{"$f":"E1465","v":0},{"$f":"F1465","v":0},{"$f":"NOT(ISBLANK(am_budynki))","v":false},{"$f":"SUM(K2647:AA2647)=E2649","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2646=LataProjekcji,IF($F2646>$E2649,$E2649,$F2646),IF($D2649>=$E2649,(IF($D2646<LataProjekcji,IF((SUM(J2647:$K2647)+12)<$E2649,12,$E2649-SUM(J2647:$K2647)),0)),(IF($D2646<LataProjekcji,IF((SUM(J2647:$K2647)+12)<$D2649,12,$D2649-SUM(J2647:$K2647)),0)))),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2646=LataProjekcji,IF($F2646>$E2649,$E2649,$F2646),IF($D2649>=$E2649,(IF($D2646<LataProjekcji,IF((SUM($K2647:K2647)+12)<$E2649,12,$E2649-SUM($K2647:K2647)),0)),(IF($D2646<LataProjekcji,IF((SUM($K2647:K2647)+12)<$D2649,12,$D2649-SUM($K2647:K2647)),0)))),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2646=LataProjekcji,IF($F2646>$E2649,$E2649,$F2646),IF($D2649>=$E2649,(IF($D2646<LataProjekcji,IF((SUM($K2647:L2647)+12)<$E2649,12,$E2649-SUM($K2647:L2647)),0)),(IF($D2646<LataProjekcji,IF((SUM($K2647:L2647)+12)<$D2649,12,$D2649-SUM($K2647:L2647)),0)))),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2646=LataProjekcji,IF($F2646>$E2649,$E2649,$F2646),IF($D2649>=$E2649,(IF($D2646<LataProjekcji,IF((SUM($K2647:M2647)+12)<$E2649,12,$E2649-SUM($K2647:M2647)),0)),(IF($D2646<LataProjekcji,IF((SUM($K2647:M2647)+12)<$D2649,12,$D2649-SUM($K2647:M2647)),0)))),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2646=LataProjekcji,IF($F2646>$E2649,$E2649,$F2646),IF($D2649>=$E2649,(IF($D2646<LataProjekcji,IF((SUM($K2647:N2647)+12)<$E2649,12,$E2649-SUM($K2647:N2647)),0)),(IF($D2646<LataProjekcji,IF((SUM($K2647:N2647)+12)<$D2649,12,$D2649-SUM($K2647:N2647)),0)))),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2646=LataProjekcji,IF($F2646>$E2649,$E2649,$F2646),IF($D2649>=$E2649,(IF($D2646<LataProjekcji,IF((SUM($K2647:O2647)+12)<$E2649,12,$E2649-SUM($K2647:O2647)),0)),(IF($D2646<LataProjekcji,IF((SUM($K2647:O2647)+12)<$D2649,12,$D2649-SUM($K2647:O2647)),0)))),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2646=LataProjekcji,IF($F2646>$E2649,$E2649,$F2646),IF($D2649>=$E2649,(IF($D2646<LataProjekcji,IF((SUM($K2647:P2647)+12)<$E2649,12,$E2649-SUM($K2647:P2647)),0)),(IF($D2646<LataProjekcji,IF((SUM($K2647:P2647)+12)<$D2649,12,$D2649-SUM($K2647:P2647)),0)))),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2646=LataProjekcji,IF($F2646>$E2649,$E2649,$F2646),IF($D2649>=$E2649,(IF($D2646<LataProjekcji,IF((SUM($K2647:Q2647)+12)<$E2649,12,$E2649-SUM($K2647:Q2647)),0)),(IF($D2646<LataProjekcji,IF((SUM($K2647:Q2647)+12)<$D2649,12,$D2649-SUM($K2647:Q2647)),0)))),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2646=LataProjekcji,IF($F2646>$E2649,$E2649,$F2646),IF($D2649>=$E2649,(IF($D2646<LataProjekcji,IF((SUM($K2647:R2647)+12)<$E2649,12,$E2649-SUM($K2647:R2647)),0)),(IF($D2646<LataProjekcji,IF((SUM($K2647:R2647)+12)<$D2649,12,$D2649-SUM($K2647:R2647)),0)))),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2646=LataProjekcji,IF($F2646>$E2649,$E2649,$F2646),IF($D2649>=$E2649,(IF($D2646<LataProjekcji,IF((SUM($K2647:S2647)+12)<$E2649,12,$E2649-SUM($K2647:S2647)),0)),(IF($D2646<LataProjekcji,IF((SUM($K2647:S2647)+12)<$D2649,12,$D2649-SUM($K2647:S2647)),0)))),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2646=LataProjekcji,IF($F2646>$E2649,$E2649,$F2646),IF($D2649>=$E2649,(IF($D2646<LataProjekcji,IF((SUM($K2647:T2647)+12)<$E2649,12,$E2649-SUM($K2647:T2647)),0)),(IF($D2646<LataProjekcji,IF((SUM($K2647:T2647)+12)<$D2649,12,$D2649-SUM($K2647:T2647)),0)))),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2646=LataProjekcji,IF($F2646>$E2649,$E2649,$F2646),IF($D2649>=$E2649,(IF($D2646<LataProjekcji,IF((SUM($K2647:U2647)+12)<$E2649,12,$E2649-SUM($K2647:U2647)),0)),(IF($D2646<LataProjekcji,IF((SUM($K2647:U2647)+12)<$D2649,12,$D2649-SUM($K2647:U2647)),0)))),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2646=LataProjekcji,IF($F2646>$E2649,$E2649,$F2646),IF($D2649>=$E2649,(IF($D2646<LataProjekcji,IF((SUM($K2647:V2647)+12)<$E2649,12,$E2649-SUM($K2647:V2647)),0)),(IF($D2646<LataProjekcji,IF((SUM($K2647:V2647)+12)<$D2649,12,$D2649-SUM($K2647:V2647)),0)))),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2646=LataProjekcji,IF($F2646>$E2649,$E2649,$F2646),IF($D2649>=$E2649,(IF($D2646<LataProjekcji,IF((SUM($K2647:W2647)+12)<$E2649,12,$E2649-SUM($K2647:W2647)),0)),(IF($D2646<LataProjekcji,IF((SUM($K2647:W2647)+12)<$D2649,12,$D2649-SUM($K2647:W2647)),0)))),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2646=LataProjekcji,IF($F2646>$E2649,$E2649,$F2646),IF($D2649>=$E2649,(IF($D2646<LataProjekcji,IF((SUM($K2647:X2647)+12)<$E2649,12,$E2649-SUM($K2647:X2647)),0)),(IF($D2646<LataProjekcji,IF((SUM($K2647:X2647)+12)<$D2649,12,$D2649-SUM($K2647:X2647)),0)))),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2646=LataProjekcji,IF($F2646>$E2649,$E2649,$F2646),IF($D2649>=$E2649,(IF($D2646<LataProjekcji,IF((SUM($K2647:Y2647)+12)<$E2649,12,$E2649-SUM($K2647:Y2647)),0)),(IF($D2646<LataProjekcji,IF((SUM($K2647:Y2647)+12)<$D2649,12,$D2649-SUM($K2647:Y2647)),0)))),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2646=LataProjekcji,IF($F2646>$E2649,$E2649,$F2646),IF($D2649>=$E2649,(IF($D2646<LataProjekcji,IF((SUM($K2647:Z2647)+12)<$E2649,12,$E2649-SUM($K2647:Z2647)),0)),(IF($D2646<LataProjekcji,IF((SUM($K2647:Z2647)+12)<$D2649,12,$D2649-SUM($K2647:Z2647)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1466","v":0},{"$f":"IF(D2647>10,ROUND(D2648/12,2),D2648)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2648:AA2648)=D2647","v":true},"amortyzacja",null,{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2649,ROUND($D2647,0),ROUND(K2646*$E2648,0)),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2649,ROUND($D2647-SUM(K2648:$K2648),0),ROUND(L2646*$E2648,0)),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2649,ROUND($D2647-SUM($K2648:L2648),0),ROUND(M2646*$E2648,0)),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2649,ROUND($D2647-SUM($K2648:M2648),0),ROUND(N2646*$E2648,0)),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2649,ROUND($D2647-SUM($K2648:N2648),0),ROUND(O2646*$E2648,0)),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2649,ROUND($D2647-SUM($K2648:O2648),0),ROUND(P2646*$E2648,0)),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2649,ROUND($D2647-SUM($K2648:P2648),0),ROUND(Q2646*$E2648,0)),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2649,ROUND($D2647-SUM($K2648:Q2648),0),ROUND(R2646*$E2648,0)),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2649,ROUND($D2647-SUM($K2648:R2648),0),ROUND(S2646*$E2648,0)),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2649,ROUND($D2647-SUM($K2648:S2648),0),ROUND(T2646*$E2648,0)),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2649,ROUND($D2647-SUM($K2648:T2648),0),ROUND(U2646*$E2648,0)),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2649,ROUND($D2647-SUM($K2648:U2648),0),ROUND(V2646*$E2648,0)),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2649,ROUND($D2647-SUM($K2648:V2648),0),ROUND(W2646*$E2648,0)),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2649,ROUND($D2647-SUM($K2648:W2648),0),ROUND(X2646*$E2648,0)),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2649,ROUND($D2647-SUM($K2648:X2648),0),ROUND(Y2646*$E2648,0)),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2649,ROUND($D2647-SUM($K2648:Y2648),0),ROUND(Z2646*$E2648,0)),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2649,ROUND($D2647-SUM($K2648:Z2648),0),ROUND(AA2646*$E2648,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2647/E2648,0),0)","v":0},{"$f":"IF(D2649=0,0,DATEDIF(DATE(D2646,E2646,1),DATE(F2648,G2648,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2646),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2646),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2648,IF(AND($G2648=$G2649,$F2648=$F2649),ROUND($D2647-SUM($K2649),0),ROUND(K2647*$E2648,0)),IF(LataProjekcji>$F2648,0,ROUND(K2647*$E2648,0))),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2648,IF(AND($G2648=$G2649,$F2648=$F2649),ROUND($D2647-SUM($K2649:K2649),0),ROUND(L2647*$E2648,0)),IF(LataProjekcji>$F2648,0,ROUND(L2647*$E2648,0))),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2648,IF(AND($G2648=$G2649,$F2648=$F2649),ROUND($D2647-SUM($K2649:L2649),0),ROUND(M2647*$E2648,0)),IF(LataProjekcji>$F2648,0,ROUND(M2647*$E2648,0))),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2648,IF(AND($G2648=$G2649,$F2648=$F2649),ROUND($D2647-SUM($K2649:M2649),0),ROUND(N2647*$E2648,0)),IF(LataProjekcji>$F2648,0,ROUND(N2647*$E2648,0))),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2648,IF(AND($G2648=$G2649,$F2648=$F2649),ROUND($D2647-SUM($K2649:N2649),0),ROUND(O2647*$E2648,0)),IF(LataProjekcji>$F2648,0,ROUND(O2647*$E2648,0))),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2648,IF(AND($G2648=$G2649,$F2648=$F2649),ROUND($D2647-SUM($K2649:O2649),0),ROUND(P2647*$E2648,0)),IF(LataProjekcji>$F2648,0,ROUND(P2647*$E2648,0))),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2648,IF(AND($G2648=$G2649,$F2648=$F2649),ROUND($D2647-SUM($K2649:P2649),0),ROUND(Q2647*$E2648,0)),IF(LataProjekcji>$F2648,0,ROUND(Q2647*$E2648,0))),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2648,IF(AND($G2648=$G2649,$F2648=$F2649),ROUND($D2647-SUM($K2649:Q2649),0),ROUND(R2647*$E2648,0)),IF(LataProjekcji>$F2648,0,ROUND(R2647*$E2648,0))),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2648,IF(AND($G2648=$G2649,$F2648=$F2649),ROUND($D2647-SUM($K2649:R2649),0),ROUND(S2647*$E2648,0)),IF(LataProjekcji>$F2648,0,ROUND(S2647*$E2648,0))),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2648,IF(AND($G2648=$G2649,$F2648=$F2649),ROUND($D2647-SUM($K2649:S2649),0),ROUND(T2647*$E2648,0)),IF(LataProjekcji>$F2648,0,ROUND(T2647*$E2648,0))),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2648,IF(AND($G2648=$G2649,$F2648=$F2649),ROUND($D2647-SUM($K2649:T2649),0),ROUND(U2647*$E2648,0)),IF(LataProjekcji>$F2648,0,ROUND(U2647*$E2648,0))),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2648,IF(AND($G2648=$G2649,$F2648=$F2649),ROUND($D2647-SUM($K2649:U2649),0),ROUND(V2647*$E2648,0)),IF(LataProjekcji>$F2648,0,ROUND(V2647*$E2648,0))),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2648,IF(AND($G2648=$G2649,$F2648=$F2649),ROUND($D2647-SUM($K2649:V2649),0),ROUND(W2647*$E2648,0)),IF(LataProjekcji>$F2648,0,ROUND(W2647*$E2648,0))),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2648,IF(AND($G2648=$G2649,$F2648=$F2649),ROUND($D2647-SUM($K2649:W2649),0),ROUND(X2647*$E2648,0)),IF(LataProjekcji>$F2648,0,ROUND(X2647*$E2648,0))),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2648,IF(AND($G2648=$G2649,$F2648=$F2649),ROUND($D2647-SUM($K2649:X2649),0),ROUND(Y2647*$E2648,0)),IF(LataProjekcji>$F2648,0,ROUND(Y2647*$E2648,0))),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2648,IF(AND($G2648=$G2649,$F2648=$F2649),ROUND($D2647-SUM($K2649:Y2649),0),ROUND(Z2647*$E2648,0)),IF(LataProjekcji>$F2648,0,ROUND(Z2647*$E2648,0))),0),0)","v":0},{"$f":"IF(AND($G2647,NOT(ISTEXT($G2646)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2648,IF(AND($G2648=$G2649,$F2648=$F2649),ROUND($D2647-SUM($K2649:Z2649),0),ROUND(AA2647*$E2648,0)),IF(LataProjekcji>$F2648,0,ROUND(AA2647*$E2648,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2647>10,ROUND((D2649-1)*E2648,0),E2648)","v":0},{"$f":"D2647-D2650","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1470","v":"nazwa ST: 0"},null,{"$f":"D1470","v":90},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1471","v":1900},{"$f":"E1471","v":1},{"$f":"IF(D2654>10,F1471,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2652,0)),\"brak daty\",IF(D2654>10,EDATE(OFFSET($E$269,$D2652,0),D2656),DATE(D2653,E2653,1)))","v":"brak daty"},{"$f":"SUM(K2653:AA2653)=D2656","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2653=LataProjekcji,$F2653,IF($D2653<LataProjekcji,IF((SUM(K2653)+12)<$D2656,12,$D2656-SUM(K2653)),0)),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2653=LataProjekcji,$F2653,IF($D2653<LataProjekcji,IF((SUM($K2653:K2653)+12)<$D2656,12,$D2656-SUM($K2653:K2653)),0)),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2653=LataProjekcji,$F2653,IF($D2653<LataProjekcji,IF((SUM($K2653:L2653)+12)<$D2656,12,$D2656-SUM($K2653:L2653)),0)),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2653=LataProjekcji,$F2653,IF($D2653<LataProjekcji,IF((SUM($K2653:M2653)+12)<$D2656,12,$D2656-SUM($K2653:M2653)),0)),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2653=LataProjekcji,$F2653,IF($D2653<LataProjekcji,IF((SUM($K2653:N2653)+12)<$D2656,12,$D2656-SUM($K2653:N2653)),0)),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2653=LataProjekcji,$F2653,IF($D2653<LataProjekcji,IF((SUM($K2653:O2653)+12)<$D2656,12,$D2656-SUM($K2653:O2653)),0)),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2653=LataProjekcji,$F2653,IF($D2653<LataProjekcji,IF((SUM($K2653:P2653)+12)<$D2656,12,$D2656-SUM($K2653:P2653)),0)),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2653=LataProjekcji,$F2653,IF($D2653<LataProjekcji,IF((SUM($K2653:Q2653)+12)<$D2656,12,$D2656-SUM($K2653:Q2653)),0)),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2653=LataProjekcji,$F2653,IF($D2653<LataProjekcji,IF((SUM($K2653:R2653)+12)<$D2656,12,$D2656-SUM($K2653:R2653)),0)),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2653=LataProjekcji,$F2653,IF($D2653<LataProjekcji,IF((SUM($K2653:S2653)+12)<$D2656,12,$D2656-SUM($K2653:S2653)),0)),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2653=LataProjekcji,$F2653,IF($D2653<LataProjekcji,IF((SUM($K2653:T2653)+12)<$D2656,12,$D2656-SUM($K2653:T2653)),0)),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2653=LataProjekcji,$F2653,IF($D2653<LataProjekcji,IF((SUM($K2653:U2653)+12)<$D2656,12,$D2656-SUM($K2653:U2653)),0)),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2653=LataProjekcji,$F2653,IF($D2653<LataProjekcji,IF((SUM($K2653:V2653)+12)<$D2656,12,$D2656-SUM($K2653:V2653)),0)),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2653=LataProjekcji,$F2653,IF($D2653<LataProjekcji,IF((SUM($K2653:W2653)+12)<$D2656,12,$D2656-SUM($K2653:W2653)),0)),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2653=LataProjekcji,$F2653,IF($D2653<LataProjekcji,IF((SUM($K2653:X2653)+12)<$D2656,12,$D2656-SUM($K2653:X2653)),0)),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2653=LataProjekcji,$F2653,IF($D2653<LataProjekcji,IF((SUM($K2653:Y2653)+12)<$D2656,12,$D2656-SUM($K2653:Y2653)),0)),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2653=LataProjekcji,$F2653,IF($D2653<LataProjekcji,IF((SUM($K2653:Z2653)+12)<$D2656,12,$D2656-SUM($K2653:Z2653)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1472","v":0},{"$f":"E1472","v":0},{"$f":"F1472","v":0},{"$f":"NOT(ISBLANK(am_budynki))","v":false},{"$f":"SUM(K2654:AA2654)=E2656","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2653=LataProjekcji,IF($F2653>$E2656,$E2656,$F2653),IF($D2656>=$E2656,(IF($D2653<LataProjekcji,IF((SUM(J2654:$K2654)+12)<$E2656,12,$E2656-SUM(J2654:$K2654)),0)),(IF($D2653<LataProjekcji,IF((SUM(J2654:$K2654)+12)<$D2656,12,$D2656-SUM(J2654:$K2654)),0)))),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2653=LataProjekcji,IF($F2653>$E2656,$E2656,$F2653),IF($D2656>=$E2656,(IF($D2653<LataProjekcji,IF((SUM($K2654:K2654)+12)<$E2656,12,$E2656-SUM($K2654:K2654)),0)),(IF($D2653<LataProjekcji,IF((SUM($K2654:K2654)+12)<$D2656,12,$D2656-SUM($K2654:K2654)),0)))),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2653=LataProjekcji,IF($F2653>$E2656,$E2656,$F2653),IF($D2656>=$E2656,(IF($D2653<LataProjekcji,IF((SUM($K2654:L2654)+12)<$E2656,12,$E2656-SUM($K2654:L2654)),0)),(IF($D2653<LataProjekcji,IF((SUM($K2654:L2654)+12)<$D2656,12,$D2656-SUM($K2654:L2654)),0)))),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2653=LataProjekcji,IF($F2653>$E2656,$E2656,$F2653),IF($D2656>=$E2656,(IF($D2653<LataProjekcji,IF((SUM($K2654:M2654)+12)<$E2656,12,$E2656-SUM($K2654:M2654)),0)),(IF($D2653<LataProjekcji,IF((SUM($K2654:M2654)+12)<$D2656,12,$D2656-SUM($K2654:M2654)),0)))),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2653=LataProjekcji,IF($F2653>$E2656,$E2656,$F2653),IF($D2656>=$E2656,(IF($D2653<LataProjekcji,IF((SUM($K2654:N2654)+12)<$E2656,12,$E2656-SUM($K2654:N2654)),0)),(IF($D2653<LataProjekcji,IF((SUM($K2654:N2654)+12)<$D2656,12,$D2656-SUM($K2654:N2654)),0)))),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2653=LataProjekcji,IF($F2653>$E2656,$E2656,$F2653),IF($D2656>=$E2656,(IF($D2653<LataProjekcji,IF((SUM($K2654:O2654)+12)<$E2656,12,$E2656-SUM($K2654:O2654)),0)),(IF($D2653<LataProjekcji,IF((SUM($K2654:O2654)+12)<$D2656,12,$D2656-SUM($K2654:O2654)),0)))),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2653=LataProjekcji,IF($F2653>$E2656,$E2656,$F2653),IF($D2656>=$E2656,(IF($D2653<LataProjekcji,IF((SUM($K2654:P2654)+12)<$E2656,12,$E2656-SUM($K2654:P2654)),0)),(IF($D2653<LataProjekcji,IF((SUM($K2654:P2654)+12)<$D2656,12,$D2656-SUM($K2654:P2654)),0)))),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2653=LataProjekcji,IF($F2653>$E2656,$E2656,$F2653),IF($D2656>=$E2656,(IF($D2653<LataProjekcji,IF((SUM($K2654:Q2654)+12)<$E2656,12,$E2656-SUM($K2654:Q2654)),0)),(IF($D2653<LataProjekcji,IF((SUM($K2654:Q2654)+12)<$D2656,12,$D2656-SUM($K2654:Q2654)),0)))),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2653=LataProjekcji,IF($F2653>$E2656,$E2656,$F2653),IF($D2656>=$E2656,(IF($D2653<LataProjekcji,IF((SUM($K2654:R2654)+12)<$E2656,12,$E2656-SUM($K2654:R2654)),0)),(IF($D2653<LataProjekcji,IF((SUM($K2654:R2654)+12)<$D2656,12,$D2656-SUM($K2654:R2654)),0)))),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2653=LataProjekcji,IF($F2653>$E2656,$E2656,$F2653),IF($D2656>=$E2656,(IF($D2653<LataProjekcji,IF((SUM($K2654:S2654)+12)<$E2656,12,$E2656-SUM($K2654:S2654)),0)),(IF($D2653<LataProjekcji,IF((SUM($K2654:S2654)+12)<$D2656,12,$D2656-SUM($K2654:S2654)),0)))),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2653=LataProjekcji,IF($F2653>$E2656,$E2656,$F2653),IF($D2656>=$E2656,(IF($D2653<LataProjekcji,IF((SUM($K2654:T2654)+12)<$E2656,12,$E2656-SUM($K2654:T2654)),0)),(IF($D2653<LataProjekcji,IF((SUM($K2654:T2654)+12)<$D2656,12,$D2656-SUM($K2654:T2654)),0)))),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2653=LataProjekcji,IF($F2653>$E2656,$E2656,$F2653),IF($D2656>=$E2656,(IF($D2653<LataProjekcji,IF((SUM($K2654:U2654)+12)<$E2656,12,$E2656-SUM($K2654:U2654)),0)),(IF($D2653<LataProjekcji,IF((SUM($K2654:U2654)+12)<$D2656,12,$D2656-SUM($K2654:U2654)),0)))),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2653=LataProjekcji,IF($F2653>$E2656,$E2656,$F2653),IF($D2656>=$E2656,(IF($D2653<LataProjekcji,IF((SUM($K2654:V2654)+12)<$E2656,12,$E2656-SUM($K2654:V2654)),0)),(IF($D2653<LataProjekcji,IF((SUM($K2654:V2654)+12)<$D2656,12,$D2656-SUM($K2654:V2654)),0)))),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2653=LataProjekcji,IF($F2653>$E2656,$E2656,$F2653),IF($D2656>=$E2656,(IF($D2653<LataProjekcji,IF((SUM($K2654:W2654)+12)<$E2656,12,$E2656-SUM($K2654:W2654)),0)),(IF($D2653<LataProjekcji,IF((SUM($K2654:W2654)+12)<$D2656,12,$D2656-SUM($K2654:W2654)),0)))),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2653=LataProjekcji,IF($F2653>$E2656,$E2656,$F2653),IF($D2656>=$E2656,(IF($D2653<LataProjekcji,IF((SUM($K2654:X2654)+12)<$E2656,12,$E2656-SUM($K2654:X2654)),0)),(IF($D2653<LataProjekcji,IF((SUM($K2654:X2654)+12)<$D2656,12,$D2656-SUM($K2654:X2654)),0)))),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2653=LataProjekcji,IF($F2653>$E2656,$E2656,$F2653),IF($D2656>=$E2656,(IF($D2653<LataProjekcji,IF((SUM($K2654:Y2654)+12)<$E2656,12,$E2656-SUM($K2654:Y2654)),0)),(IF($D2653<LataProjekcji,IF((SUM($K2654:Y2654)+12)<$D2656,12,$D2656-SUM($K2654:Y2654)),0)))),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2653=LataProjekcji,IF($F2653>$E2656,$E2656,$F2653),IF($D2656>=$E2656,(IF($D2653<LataProjekcji,IF((SUM($K2654:Z2654)+12)<$E2656,12,$E2656-SUM($K2654:Z2654)),0)),(IF($D2653<LataProjekcji,IF((SUM($K2654:Z2654)+12)<$D2656,12,$D2656-SUM($K2654:Z2654)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1473","v":0},{"$f":"IF(D2654>10,ROUND(D2655/12,2),D2655)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2655:AA2655)=D2654","v":true},"amortyzacja",null,{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2656,ROUND($D2654,0),ROUND(K2653*$E2655,0)),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2656,ROUND($D2654-SUM(K2655:$K2655),0),ROUND(L2653*$E2655,0)),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2656,ROUND($D2654-SUM($K2655:L2655),0),ROUND(M2653*$E2655,0)),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2656,ROUND($D2654-SUM($K2655:M2655),0),ROUND(N2653*$E2655,0)),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2656,ROUND($D2654-SUM($K2655:N2655),0),ROUND(O2653*$E2655,0)),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2656,ROUND($D2654-SUM($K2655:O2655),0),ROUND(P2653*$E2655,0)),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2656,ROUND($D2654-SUM($K2655:P2655),0),ROUND(Q2653*$E2655,0)),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2656,ROUND($D2654-SUM($K2655:Q2655),0),ROUND(R2653*$E2655,0)),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2656,ROUND($D2654-SUM($K2655:R2655),0),ROUND(S2653*$E2655,0)),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2656,ROUND($D2654-SUM($K2655:S2655),0),ROUND(T2653*$E2655,0)),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2656,ROUND($D2654-SUM($K2655:T2655),0),ROUND(U2653*$E2655,0)),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2656,ROUND($D2654-SUM($K2655:U2655),0),ROUND(V2653*$E2655,0)),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2656,ROUND($D2654-SUM($K2655:V2655),0),ROUND(W2653*$E2655,0)),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2656,ROUND($D2654-SUM($K2655:W2655),0),ROUND(X2653*$E2655,0)),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2656,ROUND($D2654-SUM($K2655:X2655),0),ROUND(Y2653*$E2655,0)),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2656,ROUND($D2654-SUM($K2655:Y2655),0),ROUND(Z2653*$E2655,0)),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2656,ROUND($D2654-SUM($K2655:Z2655),0),ROUND(AA2653*$E2655,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2654/E2655,0),0)","v":0},{"$f":"IF(D2656=0,0,DATEDIF(DATE(D2653,E2653,1),DATE(F2655,G2655,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2653),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2653),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2655,IF(AND($G2655=$G2656,$F2655=$F2656),ROUND($D2654-SUM($K2656),0),ROUND(K2654*$E2655,0)),IF(LataProjekcji>$F2655,0,ROUND(K2654*$E2655,0))),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2655,IF(AND($G2655=$G2656,$F2655=$F2656),ROUND($D2654-SUM($K2656:K2656),0),ROUND(L2654*$E2655,0)),IF(LataProjekcji>$F2655,0,ROUND(L2654*$E2655,0))),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2655,IF(AND($G2655=$G2656,$F2655=$F2656),ROUND($D2654-SUM($K2656:L2656),0),ROUND(M2654*$E2655,0)),IF(LataProjekcji>$F2655,0,ROUND(M2654*$E2655,0))),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2655,IF(AND($G2655=$G2656,$F2655=$F2656),ROUND($D2654-SUM($K2656:M2656),0),ROUND(N2654*$E2655,0)),IF(LataProjekcji>$F2655,0,ROUND(N2654*$E2655,0))),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2655,IF(AND($G2655=$G2656,$F2655=$F2656),ROUND($D2654-SUM($K2656:N2656),0),ROUND(O2654*$E2655,0)),IF(LataProjekcji>$F2655,0,ROUND(O2654*$E2655,0))),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2655,IF(AND($G2655=$G2656,$F2655=$F2656),ROUND($D2654-SUM($K2656:O2656),0),ROUND(P2654*$E2655,0)),IF(LataProjekcji>$F2655,0,ROUND(P2654*$E2655,0))),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2655,IF(AND($G2655=$G2656,$F2655=$F2656),ROUND($D2654-SUM($K2656:P2656),0),ROUND(Q2654*$E2655,0)),IF(LataProjekcji>$F2655,0,ROUND(Q2654*$E2655,0))),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2655,IF(AND($G2655=$G2656,$F2655=$F2656),ROUND($D2654-SUM($K2656:Q2656),0),ROUND(R2654*$E2655,0)),IF(LataProjekcji>$F2655,0,ROUND(R2654*$E2655,0))),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2655,IF(AND($G2655=$G2656,$F2655=$F2656),ROUND($D2654-SUM($K2656:R2656),0),ROUND(S2654*$E2655,0)),IF(LataProjekcji>$F2655,0,ROUND(S2654*$E2655,0))),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2655,IF(AND($G2655=$G2656,$F2655=$F2656),ROUND($D2654-SUM($K2656:S2656),0),ROUND(T2654*$E2655,0)),IF(LataProjekcji>$F2655,0,ROUND(T2654*$E2655,0))),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2655,IF(AND($G2655=$G2656,$F2655=$F2656),ROUND($D2654-SUM($K2656:T2656),0),ROUND(U2654*$E2655,0)),IF(LataProjekcji>$F2655,0,ROUND(U2654*$E2655,0))),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2655,IF(AND($G2655=$G2656,$F2655=$F2656),ROUND($D2654-SUM($K2656:U2656),0),ROUND(V2654*$E2655,0)),IF(LataProjekcji>$F2655,0,ROUND(V2654*$E2655,0))),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2655,IF(AND($G2655=$G2656,$F2655=$F2656),ROUND($D2654-SUM($K2656:V2656),0),ROUND(W2654*$E2655,0)),IF(LataProjekcji>$F2655,0,ROUND(W2654*$E2655,0))),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2655,IF(AND($G2655=$G2656,$F2655=$F2656),ROUND($D2654-SUM($K2656:W2656),0),ROUND(X2654*$E2655,0)),IF(LataProjekcji>$F2655,0,ROUND(X2654*$E2655,0))),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2655,IF(AND($G2655=$G2656,$F2655=$F2656),ROUND($D2654-SUM($K2656:X2656),0),ROUND(Y2654*$E2655,0)),IF(LataProjekcji>$F2655,0,ROUND(Y2654*$E2655,0))),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2655,IF(AND($G2655=$G2656,$F2655=$F2656),ROUND($D2654-SUM($K2656:Y2656),0),ROUND(Z2654*$E2655,0)),IF(LataProjekcji>$F2655,0,ROUND(Z2654*$E2655,0))),0),0)","v":0},{"$f":"IF(AND($G2654,NOT(ISTEXT($G2653)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2655,IF(AND($G2655=$G2656,$F2655=$F2656),ROUND($D2654-SUM($K2656:Z2656),0),ROUND(AA2654*$E2655,0)),IF(LataProjekcji>$F2655,0,ROUND(AA2654*$E2655,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2654>10,ROUND((D2656-1)*E2655,0),E2655)","v":0},{"$f":"D2654-D2657","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1477","v":"nazwa ST: 0"},null,{"$f":"D1477","v":91},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1478","v":1900},{"$f":"E1478","v":1},{"$f":"IF(D2661>10,F1478,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2659,0)),\"brak daty\",IF(D2661>10,EDATE(OFFSET($E$269,$D2659,0),D2663),DATE(D2660,E2660,1)))","v":"brak daty"},{"$f":"SUM(K2660:AA2660)=D2663","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2660=LataProjekcji,$F2660,IF($D2660<LataProjekcji,IF((SUM(K2660)+12)<$D2663,12,$D2663-SUM(K2660)),0)),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2660=LataProjekcji,$F2660,IF($D2660<LataProjekcji,IF((SUM($K2660:K2660)+12)<$D2663,12,$D2663-SUM($K2660:K2660)),0)),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2660=LataProjekcji,$F2660,IF($D2660<LataProjekcji,IF((SUM($K2660:L2660)+12)<$D2663,12,$D2663-SUM($K2660:L2660)),0)),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2660=LataProjekcji,$F2660,IF($D2660<LataProjekcji,IF((SUM($K2660:M2660)+12)<$D2663,12,$D2663-SUM($K2660:M2660)),0)),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2660=LataProjekcji,$F2660,IF($D2660<LataProjekcji,IF((SUM($K2660:N2660)+12)<$D2663,12,$D2663-SUM($K2660:N2660)),0)),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2660=LataProjekcji,$F2660,IF($D2660<LataProjekcji,IF((SUM($K2660:O2660)+12)<$D2663,12,$D2663-SUM($K2660:O2660)),0)),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2660=LataProjekcji,$F2660,IF($D2660<LataProjekcji,IF((SUM($K2660:P2660)+12)<$D2663,12,$D2663-SUM($K2660:P2660)),0)),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2660=LataProjekcji,$F2660,IF($D2660<LataProjekcji,IF((SUM($K2660:Q2660)+12)<$D2663,12,$D2663-SUM($K2660:Q2660)),0)),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2660=LataProjekcji,$F2660,IF($D2660<LataProjekcji,IF((SUM($K2660:R2660)+12)<$D2663,12,$D2663-SUM($K2660:R2660)),0)),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2660=LataProjekcji,$F2660,IF($D2660<LataProjekcji,IF((SUM($K2660:S2660)+12)<$D2663,12,$D2663-SUM($K2660:S2660)),0)),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2660=LataProjekcji,$F2660,IF($D2660<LataProjekcji,IF((SUM($K2660:T2660)+12)<$D2663,12,$D2663-SUM($K2660:T2660)),0)),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2660=LataProjekcji,$F2660,IF($D2660<LataProjekcji,IF((SUM($K2660:U2660)+12)<$D2663,12,$D2663-SUM($K2660:U2660)),0)),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2660=LataProjekcji,$F2660,IF($D2660<LataProjekcji,IF((SUM($K2660:V2660)+12)<$D2663,12,$D2663-SUM($K2660:V2660)),0)),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2660=LataProjekcji,$F2660,IF($D2660<LataProjekcji,IF((SUM($K2660:W2660)+12)<$D2663,12,$D2663-SUM($K2660:W2660)),0)),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2660=LataProjekcji,$F2660,IF($D2660<LataProjekcji,IF((SUM($K2660:X2660)+12)<$D2663,12,$D2663-SUM($K2660:X2660)),0)),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2660=LataProjekcji,$F2660,IF($D2660<LataProjekcji,IF((SUM($K2660:Y2660)+12)<$D2663,12,$D2663-SUM($K2660:Y2660)),0)),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2660=LataProjekcji,$F2660,IF($D2660<LataProjekcji,IF((SUM($K2660:Z2660)+12)<$D2663,12,$D2663-SUM($K2660:Z2660)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1479","v":0},{"$f":"E1479","v":0},{"$f":"F1479","v":0},{"$f":"NOT(ISBLANK(am_budynki))","v":false},{"$f":"SUM(K2661:AA2661)=E2663","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2660=LataProjekcji,IF($F2660>$E2663,$E2663,$F2660),IF($D2663>=$E2663,(IF($D2660<LataProjekcji,IF((SUM(J2661:$K2661)+12)<$E2663,12,$E2663-SUM(J2661:$K2661)),0)),(IF($D2660<LataProjekcji,IF((SUM(J2661:$K2661)+12)<$D2663,12,$D2663-SUM(J2661:$K2661)),0)))),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2660=LataProjekcji,IF($F2660>$E2663,$E2663,$F2660),IF($D2663>=$E2663,(IF($D2660<LataProjekcji,IF((SUM($K2661:K2661)+12)<$E2663,12,$E2663-SUM($K2661:K2661)),0)),(IF($D2660<LataProjekcji,IF((SUM($K2661:K2661)+12)<$D2663,12,$D2663-SUM($K2661:K2661)),0)))),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2660=LataProjekcji,IF($F2660>$E2663,$E2663,$F2660),IF($D2663>=$E2663,(IF($D2660<LataProjekcji,IF((SUM($K2661:L2661)+12)<$E2663,12,$E2663-SUM($K2661:L2661)),0)),(IF($D2660<LataProjekcji,IF((SUM($K2661:L2661)+12)<$D2663,12,$D2663-SUM($K2661:L2661)),0)))),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2660=LataProjekcji,IF($F2660>$E2663,$E2663,$F2660),IF($D2663>=$E2663,(IF($D2660<LataProjekcji,IF((SUM($K2661:M2661)+12)<$E2663,12,$E2663-SUM($K2661:M2661)),0)),(IF($D2660<LataProjekcji,IF((SUM($K2661:M2661)+12)<$D2663,12,$D2663-SUM($K2661:M2661)),0)))),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2660=LataProjekcji,IF($F2660>$E2663,$E2663,$F2660),IF($D2663>=$E2663,(IF($D2660<LataProjekcji,IF((SUM($K2661:N2661)+12)<$E2663,12,$E2663-SUM($K2661:N2661)),0)),(IF($D2660<LataProjekcji,IF((SUM($K2661:N2661)+12)<$D2663,12,$D2663-SUM($K2661:N2661)),0)))),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2660=LataProjekcji,IF($F2660>$E2663,$E2663,$F2660),IF($D2663>=$E2663,(IF($D2660<LataProjekcji,IF((SUM($K2661:O2661)+12)<$E2663,12,$E2663-SUM($K2661:O2661)),0)),(IF($D2660<LataProjekcji,IF((SUM($K2661:O2661)+12)<$D2663,12,$D2663-SUM($K2661:O2661)),0)))),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2660=LataProjekcji,IF($F2660>$E2663,$E2663,$F2660),IF($D2663>=$E2663,(IF($D2660<LataProjekcji,IF((SUM($K2661:P2661)+12)<$E2663,12,$E2663-SUM($K2661:P2661)),0)),(IF($D2660<LataProjekcji,IF((SUM($K2661:P2661)+12)<$D2663,12,$D2663-SUM($K2661:P2661)),0)))),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2660=LataProjekcji,IF($F2660>$E2663,$E2663,$F2660),IF($D2663>=$E2663,(IF($D2660<LataProjekcji,IF((SUM($K2661:Q2661)+12)<$E2663,12,$E2663-SUM($K2661:Q2661)),0)),(IF($D2660<LataProjekcji,IF((SUM($K2661:Q2661)+12)<$D2663,12,$D2663-SUM($K2661:Q2661)),0)))),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2660=LataProjekcji,IF($F2660>$E2663,$E2663,$F2660),IF($D2663>=$E2663,(IF($D2660<LataProjekcji,IF((SUM($K2661:R2661)+12)<$E2663,12,$E2663-SUM($K2661:R2661)),0)),(IF($D2660<LataProjekcji,IF((SUM($K2661:R2661)+12)<$D2663,12,$D2663-SUM($K2661:R2661)),0)))),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2660=LataProjekcji,IF($F2660>$E2663,$E2663,$F2660),IF($D2663>=$E2663,(IF($D2660<LataProjekcji,IF((SUM($K2661:S2661)+12)<$E2663,12,$E2663-SUM($K2661:S2661)),0)),(IF($D2660<LataProjekcji,IF((SUM($K2661:S2661)+12)<$D2663,12,$D2663-SUM($K2661:S2661)),0)))),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2660=LataProjekcji,IF($F2660>$E2663,$E2663,$F2660),IF($D2663>=$E2663,(IF($D2660<LataProjekcji,IF((SUM($K2661:T2661)+12)<$E2663,12,$E2663-SUM($K2661:T2661)),0)),(IF($D2660<LataProjekcji,IF((SUM($K2661:T2661)+12)<$D2663,12,$D2663-SUM($K2661:T2661)),0)))),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2660=LataProjekcji,IF($F2660>$E2663,$E2663,$F2660),IF($D2663>=$E2663,(IF($D2660<LataProjekcji,IF((SUM($K2661:U2661)+12)<$E2663,12,$E2663-SUM($K2661:U2661)),0)),(IF($D2660<LataProjekcji,IF((SUM($K2661:U2661)+12)<$D2663,12,$D2663-SUM($K2661:U2661)),0)))),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2660=LataProjekcji,IF($F2660>$E2663,$E2663,$F2660),IF($D2663>=$E2663,(IF($D2660<LataProjekcji,IF((SUM($K2661:V2661)+12)<$E2663,12,$E2663-SUM($K2661:V2661)),0)),(IF($D2660<LataProjekcji,IF((SUM($K2661:V2661)+12)<$D2663,12,$D2663-SUM($K2661:V2661)),0)))),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2660=LataProjekcji,IF($F2660>$E2663,$E2663,$F2660),IF($D2663>=$E2663,(IF($D2660<LataProjekcji,IF((SUM($K2661:W2661)+12)<$E2663,12,$E2663-SUM($K2661:W2661)),0)),(IF($D2660<LataProjekcji,IF((SUM($K2661:W2661)+12)<$D2663,12,$D2663-SUM($K2661:W2661)),0)))),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2660=LataProjekcji,IF($F2660>$E2663,$E2663,$F2660),IF($D2663>=$E2663,(IF($D2660<LataProjekcji,IF((SUM($K2661:X2661)+12)<$E2663,12,$E2663-SUM($K2661:X2661)),0)),(IF($D2660<LataProjekcji,IF((SUM($K2661:X2661)+12)<$D2663,12,$D2663-SUM($K2661:X2661)),0)))),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2660=LataProjekcji,IF($F2660>$E2663,$E2663,$F2660),IF($D2663>=$E2663,(IF($D2660<LataProjekcji,IF((SUM($K2661:Y2661)+12)<$E2663,12,$E2663-SUM($K2661:Y2661)),0)),(IF($D2660<LataProjekcji,IF((SUM($K2661:Y2661)+12)<$D2663,12,$D2663-SUM($K2661:Y2661)),0)))),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2660=LataProjekcji,IF($F2660>$E2663,$E2663,$F2660),IF($D2663>=$E2663,(IF($D2660<LataProjekcji,IF((SUM($K2661:Z2661)+12)<$E2663,12,$E2663-SUM($K2661:Z2661)),0)),(IF($D2660<LataProjekcji,IF((SUM($K2661:Z2661)+12)<$D2663,12,$D2663-SUM($K2661:Z2661)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1480","v":0},{"$f":"IF(D2661>10,ROUND(D2662/12,2),D2662)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2662:AA2662)=D2661","v":true},"amortyzacja",null,{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2663,ROUND($D2661,0),ROUND(K2660*$E2662,0)),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2663,ROUND($D2661-SUM(K2662:$K2662),0),ROUND(L2660*$E2662,0)),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2663,ROUND($D2661-SUM($K2662:L2662),0),ROUND(M2660*$E2662,0)),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2663,ROUND($D2661-SUM($K2662:M2662),0),ROUND(N2660*$E2662,0)),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2663,ROUND($D2661-SUM($K2662:N2662),0),ROUND(O2660*$E2662,0)),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2663,ROUND($D2661-SUM($K2662:O2662),0),ROUND(P2660*$E2662,0)),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2663,ROUND($D2661-SUM($K2662:P2662),0),ROUND(Q2660*$E2662,0)),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2663,ROUND($D2661-SUM($K2662:Q2662),0),ROUND(R2660*$E2662,0)),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2663,ROUND($D2661-SUM($K2662:R2662),0),ROUND(S2660*$E2662,0)),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2663,ROUND($D2661-SUM($K2662:S2662),0),ROUND(T2660*$E2662,0)),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2663,ROUND($D2661-SUM($K2662:T2662),0),ROUND(U2660*$E2662,0)),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2663,ROUND($D2661-SUM($K2662:U2662),0),ROUND(V2660*$E2662,0)),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2663,ROUND($D2661-SUM($K2662:V2662),0),ROUND(W2660*$E2662,0)),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2663,ROUND($D2661-SUM($K2662:W2662),0),ROUND(X2660*$E2662,0)),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2663,ROUND($D2661-SUM($K2662:X2662),0),ROUND(Y2660*$E2662,0)),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2663,ROUND($D2661-SUM($K2662:Y2662),0),ROUND(Z2660*$E2662,0)),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2663,ROUND($D2661-SUM($K2662:Z2662),0),ROUND(AA2660*$E2662,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2661/E2662,0),0)","v":0},{"$f":"IF(D2663=0,0,DATEDIF(DATE(D2660,E2660,1),DATE(F2662,G2662,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2660),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2660),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2662,IF(AND($G2662=$G2663,$F2662=$F2663),ROUND($D2661-SUM($K2663),0),ROUND(K2661*$E2662,0)),IF(LataProjekcji>$F2662,0,ROUND(K2661*$E2662,0))),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2662,IF(AND($G2662=$G2663,$F2662=$F2663),ROUND($D2661-SUM($K2663:K2663),0),ROUND(L2661*$E2662,0)),IF(LataProjekcji>$F2662,0,ROUND(L2661*$E2662,0))),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2662,IF(AND($G2662=$G2663,$F2662=$F2663),ROUND($D2661-SUM($K2663:L2663),0),ROUND(M2661*$E2662,0)),IF(LataProjekcji>$F2662,0,ROUND(M2661*$E2662,0))),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2662,IF(AND($G2662=$G2663,$F2662=$F2663),ROUND($D2661-SUM($K2663:M2663),0),ROUND(N2661*$E2662,0)),IF(LataProjekcji>$F2662,0,ROUND(N2661*$E2662,0))),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2662,IF(AND($G2662=$G2663,$F2662=$F2663),ROUND($D2661-SUM($K2663:N2663),0),ROUND(O2661*$E2662,0)),IF(LataProjekcji>$F2662,0,ROUND(O2661*$E2662,0))),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2662,IF(AND($G2662=$G2663,$F2662=$F2663),ROUND($D2661-SUM($K2663:O2663),0),ROUND(P2661*$E2662,0)),IF(LataProjekcji>$F2662,0,ROUND(P2661*$E2662,0))),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2662,IF(AND($G2662=$G2663,$F2662=$F2663),ROUND($D2661-SUM($K2663:P2663),0),ROUND(Q2661*$E2662,0)),IF(LataProjekcji>$F2662,0,ROUND(Q2661*$E2662,0))),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2662,IF(AND($G2662=$G2663,$F2662=$F2663),ROUND($D2661-SUM($K2663:Q2663),0),ROUND(R2661*$E2662,0)),IF(LataProjekcji>$F2662,0,ROUND(R2661*$E2662,0))),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2662,IF(AND($G2662=$G2663,$F2662=$F2663),ROUND($D2661-SUM($K2663:R2663),0),ROUND(S2661*$E2662,0)),IF(LataProjekcji>$F2662,0,ROUND(S2661*$E2662,0))),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2662,IF(AND($G2662=$G2663,$F2662=$F2663),ROUND($D2661-SUM($K2663:S2663),0),ROUND(T2661*$E2662,0)),IF(LataProjekcji>$F2662,0,ROUND(T2661*$E2662,0))),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2662,IF(AND($G2662=$G2663,$F2662=$F2663),ROUND($D2661-SUM($K2663:T2663),0),ROUND(U2661*$E2662,0)),IF(LataProjekcji>$F2662,0,ROUND(U2661*$E2662,0))),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2662,IF(AND($G2662=$G2663,$F2662=$F2663),ROUND($D2661-SUM($K2663:U2663),0),ROUND(V2661*$E2662,0)),IF(LataProjekcji>$F2662,0,ROUND(V2661*$E2662,0))),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2662,IF(AND($G2662=$G2663,$F2662=$F2663),ROUND($D2661-SUM($K2663:V2663),0),ROUND(W2661*$E2662,0)),IF(LataProjekcji>$F2662,0,ROUND(W2661*$E2662,0))),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2662,IF(AND($G2662=$G2663,$F2662=$F2663),ROUND($D2661-SUM($K2663:W2663),0),ROUND(X2661*$E2662,0)),IF(LataProjekcji>$F2662,0,ROUND(X2661*$E2662,0))),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2662,IF(AND($G2662=$G2663,$F2662=$F2663),ROUND($D2661-SUM($K2663:X2663),0),ROUND(Y2661*$E2662,0)),IF(LataProjekcji>$F2662,0,ROUND(Y2661*$E2662,0))),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2662,IF(AND($G2662=$G2663,$F2662=$F2663),ROUND($D2661-SUM($K2663:Y2663),0),ROUND(Z2661*$E2662,0)),IF(LataProjekcji>$F2662,0,ROUND(Z2661*$E2662,0))),0),0)","v":0},{"$f":"IF(AND($G2661,NOT(ISTEXT($G2660)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2662,IF(AND($G2662=$G2663,$F2662=$F2663),ROUND($D2661-SUM($K2663:Z2663),0),ROUND(AA2661*$E2662,0)),IF(LataProjekcji>$F2662,0,ROUND(AA2661*$E2662,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2661>10,ROUND((D2663-1)*E2662,0),E2662)","v":0},{"$f":"D2661-D2664","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1484","v":"nazwa ST: 0"},null,{"$f":"D1484","v":92},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1485","v":1900},{"$f":"E1485","v":1},{"$f":"IF(D2668>10,F1485,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2666,0)),\"brak daty\",IF(D2668>10,EDATE(OFFSET($E$269,$D2666,0),D2670),DATE(D2667,E2667,1)))","v":"brak daty"},{"$f":"SUM(K2667:AA2667)=D2670","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2667=LataProjekcji,$F2667,IF($D2667<LataProjekcji,IF((SUM(K2667)+12)<$D2670,12,$D2670-SUM(K2667)),0)),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2667=LataProjekcji,$F2667,IF($D2667<LataProjekcji,IF((SUM($K2667:K2667)+12)<$D2670,12,$D2670-SUM($K2667:K2667)),0)),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2667=LataProjekcji,$F2667,IF($D2667<LataProjekcji,IF((SUM($K2667:L2667)+12)<$D2670,12,$D2670-SUM($K2667:L2667)),0)),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2667=LataProjekcji,$F2667,IF($D2667<LataProjekcji,IF((SUM($K2667:M2667)+12)<$D2670,12,$D2670-SUM($K2667:M2667)),0)),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2667=LataProjekcji,$F2667,IF($D2667<LataProjekcji,IF((SUM($K2667:N2667)+12)<$D2670,12,$D2670-SUM($K2667:N2667)),0)),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2667=LataProjekcji,$F2667,IF($D2667<LataProjekcji,IF((SUM($K2667:O2667)+12)<$D2670,12,$D2670-SUM($K2667:O2667)),0)),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2667=LataProjekcji,$F2667,IF($D2667<LataProjekcji,IF((SUM($K2667:P2667)+12)<$D2670,12,$D2670-SUM($K2667:P2667)),0)),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2667=LataProjekcji,$F2667,IF($D2667<LataProjekcji,IF((SUM($K2667:Q2667)+12)<$D2670,12,$D2670-SUM($K2667:Q2667)),0)),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2667=LataProjekcji,$F2667,IF($D2667<LataProjekcji,IF((SUM($K2667:R2667)+12)<$D2670,12,$D2670-SUM($K2667:R2667)),0)),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2667=LataProjekcji,$F2667,IF($D2667<LataProjekcji,IF((SUM($K2667:S2667)+12)<$D2670,12,$D2670-SUM($K2667:S2667)),0)),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2667=LataProjekcji,$F2667,IF($D2667<LataProjekcji,IF((SUM($K2667:T2667)+12)<$D2670,12,$D2670-SUM($K2667:T2667)),0)),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2667=LataProjekcji,$F2667,IF($D2667<LataProjekcji,IF((SUM($K2667:U2667)+12)<$D2670,12,$D2670-SUM($K2667:U2667)),0)),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2667=LataProjekcji,$F2667,IF($D2667<LataProjekcji,IF((SUM($K2667:V2667)+12)<$D2670,12,$D2670-SUM($K2667:V2667)),0)),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2667=LataProjekcji,$F2667,IF($D2667<LataProjekcji,IF((SUM($K2667:W2667)+12)<$D2670,12,$D2670-SUM($K2667:W2667)),0)),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2667=LataProjekcji,$F2667,IF($D2667<LataProjekcji,IF((SUM($K2667:X2667)+12)<$D2670,12,$D2670-SUM($K2667:X2667)),0)),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2667=LataProjekcji,$F2667,IF($D2667<LataProjekcji,IF((SUM($K2667:Y2667)+12)<$D2670,12,$D2670-SUM($K2667:Y2667)),0)),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2667=LataProjekcji,$F2667,IF($D2667<LataProjekcji,IF((SUM($K2667:Z2667)+12)<$D2670,12,$D2670-SUM($K2667:Z2667)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1486","v":0},{"$f":"E1486","v":0},{"$f":"F1486","v":0},{"$f":"NOT(ISBLANK(am_budynki))","v":false},{"$f":"SUM(K2668:AA2668)=E2670","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2667=LataProjekcji,IF($F2667>$E2670,$E2670,$F2667),IF($D2670>=$E2670,(IF($D2667<LataProjekcji,IF((SUM(J2668:$K2668)+12)<$E2670,12,$E2670-SUM(J2668:$K2668)),0)),(IF($D2667<LataProjekcji,IF((SUM(J2668:$K2668)+12)<$D2670,12,$D2670-SUM(J2668:$K2668)),0)))),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2667=LataProjekcji,IF($F2667>$E2670,$E2670,$F2667),IF($D2670>=$E2670,(IF($D2667<LataProjekcji,IF((SUM($K2668:K2668)+12)<$E2670,12,$E2670-SUM($K2668:K2668)),0)),(IF($D2667<LataProjekcji,IF((SUM($K2668:K2668)+12)<$D2670,12,$D2670-SUM($K2668:K2668)),0)))),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2667=LataProjekcji,IF($F2667>$E2670,$E2670,$F2667),IF($D2670>=$E2670,(IF($D2667<LataProjekcji,IF((SUM($K2668:L2668)+12)<$E2670,12,$E2670-SUM($K2668:L2668)),0)),(IF($D2667<LataProjekcji,IF((SUM($K2668:L2668)+12)<$D2670,12,$D2670-SUM($K2668:L2668)),0)))),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2667=LataProjekcji,IF($F2667>$E2670,$E2670,$F2667),IF($D2670>=$E2670,(IF($D2667<LataProjekcji,IF((SUM($K2668:M2668)+12)<$E2670,12,$E2670-SUM($K2668:M2668)),0)),(IF($D2667<LataProjekcji,IF((SUM($K2668:M2668)+12)<$D2670,12,$D2670-SUM($K2668:M2668)),0)))),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2667=LataProjekcji,IF($F2667>$E2670,$E2670,$F2667),IF($D2670>=$E2670,(IF($D2667<LataProjekcji,IF((SUM($K2668:N2668)+12)<$E2670,12,$E2670-SUM($K2668:N2668)),0)),(IF($D2667<LataProjekcji,IF((SUM($K2668:N2668)+12)<$D2670,12,$D2670-SUM($K2668:N2668)),0)))),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2667=LataProjekcji,IF($F2667>$E2670,$E2670,$F2667),IF($D2670>=$E2670,(IF($D2667<LataProjekcji,IF((SUM($K2668:O2668)+12)<$E2670,12,$E2670-SUM($K2668:O2668)),0)),(IF($D2667<LataProjekcji,IF((SUM($K2668:O2668)+12)<$D2670,12,$D2670-SUM($K2668:O2668)),0)))),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2667=LataProjekcji,IF($F2667>$E2670,$E2670,$F2667),IF($D2670>=$E2670,(IF($D2667<LataProjekcji,IF((SUM($K2668:P2668)+12)<$E2670,12,$E2670-SUM($K2668:P2668)),0)),(IF($D2667<LataProjekcji,IF((SUM($K2668:P2668)+12)<$D2670,12,$D2670-SUM($K2668:P2668)),0)))),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2667=LataProjekcji,IF($F2667>$E2670,$E2670,$F2667),IF($D2670>=$E2670,(IF($D2667<LataProjekcji,IF((SUM($K2668:Q2668)+12)<$E2670,12,$E2670-SUM($K2668:Q2668)),0)),(IF($D2667<LataProjekcji,IF((SUM($K2668:Q2668)+12)<$D2670,12,$D2670-SUM($K2668:Q2668)),0)))),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2667=LataProjekcji,IF($F2667>$E2670,$E2670,$F2667),IF($D2670>=$E2670,(IF($D2667<LataProjekcji,IF((SUM($K2668:R2668)+12)<$E2670,12,$E2670-SUM($K2668:R2668)),0)),(IF($D2667<LataProjekcji,IF((SUM($K2668:R2668)+12)<$D2670,12,$D2670-SUM($K2668:R2668)),0)))),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2667=LataProjekcji,IF($F2667>$E2670,$E2670,$F2667),IF($D2670>=$E2670,(IF($D2667<LataProjekcji,IF((SUM($K2668:S2668)+12)<$E2670,12,$E2670-SUM($K2668:S2668)),0)),(IF($D2667<LataProjekcji,IF((SUM($K2668:S2668)+12)<$D2670,12,$D2670-SUM($K2668:S2668)),0)))),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2667=LataProjekcji,IF($F2667>$E2670,$E2670,$F2667),IF($D2670>=$E2670,(IF($D2667<LataProjekcji,IF((SUM($K2668:T2668)+12)<$E2670,12,$E2670-SUM($K2668:T2668)),0)),(IF($D2667<LataProjekcji,IF((SUM($K2668:T2668)+12)<$D2670,12,$D2670-SUM($K2668:T2668)),0)))),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2667=LataProjekcji,IF($F2667>$E2670,$E2670,$F2667),IF($D2670>=$E2670,(IF($D2667<LataProjekcji,IF((SUM($K2668:U2668)+12)<$E2670,12,$E2670-SUM($K2668:U2668)),0)),(IF($D2667<LataProjekcji,IF((SUM($K2668:U2668)+12)<$D2670,12,$D2670-SUM($K2668:U2668)),0)))),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2667=LataProjekcji,IF($F2667>$E2670,$E2670,$F2667),IF($D2670>=$E2670,(IF($D2667<LataProjekcji,IF((SUM($K2668:V2668)+12)<$E2670,12,$E2670-SUM($K2668:V2668)),0)),(IF($D2667<LataProjekcji,IF((SUM($K2668:V2668)+12)<$D2670,12,$D2670-SUM($K2668:V2668)),0)))),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2667=LataProjekcji,IF($F2667>$E2670,$E2670,$F2667),IF($D2670>=$E2670,(IF($D2667<LataProjekcji,IF((SUM($K2668:W2668)+12)<$E2670,12,$E2670-SUM($K2668:W2668)),0)),(IF($D2667<LataProjekcji,IF((SUM($K2668:W2668)+12)<$D2670,12,$D2670-SUM($K2668:W2668)),0)))),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2667=LataProjekcji,IF($F2667>$E2670,$E2670,$F2667),IF($D2670>=$E2670,(IF($D2667<LataProjekcji,IF((SUM($K2668:X2668)+12)<$E2670,12,$E2670-SUM($K2668:X2668)),0)),(IF($D2667<LataProjekcji,IF((SUM($K2668:X2668)+12)<$D2670,12,$D2670-SUM($K2668:X2668)),0)))),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2667=LataProjekcji,IF($F2667>$E2670,$E2670,$F2667),IF($D2670>=$E2670,(IF($D2667<LataProjekcji,IF((SUM($K2668:Y2668)+12)<$E2670,12,$E2670-SUM($K2668:Y2668)),0)),(IF($D2667<LataProjekcji,IF((SUM($K2668:Y2668)+12)<$D2670,12,$D2670-SUM($K2668:Y2668)),0)))),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2667=LataProjekcji,IF($F2667>$E2670,$E2670,$F2667),IF($D2670>=$E2670,(IF($D2667<LataProjekcji,IF((SUM($K2668:Z2668)+12)<$E2670,12,$E2670-SUM($K2668:Z2668)),0)),(IF($D2667<LataProjekcji,IF((SUM($K2668:Z2668)+12)<$D2670,12,$D2670-SUM($K2668:Z2668)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1487","v":0},{"$f":"IF(D2668>10,ROUND(D2669/12,2),D2669)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2669:AA2669)=D2668","v":true},"amortyzacja",null,{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2670,ROUND($D2668,0),ROUND(K2667*$E2669,0)),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2670,ROUND($D2668-SUM(K2669:$K2669),0),ROUND(L2667*$E2669,0)),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2670,ROUND($D2668-SUM($K2669:L2669),0),ROUND(M2667*$E2669,0)),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2670,ROUND($D2668-SUM($K2669:M2669),0),ROUND(N2667*$E2669,0)),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2670,ROUND($D2668-SUM($K2669:N2669),0),ROUND(O2667*$E2669,0)),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2670,ROUND($D2668-SUM($K2669:O2669),0),ROUND(P2667*$E2669,0)),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2670,ROUND($D2668-SUM($K2669:P2669),0),ROUND(Q2667*$E2669,0)),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2670,ROUND($D2668-SUM($K2669:Q2669),0),ROUND(R2667*$E2669,0)),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2670,ROUND($D2668-SUM($K2669:R2669),0),ROUND(S2667*$E2669,0)),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2670,ROUND($D2668-SUM($K2669:S2669),0),ROUND(T2667*$E2669,0)),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2670,ROUND($D2668-SUM($K2669:T2669),0),ROUND(U2667*$E2669,0)),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2670,ROUND($D2668-SUM($K2669:U2669),0),ROUND(V2667*$E2669,0)),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2670,ROUND($D2668-SUM($K2669:V2669),0),ROUND(W2667*$E2669,0)),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2670,ROUND($D2668-SUM($K2669:W2669),0),ROUND(X2667*$E2669,0)),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2670,ROUND($D2668-SUM($K2669:X2669),0),ROUND(Y2667*$E2669,0)),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2670,ROUND($D2668-SUM($K2669:Y2669),0),ROUND(Z2667*$E2669,0)),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2670,ROUND($D2668-SUM($K2669:Z2669),0),ROUND(AA2667*$E2669,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2668/E2669,0),0)","v":0},{"$f":"IF(D2670=0,0,DATEDIF(DATE(D2667,E2667,1),DATE(F2669,G2669,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2667),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2667),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2669,IF(AND($G2669=$G2670,$F2669=$F2670),ROUND($D2668-SUM($K2670),0),ROUND(K2668*$E2669,0)),IF(LataProjekcji>$F2669,0,ROUND(K2668*$E2669,0))),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2669,IF(AND($G2669=$G2670,$F2669=$F2670),ROUND($D2668-SUM($K2670:K2670),0),ROUND(L2668*$E2669,0)),IF(LataProjekcji>$F2669,0,ROUND(L2668*$E2669,0))),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2669,IF(AND($G2669=$G2670,$F2669=$F2670),ROUND($D2668-SUM($K2670:L2670),0),ROUND(M2668*$E2669,0)),IF(LataProjekcji>$F2669,0,ROUND(M2668*$E2669,0))),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2669,IF(AND($G2669=$G2670,$F2669=$F2670),ROUND($D2668-SUM($K2670:M2670),0),ROUND(N2668*$E2669,0)),IF(LataProjekcji>$F2669,0,ROUND(N2668*$E2669,0))),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2669,IF(AND($G2669=$G2670,$F2669=$F2670),ROUND($D2668-SUM($K2670:N2670),0),ROUND(O2668*$E2669,0)),IF(LataProjekcji>$F2669,0,ROUND(O2668*$E2669,0))),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2669,IF(AND($G2669=$G2670,$F2669=$F2670),ROUND($D2668-SUM($K2670:O2670),0),ROUND(P2668*$E2669,0)),IF(LataProjekcji>$F2669,0,ROUND(P2668*$E2669,0))),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2669,IF(AND($G2669=$G2670,$F2669=$F2670),ROUND($D2668-SUM($K2670:P2670),0),ROUND(Q2668*$E2669,0)),IF(LataProjekcji>$F2669,0,ROUND(Q2668*$E2669,0))),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2669,IF(AND($G2669=$G2670,$F2669=$F2670),ROUND($D2668-SUM($K2670:Q2670),0),ROUND(R2668*$E2669,0)),IF(LataProjekcji>$F2669,0,ROUND(R2668*$E2669,0))),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2669,IF(AND($G2669=$G2670,$F2669=$F2670),ROUND($D2668-SUM($K2670:R2670),0),ROUND(S2668*$E2669,0)),IF(LataProjekcji>$F2669,0,ROUND(S2668*$E2669,0))),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2669,IF(AND($G2669=$G2670,$F2669=$F2670),ROUND($D2668-SUM($K2670:S2670),0),ROUND(T2668*$E2669,0)),IF(LataProjekcji>$F2669,0,ROUND(T2668*$E2669,0))),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2669,IF(AND($G2669=$G2670,$F2669=$F2670),ROUND($D2668-SUM($K2670:T2670),0),ROUND(U2668*$E2669,0)),IF(LataProjekcji>$F2669,0,ROUND(U2668*$E2669,0))),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2669,IF(AND($G2669=$G2670,$F2669=$F2670),ROUND($D2668-SUM($K2670:U2670),0),ROUND(V2668*$E2669,0)),IF(LataProjekcji>$F2669,0,ROUND(V2668*$E2669,0))),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2669,IF(AND($G2669=$G2670,$F2669=$F2670),ROUND($D2668-SUM($K2670:V2670),0),ROUND(W2668*$E2669,0)),IF(LataProjekcji>$F2669,0,ROUND(W2668*$E2669,0))),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2669,IF(AND($G2669=$G2670,$F2669=$F2670),ROUND($D2668-SUM($K2670:W2670),0),ROUND(X2668*$E2669,0)),IF(LataProjekcji>$F2669,0,ROUND(X2668*$E2669,0))),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2669,IF(AND($G2669=$G2670,$F2669=$F2670),ROUND($D2668-SUM($K2670:X2670),0),ROUND(Y2668*$E2669,0)),IF(LataProjekcji>$F2669,0,ROUND(Y2668*$E2669,0))),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2669,IF(AND($G2669=$G2670,$F2669=$F2670),ROUND($D2668-SUM($K2670:Y2670),0),ROUND(Z2668*$E2669,0)),IF(LataProjekcji>$F2669,0,ROUND(Z2668*$E2669,0))),0),0)","v":0},{"$f":"IF(AND($G2668,NOT(ISTEXT($G2667)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2669,IF(AND($G2669=$G2670,$F2669=$F2670),ROUND($D2668-SUM($K2670:Z2670),0),ROUND(AA2668*$E2669,0)),IF(LataProjekcji>$F2669,0,ROUND(AA2668*$E2669,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2668>10,ROUND((D2670-1)*E2669,0),E2669)","v":0},{"$f":"D2668-D2671","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1491","v":"nazwa ST: 0"},null,{"$f":"D1491","v":93},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1492","v":1900},{"$f":"E1492","v":1},{"$f":"IF(D2675>10,F1492,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2673,0)),\"brak daty\",IF(D2675>10,EDATE(OFFSET($E$269,$D2673,0),D2677),DATE(D2674,E2674,1)))","v":"brak daty"},{"$f":"SUM(K2674:AA2674)=D2677","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2674=LataProjekcji,$F2674,IF($D2674<LataProjekcji,IF((SUM(K2674)+12)<$D2677,12,$D2677-SUM(K2674)),0)),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2674=LataProjekcji,$F2674,IF($D2674<LataProjekcji,IF((SUM($K2674:K2674)+12)<$D2677,12,$D2677-SUM($K2674:K2674)),0)),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2674=LataProjekcji,$F2674,IF($D2674<LataProjekcji,IF((SUM($K2674:L2674)+12)<$D2677,12,$D2677-SUM($K2674:L2674)),0)),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2674=LataProjekcji,$F2674,IF($D2674<LataProjekcji,IF((SUM($K2674:M2674)+12)<$D2677,12,$D2677-SUM($K2674:M2674)),0)),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2674=LataProjekcji,$F2674,IF($D2674<LataProjekcji,IF((SUM($K2674:N2674)+12)<$D2677,12,$D2677-SUM($K2674:N2674)),0)),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2674=LataProjekcji,$F2674,IF($D2674<LataProjekcji,IF((SUM($K2674:O2674)+12)<$D2677,12,$D2677-SUM($K2674:O2674)),0)),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2674=LataProjekcji,$F2674,IF($D2674<LataProjekcji,IF((SUM($K2674:P2674)+12)<$D2677,12,$D2677-SUM($K2674:P2674)),0)),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2674=LataProjekcji,$F2674,IF($D2674<LataProjekcji,IF((SUM($K2674:Q2674)+12)<$D2677,12,$D2677-SUM($K2674:Q2674)),0)),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2674=LataProjekcji,$F2674,IF($D2674<LataProjekcji,IF((SUM($K2674:R2674)+12)<$D2677,12,$D2677-SUM($K2674:R2674)),0)),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2674=LataProjekcji,$F2674,IF($D2674<LataProjekcji,IF((SUM($K2674:S2674)+12)<$D2677,12,$D2677-SUM($K2674:S2674)),0)),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2674=LataProjekcji,$F2674,IF($D2674<LataProjekcji,IF((SUM($K2674:T2674)+12)<$D2677,12,$D2677-SUM($K2674:T2674)),0)),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2674=LataProjekcji,$F2674,IF($D2674<LataProjekcji,IF((SUM($K2674:U2674)+12)<$D2677,12,$D2677-SUM($K2674:U2674)),0)),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2674=LataProjekcji,$F2674,IF($D2674<LataProjekcji,IF((SUM($K2674:V2674)+12)<$D2677,12,$D2677-SUM($K2674:V2674)),0)),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2674=LataProjekcji,$F2674,IF($D2674<LataProjekcji,IF((SUM($K2674:W2674)+12)<$D2677,12,$D2677-SUM($K2674:W2674)),0)),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2674=LataProjekcji,$F2674,IF($D2674<LataProjekcji,IF((SUM($K2674:X2674)+12)<$D2677,12,$D2677-SUM($K2674:X2674)),0)),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2674=LataProjekcji,$F2674,IF($D2674<LataProjekcji,IF((SUM($K2674:Y2674)+12)<$D2677,12,$D2677-SUM($K2674:Y2674)),0)),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2674=LataProjekcji,$F2674,IF($D2674<LataProjekcji,IF((SUM($K2674:Z2674)+12)<$D2677,12,$D2677-SUM($K2674:Z2674)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1493","v":0},{"$f":"E1493","v":0},{"$f":"F1493","v":0},{"$f":"NOT(ISBLANK(am_budynki))","v":false},{"$f":"SUM(K2675:AA2675)=E2677","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2674=LataProjekcji,IF($F2674>$E2677,$E2677,$F2674),IF($D2677>=$E2677,(IF($D2674<LataProjekcji,IF((SUM(J2675:$K2675)+12)<$E2677,12,$E2677-SUM(J2675:$K2675)),0)),(IF($D2674<LataProjekcji,IF((SUM(J2675:$K2675)+12)<$D2677,12,$D2677-SUM(J2675:$K2675)),0)))),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2674=LataProjekcji,IF($F2674>$E2677,$E2677,$F2674),IF($D2677>=$E2677,(IF($D2674<LataProjekcji,IF((SUM($K2675:K2675)+12)<$E2677,12,$E2677-SUM($K2675:K2675)),0)),(IF($D2674<LataProjekcji,IF((SUM($K2675:K2675)+12)<$D2677,12,$D2677-SUM($K2675:K2675)),0)))),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2674=LataProjekcji,IF($F2674>$E2677,$E2677,$F2674),IF($D2677>=$E2677,(IF($D2674<LataProjekcji,IF((SUM($K2675:L2675)+12)<$E2677,12,$E2677-SUM($K2675:L2675)),0)),(IF($D2674<LataProjekcji,IF((SUM($K2675:L2675)+12)<$D2677,12,$D2677-SUM($K2675:L2675)),0)))),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2674=LataProjekcji,IF($F2674>$E2677,$E2677,$F2674),IF($D2677>=$E2677,(IF($D2674<LataProjekcji,IF((SUM($K2675:M2675)+12)<$E2677,12,$E2677-SUM($K2675:M2675)),0)),(IF($D2674<LataProjekcji,IF((SUM($K2675:M2675)+12)<$D2677,12,$D2677-SUM($K2675:M2675)),0)))),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2674=LataProjekcji,IF($F2674>$E2677,$E2677,$F2674),IF($D2677>=$E2677,(IF($D2674<LataProjekcji,IF((SUM($K2675:N2675)+12)<$E2677,12,$E2677-SUM($K2675:N2675)),0)),(IF($D2674<LataProjekcji,IF((SUM($K2675:N2675)+12)<$D2677,12,$D2677-SUM($K2675:N2675)),0)))),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2674=LataProjekcji,IF($F2674>$E2677,$E2677,$F2674),IF($D2677>=$E2677,(IF($D2674<LataProjekcji,IF((SUM($K2675:O2675)+12)<$E2677,12,$E2677-SUM($K2675:O2675)),0)),(IF($D2674<LataProjekcji,IF((SUM($K2675:O2675)+12)<$D2677,12,$D2677-SUM($K2675:O2675)),0)))),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2674=LataProjekcji,IF($F2674>$E2677,$E2677,$F2674),IF($D2677>=$E2677,(IF($D2674<LataProjekcji,IF((SUM($K2675:P2675)+12)<$E2677,12,$E2677-SUM($K2675:P2675)),0)),(IF($D2674<LataProjekcji,IF((SUM($K2675:P2675)+12)<$D2677,12,$D2677-SUM($K2675:P2675)),0)))),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2674=LataProjekcji,IF($F2674>$E2677,$E2677,$F2674),IF($D2677>=$E2677,(IF($D2674<LataProjekcji,IF((SUM($K2675:Q2675)+12)<$E2677,12,$E2677-SUM($K2675:Q2675)),0)),(IF($D2674<LataProjekcji,IF((SUM($K2675:Q2675)+12)<$D2677,12,$D2677-SUM($K2675:Q2675)),0)))),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2674=LataProjekcji,IF($F2674>$E2677,$E2677,$F2674),IF($D2677>=$E2677,(IF($D2674<LataProjekcji,IF((SUM($K2675:R2675)+12)<$E2677,12,$E2677-SUM($K2675:R2675)),0)),(IF($D2674<LataProjekcji,IF((SUM($K2675:R2675)+12)<$D2677,12,$D2677-SUM($K2675:R2675)),0)))),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2674=LataProjekcji,IF($F2674>$E2677,$E2677,$F2674),IF($D2677>=$E2677,(IF($D2674<LataProjekcji,IF((SUM($K2675:S2675)+12)<$E2677,12,$E2677-SUM($K2675:S2675)),0)),(IF($D2674<LataProjekcji,IF((SUM($K2675:S2675)+12)<$D2677,12,$D2677-SUM($K2675:S2675)),0)))),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2674=LataProjekcji,IF($F2674>$E2677,$E2677,$F2674),IF($D2677>=$E2677,(IF($D2674<LataProjekcji,IF((SUM($K2675:T2675)+12)<$E2677,12,$E2677-SUM($K2675:T2675)),0)),(IF($D2674<LataProjekcji,IF((SUM($K2675:T2675)+12)<$D2677,12,$D2677-SUM($K2675:T2675)),0)))),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2674=LataProjekcji,IF($F2674>$E2677,$E2677,$F2674),IF($D2677>=$E2677,(IF($D2674<LataProjekcji,IF((SUM($K2675:U2675)+12)<$E2677,12,$E2677-SUM($K2675:U2675)),0)),(IF($D2674<LataProjekcji,IF((SUM($K2675:U2675)+12)<$D2677,12,$D2677-SUM($K2675:U2675)),0)))),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2674=LataProjekcji,IF($F2674>$E2677,$E2677,$F2674),IF($D2677>=$E2677,(IF($D2674<LataProjekcji,IF((SUM($K2675:V2675)+12)<$E2677,12,$E2677-SUM($K2675:V2675)),0)),(IF($D2674<LataProjekcji,IF((SUM($K2675:V2675)+12)<$D2677,12,$D2677-SUM($K2675:V2675)),0)))),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2674=LataProjekcji,IF($F2674>$E2677,$E2677,$F2674),IF($D2677>=$E2677,(IF($D2674<LataProjekcji,IF((SUM($K2675:W2675)+12)<$E2677,12,$E2677-SUM($K2675:W2675)),0)),(IF($D2674<LataProjekcji,IF((SUM($K2675:W2675)+12)<$D2677,12,$D2677-SUM($K2675:W2675)),0)))),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2674=LataProjekcji,IF($F2674>$E2677,$E2677,$F2674),IF($D2677>=$E2677,(IF($D2674<LataProjekcji,IF((SUM($K2675:X2675)+12)<$E2677,12,$E2677-SUM($K2675:X2675)),0)),(IF($D2674<LataProjekcji,IF((SUM($K2675:X2675)+12)<$D2677,12,$D2677-SUM($K2675:X2675)),0)))),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2674=LataProjekcji,IF($F2674>$E2677,$E2677,$F2674),IF($D2677>=$E2677,(IF($D2674<LataProjekcji,IF((SUM($K2675:Y2675)+12)<$E2677,12,$E2677-SUM($K2675:Y2675)),0)),(IF($D2674<LataProjekcji,IF((SUM($K2675:Y2675)+12)<$D2677,12,$D2677-SUM($K2675:Y2675)),0)))),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2674=LataProjekcji,IF($F2674>$E2677,$E2677,$F2674),IF($D2677>=$E2677,(IF($D2674<LataProjekcji,IF((SUM($K2675:Z2675)+12)<$E2677,12,$E2677-SUM($K2675:Z2675)),0)),(IF($D2674<LataProjekcji,IF((SUM($K2675:Z2675)+12)<$D2677,12,$D2677-SUM($K2675:Z2675)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1494","v":0},{"$f":"IF(D2675>10,ROUND(D2676/12,2),D2676)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2676:AA2676)=D2675","v":true},"amortyzacja",null,{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2677,ROUND($D2675,0),ROUND(K2674*$E2676,0)),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2677,ROUND($D2675-SUM(K2676:$K2676),0),ROUND(L2674*$E2676,0)),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2677,ROUND($D2675-SUM($K2676:L2676),0),ROUND(M2674*$E2676,0)),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2677,ROUND($D2675-SUM($K2676:M2676),0),ROUND(N2674*$E2676,0)),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2677,ROUND($D2675-SUM($K2676:N2676),0),ROUND(O2674*$E2676,0)),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2677,ROUND($D2675-SUM($K2676:O2676),0),ROUND(P2674*$E2676,0)),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2677,ROUND($D2675-SUM($K2676:P2676),0),ROUND(Q2674*$E2676,0)),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2677,ROUND($D2675-SUM($K2676:Q2676),0),ROUND(R2674*$E2676,0)),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2677,ROUND($D2675-SUM($K2676:R2676),0),ROUND(S2674*$E2676,0)),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2677,ROUND($D2675-SUM($K2676:S2676),0),ROUND(T2674*$E2676,0)),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2677,ROUND($D2675-SUM($K2676:T2676),0),ROUND(U2674*$E2676,0)),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2677,ROUND($D2675-SUM($K2676:U2676),0),ROUND(V2674*$E2676,0)),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2677,ROUND($D2675-SUM($K2676:V2676),0),ROUND(W2674*$E2676,0)),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2677,ROUND($D2675-SUM($K2676:W2676),0),ROUND(X2674*$E2676,0)),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2677,ROUND($D2675-SUM($K2676:X2676),0),ROUND(Y2674*$E2676,0)),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2677,ROUND($D2675-SUM($K2676:Y2676),0),ROUND(Z2674*$E2676,0)),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2677,ROUND($D2675-SUM($K2676:Z2676),0),ROUND(AA2674*$E2676,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2675/E2676,0),0)","v":0},{"$f":"IF(D2677=0,0,DATEDIF(DATE(D2674,E2674,1),DATE(F2676,G2676,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2674),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2674),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2676,IF(AND($G2676=$G2677,$F2676=$F2677),ROUND($D2675-SUM($K2677),0),ROUND(K2675*$E2676,0)),IF(LataProjekcji>$F2676,0,ROUND(K2675*$E2676,0))),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2676,IF(AND($G2676=$G2677,$F2676=$F2677),ROUND($D2675-SUM($K2677:K2677),0),ROUND(L2675*$E2676,0)),IF(LataProjekcji>$F2676,0,ROUND(L2675*$E2676,0))),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2676,IF(AND($G2676=$G2677,$F2676=$F2677),ROUND($D2675-SUM($K2677:L2677),0),ROUND(M2675*$E2676,0)),IF(LataProjekcji>$F2676,0,ROUND(M2675*$E2676,0))),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2676,IF(AND($G2676=$G2677,$F2676=$F2677),ROUND($D2675-SUM($K2677:M2677),0),ROUND(N2675*$E2676,0)),IF(LataProjekcji>$F2676,0,ROUND(N2675*$E2676,0))),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2676,IF(AND($G2676=$G2677,$F2676=$F2677),ROUND($D2675-SUM($K2677:N2677),0),ROUND(O2675*$E2676,0)),IF(LataProjekcji>$F2676,0,ROUND(O2675*$E2676,0))),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2676,IF(AND($G2676=$G2677,$F2676=$F2677),ROUND($D2675-SUM($K2677:O2677),0),ROUND(P2675*$E2676,0)),IF(LataProjekcji>$F2676,0,ROUND(P2675*$E2676,0))),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2676,IF(AND($G2676=$G2677,$F2676=$F2677),ROUND($D2675-SUM($K2677:P2677),0),ROUND(Q2675*$E2676,0)),IF(LataProjekcji>$F2676,0,ROUND(Q2675*$E2676,0))),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2676,IF(AND($G2676=$G2677,$F2676=$F2677),ROUND($D2675-SUM($K2677:Q2677),0),ROUND(R2675*$E2676,0)),IF(LataProjekcji>$F2676,0,ROUND(R2675*$E2676,0))),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2676,IF(AND($G2676=$G2677,$F2676=$F2677),ROUND($D2675-SUM($K2677:R2677),0),ROUND(S2675*$E2676,0)),IF(LataProjekcji>$F2676,0,ROUND(S2675*$E2676,0))),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2676,IF(AND($G2676=$G2677,$F2676=$F2677),ROUND($D2675-SUM($K2677:S2677),0),ROUND(T2675*$E2676,0)),IF(LataProjekcji>$F2676,0,ROUND(T2675*$E2676,0))),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2676,IF(AND($G2676=$G2677,$F2676=$F2677),ROUND($D2675-SUM($K2677:T2677),0),ROUND(U2675*$E2676,0)),IF(LataProjekcji>$F2676,0,ROUND(U2675*$E2676,0))),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2676,IF(AND($G2676=$G2677,$F2676=$F2677),ROUND($D2675-SUM($K2677:U2677),0),ROUND(V2675*$E2676,0)),IF(LataProjekcji>$F2676,0,ROUND(V2675*$E2676,0))),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2676,IF(AND($G2676=$G2677,$F2676=$F2677),ROUND($D2675-SUM($K2677:V2677),0),ROUND(W2675*$E2676,0)),IF(LataProjekcji>$F2676,0,ROUND(W2675*$E2676,0))),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2676,IF(AND($G2676=$G2677,$F2676=$F2677),ROUND($D2675-SUM($K2677:W2677),0),ROUND(X2675*$E2676,0)),IF(LataProjekcji>$F2676,0,ROUND(X2675*$E2676,0))),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2676,IF(AND($G2676=$G2677,$F2676=$F2677),ROUND($D2675-SUM($K2677:X2677),0),ROUND(Y2675*$E2676,0)),IF(LataProjekcji>$F2676,0,ROUND(Y2675*$E2676,0))),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2676,IF(AND($G2676=$G2677,$F2676=$F2677),ROUND($D2675-SUM($K2677:Y2677),0),ROUND(Z2675*$E2676,0)),IF(LataProjekcji>$F2676,0,ROUND(Z2675*$E2676,0))),0),0)","v":0},{"$f":"IF(AND($G2675,NOT(ISTEXT($G2674)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2676,IF(AND($G2676=$G2677,$F2676=$F2677),ROUND($D2675-SUM($K2677:Z2677),0),ROUND(AA2675*$E2676,0)),IF(LataProjekcji>$F2676,0,ROUND(AA2675*$E2676,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2675>10,ROUND((D2677-1)*E2676,0),E2676)","v":0},{"$f":"D2675-D2678","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1510","v":"nazwa ST: "},null,{"$f":"D1510","v":1231},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1511","v":0},{"$f":"E1511","v":0},{"$f":"IF(D2682>10,F1511,1)","v":1},{"$f":"IF(OR(ISBLANK(OFFSET($E$269,$D2680,0)),ISTEXT(OFFSET($E$269,$D2680,0))),\"brak daty\",IF(D2682>10,EDATE(OFFSET($E$269,$D2680,0),D2684),DATE(D2681,E2681,1)))","v":"brak daty"},{"$f":"SUM(K2681:AA2681)=D2684","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2681=LataProjekcji,$F2681,IF($D2681<LataProjekcji,IF((SUM(K2681)+12)<$D2684,12,$D2684-SUM(K2681)),0)),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2681=LataProjekcji,$F2681,IF($D2681<LataProjekcji,IF((SUM($K2681:K2681)+12)<$D2684,12,$D2684-SUM($K2681:K2681)),0)),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2681=LataProjekcji,$F2681,IF($D2681<LataProjekcji,IF((SUM($K2681:L2681)+12)<$D2684,12,$D2684-SUM($K2681:L2681)),0)),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2681=LataProjekcji,$F2681,IF($D2681<LataProjekcji,IF((SUM($K2681:M2681)+12)<$D2684,12,$D2684-SUM($K2681:M2681)),0)),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2681=LataProjekcji,$F2681,IF($D2681<LataProjekcji,IF((SUM($K2681:N2681)+12)<$D2684,12,$D2684-SUM($K2681:N2681)),0)),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2681=LataProjekcji,$F2681,IF($D2681<LataProjekcji,IF((SUM($K2681:O2681)+12)<$D2684,12,$D2684-SUM($K2681:O2681)),0)),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2681=LataProjekcji,$F2681,IF($D2681<LataProjekcji,IF((SUM($K2681:P2681)+12)<$D2684,12,$D2684-SUM($K2681:P2681)),0)),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2681=LataProjekcji,$F2681,IF($D2681<LataProjekcji,IF((SUM($K2681:Q2681)+12)<$D2684,12,$D2684-SUM($K2681:Q2681)),0)),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2681=LataProjekcji,$F2681,IF($D2681<LataProjekcji,IF((SUM($K2681:R2681)+12)<$D2684,12,$D2684-SUM($K2681:R2681)),0)),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2681=LataProjekcji,$F2681,IF($D2681<LataProjekcji,IF((SUM($K2681:S2681)+12)<$D2684,12,$D2684-SUM($K2681:S2681)),0)),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2681=LataProjekcji,$F2681,IF($D2681<LataProjekcji,IF((SUM($K2681:T2681)+12)<$D2684,12,$D2684-SUM($K2681:T2681)),0)),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2681=LataProjekcji,$F2681,IF($D2681<LataProjekcji,IF((SUM($K2681:U2681)+12)<$D2684,12,$D2684-SUM($K2681:U2681)),0)),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2681=LataProjekcji,$F2681,IF($D2681<LataProjekcji,IF((SUM($K2681:V2681)+12)<$D2684,12,$D2684-SUM($K2681:V2681)),0)),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2681=LataProjekcji,$F2681,IF($D2681<LataProjekcji,IF((SUM($K2681:W2681)+12)<$D2684,12,$D2684-SUM($K2681:W2681)),0)),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2681=LataProjekcji,$F2681,IF($D2681<LataProjekcji,IF((SUM($K2681:X2681)+12)<$D2684,12,$D2684-SUM($K2681:X2681)),0)),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2681=LataProjekcji,$F2681,IF($D2681<LataProjekcji,IF((SUM($K2681:Y2681)+12)<$D2684,12,$D2684-SUM($K2681:Y2681)),0)),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2681=LataProjekcji,$F2681,IF($D2681<LataProjekcji,IF((SUM($K2681:Z2681)+12)<$D2684,12,$D2684-SUM($K2681:Z2681)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1512","v":0},{"$f":"E1512","v":0},{"$f":"F1512","v":0},{"$f":"NOT(ISBLANK(am_budynki))","v":false},{"$f":"SUM(K2682:AA2682)=E2684","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2681=LataProjekcji,IF($F2681>$E2684,$E2684,$F2681),IF($D2684>=$E2684,(IF($D2681<LataProjekcji,IF((SUM(J2682:$K2682)+12)<$E2684,12,$E2684-SUM(J2682:$K2682)),0)),(IF($D2681<LataProjekcji,IF((SUM(J2682:$K2682)+12)<$D2684,12,$D2684-SUM(J2682:$K2682)),0)))),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2681=LataProjekcji,IF($F2681>$E2684,$E2684,$F2681),IF($D2684>=$E2684,(IF($D2681<LataProjekcji,IF((SUM($K2682:K2682)+12)<$E2684,12,$E2684-SUM($K2682:K2682)),0)),(IF($D2681<LataProjekcji,IF((SUM($K2682:K2682)+12)<$D2684,12,$D2684-SUM($K2682:K2682)),0)))),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2681=LataProjekcji,IF($F2681>$E2684,$E2684,$F2681),IF($D2684>=$E2684,(IF($D2681<LataProjekcji,IF((SUM($K2682:L2682)+12)<$E2684,12,$E2684-SUM($K2682:L2682)),0)),(IF($D2681<LataProjekcji,IF((SUM($K2682:L2682)+12)<$D2684,12,$D2684-SUM($K2682:L2682)),0)))),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2681=LataProjekcji,IF($F2681>$E2684,$E2684,$F2681),IF($D2684>=$E2684,(IF($D2681<LataProjekcji,IF((SUM($K2682:M2682)+12)<$E2684,12,$E2684-SUM($K2682:M2682)),0)),(IF($D2681<LataProjekcji,IF((SUM($K2682:M2682)+12)<$D2684,12,$D2684-SUM($K2682:M2682)),0)))),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2681=LataProjekcji,IF($F2681>$E2684,$E2684,$F2681),IF($D2684>=$E2684,(IF($D2681<LataProjekcji,IF((SUM($K2682:N2682)+12)<$E2684,12,$E2684-SUM($K2682:N2682)),0)),(IF($D2681<LataProjekcji,IF((SUM($K2682:N2682)+12)<$D2684,12,$D2684-SUM($K2682:N2682)),0)))),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2681=LataProjekcji,IF($F2681>$E2684,$E2684,$F2681),IF($D2684>=$E2684,(IF($D2681<LataProjekcji,IF((SUM($K2682:O2682)+12)<$E2684,12,$E2684-SUM($K2682:O2682)),0)),(IF($D2681<LataProjekcji,IF((SUM($K2682:O2682)+12)<$D2684,12,$D2684-SUM($K2682:O2682)),0)))),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2681=LataProjekcji,IF($F2681>$E2684,$E2684,$F2681),IF($D2684>=$E2684,(IF($D2681<LataProjekcji,IF((SUM($K2682:P2682)+12)<$E2684,12,$E2684-SUM($K2682:P2682)),0)),(IF($D2681<LataProjekcji,IF((SUM($K2682:P2682)+12)<$D2684,12,$D2684-SUM($K2682:P2682)),0)))),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2681=LataProjekcji,IF($F2681>$E2684,$E2684,$F2681),IF($D2684>=$E2684,(IF($D2681<LataProjekcji,IF((SUM($K2682:Q2682)+12)<$E2684,12,$E2684-SUM($K2682:Q2682)),0)),(IF($D2681<LataProjekcji,IF((SUM($K2682:Q2682)+12)<$D2684,12,$D2684-SUM($K2682:Q2682)),0)))),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2681=LataProjekcji,IF($F2681>$E2684,$E2684,$F2681),IF($D2684>=$E2684,(IF($D2681<LataProjekcji,IF((SUM($K2682:R2682)+12)<$E2684,12,$E2684-SUM($K2682:R2682)),0)),(IF($D2681<LataProjekcji,IF((SUM($K2682:R2682)+12)<$D2684,12,$D2684-SUM($K2682:R2682)),0)))),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2681=LataProjekcji,IF($F2681>$E2684,$E2684,$F2681),IF($D2684>=$E2684,(IF($D2681<LataProjekcji,IF((SUM($K2682:S2682)+12)<$E2684,12,$E2684-SUM($K2682:S2682)),0)),(IF($D2681<LataProjekcji,IF((SUM($K2682:S2682)+12)<$D2684,12,$D2684-SUM($K2682:S2682)),0)))),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2681=LataProjekcji,IF($F2681>$E2684,$E2684,$F2681),IF($D2684>=$E2684,(IF($D2681<LataProjekcji,IF((SUM($K2682:T2682)+12)<$E2684,12,$E2684-SUM($K2682:T2682)),0)),(IF($D2681<LataProjekcji,IF((SUM($K2682:T2682)+12)<$D2684,12,$D2684-SUM($K2682:T2682)),0)))),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2681=LataProjekcji,IF($F2681>$E2684,$E2684,$F2681),IF($D2684>=$E2684,(IF($D2681<LataProjekcji,IF((SUM($K2682:U2682)+12)<$E2684,12,$E2684-SUM($K2682:U2682)),0)),(IF($D2681<LataProjekcji,IF((SUM($K2682:U2682)+12)<$D2684,12,$D2684-SUM($K2682:U2682)),0)))),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2681=LataProjekcji,IF($F2681>$E2684,$E2684,$F2681),IF($D2684>=$E2684,(IF($D2681<LataProjekcji,IF((SUM($K2682:V2682)+12)<$E2684,12,$E2684-SUM($K2682:V2682)),0)),(IF($D2681<LataProjekcji,IF((SUM($K2682:V2682)+12)<$D2684,12,$D2684-SUM($K2682:V2682)),0)))),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2681=LataProjekcji,IF($F2681>$E2684,$E2684,$F2681),IF($D2684>=$E2684,(IF($D2681<LataProjekcji,IF((SUM($K2682:W2682)+12)<$E2684,12,$E2684-SUM($K2682:W2682)),0)),(IF($D2681<LataProjekcji,IF((SUM($K2682:W2682)+12)<$D2684,12,$D2684-SUM($K2682:W2682)),0)))),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2681=LataProjekcji,IF($F2681>$E2684,$E2684,$F2681),IF($D2684>=$E2684,(IF($D2681<LataProjekcji,IF((SUM($K2682:X2682)+12)<$E2684,12,$E2684-SUM($K2682:X2682)),0)),(IF($D2681<LataProjekcji,IF((SUM($K2682:X2682)+12)<$D2684,12,$D2684-SUM($K2682:X2682)),0)))),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2681=LataProjekcji,IF($F2681>$E2684,$E2684,$F2681),IF($D2684>=$E2684,(IF($D2681<LataProjekcji,IF((SUM($K2682:Y2682)+12)<$E2684,12,$E2684-SUM($K2682:Y2682)),0)),(IF($D2681<LataProjekcji,IF((SUM($K2682:Y2682)+12)<$D2684,12,$D2684-SUM($K2682:Y2682)),0)))),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2681=LataProjekcji,IF($F2681>$E2684,$E2684,$F2681),IF($D2684>=$E2684,(IF($D2681<LataProjekcji,IF((SUM($K2682:Z2682)+12)<$E2684,12,$E2684-SUM($K2682:Z2682)),0)),(IF($D2681<LataProjekcji,IF((SUM($K2682:Z2682)+12)<$D2684,12,$D2684-SUM($K2682:Z2682)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1513","v":0},{"$f":"IF(D2682>10,ROUND(D2683/12,2),D2683)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2683:AA2683)=D2682","v":true},"amortyzacja",null,{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2684,ROUND($D2682,0),ROUND(K2681*$E2683,0)),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2684,ROUND($D2682-SUM(K2683:$K2683),0),ROUND(L2681*$E2683,0)),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2684,ROUND($D2682-SUM($K2683:L2683),0),ROUND(M2681*$E2683,0)),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2684,ROUND($D2682-SUM($K2683:M2683),0),ROUND(N2681*$E2683,0)),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2684,ROUND($D2682-SUM($K2683:N2683),0),ROUND(O2681*$E2683,0)),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2684,ROUND($D2682-SUM($K2683:O2683),0),ROUND(P2681*$E2683,0)),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2684,ROUND($D2682-SUM($K2683:P2683),0),ROUND(Q2681*$E2683,0)),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2684,ROUND($D2682-SUM($K2683:Q2683),0),ROUND(R2681*$E2683,0)),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2684,ROUND($D2682-SUM($K2683:R2683),0),ROUND(S2681*$E2683,0)),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2684,ROUND($D2682-SUM($K2683:S2683),0),ROUND(T2681*$E2683,0)),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2684,ROUND($D2682-SUM($K2683:T2683),0),ROUND(U2681*$E2683,0)),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2684,ROUND($D2682-SUM($K2683:U2683),0),ROUND(V2681*$E2683,0)),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2684,ROUND($D2682-SUM($K2683:V2683),0),ROUND(W2681*$E2683,0)),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2684,ROUND($D2682-SUM($K2683:W2683),0),ROUND(X2681*$E2683,0)),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2684,ROUND($D2682-SUM($K2683:X2683),0),ROUND(Y2681*$E2683,0)),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2684,ROUND($D2682-SUM($K2683:Y2683),0),ROUND(Z2681*$E2683,0)),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2684,ROUND($D2682-SUM($K2683:Z2683),0),ROUND(AA2681*$E2683,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2682/E2683,0),0)","v":0},{"$f":"IF(D2684=0,0,DATEDIF(DATE(D2681,E2681,1),DATE(F2683,G2683,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2681),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2681),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2683,IF(AND($G2683=$G2684,$F2683=$F2684),ROUND($D2682-SUM($K2684),0),ROUND(K2682*$E2683,0)),IF(LataProjekcji>$F2683,0,ROUND(K2682*$E2683,0))),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2683,IF(AND($G2683=$G2684,$F2683=$F2684),ROUND($D2682-SUM($K2684:K2684),0),ROUND(L2682*$E2683,0)),IF(LataProjekcji>$F2683,0,ROUND(L2682*$E2683,0))),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2683,IF(AND($G2683=$G2684,$F2683=$F2684),ROUND($D2682-SUM($K2684:L2684),0),ROUND(M2682*$E2683,0)),IF(LataProjekcji>$F2683,0,ROUND(M2682*$E2683,0))),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2683,IF(AND($G2683=$G2684,$F2683=$F2684),ROUND($D2682-SUM($K2684:M2684),0),ROUND(N2682*$E2683,0)),IF(LataProjekcji>$F2683,0,ROUND(N2682*$E2683,0))),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2683,IF(AND($G2683=$G2684,$F2683=$F2684),ROUND($D2682-SUM($K2684:N2684),0),ROUND(O2682*$E2683,0)),IF(LataProjekcji>$F2683,0,ROUND(O2682*$E2683,0))),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2683,IF(AND($G2683=$G2684,$F2683=$F2684),ROUND($D2682-SUM($K2684:O2684),0),ROUND(P2682*$E2683,0)),IF(LataProjekcji>$F2683,0,ROUND(P2682*$E2683,0))),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2683,IF(AND($G2683=$G2684,$F2683=$F2684),ROUND($D2682-SUM($K2684:P2684),0),ROUND(Q2682*$E2683,0)),IF(LataProjekcji>$F2683,0,ROUND(Q2682*$E2683,0))),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2683,IF(AND($G2683=$G2684,$F2683=$F2684),ROUND($D2682-SUM($K2684:Q2684),0),ROUND(R2682*$E2683,0)),IF(LataProjekcji>$F2683,0,ROUND(R2682*$E2683,0))),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2683,IF(AND($G2683=$G2684,$F2683=$F2684),ROUND($D2682-SUM($K2684:R2684),0),ROUND(S2682*$E2683,0)),IF(LataProjekcji>$F2683,0,ROUND(S2682*$E2683,0))),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2683,IF(AND($G2683=$G2684,$F2683=$F2684),ROUND($D2682-SUM($K2684:S2684),0),ROUND(T2682*$E2683,0)),IF(LataProjekcji>$F2683,0,ROUND(T2682*$E2683,0))),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2683,IF(AND($G2683=$G2684,$F2683=$F2684),ROUND($D2682-SUM($K2684:T2684),0),ROUND(U2682*$E2683,0)),IF(LataProjekcji>$F2683,0,ROUND(U2682*$E2683,0))),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2683,IF(AND($G2683=$G2684,$F2683=$F2684),ROUND($D2682-SUM($K2684:U2684),0),ROUND(V2682*$E2683,0)),IF(LataProjekcji>$F2683,0,ROUND(V2682*$E2683,0))),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2683,IF(AND($G2683=$G2684,$F2683=$F2684),ROUND($D2682-SUM($K2684:V2684),0),ROUND(W2682*$E2683,0)),IF(LataProjekcji>$F2683,0,ROUND(W2682*$E2683,0))),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2683,IF(AND($G2683=$G2684,$F2683=$F2684),ROUND($D2682-SUM($K2684:W2684),0),ROUND(X2682*$E2683,0)),IF(LataProjekcji>$F2683,0,ROUND(X2682*$E2683,0))),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2683,IF(AND($G2683=$G2684,$F2683=$F2684),ROUND($D2682-SUM($K2684:X2684),0),ROUND(Y2682*$E2683,0)),IF(LataProjekcji>$F2683,0,ROUND(Y2682*$E2683,0))),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2683,IF(AND($G2683=$G2684,$F2683=$F2684),ROUND($D2682-SUM($K2684:Y2684),0),ROUND(Z2682*$E2683,0)),IF(LataProjekcji>$F2683,0,ROUND(Z2682*$E2683,0))),0),0)","v":0},{"$f":"IF(AND($G2682,NOT(ISTEXT($G2681)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2683,IF(AND($G2683=$G2684,$F2683=$F2684),ROUND($D2682-SUM($K2684:Z2684),0),ROUND(AA2682*$E2683,0)),IF(LataProjekcji>$F2683,0,ROUND(AA2682*$E2683,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2682>10,ROUND((D2684-1)*E2683,0),E2683)","v":0},{"$f":"D2682-D2685","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1517","v":"nazwa ST: "},null,{"$f":"D1517","v":1232},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1518","v":0},{"$f":"E1518","v":0},{"$f":"IF(D2689>10,F1518,1)","v":1},{"$f":"IF(OR(ISBLANK(OFFSET($E$269,$D2687,0)),ISTEXT(OFFSET($E$269,$D2687,0))),\"brak daty\",IF(D2689>10,EDATE(OFFSET($E$269,$D2687,0),D2691),DATE(D2688,E2688,1)))","v":"brak daty"},{"$f":"SUM(K2688:AA2688)=D2691","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2688=LataProjekcji,$F2688,IF($D2688<LataProjekcji,IF((SUM(K2688)+12)<$D2691,12,$D2691-SUM(K2688)),0)),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2688=LataProjekcji,$F2688,IF($D2688<LataProjekcji,IF((SUM($K2688:K2688)+12)<$D2691,12,$D2691-SUM($K2688:K2688)),0)),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2688=LataProjekcji,$F2688,IF($D2688<LataProjekcji,IF((SUM($K2688:L2688)+12)<$D2691,12,$D2691-SUM($K2688:L2688)),0)),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2688=LataProjekcji,$F2688,IF($D2688<LataProjekcji,IF((SUM($K2688:M2688)+12)<$D2691,12,$D2691-SUM($K2688:M2688)),0)),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2688=LataProjekcji,$F2688,IF($D2688<LataProjekcji,IF((SUM($K2688:N2688)+12)<$D2691,12,$D2691-SUM($K2688:N2688)),0)),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2688=LataProjekcji,$F2688,IF($D2688<LataProjekcji,IF((SUM($K2688:O2688)+12)<$D2691,12,$D2691-SUM($K2688:O2688)),0)),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2688=LataProjekcji,$F2688,IF($D2688<LataProjekcji,IF((SUM($K2688:P2688)+12)<$D2691,12,$D2691-SUM($K2688:P2688)),0)),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2688=LataProjekcji,$F2688,IF($D2688<LataProjekcji,IF((SUM($K2688:Q2688)+12)<$D2691,12,$D2691-SUM($K2688:Q2688)),0)),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2688=LataProjekcji,$F2688,IF($D2688<LataProjekcji,IF((SUM($K2688:R2688)+12)<$D2691,12,$D2691-SUM($K2688:R2688)),0)),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2688=LataProjekcji,$F2688,IF($D2688<LataProjekcji,IF((SUM($K2688:S2688)+12)<$D2691,12,$D2691-SUM($K2688:S2688)),0)),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2688=LataProjekcji,$F2688,IF($D2688<LataProjekcji,IF((SUM($K2688:T2688)+12)<$D2691,12,$D2691-SUM($K2688:T2688)),0)),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2688=LataProjekcji,$F2688,IF($D2688<LataProjekcji,IF((SUM($K2688:U2688)+12)<$D2691,12,$D2691-SUM($K2688:U2688)),0)),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2688=LataProjekcji,$F2688,IF($D2688<LataProjekcji,IF((SUM($K2688:V2688)+12)<$D2691,12,$D2691-SUM($K2688:V2688)),0)),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2688=LataProjekcji,$F2688,IF($D2688<LataProjekcji,IF((SUM($K2688:W2688)+12)<$D2691,12,$D2691-SUM($K2688:W2688)),0)),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2688=LataProjekcji,$F2688,IF($D2688<LataProjekcji,IF((SUM($K2688:X2688)+12)<$D2691,12,$D2691-SUM($K2688:X2688)),0)),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2688=LataProjekcji,$F2688,IF($D2688<LataProjekcji,IF((SUM($K2688:Y2688)+12)<$D2691,12,$D2691-SUM($K2688:Y2688)),0)),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2688=LataProjekcji,$F2688,IF($D2688<LataProjekcji,IF((SUM($K2688:Z2688)+12)<$D2691,12,$D2691-SUM($K2688:Z2688)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1519","v":0},{"$f":"E1519","v":0},{"$f":"F1519","v":0},{"$f":"NOT(ISBLANK(am_budynki))","v":false},{"$f":"SUM(K2689:AA2689)=E2691","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2688=LataProjekcji,IF($F2688>$E2691,$E2691,$F2688),IF($D2691>=$E2691,(IF($D2688<LataProjekcji,IF((SUM(J2689:$K2689)+12)<$E2691,12,$E2691-SUM(J2689:$K2689)),0)),(IF($D2688<LataProjekcji,IF((SUM(J2689:$K2689)+12)<$D2691,12,$D2691-SUM(J2689:$K2689)),0)))),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2688=LataProjekcji,IF($F2688>$E2691,$E2691,$F2688),IF($D2691>=$E2691,(IF($D2688<LataProjekcji,IF((SUM($K2689:K2689)+12)<$E2691,12,$E2691-SUM($K2689:K2689)),0)),(IF($D2688<LataProjekcji,IF((SUM($K2689:K2689)+12)<$D2691,12,$D2691-SUM($K2689:K2689)),0)))),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2688=LataProjekcji,IF($F2688>$E2691,$E2691,$F2688),IF($D2691>=$E2691,(IF($D2688<LataProjekcji,IF((SUM($K2689:L2689)+12)<$E2691,12,$E2691-SUM($K2689:L2689)),0)),(IF($D2688<LataProjekcji,IF((SUM($K2689:L2689)+12)<$D2691,12,$D2691-SUM($K2689:L2689)),0)))),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2688=LataProjekcji,IF($F2688>$E2691,$E2691,$F2688),IF($D2691>=$E2691,(IF($D2688<LataProjekcji,IF((SUM($K2689:M2689)+12)<$E2691,12,$E2691-SUM($K2689:M2689)),0)),(IF($D2688<LataProjekcji,IF((SUM($K2689:M2689)+12)<$D2691,12,$D2691-SUM($K2689:M2689)),0)))),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2688=LataProjekcji,IF($F2688>$E2691,$E2691,$F2688),IF($D2691>=$E2691,(IF($D2688<LataProjekcji,IF((SUM($K2689:N2689)+12)<$E2691,12,$E2691-SUM($K2689:N2689)),0)),(IF($D2688<LataProjekcji,IF((SUM($K2689:N2689)+12)<$D2691,12,$D2691-SUM($K2689:N2689)),0)))),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2688=LataProjekcji,IF($F2688>$E2691,$E2691,$F2688),IF($D2691>=$E2691,(IF($D2688<LataProjekcji,IF((SUM($K2689:O2689)+12)<$E2691,12,$E2691-SUM($K2689:O2689)),0)),(IF($D2688<LataProjekcji,IF((SUM($K2689:O2689)+12)<$D2691,12,$D2691-SUM($K2689:O2689)),0)))),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2688=LataProjekcji,IF($F2688>$E2691,$E2691,$F2688),IF($D2691>=$E2691,(IF($D2688<LataProjekcji,IF((SUM($K2689:P2689)+12)<$E2691,12,$E2691-SUM($K2689:P2689)),0)),(IF($D2688<LataProjekcji,IF((SUM($K2689:P2689)+12)<$D2691,12,$D2691-SUM($K2689:P2689)),0)))),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2688=LataProjekcji,IF($F2688>$E2691,$E2691,$F2688),IF($D2691>=$E2691,(IF($D2688<LataProjekcji,IF((SUM($K2689:Q2689)+12)<$E2691,12,$E2691-SUM($K2689:Q2689)),0)),(IF($D2688<LataProjekcji,IF((SUM($K2689:Q2689)+12)<$D2691,12,$D2691-SUM($K2689:Q2689)),0)))),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2688=LataProjekcji,IF($F2688>$E2691,$E2691,$F2688),IF($D2691>=$E2691,(IF($D2688<LataProjekcji,IF((SUM($K2689:R2689)+12)<$E2691,12,$E2691-SUM($K2689:R2689)),0)),(IF($D2688<LataProjekcji,IF((SUM($K2689:R2689)+12)<$D2691,12,$D2691-SUM($K2689:R2689)),0)))),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2688=LataProjekcji,IF($F2688>$E2691,$E2691,$F2688),IF($D2691>=$E2691,(IF($D2688<LataProjekcji,IF((SUM($K2689:S2689)+12)<$E2691,12,$E2691-SUM($K2689:S2689)),0)),(IF($D2688<LataProjekcji,IF((SUM($K2689:S2689)+12)<$D2691,12,$D2691-SUM($K2689:S2689)),0)))),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2688=LataProjekcji,IF($F2688>$E2691,$E2691,$F2688),IF($D2691>=$E2691,(IF($D2688<LataProjekcji,IF((SUM($K2689:T2689)+12)<$E2691,12,$E2691-SUM($K2689:T2689)),0)),(IF($D2688<LataProjekcji,IF((SUM($K2689:T2689)+12)<$D2691,12,$D2691-SUM($K2689:T2689)),0)))),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2688=LataProjekcji,IF($F2688>$E2691,$E2691,$F2688),IF($D2691>=$E2691,(IF($D2688<LataProjekcji,IF((SUM($K2689:U2689)+12)<$E2691,12,$E2691-SUM($K2689:U2689)),0)),(IF($D2688<LataProjekcji,IF((SUM($K2689:U2689)+12)<$D2691,12,$D2691-SUM($K2689:U2689)),0)))),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2688=LataProjekcji,IF($F2688>$E2691,$E2691,$F2688),IF($D2691>=$E2691,(IF($D2688<LataProjekcji,IF((SUM($K2689:V2689)+12)<$E2691,12,$E2691-SUM($K2689:V2689)),0)),(IF($D2688<LataProjekcji,IF((SUM($K2689:V2689)+12)<$D2691,12,$D2691-SUM($K2689:V2689)),0)))),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2688=LataProjekcji,IF($F2688>$E2691,$E2691,$F2688),IF($D2691>=$E2691,(IF($D2688<LataProjekcji,IF((SUM($K2689:W2689)+12)<$E2691,12,$E2691-SUM($K2689:W2689)),0)),(IF($D2688<LataProjekcji,IF((SUM($K2689:W2689)+12)<$D2691,12,$D2691-SUM($K2689:W2689)),0)))),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2688=LataProjekcji,IF($F2688>$E2691,$E2691,$F2688),IF($D2691>=$E2691,(IF($D2688<LataProjekcji,IF((SUM($K2689:X2689)+12)<$E2691,12,$E2691-SUM($K2689:X2689)),0)),(IF($D2688<LataProjekcji,IF((SUM($K2689:X2689)+12)<$D2691,12,$D2691-SUM($K2689:X2689)),0)))),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2688=LataProjekcji,IF($F2688>$E2691,$E2691,$F2688),IF($D2691>=$E2691,(IF($D2688<LataProjekcji,IF((SUM($K2689:Y2689)+12)<$E2691,12,$E2691-SUM($K2689:Y2689)),0)),(IF($D2688<LataProjekcji,IF((SUM($K2689:Y2689)+12)<$D2691,12,$D2691-SUM($K2689:Y2689)),0)))),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2688=LataProjekcji,IF($F2688>$E2691,$E2691,$F2688),IF($D2691>=$E2691,(IF($D2688<LataProjekcji,IF((SUM($K2689:Z2689)+12)<$E2691,12,$E2691-SUM($K2689:Z2689)),0)),(IF($D2688<LataProjekcji,IF((SUM($K2689:Z2689)+12)<$D2691,12,$D2691-SUM($K2689:Z2689)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1520","v":0},{"$f":"IF(D2689>10,ROUND(D2690/12,2),D2690)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2690:AA2690)=D2689","v":true},"amortyzacja",null,{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2691,ROUND($D2689,0),ROUND(K2688*$E2690,0)),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2691,ROUND($D2689-SUM(K2690:$K2690),0),ROUND(L2688*$E2690,0)),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2691,ROUND($D2689-SUM($K2690:L2690),0),ROUND(M2688*$E2690,0)),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2691,ROUND($D2689-SUM($K2690:M2690),0),ROUND(N2688*$E2690,0)),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2691,ROUND($D2689-SUM($K2690:N2690),0),ROUND(O2688*$E2690,0)),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2691,ROUND($D2689-SUM($K2690:O2690),0),ROUND(P2688*$E2690,0)),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2691,ROUND($D2689-SUM($K2690:P2690),0),ROUND(Q2688*$E2690,0)),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2691,ROUND($D2689-SUM($K2690:Q2690),0),ROUND(R2688*$E2690,0)),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2691,ROUND($D2689-SUM($K2690:R2690),0),ROUND(S2688*$E2690,0)),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2691,ROUND($D2689-SUM($K2690:S2690),0),ROUND(T2688*$E2690,0)),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2691,ROUND($D2689-SUM($K2690:T2690),0),ROUND(U2688*$E2690,0)),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2691,ROUND($D2689-SUM($K2690:U2690),0),ROUND(V2688*$E2690,0)),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2691,ROUND($D2689-SUM($K2690:V2690),0),ROUND(W2688*$E2690,0)),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2691,ROUND($D2689-SUM($K2690:W2690),0),ROUND(X2688*$E2690,0)),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2691,ROUND($D2689-SUM($K2690:X2690),0),ROUND(Y2688*$E2690,0)),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2691,ROUND($D2689-SUM($K2690:Y2690),0),ROUND(Z2688*$E2690,0)),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2691,ROUND($D2689-SUM($K2690:Z2690),0),ROUND(AA2688*$E2690,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2689/E2690,0),0)","v":0},{"$f":"IF(D2691=0,0,DATEDIF(DATE(D2688,E2688,1),DATE(F2690,G2690,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2688),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2688),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2690,IF(AND($G2690=$G2691,$F2690=$F2691),ROUND($D2689-SUM($K2691),0),ROUND(K2689*$E2690,0)),IF(LataProjekcji>$F2690,0,ROUND(K2689*$E2690,0))),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2690,IF(AND($G2690=$G2691,$F2690=$F2691),ROUND($D2689-SUM($K2691:K2691),0),ROUND(L2689*$E2690,0)),IF(LataProjekcji>$F2690,0,ROUND(L2689*$E2690,0))),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2690,IF(AND($G2690=$G2691,$F2690=$F2691),ROUND($D2689-SUM($K2691:L2691),0),ROUND(M2689*$E2690,0)),IF(LataProjekcji>$F2690,0,ROUND(M2689*$E2690,0))),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2690,IF(AND($G2690=$G2691,$F2690=$F2691),ROUND($D2689-SUM($K2691:M2691),0),ROUND(N2689*$E2690,0)),IF(LataProjekcji>$F2690,0,ROUND(N2689*$E2690,0))),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2690,IF(AND($G2690=$G2691,$F2690=$F2691),ROUND($D2689-SUM($K2691:N2691),0),ROUND(O2689*$E2690,0)),IF(LataProjekcji>$F2690,0,ROUND(O2689*$E2690,0))),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2690,IF(AND($G2690=$G2691,$F2690=$F2691),ROUND($D2689-SUM($K2691:O2691),0),ROUND(P2689*$E2690,0)),IF(LataProjekcji>$F2690,0,ROUND(P2689*$E2690,0))),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2690,IF(AND($G2690=$G2691,$F2690=$F2691),ROUND($D2689-SUM($K2691:P2691),0),ROUND(Q2689*$E2690,0)),IF(LataProjekcji>$F2690,0,ROUND(Q2689*$E2690,0))),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2690,IF(AND($G2690=$G2691,$F2690=$F2691),ROUND($D2689-SUM($K2691:Q2691),0),ROUND(R2689*$E2690,0)),IF(LataProjekcji>$F2690,0,ROUND(R2689*$E2690,0))),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2690,IF(AND($G2690=$G2691,$F2690=$F2691),ROUND($D2689-SUM($K2691:R2691),0),ROUND(S2689*$E2690,0)),IF(LataProjekcji>$F2690,0,ROUND(S2689*$E2690,0))),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2690,IF(AND($G2690=$G2691,$F2690=$F2691),ROUND($D2689-SUM($K2691:S2691),0),ROUND(T2689*$E2690,0)),IF(LataProjekcji>$F2690,0,ROUND(T2689*$E2690,0))),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2690,IF(AND($G2690=$G2691,$F2690=$F2691),ROUND($D2689-SUM($K2691:T2691),0),ROUND(U2689*$E2690,0)),IF(LataProjekcji>$F2690,0,ROUND(U2689*$E2690,0))),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2690,IF(AND($G2690=$G2691,$F2690=$F2691),ROUND($D2689-SUM($K2691:U2691),0),ROUND(V2689*$E2690,0)),IF(LataProjekcji>$F2690,0,ROUND(V2689*$E2690,0))),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2690,IF(AND($G2690=$G2691,$F2690=$F2691),ROUND($D2689-SUM($K2691:V2691),0),ROUND(W2689*$E2690,0)),IF(LataProjekcji>$F2690,0,ROUND(W2689*$E2690,0))),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2690,IF(AND($G2690=$G2691,$F2690=$F2691),ROUND($D2689-SUM($K2691:W2691),0),ROUND(X2689*$E2690,0)),IF(LataProjekcji>$F2690,0,ROUND(X2689*$E2690,0))),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2690,IF(AND($G2690=$G2691,$F2690=$F2691),ROUND($D2689-SUM($K2691:X2691),0),ROUND(Y2689*$E2690,0)),IF(LataProjekcji>$F2690,0,ROUND(Y2689*$E2690,0))),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2690,IF(AND($G2690=$G2691,$F2690=$F2691),ROUND($D2689-SUM($K2691:Y2691),0),ROUND(Z2689*$E2690,0)),IF(LataProjekcji>$F2690,0,ROUND(Z2689*$E2690,0))),0),0)","v":0},{"$f":"IF(AND($G2689,NOT(ISTEXT($G2688)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2690,IF(AND($G2690=$G2691,$F2690=$F2691),ROUND($D2689-SUM($K2691:Z2691),0),ROUND(AA2689*$E2690,0)),IF(LataProjekcji>$F2690,0,ROUND(AA2689*$E2690,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2689>10,ROUND((D2691-1)*E2690,0),E2690)","v":0},{"$f":"D2689-D2692","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1524","v":"nazwa ST: "},null,{"$f":"D1524","v":1233},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1525","v":0},{"$f":"E1525","v":0},{"$f":"IF(D2696>10,F1525,1)","v":1},{"$f":"IF(OR(ISBLANK(OFFSET($E$269,$D2694,0)),ISTEXT(OFFSET($E$269,$D2694,0))),\"brak daty\",IF(D2696>10,EDATE(OFFSET($E$269,$D2694,0),D2698),DATE(D2695,E2695,1)))","v":"brak daty"},{"$f":"SUM(K2695:AA2695)=D2698","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2695=LataProjekcji,$F2695,IF($D2695<LataProjekcji,IF((SUM(K2695)+12)<$D2698,12,$D2698-SUM(K2695)),0)),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2695=LataProjekcji,$F2695,IF($D2695<LataProjekcji,IF((SUM($K2695:K2695)+12)<$D2698,12,$D2698-SUM($K2695:K2695)),0)),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2695=LataProjekcji,$F2695,IF($D2695<LataProjekcji,IF((SUM($K2695:L2695)+12)<$D2698,12,$D2698-SUM($K2695:L2695)),0)),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2695=LataProjekcji,$F2695,IF($D2695<LataProjekcji,IF((SUM($K2695:M2695)+12)<$D2698,12,$D2698-SUM($K2695:M2695)),0)),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2695=LataProjekcji,$F2695,IF($D2695<LataProjekcji,IF((SUM($K2695:N2695)+12)<$D2698,12,$D2698-SUM($K2695:N2695)),0)),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2695=LataProjekcji,$F2695,IF($D2695<LataProjekcji,IF((SUM($K2695:O2695)+12)<$D2698,12,$D2698-SUM($K2695:O2695)),0)),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2695=LataProjekcji,$F2695,IF($D2695<LataProjekcji,IF((SUM($K2695:P2695)+12)<$D2698,12,$D2698-SUM($K2695:P2695)),0)),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2695=LataProjekcji,$F2695,IF($D2695<LataProjekcji,IF((SUM($K2695:Q2695)+12)<$D2698,12,$D2698-SUM($K2695:Q2695)),0)),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2695=LataProjekcji,$F2695,IF($D2695<LataProjekcji,IF((SUM($K2695:R2695)+12)<$D2698,12,$D2698-SUM($K2695:R2695)),0)),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2695=LataProjekcji,$F2695,IF($D2695<LataProjekcji,IF((SUM($K2695:S2695)+12)<$D2698,12,$D2698-SUM($K2695:S2695)),0)),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2695=LataProjekcji,$F2695,IF($D2695<LataProjekcji,IF((SUM($K2695:T2695)+12)<$D2698,12,$D2698-SUM($K2695:T2695)),0)),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2695=LataProjekcji,$F2695,IF($D2695<LataProjekcji,IF((SUM($K2695:U2695)+12)<$D2698,12,$D2698-SUM($K2695:U2695)),0)),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2695=LataProjekcji,$F2695,IF($D2695<LataProjekcji,IF((SUM($K2695:V2695)+12)<$D2698,12,$D2698-SUM($K2695:V2695)),0)),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2695=LataProjekcji,$F2695,IF($D2695<LataProjekcji,IF((SUM($K2695:W2695)+12)<$D2698,12,$D2698-SUM($K2695:W2695)),0)),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2695=LataProjekcji,$F2695,IF($D2695<LataProjekcji,IF((SUM($K2695:X2695)+12)<$D2698,12,$D2698-SUM($K2695:X2695)),0)),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2695=LataProjekcji,$F2695,IF($D2695<LataProjekcji,IF((SUM($K2695:Y2695)+12)<$D2698,12,$D2698-SUM($K2695:Y2695)),0)),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2695=LataProjekcji,$F2695,IF($D2695<LataProjekcji,IF((SUM($K2695:Z2695)+12)<$D2698,12,$D2698-SUM($K2695:Z2695)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1526","v":0},{"$f":"E1526","v":0},{"$f":"F1526","v":0},{"$f":"NOT(ISBLANK(am_budynki))","v":false},{"$f":"SUM(K2696:AA2696)=E2698","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2695=LataProjekcji,IF($F2695>$E2698,$E2698,$F2695),IF($D2698>=$E2698,(IF($D2695<LataProjekcji,IF((SUM(J2696:$K2696)+12)<$E2698,12,$E2698-SUM(J2696:$K2696)),0)),(IF($D2695<LataProjekcji,IF((SUM(J2696:$K2696)+12)<$D2698,12,$D2698-SUM(J2696:$K2696)),0)))),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2695=LataProjekcji,IF($F2695>$E2698,$E2698,$F2695),IF($D2698>=$E2698,(IF($D2695<LataProjekcji,IF((SUM($K2696:K2696)+12)<$E2698,12,$E2698-SUM($K2696:K2696)),0)),(IF($D2695<LataProjekcji,IF((SUM($K2696:K2696)+12)<$D2698,12,$D2698-SUM($K2696:K2696)),0)))),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2695=LataProjekcji,IF($F2695>$E2698,$E2698,$F2695),IF($D2698>=$E2698,(IF($D2695<LataProjekcji,IF((SUM($K2696:L2696)+12)<$E2698,12,$E2698-SUM($K2696:L2696)),0)),(IF($D2695<LataProjekcji,IF((SUM($K2696:L2696)+12)<$D2698,12,$D2698-SUM($K2696:L2696)),0)))),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2695=LataProjekcji,IF($F2695>$E2698,$E2698,$F2695),IF($D2698>=$E2698,(IF($D2695<LataProjekcji,IF((SUM($K2696:M2696)+12)<$E2698,12,$E2698-SUM($K2696:M2696)),0)),(IF($D2695<LataProjekcji,IF((SUM($K2696:M2696)+12)<$D2698,12,$D2698-SUM($K2696:M2696)),0)))),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2695=LataProjekcji,IF($F2695>$E2698,$E2698,$F2695),IF($D2698>=$E2698,(IF($D2695<LataProjekcji,IF((SUM($K2696:N2696)+12)<$E2698,12,$E2698-SUM($K2696:N2696)),0)),(IF($D2695<LataProjekcji,IF((SUM($K2696:N2696)+12)<$D2698,12,$D2698-SUM($K2696:N2696)),0)))),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2695=LataProjekcji,IF($F2695>$E2698,$E2698,$F2695),IF($D2698>=$E2698,(IF($D2695<LataProjekcji,IF((SUM($K2696:O2696)+12)<$E2698,12,$E2698-SUM($K2696:O2696)),0)),(IF($D2695<LataProjekcji,IF((SUM($K2696:O2696)+12)<$D2698,12,$D2698-SUM($K2696:O2696)),0)))),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2695=LataProjekcji,IF($F2695>$E2698,$E2698,$F2695),IF($D2698>=$E2698,(IF($D2695<LataProjekcji,IF((SUM($K2696:P2696)+12)<$E2698,12,$E2698-SUM($K2696:P2696)),0)),(IF($D2695<LataProjekcji,IF((SUM($K2696:P2696)+12)<$D2698,12,$D2698-SUM($K2696:P2696)),0)))),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2695=LataProjekcji,IF($F2695>$E2698,$E2698,$F2695),IF($D2698>=$E2698,(IF($D2695<LataProjekcji,IF((SUM($K2696:Q2696)+12)<$E2698,12,$E2698-SUM($K2696:Q2696)),0)),(IF($D2695<LataProjekcji,IF((SUM($K2696:Q2696)+12)<$D2698,12,$D2698-SUM($K2696:Q2696)),0)))),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2695=LataProjekcji,IF($F2695>$E2698,$E2698,$F2695),IF($D2698>=$E2698,(IF($D2695<LataProjekcji,IF((SUM($K2696:R2696)+12)<$E2698,12,$E2698-SUM($K2696:R2696)),0)),(IF($D2695<LataProjekcji,IF((SUM($K2696:R2696)+12)<$D2698,12,$D2698-SUM($K2696:R2696)),0)))),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2695=LataProjekcji,IF($F2695>$E2698,$E2698,$F2695),IF($D2698>=$E2698,(IF($D2695<LataProjekcji,IF((SUM($K2696:S2696)+12)<$E2698,12,$E2698-SUM($K2696:S2696)),0)),(IF($D2695<LataProjekcji,IF((SUM($K2696:S2696)+12)<$D2698,12,$D2698-SUM($K2696:S2696)),0)))),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2695=LataProjekcji,IF($F2695>$E2698,$E2698,$F2695),IF($D2698>=$E2698,(IF($D2695<LataProjekcji,IF((SUM($K2696:T2696)+12)<$E2698,12,$E2698-SUM($K2696:T2696)),0)),(IF($D2695<LataProjekcji,IF((SUM($K2696:T2696)+12)<$D2698,12,$D2698-SUM($K2696:T2696)),0)))),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2695=LataProjekcji,IF($F2695>$E2698,$E2698,$F2695),IF($D2698>=$E2698,(IF($D2695<LataProjekcji,IF((SUM($K2696:U2696)+12)<$E2698,12,$E2698-SUM($K2696:U2696)),0)),(IF($D2695<LataProjekcji,IF((SUM($K2696:U2696)+12)<$D2698,12,$D2698-SUM($K2696:U2696)),0)))),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2695=LataProjekcji,IF($F2695>$E2698,$E2698,$F2695),IF($D2698>=$E2698,(IF($D2695<LataProjekcji,IF((SUM($K2696:V2696)+12)<$E2698,12,$E2698-SUM($K2696:V2696)),0)),(IF($D2695<LataProjekcji,IF((SUM($K2696:V2696)+12)<$D2698,12,$D2698-SUM($K2696:V2696)),0)))),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2695=LataProjekcji,IF($F2695>$E2698,$E2698,$F2695),IF($D2698>=$E2698,(IF($D2695<LataProjekcji,IF((SUM($K2696:W2696)+12)<$E2698,12,$E2698-SUM($K2696:W2696)),0)),(IF($D2695<LataProjekcji,IF((SUM($K2696:W2696)+12)<$D2698,12,$D2698-SUM($K2696:W2696)),0)))),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2695=LataProjekcji,IF($F2695>$E2698,$E2698,$F2695),IF($D2698>=$E2698,(IF($D2695<LataProjekcji,IF((SUM($K2696:X2696)+12)<$E2698,12,$E2698-SUM($K2696:X2696)),0)),(IF($D2695<LataProjekcji,IF((SUM($K2696:X2696)+12)<$D2698,12,$D2698-SUM($K2696:X2696)),0)))),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2695=LataProjekcji,IF($F2695>$E2698,$E2698,$F2695),IF($D2698>=$E2698,(IF($D2695<LataProjekcji,IF((SUM($K2696:Y2696)+12)<$E2698,12,$E2698-SUM($K2696:Y2696)),0)),(IF($D2695<LataProjekcji,IF((SUM($K2696:Y2696)+12)<$D2698,12,$D2698-SUM($K2696:Y2696)),0)))),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2695=LataProjekcji,IF($F2695>$E2698,$E2698,$F2695),IF($D2698>=$E2698,(IF($D2695<LataProjekcji,IF((SUM($K2696:Z2696)+12)<$E2698,12,$E2698-SUM($K2696:Z2696)),0)),(IF($D2695<LataProjekcji,IF((SUM($K2696:Z2696)+12)<$D2698,12,$D2698-SUM($K2696:Z2696)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1527","v":0},{"$f":"IF(D2696>10,ROUND(D2697/12,2),D2697)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2697:AA2697)=D2696","v":true},"amortyzacja",null,{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2698,ROUND($D2696,0),ROUND(K2695*$E2697,0)),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2698,ROUND($D2696-SUM(K2697:$K2697),0),ROUND(L2695*$E2697,0)),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2698,ROUND($D2696-SUM($K2697:L2697),0),ROUND(M2695*$E2697,0)),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2698,ROUND($D2696-SUM($K2697:M2697),0),ROUND(N2695*$E2697,0)),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2698,ROUND($D2696-SUM($K2697:N2697),0),ROUND(O2695*$E2697,0)),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2698,ROUND($D2696-SUM($K2697:O2697),0),ROUND(P2695*$E2697,0)),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2698,ROUND($D2696-SUM($K2697:P2697),0),ROUND(Q2695*$E2697,0)),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2698,ROUND($D2696-SUM($K2697:Q2697),0),ROUND(R2695*$E2697,0)),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2698,ROUND($D2696-SUM($K2697:R2697),0),ROUND(S2695*$E2697,0)),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2698,ROUND($D2696-SUM($K2697:S2697),0),ROUND(T2695*$E2697,0)),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2698,ROUND($D2696-SUM($K2697:T2697),0),ROUND(U2695*$E2697,0)),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2698,ROUND($D2696-SUM($K2697:U2697),0),ROUND(V2695*$E2697,0)),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2698,ROUND($D2696-SUM($K2697:V2697),0),ROUND(W2695*$E2697,0)),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2698,ROUND($D2696-SUM($K2697:W2697),0),ROUND(X2695*$E2697,0)),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2698,ROUND($D2696-SUM($K2697:X2697),0),ROUND(Y2695*$E2697,0)),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2698,ROUND($D2696-SUM($K2697:Y2697),0),ROUND(Z2695*$E2697,0)),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2698,ROUND($D2696-SUM($K2697:Z2697),0),ROUND(AA2695*$E2697,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2696/E2697,0),0)","v":0},{"$f":"IF(D2698=0,0,DATEDIF(DATE(D2695,E2695,1),DATE(F2697,G2697,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2695),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2695),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2697,IF(AND($G2697=$G2698,$F2697=$F2698),ROUND($D2696-SUM($K2698),0),ROUND(K2696*$E2697,0)),IF(LataProjekcji>$F2697,0,ROUND(K2696*$E2697,0))),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2697,IF(AND($G2697=$G2698,$F2697=$F2698),ROUND($D2696-SUM($K2698:K2698),0),ROUND(L2696*$E2697,0)),IF(LataProjekcji>$F2697,0,ROUND(L2696*$E2697,0))),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2697,IF(AND($G2697=$G2698,$F2697=$F2698),ROUND($D2696-SUM($K2698:L2698),0),ROUND(M2696*$E2697,0)),IF(LataProjekcji>$F2697,0,ROUND(M2696*$E2697,0))),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2697,IF(AND($G2697=$G2698,$F2697=$F2698),ROUND($D2696-SUM($K2698:M2698),0),ROUND(N2696*$E2697,0)),IF(LataProjekcji>$F2697,0,ROUND(N2696*$E2697,0))),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2697,IF(AND($G2697=$G2698,$F2697=$F2698),ROUND($D2696-SUM($K2698:N2698),0),ROUND(O2696*$E2697,0)),IF(LataProjekcji>$F2697,0,ROUND(O2696*$E2697,0))),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2697,IF(AND($G2697=$G2698,$F2697=$F2698),ROUND($D2696-SUM($K2698:O2698),0),ROUND(P2696*$E2697,0)),IF(LataProjekcji>$F2697,0,ROUND(P2696*$E2697,0))),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2697,IF(AND($G2697=$G2698,$F2697=$F2698),ROUND($D2696-SUM($K2698:P2698),0),ROUND(Q2696*$E2697,0)),IF(LataProjekcji>$F2697,0,ROUND(Q2696*$E2697,0))),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2697,IF(AND($G2697=$G2698,$F2697=$F2698),ROUND($D2696-SUM($K2698:Q2698),0),ROUND(R2696*$E2697,0)),IF(LataProjekcji>$F2697,0,ROUND(R2696*$E2697,0))),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2697,IF(AND($G2697=$G2698,$F2697=$F2698),ROUND($D2696-SUM($K2698:R2698),0),ROUND(S2696*$E2697,0)),IF(LataProjekcji>$F2697,0,ROUND(S2696*$E2697,0))),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2697,IF(AND($G2697=$G2698,$F2697=$F2698),ROUND($D2696-SUM($K2698:S2698),0),ROUND(T2696*$E2697,0)),IF(LataProjekcji>$F2697,0,ROUND(T2696*$E2697,0))),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2697,IF(AND($G2697=$G2698,$F2697=$F2698),ROUND($D2696-SUM($K2698:T2698),0),ROUND(U2696*$E2697,0)),IF(LataProjekcji>$F2697,0,ROUND(U2696*$E2697,0))),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2697,IF(AND($G2697=$G2698,$F2697=$F2698),ROUND($D2696-SUM($K2698:U2698),0),ROUND(V2696*$E2697,0)),IF(LataProjekcji>$F2697,0,ROUND(V2696*$E2697,0))),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2697,IF(AND($G2697=$G2698,$F2697=$F2698),ROUND($D2696-SUM($K2698:V2698),0),ROUND(W2696*$E2697,0)),IF(LataProjekcji>$F2697,0,ROUND(W2696*$E2697,0))),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2697,IF(AND($G2697=$G2698,$F2697=$F2698),ROUND($D2696-SUM($K2698:W2698),0),ROUND(X2696*$E2697,0)),IF(LataProjekcji>$F2697,0,ROUND(X2696*$E2697,0))),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2697,IF(AND($G2697=$G2698,$F2697=$F2698),ROUND($D2696-SUM($K2698:X2698),0),ROUND(Y2696*$E2697,0)),IF(LataProjekcji>$F2697,0,ROUND(Y2696*$E2697,0))),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2697,IF(AND($G2697=$G2698,$F2697=$F2698),ROUND($D2696-SUM($K2698:Y2698),0),ROUND(Z2696*$E2697,0)),IF(LataProjekcji>$F2697,0,ROUND(Z2696*$E2697,0))),0),0)","v":0},{"$f":"IF(AND($G2696,NOT(ISTEXT($G2695)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2697,IF(AND($G2697=$G2698,$F2697=$F2698),ROUND($D2696-SUM($K2698:Z2698),0),ROUND(AA2696*$E2697,0)),IF(LataProjekcji>$F2697,0,ROUND(AA2696*$E2697,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2696>10,ROUND((D2698-1)*E2697,0),E2697)","v":0},{"$f":"D2696-D2699","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1531","v":"nazwa ST: "},null,{"$f":"D1531","v":1234},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1532","v":0},{"$f":"E1532","v":0},{"$f":"IF(D2703>10,F1532,1)","v":1},{"$f":"IF(OR(ISBLANK(OFFSET($E$269,$D2701,0)),ISTEXT(OFFSET($E$269,$D2701,0))),\"brak daty\",IF(D2703>10,EDATE(OFFSET($E$269,$D2701,0),D2705),DATE(D2702,E2702,1)))","v":"brak daty"},{"$f":"SUM(K2702:AA2702)=D2705","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2702=LataProjekcji,$F2702,IF($D2702<LataProjekcji,IF((SUM(K2702)+12)<$D2705,12,$D2705-SUM(K2702)),0)),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2702=LataProjekcji,$F2702,IF($D2702<LataProjekcji,IF((SUM($K2702:K2702)+12)<$D2705,12,$D2705-SUM($K2702:K2702)),0)),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2702=LataProjekcji,$F2702,IF($D2702<LataProjekcji,IF((SUM($K2702:L2702)+12)<$D2705,12,$D2705-SUM($K2702:L2702)),0)),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2702=LataProjekcji,$F2702,IF($D2702<LataProjekcji,IF((SUM($K2702:M2702)+12)<$D2705,12,$D2705-SUM($K2702:M2702)),0)),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2702=LataProjekcji,$F2702,IF($D2702<LataProjekcji,IF((SUM($K2702:N2702)+12)<$D2705,12,$D2705-SUM($K2702:N2702)),0)),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2702=LataProjekcji,$F2702,IF($D2702<LataProjekcji,IF((SUM($K2702:O2702)+12)<$D2705,12,$D2705-SUM($K2702:O2702)),0)),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2702=LataProjekcji,$F2702,IF($D2702<LataProjekcji,IF((SUM($K2702:P2702)+12)<$D2705,12,$D2705-SUM($K2702:P2702)),0)),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2702=LataProjekcji,$F2702,IF($D2702<LataProjekcji,IF((SUM($K2702:Q2702)+12)<$D2705,12,$D2705-SUM($K2702:Q2702)),0)),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2702=LataProjekcji,$F2702,IF($D2702<LataProjekcji,IF((SUM($K2702:R2702)+12)<$D2705,12,$D2705-SUM($K2702:R2702)),0)),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2702=LataProjekcji,$F2702,IF($D2702<LataProjekcji,IF((SUM($K2702:S2702)+12)<$D2705,12,$D2705-SUM($K2702:S2702)),0)),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2702=LataProjekcji,$F2702,IF($D2702<LataProjekcji,IF((SUM($K2702:T2702)+12)<$D2705,12,$D2705-SUM($K2702:T2702)),0)),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2702=LataProjekcji,$F2702,IF($D2702<LataProjekcji,IF((SUM($K2702:U2702)+12)<$D2705,12,$D2705-SUM($K2702:U2702)),0)),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2702=LataProjekcji,$F2702,IF($D2702<LataProjekcji,IF((SUM($K2702:V2702)+12)<$D2705,12,$D2705-SUM($K2702:V2702)),0)),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2702=LataProjekcji,$F2702,IF($D2702<LataProjekcji,IF((SUM($K2702:W2702)+12)<$D2705,12,$D2705-SUM($K2702:W2702)),0)),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2702=LataProjekcji,$F2702,IF($D2702<LataProjekcji,IF((SUM($K2702:X2702)+12)<$D2705,12,$D2705-SUM($K2702:X2702)),0)),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2702=LataProjekcji,$F2702,IF($D2702<LataProjekcji,IF((SUM($K2702:Y2702)+12)<$D2705,12,$D2705-SUM($K2702:Y2702)),0)),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2702=LataProjekcji,$F2702,IF($D2702<LataProjekcji,IF((SUM($K2702:Z2702)+12)<$D2705,12,$D2705-SUM($K2702:Z2702)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1533","v":0},{"$f":"E1533","v":0},{"$f":"F1533","v":0},{"$f":"NOT(ISBLANK(am_budynki))","v":false},{"$f":"SUM(K2703:AA2703)=E2705","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2702=LataProjekcji,IF($F2702>$E2705,$E2705,$F2702),IF($D2705>=$E2705,(IF($D2702<LataProjekcji,IF((SUM(J2703:$K2703)+12)<$E2705,12,$E2705-SUM(J2703:$K2703)),0)),(IF($D2702<LataProjekcji,IF((SUM(J2703:$K2703)+12)<$D2705,12,$D2705-SUM(J2703:$K2703)),0)))),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2702=LataProjekcji,IF($F2702>$E2705,$E2705,$F2702),IF($D2705>=$E2705,(IF($D2702<LataProjekcji,IF((SUM($K2703:K2703)+12)<$E2705,12,$E2705-SUM($K2703:K2703)),0)),(IF($D2702<LataProjekcji,IF((SUM($K2703:K2703)+12)<$D2705,12,$D2705-SUM($K2703:K2703)),0)))),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2702=LataProjekcji,IF($F2702>$E2705,$E2705,$F2702),IF($D2705>=$E2705,(IF($D2702<LataProjekcji,IF((SUM($K2703:L2703)+12)<$E2705,12,$E2705-SUM($K2703:L2703)),0)),(IF($D2702<LataProjekcji,IF((SUM($K2703:L2703)+12)<$D2705,12,$D2705-SUM($K2703:L2703)),0)))),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2702=LataProjekcji,IF($F2702>$E2705,$E2705,$F2702),IF($D2705>=$E2705,(IF($D2702<LataProjekcji,IF((SUM($K2703:M2703)+12)<$E2705,12,$E2705-SUM($K2703:M2703)),0)),(IF($D2702<LataProjekcji,IF((SUM($K2703:M2703)+12)<$D2705,12,$D2705-SUM($K2703:M2703)),0)))),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2702=LataProjekcji,IF($F2702>$E2705,$E2705,$F2702),IF($D2705>=$E2705,(IF($D2702<LataProjekcji,IF((SUM($K2703:N2703)+12)<$E2705,12,$E2705-SUM($K2703:N2703)),0)),(IF($D2702<LataProjekcji,IF((SUM($K2703:N2703)+12)<$D2705,12,$D2705-SUM($K2703:N2703)),0)))),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2702=LataProjekcji,IF($F2702>$E2705,$E2705,$F2702),IF($D2705>=$E2705,(IF($D2702<LataProjekcji,IF((SUM($K2703:O2703)+12)<$E2705,12,$E2705-SUM($K2703:O2703)),0)),(IF($D2702<LataProjekcji,IF((SUM($K2703:O2703)+12)<$D2705,12,$D2705-SUM($K2703:O2703)),0)))),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2702=LataProjekcji,IF($F2702>$E2705,$E2705,$F2702),IF($D2705>=$E2705,(IF($D2702<LataProjekcji,IF((SUM($K2703:P2703)+12)<$E2705,12,$E2705-SUM($K2703:P2703)),0)),(IF($D2702<LataProjekcji,IF((SUM($K2703:P2703)+12)<$D2705,12,$D2705-SUM($K2703:P2703)),0)))),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2702=LataProjekcji,IF($F2702>$E2705,$E2705,$F2702),IF($D2705>=$E2705,(IF($D2702<LataProjekcji,IF((SUM($K2703:Q2703)+12)<$E2705,12,$E2705-SUM($K2703:Q2703)),0)),(IF($D2702<LataProjekcji,IF((SUM($K2703:Q2703)+12)<$D2705,12,$D2705-SUM($K2703:Q2703)),0)))),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2702=LataProjekcji,IF($F2702>$E2705,$E2705,$F2702),IF($D2705>=$E2705,(IF($D2702<LataProjekcji,IF((SUM($K2703:R2703)+12)<$E2705,12,$E2705-SUM($K2703:R2703)),0)),(IF($D2702<LataProjekcji,IF((SUM($K2703:R2703)+12)<$D2705,12,$D2705-SUM($K2703:R2703)),0)))),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2702=LataProjekcji,IF($F2702>$E2705,$E2705,$F2702),IF($D2705>=$E2705,(IF($D2702<LataProjekcji,IF((SUM($K2703:S2703)+12)<$E2705,12,$E2705-SUM($K2703:S2703)),0)),(IF($D2702<LataProjekcji,IF((SUM($K2703:S2703)+12)<$D2705,12,$D2705-SUM($K2703:S2703)),0)))),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2702=LataProjekcji,IF($F2702>$E2705,$E2705,$F2702),IF($D2705>=$E2705,(IF($D2702<LataProjekcji,IF((SUM($K2703:T2703)+12)<$E2705,12,$E2705-SUM($K2703:T2703)),0)),(IF($D2702<LataProjekcji,IF((SUM($K2703:T2703)+12)<$D2705,12,$D2705-SUM($K2703:T2703)),0)))),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2702=LataProjekcji,IF($F2702>$E2705,$E2705,$F2702),IF($D2705>=$E2705,(IF($D2702<LataProjekcji,IF((SUM($K2703:U2703)+12)<$E2705,12,$E2705-SUM($K2703:U2703)),0)),(IF($D2702<LataProjekcji,IF((SUM($K2703:U2703)+12)<$D2705,12,$D2705-SUM($K2703:U2703)),0)))),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2702=LataProjekcji,IF($F2702>$E2705,$E2705,$F2702),IF($D2705>=$E2705,(IF($D2702<LataProjekcji,IF((SUM($K2703:V2703)+12)<$E2705,12,$E2705-SUM($K2703:V2703)),0)),(IF($D2702<LataProjekcji,IF((SUM($K2703:V2703)+12)<$D2705,12,$D2705-SUM($K2703:V2703)),0)))),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2702=LataProjekcji,IF($F2702>$E2705,$E2705,$F2702),IF($D2705>=$E2705,(IF($D2702<LataProjekcji,IF((SUM($K2703:W2703)+12)<$E2705,12,$E2705-SUM($K2703:W2703)),0)),(IF($D2702<LataProjekcji,IF((SUM($K2703:W2703)+12)<$D2705,12,$D2705-SUM($K2703:W2703)),0)))),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2702=LataProjekcji,IF($F2702>$E2705,$E2705,$F2702),IF($D2705>=$E2705,(IF($D2702<LataProjekcji,IF((SUM($K2703:X2703)+12)<$E2705,12,$E2705-SUM($K2703:X2703)),0)),(IF($D2702<LataProjekcji,IF((SUM($K2703:X2703)+12)<$D2705,12,$D2705-SUM($K2703:X2703)),0)))),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2702=LataProjekcji,IF($F2702>$E2705,$E2705,$F2702),IF($D2705>=$E2705,(IF($D2702<LataProjekcji,IF((SUM($K2703:Y2703)+12)<$E2705,12,$E2705-SUM($K2703:Y2703)),0)),(IF($D2702<LataProjekcji,IF((SUM($K2703:Y2703)+12)<$D2705,12,$D2705-SUM($K2703:Y2703)),0)))),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2702=LataProjekcji,IF($F2702>$E2705,$E2705,$F2702),IF($D2705>=$E2705,(IF($D2702<LataProjekcji,IF((SUM($K2703:Z2703)+12)<$E2705,12,$E2705-SUM($K2703:Z2703)),0)),(IF($D2702<LataProjekcji,IF((SUM($K2703:Z2703)+12)<$D2705,12,$D2705-SUM($K2703:Z2703)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1534","v":0},{"$f":"IF(D2703>10,ROUND(D2704/12,2),D2704)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2704:AA2704)=D2703","v":true},"amortyzacja",null,{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2705,ROUND($D2703,0),ROUND(K2702*$E2704,0)),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2705,ROUND($D2703-SUM(K2704:$K2704),0),ROUND(L2702*$E2704,0)),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2705,ROUND($D2703-SUM($K2704:L2704),0),ROUND(M2702*$E2704,0)),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2705,ROUND($D2703-SUM($K2704:M2704),0),ROUND(N2702*$E2704,0)),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2705,ROUND($D2703-SUM($K2704:N2704),0),ROUND(O2702*$E2704,0)),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2705,ROUND($D2703-SUM($K2704:O2704),0),ROUND(P2702*$E2704,0)),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2705,ROUND($D2703-SUM($K2704:P2704),0),ROUND(Q2702*$E2704,0)),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2705,ROUND($D2703-SUM($K2704:Q2704),0),ROUND(R2702*$E2704,0)),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2705,ROUND($D2703-SUM($K2704:R2704),0),ROUND(S2702*$E2704,0)),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2705,ROUND($D2703-SUM($K2704:S2704),0),ROUND(T2702*$E2704,0)),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2705,ROUND($D2703-SUM($K2704:T2704),0),ROUND(U2702*$E2704,0)),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2705,ROUND($D2703-SUM($K2704:U2704),0),ROUND(V2702*$E2704,0)),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2705,ROUND($D2703-SUM($K2704:V2704),0),ROUND(W2702*$E2704,0)),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2705,ROUND($D2703-SUM($K2704:W2704),0),ROUND(X2702*$E2704,0)),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2705,ROUND($D2703-SUM($K2704:X2704),0),ROUND(Y2702*$E2704,0)),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2705,ROUND($D2703-SUM($K2704:Y2704),0),ROUND(Z2702*$E2704,0)),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2705,ROUND($D2703-SUM($K2704:Z2704),0),ROUND(AA2702*$E2704,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2703/E2704,0),0)","v":0},{"$f":"IF(D2705=0,0,DATEDIF(DATE(D2702,E2702,1),DATE(F2704,G2704,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2702),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2702),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2704,IF(AND($G2704=$G2705,$F2704=$F2705),ROUND($D2703-SUM($K2705),0),ROUND(K2703*$E2704,0)),IF(LataProjekcji>$F2704,0,ROUND(K2703*$E2704,0))),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2704,IF(AND($G2704=$G2705,$F2704=$F2705),ROUND($D2703-SUM($K2705:K2705),0),ROUND(L2703*$E2704,0)),IF(LataProjekcji>$F2704,0,ROUND(L2703*$E2704,0))),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2704,IF(AND($G2704=$G2705,$F2704=$F2705),ROUND($D2703-SUM($K2705:L2705),0),ROUND(M2703*$E2704,0)),IF(LataProjekcji>$F2704,0,ROUND(M2703*$E2704,0))),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2704,IF(AND($G2704=$G2705,$F2704=$F2705),ROUND($D2703-SUM($K2705:M2705),0),ROUND(N2703*$E2704,0)),IF(LataProjekcji>$F2704,0,ROUND(N2703*$E2704,0))),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2704,IF(AND($G2704=$G2705,$F2704=$F2705),ROUND($D2703-SUM($K2705:N2705),0),ROUND(O2703*$E2704,0)),IF(LataProjekcji>$F2704,0,ROUND(O2703*$E2704,0))),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2704,IF(AND($G2704=$G2705,$F2704=$F2705),ROUND($D2703-SUM($K2705:O2705),0),ROUND(P2703*$E2704,0)),IF(LataProjekcji>$F2704,0,ROUND(P2703*$E2704,0))),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2704,IF(AND($G2704=$G2705,$F2704=$F2705),ROUND($D2703-SUM($K2705:P2705),0),ROUND(Q2703*$E2704,0)),IF(LataProjekcji>$F2704,0,ROUND(Q2703*$E2704,0))),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2704,IF(AND($G2704=$G2705,$F2704=$F2705),ROUND($D2703-SUM($K2705:Q2705),0),ROUND(R2703*$E2704,0)),IF(LataProjekcji>$F2704,0,ROUND(R2703*$E2704,0))),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2704,IF(AND($G2704=$G2705,$F2704=$F2705),ROUND($D2703-SUM($K2705:R2705),0),ROUND(S2703*$E2704,0)),IF(LataProjekcji>$F2704,0,ROUND(S2703*$E2704,0))),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2704,IF(AND($G2704=$G2705,$F2704=$F2705),ROUND($D2703-SUM($K2705:S2705),0),ROUND(T2703*$E2704,0)),IF(LataProjekcji>$F2704,0,ROUND(T2703*$E2704,0))),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2704,IF(AND($G2704=$G2705,$F2704=$F2705),ROUND($D2703-SUM($K2705:T2705),0),ROUND(U2703*$E2704,0)),IF(LataProjekcji>$F2704,0,ROUND(U2703*$E2704,0))),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2704,IF(AND($G2704=$G2705,$F2704=$F2705),ROUND($D2703-SUM($K2705:U2705),0),ROUND(V2703*$E2704,0)),IF(LataProjekcji>$F2704,0,ROUND(V2703*$E2704,0))),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2704,IF(AND($G2704=$G2705,$F2704=$F2705),ROUND($D2703-SUM($K2705:V2705),0),ROUND(W2703*$E2704,0)),IF(LataProjekcji>$F2704,0,ROUND(W2703*$E2704,0))),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2704,IF(AND($G2704=$G2705,$F2704=$F2705),ROUND($D2703-SUM($K2705:W2705),0),ROUND(X2703*$E2704,0)),IF(LataProjekcji>$F2704,0,ROUND(X2703*$E2704,0))),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2704,IF(AND($G2704=$G2705,$F2704=$F2705),ROUND($D2703-SUM($K2705:X2705),0),ROUND(Y2703*$E2704,0)),IF(LataProjekcji>$F2704,0,ROUND(Y2703*$E2704,0))),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2704,IF(AND($G2704=$G2705,$F2704=$F2705),ROUND($D2703-SUM($K2705:Y2705),0),ROUND(Z2703*$E2704,0)),IF(LataProjekcji>$F2704,0,ROUND(Z2703*$E2704,0))),0),0)","v":0},{"$f":"IF(AND($G2703,NOT(ISTEXT($G2702)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2704,IF(AND($G2704=$G2705,$F2704=$F2705),ROUND($D2703-SUM($K2705:Z2705),0),ROUND(AA2703*$E2704,0)),IF(LataProjekcji>$F2704,0,ROUND(AA2703*$E2704,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2703>10,ROUND((D2705-1)*E2704,0),E2704)","v":0},{"$f":"D2703-D2706","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1538","v":"nazwa ST: "},null,{"$f":"D1538","v":1235},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1539","v":0},{"$f":"E1539","v":0},{"$f":"IF(D2710>10,F1539,1)","v":1},{"$f":"IF(OR(ISBLANK(OFFSET($E$269,$D2708,0)),ISTEXT(OFFSET($E$269,$D2708,0))),\"brak daty\",IF(D2710>10,EDATE(OFFSET($E$269,$D2708,0),D2712),DATE(D2709,E2709,1)))","v":"brak daty"},{"$f":"SUM(K2709:AA2709)=D2712","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2709=LataProjekcji,$F2709,IF($D2709<LataProjekcji,IF((SUM(K2709)+12)<$D2712,12,$D2712-SUM(K2709)),0)),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2709=LataProjekcji,$F2709,IF($D2709<LataProjekcji,IF((SUM($K2709:K2709)+12)<$D2712,12,$D2712-SUM($K2709:K2709)),0)),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2709=LataProjekcji,$F2709,IF($D2709<LataProjekcji,IF((SUM($K2709:L2709)+12)<$D2712,12,$D2712-SUM($K2709:L2709)),0)),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2709=LataProjekcji,$F2709,IF($D2709<LataProjekcji,IF((SUM($K2709:M2709)+12)<$D2712,12,$D2712-SUM($K2709:M2709)),0)),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2709=LataProjekcji,$F2709,IF($D2709<LataProjekcji,IF((SUM($K2709:N2709)+12)<$D2712,12,$D2712-SUM($K2709:N2709)),0)),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2709=LataProjekcji,$F2709,IF($D2709<LataProjekcji,IF((SUM($K2709:O2709)+12)<$D2712,12,$D2712-SUM($K2709:O2709)),0)),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2709=LataProjekcji,$F2709,IF($D2709<LataProjekcji,IF((SUM($K2709:P2709)+12)<$D2712,12,$D2712-SUM($K2709:P2709)),0)),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2709=LataProjekcji,$F2709,IF($D2709<LataProjekcji,IF((SUM($K2709:Q2709)+12)<$D2712,12,$D2712-SUM($K2709:Q2709)),0)),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2709=LataProjekcji,$F2709,IF($D2709<LataProjekcji,IF((SUM($K2709:R2709)+12)<$D2712,12,$D2712-SUM($K2709:R2709)),0)),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2709=LataProjekcji,$F2709,IF($D2709<LataProjekcji,IF((SUM($K2709:S2709)+12)<$D2712,12,$D2712-SUM($K2709:S2709)),0)),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2709=LataProjekcji,$F2709,IF($D2709<LataProjekcji,IF((SUM($K2709:T2709)+12)<$D2712,12,$D2712-SUM($K2709:T2709)),0)),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2709=LataProjekcji,$F2709,IF($D2709<LataProjekcji,IF((SUM($K2709:U2709)+12)<$D2712,12,$D2712-SUM($K2709:U2709)),0)),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2709=LataProjekcji,$F2709,IF($D2709<LataProjekcji,IF((SUM($K2709:V2709)+12)<$D2712,12,$D2712-SUM($K2709:V2709)),0)),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2709=LataProjekcji,$F2709,IF($D2709<LataProjekcji,IF((SUM($K2709:W2709)+12)<$D2712,12,$D2712-SUM($K2709:W2709)),0)),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2709=LataProjekcji,$F2709,IF($D2709<LataProjekcji,IF((SUM($K2709:X2709)+12)<$D2712,12,$D2712-SUM($K2709:X2709)),0)),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2709=LataProjekcji,$F2709,IF($D2709<LataProjekcji,IF((SUM($K2709:Y2709)+12)<$D2712,12,$D2712-SUM($K2709:Y2709)),0)),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2709=LataProjekcji,$F2709,IF($D2709<LataProjekcji,IF((SUM($K2709:Z2709)+12)<$D2712,12,$D2712-SUM($K2709:Z2709)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1540","v":0},{"$f":"E1540","v":0},{"$f":"F1540","v":0},{"$f":"NOT(ISBLANK(am_budynki))","v":false},{"$f":"SUM(K2710:AA2710)=E2712","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2709=LataProjekcji,IF($F2709>$E2712,$E2712,$F2709),IF($D2712>=$E2712,(IF($D2709<LataProjekcji,IF((SUM(J2710:$K2710)+12)<$E2712,12,$E2712-SUM(J2710:$K2710)),0)),(IF($D2709<LataProjekcji,IF((SUM(J2710:$K2710)+12)<$D2712,12,$D2712-SUM(J2710:$K2710)),0)))),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2709=LataProjekcji,IF($F2709>$E2712,$E2712,$F2709),IF($D2712>=$E2712,(IF($D2709<LataProjekcji,IF((SUM($K2710:K2710)+12)<$E2712,12,$E2712-SUM($K2710:K2710)),0)),(IF($D2709<LataProjekcji,IF((SUM($K2710:K2710)+12)<$D2712,12,$D2712-SUM($K2710:K2710)),0)))),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2709=LataProjekcji,IF($F2709>$E2712,$E2712,$F2709),IF($D2712>=$E2712,(IF($D2709<LataProjekcji,IF((SUM($K2710:L2710)+12)<$E2712,12,$E2712-SUM($K2710:L2710)),0)),(IF($D2709<LataProjekcji,IF((SUM($K2710:L2710)+12)<$D2712,12,$D2712-SUM($K2710:L2710)),0)))),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2709=LataProjekcji,IF($F2709>$E2712,$E2712,$F2709),IF($D2712>=$E2712,(IF($D2709<LataProjekcji,IF((SUM($K2710:M2710)+12)<$E2712,12,$E2712-SUM($K2710:M2710)),0)),(IF($D2709<LataProjekcji,IF((SUM($K2710:M2710)+12)<$D2712,12,$D2712-SUM($K2710:M2710)),0)))),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2709=LataProjekcji,IF($F2709>$E2712,$E2712,$F2709),IF($D2712>=$E2712,(IF($D2709<LataProjekcji,IF((SUM($K2710:N2710)+12)<$E2712,12,$E2712-SUM($K2710:N2710)),0)),(IF($D2709<LataProjekcji,IF((SUM($K2710:N2710)+12)<$D2712,12,$D2712-SUM($K2710:N2710)),0)))),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2709=LataProjekcji,IF($F2709>$E2712,$E2712,$F2709),IF($D2712>=$E2712,(IF($D2709<LataProjekcji,IF((SUM($K2710:O2710)+12)<$E2712,12,$E2712-SUM($K2710:O2710)),0)),(IF($D2709<LataProjekcji,IF((SUM($K2710:O2710)+12)<$D2712,12,$D2712-SUM($K2710:O2710)),0)))),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2709=LataProjekcji,IF($F2709>$E2712,$E2712,$F2709),IF($D2712>=$E2712,(IF($D2709<LataProjekcji,IF((SUM($K2710:P2710)+12)<$E2712,12,$E2712-SUM($K2710:P2710)),0)),(IF($D2709<LataProjekcji,IF((SUM($K2710:P2710)+12)<$D2712,12,$D2712-SUM($K2710:P2710)),0)))),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2709=LataProjekcji,IF($F2709>$E2712,$E2712,$F2709),IF($D2712>=$E2712,(IF($D2709<LataProjekcji,IF((SUM($K2710:Q2710)+12)<$E2712,12,$E2712-SUM($K2710:Q2710)),0)),(IF($D2709<LataProjekcji,IF((SUM($K2710:Q2710)+12)<$D2712,12,$D2712-SUM($K2710:Q2710)),0)))),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2709=LataProjekcji,IF($F2709>$E2712,$E2712,$F2709),IF($D2712>=$E2712,(IF($D2709<LataProjekcji,IF((SUM($K2710:R2710)+12)<$E2712,12,$E2712-SUM($K2710:R2710)),0)),(IF($D2709<LataProjekcji,IF((SUM($K2710:R2710)+12)<$D2712,12,$D2712-SUM($K2710:R2710)),0)))),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2709=LataProjekcji,IF($F2709>$E2712,$E2712,$F2709),IF($D2712>=$E2712,(IF($D2709<LataProjekcji,IF((SUM($K2710:S2710)+12)<$E2712,12,$E2712-SUM($K2710:S2710)),0)),(IF($D2709<LataProjekcji,IF((SUM($K2710:S2710)+12)<$D2712,12,$D2712-SUM($K2710:S2710)),0)))),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2709=LataProjekcji,IF($F2709>$E2712,$E2712,$F2709),IF($D2712>=$E2712,(IF($D2709<LataProjekcji,IF((SUM($K2710:T2710)+12)<$E2712,12,$E2712-SUM($K2710:T2710)),0)),(IF($D2709<LataProjekcji,IF((SUM($K2710:T2710)+12)<$D2712,12,$D2712-SUM($K2710:T2710)),0)))),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2709=LataProjekcji,IF($F2709>$E2712,$E2712,$F2709),IF($D2712>=$E2712,(IF($D2709<LataProjekcji,IF((SUM($K2710:U2710)+12)<$E2712,12,$E2712-SUM($K2710:U2710)),0)),(IF($D2709<LataProjekcji,IF((SUM($K2710:U2710)+12)<$D2712,12,$D2712-SUM($K2710:U2710)),0)))),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2709=LataProjekcji,IF($F2709>$E2712,$E2712,$F2709),IF($D2712>=$E2712,(IF($D2709<LataProjekcji,IF((SUM($K2710:V2710)+12)<$E2712,12,$E2712-SUM($K2710:V2710)),0)),(IF($D2709<LataProjekcji,IF((SUM($K2710:V2710)+12)<$D2712,12,$D2712-SUM($K2710:V2710)),0)))),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2709=LataProjekcji,IF($F2709>$E2712,$E2712,$F2709),IF($D2712>=$E2712,(IF($D2709<LataProjekcji,IF((SUM($K2710:W2710)+12)<$E2712,12,$E2712-SUM($K2710:W2710)),0)),(IF($D2709<LataProjekcji,IF((SUM($K2710:W2710)+12)<$D2712,12,$D2712-SUM($K2710:W2710)),0)))),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2709=LataProjekcji,IF($F2709>$E2712,$E2712,$F2709),IF($D2712>=$E2712,(IF($D2709<LataProjekcji,IF((SUM($K2710:X2710)+12)<$E2712,12,$E2712-SUM($K2710:X2710)),0)),(IF($D2709<LataProjekcji,IF((SUM($K2710:X2710)+12)<$D2712,12,$D2712-SUM($K2710:X2710)),0)))),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2709=LataProjekcji,IF($F2709>$E2712,$E2712,$F2709),IF($D2712>=$E2712,(IF($D2709<LataProjekcji,IF((SUM($K2710:Y2710)+12)<$E2712,12,$E2712-SUM($K2710:Y2710)),0)),(IF($D2709<LataProjekcji,IF((SUM($K2710:Y2710)+12)<$D2712,12,$D2712-SUM($K2710:Y2710)),0)))),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2709=LataProjekcji,IF($F2709>$E2712,$E2712,$F2709),IF($D2712>=$E2712,(IF($D2709<LataProjekcji,IF((SUM($K2710:Z2710)+12)<$E2712,12,$E2712-SUM($K2710:Z2710)),0)),(IF($D2709<LataProjekcji,IF((SUM($K2710:Z2710)+12)<$D2712,12,$D2712-SUM($K2710:Z2710)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1541","v":0},{"$f":"IF(D2710>10,ROUND(D2711/12,2),D2711)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2711:AA2711)=D2710","v":true},"amortyzacja",null,{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2712,ROUND($D2710-SUM(K2711),0),ROUND(K2709*$E2711,0)),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2712,ROUND($D2710-SUM(K2711:$K2711),0),ROUND(L2709*$E2711,0)),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2712,ROUND($D2710-SUM($K2711:L2711),0),ROUND(M2709*$E2711,0)),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2712,ROUND($D2710-SUM($K2711:M2711),0),ROUND(N2709*$E2711,0)),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2712,ROUND($D2710-SUM($K2711:N2711),0),ROUND(O2709*$E2711,0)),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2712,ROUND($D2710-SUM($K2711:O2711),0),ROUND(P2709*$E2711,0)),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2712,ROUND($D2710-SUM($K2711:P2711),0),ROUND(Q2709*$E2711,0)),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2712,ROUND($D2710-SUM($K2711:Q2711),0),ROUND(R2709*$E2711,0)),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2712,ROUND($D2710-SUM($K2711:R2711),0),ROUND(S2709*$E2711,0)),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2712,ROUND($D2710-SUM($K2711:S2711),0),ROUND(T2709*$E2711,0)),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2712,ROUND($D2710-SUM($K2711:T2711),0),ROUND(U2709*$E2711,0)),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2712,ROUND($D2710-SUM($K2711:U2711),0),ROUND(V2709*$E2711,0)),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2712,ROUND($D2710-SUM($K2711:V2711),0),ROUND(W2709*$E2711,0)),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2712,ROUND($D2710-SUM($K2711:W2711),0),ROUND(X2709*$E2711,0)),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2712,ROUND($D2710-SUM($K2711:X2711),0),ROUND(Y2709*$E2711,0)),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2712,ROUND($D2710-SUM($K2711:Y2711),0),ROUND(Z2709*$E2711,0)),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2712,ROUND($D2710-SUM($K2711:Z2711),0),ROUND(AA2709*$E2711,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2710/E2711,0),0)","v":0},{"$f":"IF(D2712=0,0,DATEDIF(DATE(D2709,E2709,1),DATE(F2711,G2711,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2709),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2709),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2711,IF(AND($G2711=$G2712,$F2711=$F2712),ROUND($D2710-SUM($K2712),0),ROUND(K2710*$E2711,0)),IF(LataProjekcji>$F2711,0,ROUND(K2710*$E2711,0))),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2711,IF(AND($G2711=$G2712,$F2711=$F2712),ROUND($D2710-SUM($K2712:K2712),0),ROUND(L2710*$E2711,0)),IF(LataProjekcji>$F2711,0,ROUND(L2710*$E2711,0))),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2711,IF(AND($G2711=$G2712,$F2711=$F2712),ROUND($D2710-SUM($K2712:L2712),0),ROUND(M2710*$E2711,0)),IF(LataProjekcji>$F2711,0,ROUND(M2710*$E2711,0))),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2711,IF(AND($G2711=$G2712,$F2711=$F2712),ROUND($D2710-SUM($K2712:M2712),0),ROUND(N2710*$E2711,0)),IF(LataProjekcji>$F2711,0,ROUND(N2710*$E2711,0))),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2711,IF(AND($G2711=$G2712,$F2711=$F2712),ROUND($D2710-SUM($K2712:N2712),0),ROUND(O2710*$E2711,0)),IF(LataProjekcji>$F2711,0,ROUND(O2710*$E2711,0))),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2711,IF(AND($G2711=$G2712,$F2711=$F2712),ROUND($D2710-SUM($K2712:O2712),0),ROUND(P2710*$E2711,0)),IF(LataProjekcji>$F2711,0,ROUND(P2710*$E2711,0))),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2711,IF(AND($G2711=$G2712,$F2711=$F2712),ROUND($D2710-SUM($K2712:P2712),0),ROUND(Q2710*$E2711,0)),IF(LataProjekcji>$F2711,0,ROUND(Q2710*$E2711,0))),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2711,IF(AND($G2711=$G2712,$F2711=$F2712),ROUND($D2710-SUM($K2712:Q2712),0),ROUND(R2710*$E2711,0)),IF(LataProjekcji>$F2711,0,ROUND(R2710*$E2711,0))),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2711,IF(AND($G2711=$G2712,$F2711=$F2712),ROUND($D2710-SUM($K2712:R2712),0),ROUND(S2710*$E2711,0)),IF(LataProjekcji>$F2711,0,ROUND(S2710*$E2711,0))),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2711,IF(AND($G2711=$G2712,$F2711=$F2712),ROUND($D2710-SUM($K2712:S2712),0),ROUND(T2710*$E2711,0)),IF(LataProjekcji>$F2711,0,ROUND(T2710*$E2711,0))),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2711,IF(AND($G2711=$G2712,$F2711=$F2712),ROUND($D2710-SUM($K2712:T2712),0),ROUND(U2710*$E2711,0)),IF(LataProjekcji>$F2711,0,ROUND(U2710*$E2711,0))),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2711,IF(AND($G2711=$G2712,$F2711=$F2712),ROUND($D2710-SUM($K2712:U2712),0),ROUND(V2710*$E2711,0)),IF(LataProjekcji>$F2711,0,ROUND(V2710*$E2711,0))),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2711,IF(AND($G2711=$G2712,$F2711=$F2712),ROUND($D2710-SUM($K2712:V2712),0),ROUND(W2710*$E2711,0)),IF(LataProjekcji>$F2711,0,ROUND(W2710*$E2711,0))),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2711,IF(AND($G2711=$G2712,$F2711=$F2712),ROUND($D2710-SUM($K2712:W2712),0),ROUND(X2710*$E2711,0)),IF(LataProjekcji>$F2711,0,ROUND(X2710*$E2711,0))),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2711,IF(AND($G2711=$G2712,$F2711=$F2712),ROUND($D2710-SUM($K2712:X2712),0),ROUND(Y2710*$E2711,0)),IF(LataProjekcji>$F2711,0,ROUND(Y2710*$E2711,0))),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2711,IF(AND($G2711=$G2712,$F2711=$F2712),ROUND($D2710-SUM($K2712:Y2712),0),ROUND(Z2710*$E2711,0)),IF(LataProjekcji>$F2711,0,ROUND(Z2710*$E2711,0))),0),0)","v":0},{"$f":"IF(AND($G2710,NOT(ISTEXT($G2709)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2711,IF(AND($G2711=$G2712,$F2711=$F2712),ROUND($D2710-SUM($K2712:Z2712),0),ROUND(AA2710*$E2711,0)),IF(LataProjekcji>$F2711,0,ROUND(AA2710*$E2711,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2710>10,ROUND((D2712-1)*E2711,0),E2711)","v":0},{"$f":"D2710-D2713","v":0}]
[]
[]
[null,{"$f":"\"Grupa ST: \"&B1550","v":"Grupa ST: URZĄDZENIA TECHNICZNE I MASZYNY (+ ŚRODKI TRWAŁE W BUDOWIE)"}]
[null,{"$f":"\"nazwa ST: \"&B1551","v":"nazwa ST: 0"},null,{"$f":"D1551","v":149},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1552","v":1900},{"$f":"E1552","v":1},{"$f":"IF(D2719>10,F1552,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2717,0)),\"brak daty\",IF(D2719>10,EDATE(OFFSET($E$269,$D2717,0),D2721),DATE(D2718,E2718,1)))","v":"brak daty"},{"$f":"SUM(K2718:AA2718)=D2721","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2718=LataProjekcji,$F2718,IF($D2718<LataProjekcji,IF((SUM(K2718)+12)<$D2721,12,$D2721-SUM(K2718)),0)),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2718=LataProjekcji,$F2718,IF($D2718<LataProjekcji,IF((SUM($K2718:K2718)+12)<$D2721,12,$D2721-SUM($K2718:K2718)),0)),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2718=LataProjekcji,$F2718,IF($D2718<LataProjekcji,IF((SUM($K2718:L2718)+12)<$D2721,12,$D2721-SUM($K2718:L2718)),0)),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2718=LataProjekcji,$F2718,IF($D2718<LataProjekcji,IF((SUM($K2718:M2718)+12)<$D2721,12,$D2721-SUM($K2718:M2718)),0)),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2718=LataProjekcji,$F2718,IF($D2718<LataProjekcji,IF((SUM($K2718:N2718)+12)<$D2721,12,$D2721-SUM($K2718:N2718)),0)),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2718=LataProjekcji,$F2718,IF($D2718<LataProjekcji,IF((SUM($K2718:O2718)+12)<$D2721,12,$D2721-SUM($K2718:O2718)),0)),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2718=LataProjekcji,$F2718,IF($D2718<LataProjekcji,IF((SUM($K2718:P2718)+12)<$D2721,12,$D2721-SUM($K2718:P2718)),0)),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2718=LataProjekcji,$F2718,IF($D2718<LataProjekcji,IF((SUM($K2718:Q2718)+12)<$D2721,12,$D2721-SUM($K2718:Q2718)),0)),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2718=LataProjekcji,$F2718,IF($D2718<LataProjekcji,IF((SUM($K2718:R2718)+12)<$D2721,12,$D2721-SUM($K2718:R2718)),0)),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2718=LataProjekcji,$F2718,IF($D2718<LataProjekcji,IF((SUM($K2718:S2718)+12)<$D2721,12,$D2721-SUM($K2718:S2718)),0)),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2718=LataProjekcji,$F2718,IF($D2718<LataProjekcji,IF((SUM($K2718:T2718)+12)<$D2721,12,$D2721-SUM($K2718:T2718)),0)),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2718=LataProjekcji,$F2718,IF($D2718<LataProjekcji,IF((SUM($K2718:U2718)+12)<$D2721,12,$D2721-SUM($K2718:U2718)),0)),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2718=LataProjekcji,$F2718,IF($D2718<LataProjekcji,IF((SUM($K2718:V2718)+12)<$D2721,12,$D2721-SUM($K2718:V2718)),0)),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2718=LataProjekcji,$F2718,IF($D2718<LataProjekcji,IF((SUM($K2718:W2718)+12)<$D2721,12,$D2721-SUM($K2718:W2718)),0)),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2718=LataProjekcji,$F2718,IF($D2718<LataProjekcji,IF((SUM($K2718:X2718)+12)<$D2721,12,$D2721-SUM($K2718:X2718)),0)),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2718=LataProjekcji,$F2718,IF($D2718<LataProjekcji,IF((SUM($K2718:Y2718)+12)<$D2721,12,$D2721-SUM($K2718:Y2718)),0)),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2718=LataProjekcji,$F2718,IF($D2718<LataProjekcji,IF((SUM($K2718:Z2718)+12)<$D2721,12,$D2721-SUM($K2718:Z2718)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1553","v":0},{"$f":"E1553","v":0},{"$f":"F1553","v":0},{"$f":"NOT(ISBLANK(am_maszyny))","v":false},{"$f":"SUM(K2719:AA2719)=E2721","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2718=LataProjekcji,IF($F2718>$E2721,$E2721,$F2718),IF($D2721>=$E2721,(IF($D2718<LataProjekcji,IF((SUM(J2719:$K2719)+12)<$E2721,12,$E2721-SUM(J2719:$K2719)),0)),(IF($D2718<LataProjekcji,IF((SUM(J2719:$K2719)+12)<$D2721,12,$D2721-SUM(J2719:$K2719)),0)))),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2718=LataProjekcji,IF($F2718>$E2721,$E2721,$F2718),IF($D2721>=$E2721,(IF($D2718<LataProjekcji,IF((SUM($K2719:K2719)+12)<$E2721,12,$E2721-SUM($K2719:K2719)),0)),(IF($D2718<LataProjekcji,IF((SUM($K2719:K2719)+12)<$D2721,12,$D2721-SUM($K2719:K2719)),0)))),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2718=LataProjekcji,IF($F2718>$E2721,$E2721,$F2718),IF($D2721>=$E2721,(IF($D2718<LataProjekcji,IF((SUM($K2719:L2719)+12)<$E2721,12,$E2721-SUM($K2719:L2719)),0)),(IF($D2718<LataProjekcji,IF((SUM($K2719:L2719)+12)<$D2721,12,$D2721-SUM($K2719:L2719)),0)))),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2718=LataProjekcji,IF($F2718>$E2721,$E2721,$F2718),IF($D2721>=$E2721,(IF($D2718<LataProjekcji,IF((SUM($K2719:M2719)+12)<$E2721,12,$E2721-SUM($K2719:M2719)),0)),(IF($D2718<LataProjekcji,IF((SUM($K2719:M2719)+12)<$D2721,12,$D2721-SUM($K2719:M2719)),0)))),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2718=LataProjekcji,IF($F2718>$E2721,$E2721,$F2718),IF($D2721>=$E2721,(IF($D2718<LataProjekcji,IF((SUM($K2719:N2719)+12)<$E2721,12,$E2721-SUM($K2719:N2719)),0)),(IF($D2718<LataProjekcji,IF((SUM($K2719:N2719)+12)<$D2721,12,$D2721-SUM($K2719:N2719)),0)))),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2718=LataProjekcji,IF($F2718>$E2721,$E2721,$F2718),IF($D2721>=$E2721,(IF($D2718<LataProjekcji,IF((SUM($K2719:O2719)+12)<$E2721,12,$E2721-SUM($K2719:O2719)),0)),(IF($D2718<LataProjekcji,IF((SUM($K2719:O2719)+12)<$D2721,12,$D2721-SUM($K2719:O2719)),0)))),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2718=LataProjekcji,IF($F2718>$E2721,$E2721,$F2718),IF($D2721>=$E2721,(IF($D2718<LataProjekcji,IF((SUM($K2719:P2719)+12)<$E2721,12,$E2721-SUM($K2719:P2719)),0)),(IF($D2718<LataProjekcji,IF((SUM($K2719:P2719)+12)<$D2721,12,$D2721-SUM($K2719:P2719)),0)))),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2718=LataProjekcji,IF($F2718>$E2721,$E2721,$F2718),IF($D2721>=$E2721,(IF($D2718<LataProjekcji,IF((SUM($K2719:Q2719)+12)<$E2721,12,$E2721-SUM($K2719:Q2719)),0)),(IF($D2718<LataProjekcji,IF((SUM($K2719:Q2719)+12)<$D2721,12,$D2721-SUM($K2719:Q2719)),0)))),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2718=LataProjekcji,IF($F2718>$E2721,$E2721,$F2718),IF($D2721>=$E2721,(IF($D2718<LataProjekcji,IF((SUM($K2719:R2719)+12)<$E2721,12,$E2721-SUM($K2719:R2719)),0)),(IF($D2718<LataProjekcji,IF((SUM($K2719:R2719)+12)<$D2721,12,$D2721-SUM($K2719:R2719)),0)))),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2718=LataProjekcji,IF($F2718>$E2721,$E2721,$F2718),IF($D2721>=$E2721,(IF($D2718<LataProjekcji,IF((SUM($K2719:S2719)+12)<$E2721,12,$E2721-SUM($K2719:S2719)),0)),(IF($D2718<LataProjekcji,IF((SUM($K2719:S2719)+12)<$D2721,12,$D2721-SUM($K2719:S2719)),0)))),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2718=LataProjekcji,IF($F2718>$E2721,$E2721,$F2718),IF($D2721>=$E2721,(IF($D2718<LataProjekcji,IF((SUM($K2719:T2719)+12)<$E2721,12,$E2721-SUM($K2719:T2719)),0)),(IF($D2718<LataProjekcji,IF((SUM($K2719:T2719)+12)<$D2721,12,$D2721-SUM($K2719:T2719)),0)))),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2718=LataProjekcji,IF($F2718>$E2721,$E2721,$F2718),IF($D2721>=$E2721,(IF($D2718<LataProjekcji,IF((SUM($K2719:U2719)+12)<$E2721,12,$E2721-SUM($K2719:U2719)),0)),(IF($D2718<LataProjekcji,IF((SUM($K2719:U2719)+12)<$D2721,12,$D2721-SUM($K2719:U2719)),0)))),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2718=LataProjekcji,IF($F2718>$E2721,$E2721,$F2718),IF($D2721>=$E2721,(IF($D2718<LataProjekcji,IF((SUM($K2719:V2719)+12)<$E2721,12,$E2721-SUM($K2719:V2719)),0)),(IF($D2718<LataProjekcji,IF((SUM($K2719:V2719)+12)<$D2721,12,$D2721-SUM($K2719:V2719)),0)))),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2718=LataProjekcji,IF($F2718>$E2721,$E2721,$F2718),IF($D2721>=$E2721,(IF($D2718<LataProjekcji,IF((SUM($K2719:W2719)+12)<$E2721,12,$E2721-SUM($K2719:W2719)),0)),(IF($D2718<LataProjekcji,IF((SUM($K2719:W2719)+12)<$D2721,12,$D2721-SUM($K2719:W2719)),0)))),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2718=LataProjekcji,IF($F2718>$E2721,$E2721,$F2718),IF($D2721>=$E2721,(IF($D2718<LataProjekcji,IF((SUM($K2719:X2719)+12)<$E2721,12,$E2721-SUM($K2719:X2719)),0)),(IF($D2718<LataProjekcji,IF((SUM($K2719:X2719)+12)<$D2721,12,$D2721-SUM($K2719:X2719)),0)))),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2718=LataProjekcji,IF($F2718>$E2721,$E2721,$F2718),IF($D2721>=$E2721,(IF($D2718<LataProjekcji,IF((SUM($K2719:Y2719)+12)<$E2721,12,$E2721-SUM($K2719:Y2719)),0)),(IF($D2718<LataProjekcji,IF((SUM($K2719:Y2719)+12)<$D2721,12,$D2721-SUM($K2719:Y2719)),0)))),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2718=LataProjekcji,IF($F2718>$E2721,$E2721,$F2718),IF($D2721>=$E2721,(IF($D2718<LataProjekcji,IF((SUM($K2719:Z2719)+12)<$E2721,12,$E2721-SUM($K2719:Z2719)),0)),(IF($D2718<LataProjekcji,IF((SUM($K2719:Z2719)+12)<$D2721,12,$D2721-SUM($K2719:Z2719)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1554","v":0},{"$f":"IF(D2719>10,ROUND(D2720/12,2),D2720)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2720:AA2720)=D2719","v":true},"amortyzacja",null,{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2721,ROUND($D2719,0),ROUND(K2718*$E2720,0)),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2721,ROUND($D2719-SUM(K2720:$K2720),0),ROUND(L2718*$E2720,0)),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2721,ROUND($D2719-SUM($K2720:L2720),0),ROUND(M2718*$E2720,0)),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2721,ROUND($D2719-SUM($K2720:M2720),0),ROUND(N2718*$E2720,0)),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2721,ROUND($D2719-SUM($K2720:N2720),0),ROUND(O2718*$E2720,0)),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2721,ROUND($D2719-SUM($K2720:O2720),0),ROUND(P2718*$E2720,0)),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2721,ROUND($D2719-SUM($K2720:P2720),0),ROUND(Q2718*$E2720,0)),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2721,ROUND($D2719-SUM($K2720:Q2720),0),ROUND(R2718*$E2720,0)),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2721,ROUND($D2719-SUM($K2720:R2720),0),ROUND(S2718*$E2720,0)),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2721,ROUND($D2719-SUM($K2720:S2720),0),ROUND(T2718*$E2720,0)),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2721,ROUND($D2719-SUM($K2720:T2720),0),ROUND(U2718*$E2720,0)),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2721,ROUND($D2719-SUM($K2720:U2720),0),ROUND(V2718*$E2720,0)),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2721,ROUND($D2719-SUM($K2720:V2720),0),ROUND(W2718*$E2720,0)),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2721,ROUND($D2719-SUM($K2720:W2720),0),ROUND(X2718*$E2720,0)),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2721,ROUND($D2719-SUM($K2720:X2720),0),ROUND(Y2718*$E2720,0)),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2721,ROUND($D2719-SUM($K2720:Y2720),0),ROUND(Z2718*$E2720,0)),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2721,ROUND($D2719-SUM($K2720:Z2720),0),ROUND(AA2718*$E2720,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2719/E2720,0),0)","v":0},{"$f":"IF(D2721=0,0,DATEDIF(DATE(D2718,E2718,1),DATE(F2720,G2720,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2718),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2718),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2720,IF(AND($G2720=$G2721,$F2720=$F2721),ROUND($D2719-SUM($K2721),0),ROUND(K2719*$E2720,0)),IF(LataProjekcji>$F2720,0,ROUND(K2719*$E2720,0))),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2720,IF(AND($G2720=$G2721,$F2720=$F2721),ROUND($D2719-SUM($K2721:K2721),0),ROUND(L2719*$E2720,0)),IF(LataProjekcji>$F2720,0,ROUND(L2719*$E2720,0))),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2720,IF(AND($G2720=$G2721,$F2720=$F2721),ROUND($D2719-SUM($K2721:L2721),0),ROUND(M2719*$E2720,0)),IF(LataProjekcji>$F2720,0,ROUND(M2719*$E2720,0))),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2720,IF(AND($G2720=$G2721,$F2720=$F2721),ROUND($D2719-SUM($K2721:M2721),0),ROUND(N2719*$E2720,0)),IF(LataProjekcji>$F2720,0,ROUND(N2719*$E2720,0))),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2720,IF(AND($G2720=$G2721,$F2720=$F2721),ROUND($D2719-SUM($K2721:N2721),0),ROUND(O2719*$E2720,0)),IF(LataProjekcji>$F2720,0,ROUND(O2719*$E2720,0))),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2720,IF(AND($G2720=$G2721,$F2720=$F2721),ROUND($D2719-SUM($K2721:O2721),0),ROUND(P2719*$E2720,0)),IF(LataProjekcji>$F2720,0,ROUND(P2719*$E2720,0))),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2720,IF(AND($G2720=$G2721,$F2720=$F2721),ROUND($D2719-SUM($K2721:P2721),0),ROUND(Q2719*$E2720,0)),IF(LataProjekcji>$F2720,0,ROUND(Q2719*$E2720,0))),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2720,IF(AND($G2720=$G2721,$F2720=$F2721),ROUND($D2719-SUM($K2721:Q2721),0),ROUND(R2719*$E2720,0)),IF(LataProjekcji>$F2720,0,ROUND(R2719*$E2720,0))),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2720,IF(AND($G2720=$G2721,$F2720=$F2721),ROUND($D2719-SUM($K2721:R2721),0),ROUND(S2719*$E2720,0)),IF(LataProjekcji>$F2720,0,ROUND(S2719*$E2720,0))),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2720,IF(AND($G2720=$G2721,$F2720=$F2721),ROUND($D2719-SUM($K2721:S2721),0),ROUND(T2719*$E2720,0)),IF(LataProjekcji>$F2720,0,ROUND(T2719*$E2720,0))),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2720,IF(AND($G2720=$G2721,$F2720=$F2721),ROUND($D2719-SUM($K2721:T2721),0),ROUND(U2719*$E2720,0)),IF(LataProjekcji>$F2720,0,ROUND(U2719*$E2720,0))),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2720,IF(AND($G2720=$G2721,$F2720=$F2721),ROUND($D2719-SUM($K2721:U2721),0),ROUND(V2719*$E2720,0)),IF(LataProjekcji>$F2720,0,ROUND(V2719*$E2720,0))),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2720,IF(AND($G2720=$G2721,$F2720=$F2721),ROUND($D2719-SUM($K2721:V2721),0),ROUND(W2719*$E2720,0)),IF(LataProjekcji>$F2720,0,ROUND(W2719*$E2720,0))),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2720,IF(AND($G2720=$G2721,$F2720=$F2721),ROUND($D2719-SUM($K2721:W2721),0),ROUND(X2719*$E2720,0)),IF(LataProjekcji>$F2720,0,ROUND(X2719*$E2720,0))),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2720,IF(AND($G2720=$G2721,$F2720=$F2721),ROUND($D2719-SUM($K2721:X2721),0),ROUND(Y2719*$E2720,0)),IF(LataProjekcji>$F2720,0,ROUND(Y2719*$E2720,0))),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2720,IF(AND($G2720=$G2721,$F2720=$F2721),ROUND($D2719-SUM($K2721:Y2721),0),ROUND(Z2719*$E2720,0)),IF(LataProjekcji>$F2720,0,ROUND(Z2719*$E2720,0))),0),0)","v":0},{"$f":"IF(AND($G2719,NOT(ISTEXT($G2718)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2720,IF(AND($G2720=$G2721,$F2720=$F2721),ROUND($D2719-SUM($K2721:Z2721),0),ROUND(AA2719*$E2720,0)),IF(LataProjekcji>$F2720,0,ROUND(AA2719*$E2720,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2719>10,ROUND((D2721-1)*E2720,0),E2720)","v":0},{"$f":"D2719-D2722","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1558","v":"nazwa ST: 0"},null,{"$f":"D1558","v":150},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1559","v":1900},{"$f":"E1559","v":1},{"$f":"IF(D2726>10,F1559,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2724,0)),\"brak daty\",IF(D2726>10,EDATE(OFFSET($E$269,$D2724,0),D2728),DATE(D2725,E2725,1)))","v":"brak daty"},{"$f":"SUM(K2725:AA2725)=D2728","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2725=LataProjekcji,$F2725,IF($D2725<LataProjekcji,IF((SUM(K2725)+12)<$D2728,12,$D2728-SUM(K2725)),0)),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2725=LataProjekcji,$F2725,IF($D2725<LataProjekcji,IF((SUM($K2725:K2725)+12)<$D2728,12,$D2728-SUM($K2725:K2725)),0)),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2725=LataProjekcji,$F2725,IF($D2725<LataProjekcji,IF((SUM($K2725:L2725)+12)<$D2728,12,$D2728-SUM($K2725:L2725)),0)),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2725=LataProjekcji,$F2725,IF($D2725<LataProjekcji,IF((SUM($K2725:M2725)+12)<$D2728,12,$D2728-SUM($K2725:M2725)),0)),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2725=LataProjekcji,$F2725,IF($D2725<LataProjekcji,IF((SUM($K2725:N2725)+12)<$D2728,12,$D2728-SUM($K2725:N2725)),0)),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2725=LataProjekcji,$F2725,IF($D2725<LataProjekcji,IF((SUM($K2725:O2725)+12)<$D2728,12,$D2728-SUM($K2725:O2725)),0)),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2725=LataProjekcji,$F2725,IF($D2725<LataProjekcji,IF((SUM($K2725:P2725)+12)<$D2728,12,$D2728-SUM($K2725:P2725)),0)),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2725=LataProjekcji,$F2725,IF($D2725<LataProjekcji,IF((SUM($K2725:Q2725)+12)<$D2728,12,$D2728-SUM($K2725:Q2725)),0)),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2725=LataProjekcji,$F2725,IF($D2725<LataProjekcji,IF((SUM($K2725:R2725)+12)<$D2728,12,$D2728-SUM($K2725:R2725)),0)),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2725=LataProjekcji,$F2725,IF($D2725<LataProjekcji,IF((SUM($K2725:S2725)+12)<$D2728,12,$D2728-SUM($K2725:S2725)),0)),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2725=LataProjekcji,$F2725,IF($D2725<LataProjekcji,IF((SUM($K2725:T2725)+12)<$D2728,12,$D2728-SUM($K2725:T2725)),0)),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2725=LataProjekcji,$F2725,IF($D2725<LataProjekcji,IF((SUM($K2725:U2725)+12)<$D2728,12,$D2728-SUM($K2725:U2725)),0)),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2725=LataProjekcji,$F2725,IF($D2725<LataProjekcji,IF((SUM($K2725:V2725)+12)<$D2728,12,$D2728-SUM($K2725:V2725)),0)),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2725=LataProjekcji,$F2725,IF($D2725<LataProjekcji,IF((SUM($K2725:W2725)+12)<$D2728,12,$D2728-SUM($K2725:W2725)),0)),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2725=LataProjekcji,$F2725,IF($D2725<LataProjekcji,IF((SUM($K2725:X2725)+12)<$D2728,12,$D2728-SUM($K2725:X2725)),0)),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2725=LataProjekcji,$F2725,IF($D2725<LataProjekcji,IF((SUM($K2725:Y2725)+12)<$D2728,12,$D2728-SUM($K2725:Y2725)),0)),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2725=LataProjekcji,$F2725,IF($D2725<LataProjekcji,IF((SUM($K2725:Z2725)+12)<$D2728,12,$D2728-SUM($K2725:Z2725)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1560","v":0},{"$f":"E1560","v":0},{"$f":"F1560","v":0},{"$f":"NOT(ISBLANK(am_maszyny))","v":false},{"$f":"SUM(K2726:AA2726)=E2728","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2725=LataProjekcji,IF($F2725>$E2728,$E2728,$F2725),IF($D2728>=$E2728,(IF($D2725<LataProjekcji,IF((SUM(J2726:$K2726)+12)<$E2728,12,$E2728-SUM(J2726:$K2726)),0)),(IF($D2725<LataProjekcji,IF((SUM(J2726:$K2726)+12)<$D2728,12,$D2728-SUM(J2726:$K2726)),0)))),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2725=LataProjekcji,IF($F2725>$E2728,$E2728,$F2725),IF($D2728>=$E2728,(IF($D2725<LataProjekcji,IF((SUM($K2726:K2726)+12)<$E2728,12,$E2728-SUM($K2726:K2726)),0)),(IF($D2725<LataProjekcji,IF((SUM($K2726:K2726)+12)<$D2728,12,$D2728-SUM($K2726:K2726)),0)))),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2725=LataProjekcji,IF($F2725>$E2728,$E2728,$F2725),IF($D2728>=$E2728,(IF($D2725<LataProjekcji,IF((SUM($K2726:L2726)+12)<$E2728,12,$E2728-SUM($K2726:L2726)),0)),(IF($D2725<LataProjekcji,IF((SUM($K2726:L2726)+12)<$D2728,12,$D2728-SUM($K2726:L2726)),0)))),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2725=LataProjekcji,IF($F2725>$E2728,$E2728,$F2725),IF($D2728>=$E2728,(IF($D2725<LataProjekcji,IF((SUM($K2726:M2726)+12)<$E2728,12,$E2728-SUM($K2726:M2726)),0)),(IF($D2725<LataProjekcji,IF((SUM($K2726:M2726)+12)<$D2728,12,$D2728-SUM($K2726:M2726)),0)))),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2725=LataProjekcji,IF($F2725>$E2728,$E2728,$F2725),IF($D2728>=$E2728,(IF($D2725<LataProjekcji,IF((SUM($K2726:N2726)+12)<$E2728,12,$E2728-SUM($K2726:N2726)),0)),(IF($D2725<LataProjekcji,IF((SUM($K2726:N2726)+12)<$D2728,12,$D2728-SUM($K2726:N2726)),0)))),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2725=LataProjekcji,IF($F2725>$E2728,$E2728,$F2725),IF($D2728>=$E2728,(IF($D2725<LataProjekcji,IF((SUM($K2726:O2726)+12)<$E2728,12,$E2728-SUM($K2726:O2726)),0)),(IF($D2725<LataProjekcji,IF((SUM($K2726:O2726)+12)<$D2728,12,$D2728-SUM($K2726:O2726)),0)))),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2725=LataProjekcji,IF($F2725>$E2728,$E2728,$F2725),IF($D2728>=$E2728,(IF($D2725<LataProjekcji,IF((SUM($K2726:P2726)+12)<$E2728,12,$E2728-SUM($K2726:P2726)),0)),(IF($D2725<LataProjekcji,IF((SUM($K2726:P2726)+12)<$D2728,12,$D2728-SUM($K2726:P2726)),0)))),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2725=LataProjekcji,IF($F2725>$E2728,$E2728,$F2725),IF($D2728>=$E2728,(IF($D2725<LataProjekcji,IF((SUM($K2726:Q2726)+12)<$E2728,12,$E2728-SUM($K2726:Q2726)),0)),(IF($D2725<LataProjekcji,IF((SUM($K2726:Q2726)+12)<$D2728,12,$D2728-SUM($K2726:Q2726)),0)))),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2725=LataProjekcji,IF($F2725>$E2728,$E2728,$F2725),IF($D2728>=$E2728,(IF($D2725<LataProjekcji,IF((SUM($K2726:R2726)+12)<$E2728,12,$E2728-SUM($K2726:R2726)),0)),(IF($D2725<LataProjekcji,IF((SUM($K2726:R2726)+12)<$D2728,12,$D2728-SUM($K2726:R2726)),0)))),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2725=LataProjekcji,IF($F2725>$E2728,$E2728,$F2725),IF($D2728>=$E2728,(IF($D2725<LataProjekcji,IF((SUM($K2726:S2726)+12)<$E2728,12,$E2728-SUM($K2726:S2726)),0)),(IF($D2725<LataProjekcji,IF((SUM($K2726:S2726)+12)<$D2728,12,$D2728-SUM($K2726:S2726)),0)))),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2725=LataProjekcji,IF($F2725>$E2728,$E2728,$F2725),IF($D2728>=$E2728,(IF($D2725<LataProjekcji,IF((SUM($K2726:T2726)+12)<$E2728,12,$E2728-SUM($K2726:T2726)),0)),(IF($D2725<LataProjekcji,IF((SUM($K2726:T2726)+12)<$D2728,12,$D2728-SUM($K2726:T2726)),0)))),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2725=LataProjekcji,IF($F2725>$E2728,$E2728,$F2725),IF($D2728>=$E2728,(IF($D2725<LataProjekcji,IF((SUM($K2726:U2726)+12)<$E2728,12,$E2728-SUM($K2726:U2726)),0)),(IF($D2725<LataProjekcji,IF((SUM($K2726:U2726)+12)<$D2728,12,$D2728-SUM($K2726:U2726)),0)))),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2725=LataProjekcji,IF($F2725>$E2728,$E2728,$F2725),IF($D2728>=$E2728,(IF($D2725<LataProjekcji,IF((SUM($K2726:V2726)+12)<$E2728,12,$E2728-SUM($K2726:V2726)),0)),(IF($D2725<LataProjekcji,IF((SUM($K2726:V2726)+12)<$D2728,12,$D2728-SUM($K2726:V2726)),0)))),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2725=LataProjekcji,IF($F2725>$E2728,$E2728,$F2725),IF($D2728>=$E2728,(IF($D2725<LataProjekcji,IF((SUM($K2726:W2726)+12)<$E2728,12,$E2728-SUM($K2726:W2726)),0)),(IF($D2725<LataProjekcji,IF((SUM($K2726:W2726)+12)<$D2728,12,$D2728-SUM($K2726:W2726)),0)))),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2725=LataProjekcji,IF($F2725>$E2728,$E2728,$F2725),IF($D2728>=$E2728,(IF($D2725<LataProjekcji,IF((SUM($K2726:X2726)+12)<$E2728,12,$E2728-SUM($K2726:X2726)),0)),(IF($D2725<LataProjekcji,IF((SUM($K2726:X2726)+12)<$D2728,12,$D2728-SUM($K2726:X2726)),0)))),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2725=LataProjekcji,IF($F2725>$E2728,$E2728,$F2725),IF($D2728>=$E2728,(IF($D2725<LataProjekcji,IF((SUM($K2726:Y2726)+12)<$E2728,12,$E2728-SUM($K2726:Y2726)),0)),(IF($D2725<LataProjekcji,IF((SUM($K2726:Y2726)+12)<$D2728,12,$D2728-SUM($K2726:Y2726)),0)))),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2725=LataProjekcji,IF($F2725>$E2728,$E2728,$F2725),IF($D2728>=$E2728,(IF($D2725<LataProjekcji,IF((SUM($K2726:Z2726)+12)<$E2728,12,$E2728-SUM($K2726:Z2726)),0)),(IF($D2725<LataProjekcji,IF((SUM($K2726:Z2726)+12)<$D2728,12,$D2728-SUM($K2726:Z2726)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1561","v":0},{"$f":"IF(D2726>10,ROUND(D2727/12,2),D2727)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2727:AA2727)=D2726","v":true},"amortyzacja",null,{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2728,ROUND($D2726,0),ROUND(K2725*$E2727,0)),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2728,ROUND($D2726-SUM(K2727:$K2727),0),ROUND(L2725*$E2727,0)),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2728,ROUND($D2726-SUM($K2727:L2727),0),ROUND(M2725*$E2727,0)),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2728,ROUND($D2726-SUM($K2727:M2727),0),ROUND(N2725*$E2727,0)),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2728,ROUND($D2726-SUM($K2727:N2727),0),ROUND(O2725*$E2727,0)),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2728,ROUND($D2726-SUM($K2727:O2727),0),ROUND(P2725*$E2727,0)),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2728,ROUND($D2726-SUM($K2727:P2727),0),ROUND(Q2725*$E2727,0)),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2728,ROUND($D2726-SUM($K2727:Q2727),0),ROUND(R2725*$E2727,0)),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2728,ROUND($D2726-SUM($K2727:R2727),0),ROUND(S2725*$E2727,0)),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2728,ROUND($D2726-SUM($K2727:S2727),0),ROUND(T2725*$E2727,0)),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2728,ROUND($D2726-SUM($K2727:T2727),0),ROUND(U2725*$E2727,0)),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2728,ROUND($D2726-SUM($K2727:U2727),0),ROUND(V2725*$E2727,0)),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2728,ROUND($D2726-SUM($K2727:V2727),0),ROUND(W2725*$E2727,0)),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2728,ROUND($D2726-SUM($K2727:W2727),0),ROUND(X2725*$E2727,0)),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2728,ROUND($D2726-SUM($K2727:X2727),0),ROUND(Y2725*$E2727,0)),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2728,ROUND($D2726-SUM($K2727:Y2727),0),ROUND(Z2725*$E2727,0)),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2728,ROUND($D2726-SUM($K2727:Z2727),0),ROUND(AA2725*$E2727,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2726/E2727,0),0)","v":0},{"$f":"IF(D2728=0,0,DATEDIF(DATE(D2725,E2725,1),DATE(F2727,G2727,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2725),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2725),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2727,IF(AND($G2727=$G2728,$F2727=$F2728),ROUND($D2726-SUM($K2728),0),ROUND(K2726*$E2727,0)),IF(LataProjekcji>$F2727,0,ROUND(K2726*$E2727,0))),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2727,IF(AND($G2727=$G2728,$F2727=$F2728),ROUND($D2726-SUM($K2728:K2728),0),ROUND(L2726*$E2727,0)),IF(LataProjekcji>$F2727,0,ROUND(L2726*$E2727,0))),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2727,IF(AND($G2727=$G2728,$F2727=$F2728),ROUND($D2726-SUM($K2728:L2728),0),ROUND(M2726*$E2727,0)),IF(LataProjekcji>$F2727,0,ROUND(M2726*$E2727,0))),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2727,IF(AND($G2727=$G2728,$F2727=$F2728),ROUND($D2726-SUM($K2728:M2728),0),ROUND(N2726*$E2727,0)),IF(LataProjekcji>$F2727,0,ROUND(N2726*$E2727,0))),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2727,IF(AND($G2727=$G2728,$F2727=$F2728),ROUND($D2726-SUM($K2728:N2728),0),ROUND(O2726*$E2727,0)),IF(LataProjekcji>$F2727,0,ROUND(O2726*$E2727,0))),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2727,IF(AND($G2727=$G2728,$F2727=$F2728),ROUND($D2726-SUM($K2728:O2728),0),ROUND(P2726*$E2727,0)),IF(LataProjekcji>$F2727,0,ROUND(P2726*$E2727,0))),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2727,IF(AND($G2727=$G2728,$F2727=$F2728),ROUND($D2726-SUM($K2728:P2728),0),ROUND(Q2726*$E2727,0)),IF(LataProjekcji>$F2727,0,ROUND(Q2726*$E2727,0))),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2727,IF(AND($G2727=$G2728,$F2727=$F2728),ROUND($D2726-SUM($K2728:Q2728),0),ROUND(R2726*$E2727,0)),IF(LataProjekcji>$F2727,0,ROUND(R2726*$E2727,0))),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2727,IF(AND($G2727=$G2728,$F2727=$F2728),ROUND($D2726-SUM($K2728:R2728),0),ROUND(S2726*$E2727,0)),IF(LataProjekcji>$F2727,0,ROUND(S2726*$E2727,0))),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2727,IF(AND($G2727=$G2728,$F2727=$F2728),ROUND($D2726-SUM($K2728:S2728),0),ROUND(T2726*$E2727,0)),IF(LataProjekcji>$F2727,0,ROUND(T2726*$E2727,0))),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2727,IF(AND($G2727=$G2728,$F2727=$F2728),ROUND($D2726-SUM($K2728:T2728),0),ROUND(U2726*$E2727,0)),IF(LataProjekcji>$F2727,0,ROUND(U2726*$E2727,0))),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2727,IF(AND($G2727=$G2728,$F2727=$F2728),ROUND($D2726-SUM($K2728:U2728),0),ROUND(V2726*$E2727,0)),IF(LataProjekcji>$F2727,0,ROUND(V2726*$E2727,0))),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2727,IF(AND($G2727=$G2728,$F2727=$F2728),ROUND($D2726-SUM($K2728:V2728),0),ROUND(W2726*$E2727,0)),IF(LataProjekcji>$F2727,0,ROUND(W2726*$E2727,0))),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2727,IF(AND($G2727=$G2728,$F2727=$F2728),ROUND($D2726-SUM($K2728:W2728),0),ROUND(X2726*$E2727,0)),IF(LataProjekcji>$F2727,0,ROUND(X2726*$E2727,0))),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2727,IF(AND($G2727=$G2728,$F2727=$F2728),ROUND($D2726-SUM($K2728:X2728),0),ROUND(Y2726*$E2727,0)),IF(LataProjekcji>$F2727,0,ROUND(Y2726*$E2727,0))),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2727,IF(AND($G2727=$G2728,$F2727=$F2728),ROUND($D2726-SUM($K2728:Y2728),0),ROUND(Z2726*$E2727,0)),IF(LataProjekcji>$F2727,0,ROUND(Z2726*$E2727,0))),0),0)","v":0},{"$f":"IF(AND($G2726,NOT(ISTEXT($G2725)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2727,IF(AND($G2727=$G2728,$F2727=$F2728),ROUND($D2726-SUM($K2728:Z2728),0),ROUND(AA2726*$E2727,0)),IF(LataProjekcji>$F2727,0,ROUND(AA2726*$E2727,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2726>10,ROUND((D2728-1)*E2727,0),E2727)","v":0},{"$f":"D2726-D2729","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1565","v":"nazwa ST: 0"},null,{"$f":"D1565","v":151},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1566","v":1900},{"$f":"E1566","v":1},{"$f":"IF(D2733>10,F1566,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2731,0)),\"brak daty\",IF(D2733>10,EDATE(OFFSET($E$269,$D2731,0),D2735),DATE(D2732,E2732,1)))","v":"brak daty"},{"$f":"SUM(K2732:AA2732)=D2735","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2732=LataProjekcji,$F2732,IF($D2732<LataProjekcji,IF((SUM(K2732)+12)<$D2735,12,$D2735-SUM(K2732)),0)),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2732=LataProjekcji,$F2732,IF($D2732<LataProjekcji,IF((SUM($K2732:K2732)+12)<$D2735,12,$D2735-SUM($K2732:K2732)),0)),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2732=LataProjekcji,$F2732,IF($D2732<LataProjekcji,IF((SUM($K2732:L2732)+12)<$D2735,12,$D2735-SUM($K2732:L2732)),0)),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2732=LataProjekcji,$F2732,IF($D2732<LataProjekcji,IF((SUM($K2732:M2732)+12)<$D2735,12,$D2735-SUM($K2732:M2732)),0)),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2732=LataProjekcji,$F2732,IF($D2732<LataProjekcji,IF((SUM($K2732:N2732)+12)<$D2735,12,$D2735-SUM($K2732:N2732)),0)),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2732=LataProjekcji,$F2732,IF($D2732<LataProjekcji,IF((SUM($K2732:O2732)+12)<$D2735,12,$D2735-SUM($K2732:O2732)),0)),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2732=LataProjekcji,$F2732,IF($D2732<LataProjekcji,IF((SUM($K2732:P2732)+12)<$D2735,12,$D2735-SUM($K2732:P2732)),0)),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2732=LataProjekcji,$F2732,IF($D2732<LataProjekcji,IF((SUM($K2732:Q2732)+12)<$D2735,12,$D2735-SUM($K2732:Q2732)),0)),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2732=LataProjekcji,$F2732,IF($D2732<LataProjekcji,IF((SUM($K2732:R2732)+12)<$D2735,12,$D2735-SUM($K2732:R2732)),0)),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2732=LataProjekcji,$F2732,IF($D2732<LataProjekcji,IF((SUM($K2732:S2732)+12)<$D2735,12,$D2735-SUM($K2732:S2732)),0)),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2732=LataProjekcji,$F2732,IF($D2732<LataProjekcji,IF((SUM($K2732:T2732)+12)<$D2735,12,$D2735-SUM($K2732:T2732)),0)),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2732=LataProjekcji,$F2732,IF($D2732<LataProjekcji,IF((SUM($K2732:U2732)+12)<$D2735,12,$D2735-SUM($K2732:U2732)),0)),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2732=LataProjekcji,$F2732,IF($D2732<LataProjekcji,IF((SUM($K2732:V2732)+12)<$D2735,12,$D2735-SUM($K2732:V2732)),0)),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2732=LataProjekcji,$F2732,IF($D2732<LataProjekcji,IF((SUM($K2732:W2732)+12)<$D2735,12,$D2735-SUM($K2732:W2732)),0)),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2732=LataProjekcji,$F2732,IF($D2732<LataProjekcji,IF((SUM($K2732:X2732)+12)<$D2735,12,$D2735-SUM($K2732:X2732)),0)),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2732=LataProjekcji,$F2732,IF($D2732<LataProjekcji,IF((SUM($K2732:Y2732)+12)<$D2735,12,$D2735-SUM($K2732:Y2732)),0)),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2732=LataProjekcji,$F2732,IF($D2732<LataProjekcji,IF((SUM($K2732:Z2732)+12)<$D2735,12,$D2735-SUM($K2732:Z2732)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1567","v":0},{"$f":"E1567","v":0},{"$f":"F1567","v":0},{"$f":"NOT(ISBLANK(am_maszyny))","v":false},{"$f":"SUM(K2733:AA2733)=E2735","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2732=LataProjekcji,IF($F2732>$E2735,$E2735,$F2732),IF($D2735>=$E2735,(IF($D2732<LataProjekcji,IF((SUM(J2733:$K2733)+12)<$E2735,12,$E2735-SUM(J2733:$K2733)),0)),(IF($D2732<LataProjekcji,IF((SUM(J2733:$K2733)+12)<$D2735,12,$D2735-SUM(J2733:$K2733)),0)))),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2732=LataProjekcji,IF($F2732>$E2735,$E2735,$F2732),IF($D2735>=$E2735,(IF($D2732<LataProjekcji,IF((SUM($K2733:K2733)+12)<$E2735,12,$E2735-SUM($K2733:K2733)),0)),(IF($D2732<LataProjekcji,IF((SUM($K2733:K2733)+12)<$D2735,12,$D2735-SUM($K2733:K2733)),0)))),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2732=LataProjekcji,IF($F2732>$E2735,$E2735,$F2732),IF($D2735>=$E2735,(IF($D2732<LataProjekcji,IF((SUM($K2733:L2733)+12)<$E2735,12,$E2735-SUM($K2733:L2733)),0)),(IF($D2732<LataProjekcji,IF((SUM($K2733:L2733)+12)<$D2735,12,$D2735-SUM($K2733:L2733)),0)))),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2732=LataProjekcji,IF($F2732>$E2735,$E2735,$F2732),IF($D2735>=$E2735,(IF($D2732<LataProjekcji,IF((SUM($K2733:M2733)+12)<$E2735,12,$E2735-SUM($K2733:M2733)),0)),(IF($D2732<LataProjekcji,IF((SUM($K2733:M2733)+12)<$D2735,12,$D2735-SUM($K2733:M2733)),0)))),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2732=LataProjekcji,IF($F2732>$E2735,$E2735,$F2732),IF($D2735>=$E2735,(IF($D2732<LataProjekcji,IF((SUM($K2733:N2733)+12)<$E2735,12,$E2735-SUM($K2733:N2733)),0)),(IF($D2732<LataProjekcji,IF((SUM($K2733:N2733)+12)<$D2735,12,$D2735-SUM($K2733:N2733)),0)))),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2732=LataProjekcji,IF($F2732>$E2735,$E2735,$F2732),IF($D2735>=$E2735,(IF($D2732<LataProjekcji,IF((SUM($K2733:O2733)+12)<$E2735,12,$E2735-SUM($K2733:O2733)),0)),(IF($D2732<LataProjekcji,IF((SUM($K2733:O2733)+12)<$D2735,12,$D2735-SUM($K2733:O2733)),0)))),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2732=LataProjekcji,IF($F2732>$E2735,$E2735,$F2732),IF($D2735>=$E2735,(IF($D2732<LataProjekcji,IF((SUM($K2733:P2733)+12)<$E2735,12,$E2735-SUM($K2733:P2733)),0)),(IF($D2732<LataProjekcji,IF((SUM($K2733:P2733)+12)<$D2735,12,$D2735-SUM($K2733:P2733)),0)))),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2732=LataProjekcji,IF($F2732>$E2735,$E2735,$F2732),IF($D2735>=$E2735,(IF($D2732<LataProjekcji,IF((SUM($K2733:Q2733)+12)<$E2735,12,$E2735-SUM($K2733:Q2733)),0)),(IF($D2732<LataProjekcji,IF((SUM($K2733:Q2733)+12)<$D2735,12,$D2735-SUM($K2733:Q2733)),0)))),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2732=LataProjekcji,IF($F2732>$E2735,$E2735,$F2732),IF($D2735>=$E2735,(IF($D2732<LataProjekcji,IF((SUM($K2733:R2733)+12)<$E2735,12,$E2735-SUM($K2733:R2733)),0)),(IF($D2732<LataProjekcji,IF((SUM($K2733:R2733)+12)<$D2735,12,$D2735-SUM($K2733:R2733)),0)))),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2732=LataProjekcji,IF($F2732>$E2735,$E2735,$F2732),IF($D2735>=$E2735,(IF($D2732<LataProjekcji,IF((SUM($K2733:S2733)+12)<$E2735,12,$E2735-SUM($K2733:S2733)),0)),(IF($D2732<LataProjekcji,IF((SUM($K2733:S2733)+12)<$D2735,12,$D2735-SUM($K2733:S2733)),0)))),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2732=LataProjekcji,IF($F2732>$E2735,$E2735,$F2732),IF($D2735>=$E2735,(IF($D2732<LataProjekcji,IF((SUM($K2733:T2733)+12)<$E2735,12,$E2735-SUM($K2733:T2733)),0)),(IF($D2732<LataProjekcji,IF((SUM($K2733:T2733)+12)<$D2735,12,$D2735-SUM($K2733:T2733)),0)))),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2732=LataProjekcji,IF($F2732>$E2735,$E2735,$F2732),IF($D2735>=$E2735,(IF($D2732<LataProjekcji,IF((SUM($K2733:U2733)+12)<$E2735,12,$E2735-SUM($K2733:U2733)),0)),(IF($D2732<LataProjekcji,IF((SUM($K2733:U2733)+12)<$D2735,12,$D2735-SUM($K2733:U2733)),0)))),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2732=LataProjekcji,IF($F2732>$E2735,$E2735,$F2732),IF($D2735>=$E2735,(IF($D2732<LataProjekcji,IF((SUM($K2733:V2733)+12)<$E2735,12,$E2735-SUM($K2733:V2733)),0)),(IF($D2732<LataProjekcji,IF((SUM($K2733:V2733)+12)<$D2735,12,$D2735-SUM($K2733:V2733)),0)))),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2732=LataProjekcji,IF($F2732>$E2735,$E2735,$F2732),IF($D2735>=$E2735,(IF($D2732<LataProjekcji,IF((SUM($K2733:W2733)+12)<$E2735,12,$E2735-SUM($K2733:W2733)),0)),(IF($D2732<LataProjekcji,IF((SUM($K2733:W2733)+12)<$D2735,12,$D2735-SUM($K2733:W2733)),0)))),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2732=LataProjekcji,IF($F2732>$E2735,$E2735,$F2732),IF($D2735>=$E2735,(IF($D2732<LataProjekcji,IF((SUM($K2733:X2733)+12)<$E2735,12,$E2735-SUM($K2733:X2733)),0)),(IF($D2732<LataProjekcji,IF((SUM($K2733:X2733)+12)<$D2735,12,$D2735-SUM($K2733:X2733)),0)))),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2732=LataProjekcji,IF($F2732>$E2735,$E2735,$F2732),IF($D2735>=$E2735,(IF($D2732<LataProjekcji,IF((SUM($K2733:Y2733)+12)<$E2735,12,$E2735-SUM($K2733:Y2733)),0)),(IF($D2732<LataProjekcji,IF((SUM($K2733:Y2733)+12)<$D2735,12,$D2735-SUM($K2733:Y2733)),0)))),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2732=LataProjekcji,IF($F2732>$E2735,$E2735,$F2732),IF($D2735>=$E2735,(IF($D2732<LataProjekcji,IF((SUM($K2733:Z2733)+12)<$E2735,12,$E2735-SUM($K2733:Z2733)),0)),(IF($D2732<LataProjekcji,IF((SUM($K2733:Z2733)+12)<$D2735,12,$D2735-SUM($K2733:Z2733)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1568","v":0},{"$f":"IF(D2733>10,ROUND(D2734/12,2),D2734)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2734:AA2734)=D2733","v":true},"amortyzacja",null,{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2735,ROUND($D2733,0),ROUND(K2732*$E2734,0)),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2735,ROUND($D2733-SUM(K2734:$K2734),0),ROUND(L2732*$E2734,0)),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2735,ROUND($D2733-SUM($K2734:L2734),0),ROUND(M2732*$E2734,0)),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2735,ROUND($D2733-SUM($K2734:M2734),0),ROUND(N2732*$E2734,0)),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2735,ROUND($D2733-SUM($K2734:N2734),0),ROUND(O2732*$E2734,0)),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2735,ROUND($D2733-SUM($K2734:O2734),0),ROUND(P2732*$E2734,0)),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2735,ROUND($D2733-SUM($K2734:P2734),0),ROUND(Q2732*$E2734,0)),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2735,ROUND($D2733-SUM($K2734:Q2734),0),ROUND(R2732*$E2734,0)),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2735,ROUND($D2733-SUM($K2734:R2734),0),ROUND(S2732*$E2734,0)),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2735,ROUND($D2733-SUM($K2734:S2734),0),ROUND(T2732*$E2734,0)),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2735,ROUND($D2733-SUM($K2734:T2734),0),ROUND(U2732*$E2734,0)),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2735,ROUND($D2733-SUM($K2734:U2734),0),ROUND(V2732*$E2734,0)),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2735,ROUND($D2733-SUM($K2734:V2734),0),ROUND(W2732*$E2734,0)),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2735,ROUND($D2733-SUM($K2734:W2734),0),ROUND(X2732*$E2734,0)),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2735,ROUND($D2733-SUM($K2734:X2734),0),ROUND(Y2732*$E2734,0)),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2735,ROUND($D2733-SUM($K2734:Y2734),0),ROUND(Z2732*$E2734,0)),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2735,ROUND($D2733-SUM($K2734:Z2734),0),ROUND(AA2732*$E2734,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2733/E2734,0),0)","v":0},{"$f":"IF(D2735=0,0,DATEDIF(DATE(D2732,E2732,1),DATE(F2734,G2734,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2732),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2732),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2734,IF(AND($G2734=$G2735,$F2734=$F2735),ROUND($D2733-SUM($K2735),0),ROUND(K2733*$E2734,0)),IF(LataProjekcji>$F2734,0,ROUND(K2733*$E2734,0))),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2734,IF(AND($G2734=$G2735,$F2734=$F2735),ROUND($D2733-SUM($K2735:K2735),0),ROUND(L2733*$E2734,0)),IF(LataProjekcji>$F2734,0,ROUND(L2733*$E2734,0))),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2734,IF(AND($G2734=$G2735,$F2734=$F2735),ROUND($D2733-SUM($K2735:L2735),0),ROUND(M2733*$E2734,0)),IF(LataProjekcji>$F2734,0,ROUND(M2733*$E2734,0))),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2734,IF(AND($G2734=$G2735,$F2734=$F2735),ROUND($D2733-SUM($K2735:M2735),0),ROUND(N2733*$E2734,0)),IF(LataProjekcji>$F2734,0,ROUND(N2733*$E2734,0))),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2734,IF(AND($G2734=$G2735,$F2734=$F2735),ROUND($D2733-SUM($K2735:N2735),0),ROUND(O2733*$E2734,0)),IF(LataProjekcji>$F2734,0,ROUND(O2733*$E2734,0))),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2734,IF(AND($G2734=$G2735,$F2734=$F2735),ROUND($D2733-SUM($K2735:O2735),0),ROUND(P2733*$E2734,0)),IF(LataProjekcji>$F2734,0,ROUND(P2733*$E2734,0))),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2734,IF(AND($G2734=$G2735,$F2734=$F2735),ROUND($D2733-SUM($K2735:P2735),0),ROUND(Q2733*$E2734,0)),IF(LataProjekcji>$F2734,0,ROUND(Q2733*$E2734,0))),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2734,IF(AND($G2734=$G2735,$F2734=$F2735),ROUND($D2733-SUM($K2735:Q2735),0),ROUND(R2733*$E2734,0)),IF(LataProjekcji>$F2734,0,ROUND(R2733*$E2734,0))),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2734,IF(AND($G2734=$G2735,$F2734=$F2735),ROUND($D2733-SUM($K2735:R2735),0),ROUND(S2733*$E2734,0)),IF(LataProjekcji>$F2734,0,ROUND(S2733*$E2734,0))),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2734,IF(AND($G2734=$G2735,$F2734=$F2735),ROUND($D2733-SUM($K2735:S2735),0),ROUND(T2733*$E2734,0)),IF(LataProjekcji>$F2734,0,ROUND(T2733*$E2734,0))),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2734,IF(AND($G2734=$G2735,$F2734=$F2735),ROUND($D2733-SUM($K2735:T2735),0),ROUND(U2733*$E2734,0)),IF(LataProjekcji>$F2734,0,ROUND(U2733*$E2734,0))),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2734,IF(AND($G2734=$G2735,$F2734=$F2735),ROUND($D2733-SUM($K2735:U2735),0),ROUND(V2733*$E2734,0)),IF(LataProjekcji>$F2734,0,ROUND(V2733*$E2734,0))),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2734,IF(AND($G2734=$G2735,$F2734=$F2735),ROUND($D2733-SUM($K2735:V2735),0),ROUND(W2733*$E2734,0)),IF(LataProjekcji>$F2734,0,ROUND(W2733*$E2734,0))),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2734,IF(AND($G2734=$G2735,$F2734=$F2735),ROUND($D2733-SUM($K2735:W2735),0),ROUND(X2733*$E2734,0)),IF(LataProjekcji>$F2734,0,ROUND(X2733*$E2734,0))),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2734,IF(AND($G2734=$G2735,$F2734=$F2735),ROUND($D2733-SUM($K2735:X2735),0),ROUND(Y2733*$E2734,0)),IF(LataProjekcji>$F2734,0,ROUND(Y2733*$E2734,0))),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2734,IF(AND($G2734=$G2735,$F2734=$F2735),ROUND($D2733-SUM($K2735:Y2735),0),ROUND(Z2733*$E2734,0)),IF(LataProjekcji>$F2734,0,ROUND(Z2733*$E2734,0))),0),0)","v":0},{"$f":"IF(AND($G2733,NOT(ISTEXT($G2732)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2734,IF(AND($G2734=$G2735,$F2734=$F2735),ROUND($D2733-SUM($K2735:Z2735),0),ROUND(AA2733*$E2734,0)),IF(LataProjekcji>$F2734,0,ROUND(AA2733*$E2734,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2733>10,ROUND((D2735-1)*E2734,0),E2734)","v":0},{"$f":"D2733-D2736","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1572","v":"nazwa ST: 0"},null,{"$f":"D1572","v":152},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1573","v":1900},{"$f":"E1573","v":1},{"$f":"IF(D2740>10,F1573,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2738,0)),\"brak daty\",IF(D2740>10,EDATE(OFFSET($E$269,$D2738,0),D2742),DATE(D2739,E2739,1)))","v":"brak daty"},{"$f":"SUM(K2739:AA2739)=D2742","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,$F2739,IF($D2739<LataProjekcji,IF((SUM(K2739)+12)<$D2742,12,$D2742-SUM(K2739)),0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,$F2739,IF($D2739<LataProjekcji,IF((SUM($K2739:K2739)+12)<$D2742,12,$D2742-SUM($K2739:K2739)),0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,$F2739,IF($D2739<LataProjekcji,IF((SUM($K2739:L2739)+12)<$D2742,12,$D2742-SUM($K2739:L2739)),0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,$F2739,IF($D2739<LataProjekcji,IF((SUM($K2739:M2739)+12)<$D2742,12,$D2742-SUM($K2739:M2739)),0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,$F2739,IF($D2739<LataProjekcji,IF((SUM($K2739:N2739)+12)<$D2742,12,$D2742-SUM($K2739:N2739)),0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,$F2739,IF($D2739<LataProjekcji,IF((SUM($K2739:O2739)+12)<$D2742,12,$D2742-SUM($K2739:O2739)),0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,$F2739,IF($D2739<LataProjekcji,IF((SUM($K2739:P2739)+12)<$D2742,12,$D2742-SUM($K2739:P2739)),0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,$F2739,IF($D2739<LataProjekcji,IF((SUM($K2739:Q2739)+12)<$D2742,12,$D2742-SUM($K2739:Q2739)),0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,$F2739,IF($D2739<LataProjekcji,IF((SUM($K2739:R2739)+12)<$D2742,12,$D2742-SUM($K2739:R2739)),0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,$F2739,IF($D2739<LataProjekcji,IF((SUM($K2739:S2739)+12)<$D2742,12,$D2742-SUM($K2739:S2739)),0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,$F2739,IF($D2739<LataProjekcji,IF((SUM($K2739:T2739)+12)<$D2742,12,$D2742-SUM($K2739:T2739)),0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,$F2739,IF($D2739<LataProjekcji,IF((SUM($K2739:U2739)+12)<$D2742,12,$D2742-SUM($K2739:U2739)),0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,$F2739,IF($D2739<LataProjekcji,IF((SUM($K2739:V2739)+12)<$D2742,12,$D2742-SUM($K2739:V2739)),0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,$F2739,IF($D2739<LataProjekcji,IF((SUM($K2739:W2739)+12)<$D2742,12,$D2742-SUM($K2739:W2739)),0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,$F2739,IF($D2739<LataProjekcji,IF((SUM($K2739:X2739)+12)<$D2742,12,$D2742-SUM($K2739:X2739)),0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,$F2739,IF($D2739<LataProjekcji,IF((SUM($K2739:Y2739)+12)<$D2742,12,$D2742-SUM($K2739:Y2739)),0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,$F2739,IF($D2739<LataProjekcji,IF((SUM($K2739:Z2739)+12)<$D2742,12,$D2742-SUM($K2739:Z2739)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1574","v":0},{"$f":"E1574","v":0},{"$f":"F1574","v":0},{"$f":"NOT(ISBLANK(am_maszyny))","v":false},{"$f":"SUM(K2740:AA2740)=E2742","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,IF($F2739>$E2742,$E2742,$F2739),IF($D2742>=$E2742,(IF($D2739<LataProjekcji,IF((SUM(J2740:$K2740)+12)<$E2742,12,$E2742-SUM(J2740:$K2740)),0)),(IF($D2739<LataProjekcji,IF((SUM(J2740:$K2740)+12)<$D2742,12,$D2742-SUM(J2740:$K2740)),0)))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,IF($F2739>$E2742,$E2742,$F2739),IF($D2742>=$E2742,(IF($D2739<LataProjekcji,IF((SUM($K2740:K2740)+12)<$E2742,12,$E2742-SUM($K2740:K2740)),0)),(IF($D2739<LataProjekcji,IF((SUM($K2740:K2740)+12)<$D2742,12,$D2742-SUM($K2740:K2740)),0)))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,IF($F2739>$E2742,$E2742,$F2739),IF($D2742>=$E2742,(IF($D2739<LataProjekcji,IF((SUM($K2740:L2740)+12)<$E2742,12,$E2742-SUM($K2740:L2740)),0)),(IF($D2739<LataProjekcji,IF((SUM($K2740:L2740)+12)<$D2742,12,$D2742-SUM($K2740:L2740)),0)))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,IF($F2739>$E2742,$E2742,$F2739),IF($D2742>=$E2742,(IF($D2739<LataProjekcji,IF((SUM($K2740:M2740)+12)<$E2742,12,$E2742-SUM($K2740:M2740)),0)),(IF($D2739<LataProjekcji,IF((SUM($K2740:M2740)+12)<$D2742,12,$D2742-SUM($K2740:M2740)),0)))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,IF($F2739>$E2742,$E2742,$F2739),IF($D2742>=$E2742,(IF($D2739<LataProjekcji,IF((SUM($K2740:N2740)+12)<$E2742,12,$E2742-SUM($K2740:N2740)),0)),(IF($D2739<LataProjekcji,IF((SUM($K2740:N2740)+12)<$D2742,12,$D2742-SUM($K2740:N2740)),0)))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,IF($F2739>$E2742,$E2742,$F2739),IF($D2742>=$E2742,(IF($D2739<LataProjekcji,IF((SUM($K2740:O2740)+12)<$E2742,12,$E2742-SUM($K2740:O2740)),0)),(IF($D2739<LataProjekcji,IF((SUM($K2740:O2740)+12)<$D2742,12,$D2742-SUM($K2740:O2740)),0)))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,IF($F2739>$E2742,$E2742,$F2739),IF($D2742>=$E2742,(IF($D2739<LataProjekcji,IF((SUM($K2740:P2740)+12)<$E2742,12,$E2742-SUM($K2740:P2740)),0)),(IF($D2739<LataProjekcji,IF((SUM($K2740:P2740)+12)<$D2742,12,$D2742-SUM($K2740:P2740)),0)))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,IF($F2739>$E2742,$E2742,$F2739),IF($D2742>=$E2742,(IF($D2739<LataProjekcji,IF((SUM($K2740:Q2740)+12)<$E2742,12,$E2742-SUM($K2740:Q2740)),0)),(IF($D2739<LataProjekcji,IF((SUM($K2740:Q2740)+12)<$D2742,12,$D2742-SUM($K2740:Q2740)),0)))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,IF($F2739>$E2742,$E2742,$F2739),IF($D2742>=$E2742,(IF($D2739<LataProjekcji,IF((SUM($K2740:R2740)+12)<$E2742,12,$E2742-SUM($K2740:R2740)),0)),(IF($D2739<LataProjekcji,IF((SUM($K2740:R2740)+12)<$D2742,12,$D2742-SUM($K2740:R2740)),0)))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,IF($F2739>$E2742,$E2742,$F2739),IF($D2742>=$E2742,(IF($D2739<LataProjekcji,IF((SUM($K2740:S2740)+12)<$E2742,12,$E2742-SUM($K2740:S2740)),0)),(IF($D2739<LataProjekcji,IF((SUM($K2740:S2740)+12)<$D2742,12,$D2742-SUM($K2740:S2740)),0)))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,IF($F2739>$E2742,$E2742,$F2739),IF($D2742>=$E2742,(IF($D2739<LataProjekcji,IF((SUM($K2740:T2740)+12)<$E2742,12,$E2742-SUM($K2740:T2740)),0)),(IF($D2739<LataProjekcji,IF((SUM($K2740:T2740)+12)<$D2742,12,$D2742-SUM($K2740:T2740)),0)))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,IF($F2739>$E2742,$E2742,$F2739),IF($D2742>=$E2742,(IF($D2739<LataProjekcji,IF((SUM($K2740:U2740)+12)<$E2742,12,$E2742-SUM($K2740:U2740)),0)),(IF($D2739<LataProjekcji,IF((SUM($K2740:U2740)+12)<$D2742,12,$D2742-SUM($K2740:U2740)),0)))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,IF($F2739>$E2742,$E2742,$F2739),IF($D2742>=$E2742,(IF($D2739<LataProjekcji,IF((SUM($K2740:V2740)+12)<$E2742,12,$E2742-SUM($K2740:V2740)),0)),(IF($D2739<LataProjekcji,IF((SUM($K2740:V2740)+12)<$D2742,12,$D2742-SUM($K2740:V2740)),0)))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,IF($F2739>$E2742,$E2742,$F2739),IF($D2742>=$E2742,(IF($D2739<LataProjekcji,IF((SUM($K2740:W2740)+12)<$E2742,12,$E2742-SUM($K2740:W2740)),0)),(IF($D2739<LataProjekcji,IF((SUM($K2740:W2740)+12)<$D2742,12,$D2742-SUM($K2740:W2740)),0)))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,IF($F2739>$E2742,$E2742,$F2739),IF($D2742>=$E2742,(IF($D2739<LataProjekcji,IF((SUM($K2740:X2740)+12)<$E2742,12,$E2742-SUM($K2740:X2740)),0)),(IF($D2739<LataProjekcji,IF((SUM($K2740:X2740)+12)<$D2742,12,$D2742-SUM($K2740:X2740)),0)))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,IF($F2739>$E2742,$E2742,$F2739),IF($D2742>=$E2742,(IF($D2739<LataProjekcji,IF((SUM($K2740:Y2740)+12)<$E2742,12,$E2742-SUM($K2740:Y2740)),0)),(IF($D2739<LataProjekcji,IF((SUM($K2740:Y2740)+12)<$D2742,12,$D2742-SUM($K2740:Y2740)),0)))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2739=LataProjekcji,IF($F2739>$E2742,$E2742,$F2739),IF($D2742>=$E2742,(IF($D2739<LataProjekcji,IF((SUM($K2740:Z2740)+12)<$E2742,12,$E2742-SUM($K2740:Z2740)),0)),(IF($D2739<LataProjekcji,IF((SUM($K2740:Z2740)+12)<$D2742,12,$D2742-SUM($K2740:Z2740)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1575","v":0},{"$f":"IF(D2740>10,ROUND(D2741/12,2),D2741)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2741:AA2741)=D2740","v":true},"amortyzacja",null,{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2742,ROUND($D2740,0),ROUND(K2739*$E2741,0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2742,ROUND($D2740-SUM(K2741:$K2741),0),ROUND(L2739*$E2741,0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2742,ROUND($D2740-SUM($K2741:L2741),0),ROUND(M2739*$E2741,0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2742,ROUND($D2740-SUM($K2741:M2741),0),ROUND(N2739*$E2741,0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2742,ROUND($D2740-SUM($K2741:N2741),0),ROUND(O2739*$E2741,0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2742,ROUND($D2740-SUM($K2741:O2741),0),ROUND(P2739*$E2741,0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2742,ROUND($D2740-SUM($K2741:P2741),0),ROUND(Q2739*$E2741,0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2742,ROUND($D2740-SUM($K2741:Q2741),0),ROUND(R2739*$E2741,0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2742,ROUND($D2740-SUM($K2741:R2741),0),ROUND(S2739*$E2741,0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2742,ROUND($D2740-SUM($K2741:S2741),0),ROUND(T2739*$E2741,0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2742,ROUND($D2740-SUM($K2741:T2741),0),ROUND(U2739*$E2741,0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2742,ROUND($D2740-SUM($K2741:U2741),0),ROUND(V2739*$E2741,0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2742,ROUND($D2740-SUM($K2741:V2741),0),ROUND(W2739*$E2741,0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2742,ROUND($D2740-SUM($K2741:W2741),0),ROUND(X2739*$E2741,0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2742,ROUND($D2740-SUM($K2741:X2741),0),ROUND(Y2739*$E2741,0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2742,ROUND($D2740-SUM($K2741:Y2741),0),ROUND(Z2739*$E2741,0)),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2742,ROUND($D2740-SUM($K2741:Z2741),0),ROUND(AA2739*$E2741,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2740/E2741,0),0)","v":0},{"$f":"IF(D2742=0,0,DATEDIF(DATE(D2739,E2739,1),DATE(F2741,G2741,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2739),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2739),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2741,IF(AND($G2741=$G2742,$F2741=$F2742),ROUND($D2740-SUM($K2742),0),ROUND(K2740*$E2741,0)),IF(LataProjekcji>$F2741,0,ROUND(K2740*$E2741,0))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2741,IF(AND($G2741=$G2742,$F2741=$F2742),ROUND($D2740-SUM($K2742:K2742),0),ROUND(L2740*$E2741,0)),IF(LataProjekcji>$F2741,0,ROUND(L2740*$E2741,0))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2741,IF(AND($G2741=$G2742,$F2741=$F2742),ROUND($D2740-SUM($K2742:L2742),0),ROUND(M2740*$E2741,0)),IF(LataProjekcji>$F2741,0,ROUND(M2740*$E2741,0))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2741,IF(AND($G2741=$G2742,$F2741=$F2742),ROUND($D2740-SUM($K2742:M2742),0),ROUND(N2740*$E2741,0)),IF(LataProjekcji>$F2741,0,ROUND(N2740*$E2741,0))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2741,IF(AND($G2741=$G2742,$F2741=$F2742),ROUND($D2740-SUM($K2742:N2742),0),ROUND(O2740*$E2741,0)),IF(LataProjekcji>$F2741,0,ROUND(O2740*$E2741,0))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2741,IF(AND($G2741=$G2742,$F2741=$F2742),ROUND($D2740-SUM($K2742:O2742),0),ROUND(P2740*$E2741,0)),IF(LataProjekcji>$F2741,0,ROUND(P2740*$E2741,0))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2741,IF(AND($G2741=$G2742,$F2741=$F2742),ROUND($D2740-SUM($K2742:P2742),0),ROUND(Q2740*$E2741,0)),IF(LataProjekcji>$F2741,0,ROUND(Q2740*$E2741,0))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2741,IF(AND($G2741=$G2742,$F2741=$F2742),ROUND($D2740-SUM($K2742:Q2742),0),ROUND(R2740*$E2741,0)),IF(LataProjekcji>$F2741,0,ROUND(R2740*$E2741,0))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2741,IF(AND($G2741=$G2742,$F2741=$F2742),ROUND($D2740-SUM($K2742:R2742),0),ROUND(S2740*$E2741,0)),IF(LataProjekcji>$F2741,0,ROUND(S2740*$E2741,0))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2741,IF(AND($G2741=$G2742,$F2741=$F2742),ROUND($D2740-SUM($K2742:S2742),0),ROUND(T2740*$E2741,0)),IF(LataProjekcji>$F2741,0,ROUND(T2740*$E2741,0))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2741,IF(AND($G2741=$G2742,$F2741=$F2742),ROUND($D2740-SUM($K2742:T2742),0),ROUND(U2740*$E2741,0)),IF(LataProjekcji>$F2741,0,ROUND(U2740*$E2741,0))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2741,IF(AND($G2741=$G2742,$F2741=$F2742),ROUND($D2740-SUM($K2742:U2742),0),ROUND(V2740*$E2741,0)),IF(LataProjekcji>$F2741,0,ROUND(V2740*$E2741,0))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2741,IF(AND($G2741=$G2742,$F2741=$F2742),ROUND($D2740-SUM($K2742:V2742),0),ROUND(W2740*$E2741,0)),IF(LataProjekcji>$F2741,0,ROUND(W2740*$E2741,0))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2741,IF(AND($G2741=$G2742,$F2741=$F2742),ROUND($D2740-SUM($K2742:W2742),0),ROUND(X2740*$E2741,0)),IF(LataProjekcji>$F2741,0,ROUND(X2740*$E2741,0))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2741,IF(AND($G2741=$G2742,$F2741=$F2742),ROUND($D2740-SUM($K2742:X2742),0),ROUND(Y2740*$E2741,0)),IF(LataProjekcji>$F2741,0,ROUND(Y2740*$E2741,0))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2741,IF(AND($G2741=$G2742,$F2741=$F2742),ROUND($D2740-SUM($K2742:Y2742),0),ROUND(Z2740*$E2741,0)),IF(LataProjekcji>$F2741,0,ROUND(Z2740*$E2741,0))),0),0)","v":0},{"$f":"IF(AND($G2740,NOT(ISTEXT($G2739)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2741,IF(AND($G2741=$G2742,$F2741=$F2742),ROUND($D2740-SUM($K2742:Z2742),0),ROUND(AA2740*$E2741,0)),IF(LataProjekcji>$F2741,0,ROUND(AA2740*$E2741,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2740>10,ROUND((D2742-1)*E2741,0),E2741)","v":0},{"$f":"D2740-D2743","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1579","v":"nazwa ST: 0"},null,{"$f":"D1579","v":153},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1580","v":1900},{"$f":"E1580","v":1},{"$f":"IF(D2747>10,F1580,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2745,0)),\"brak daty\",IF(D2747>10,EDATE(OFFSET($E$269,$D2745,0),D2749),DATE(D2746,E2746,1)))","v":"brak daty"},{"$f":"SUM(K2746:AA2746)=D2749","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,$F2746,IF($D2746<LataProjekcji,IF((SUM(K2746)+12)<$D2749,12,$D2749-SUM(K2746)),0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,$F2746,IF($D2746<LataProjekcji,IF((SUM($K2746:K2746)+12)<$D2749,12,$D2749-SUM($K2746:K2746)),0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,$F2746,IF($D2746<LataProjekcji,IF((SUM($K2746:L2746)+12)<$D2749,12,$D2749-SUM($K2746:L2746)),0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,$F2746,IF($D2746<LataProjekcji,IF((SUM($K2746:M2746)+12)<$D2749,12,$D2749-SUM($K2746:M2746)),0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,$F2746,IF($D2746<LataProjekcji,IF((SUM($K2746:N2746)+12)<$D2749,12,$D2749-SUM($K2746:N2746)),0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,$F2746,IF($D2746<LataProjekcji,IF((SUM($K2746:O2746)+12)<$D2749,12,$D2749-SUM($K2746:O2746)),0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,$F2746,IF($D2746<LataProjekcji,IF((SUM($K2746:P2746)+12)<$D2749,12,$D2749-SUM($K2746:P2746)),0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,$F2746,IF($D2746<LataProjekcji,IF((SUM($K2746:Q2746)+12)<$D2749,12,$D2749-SUM($K2746:Q2746)),0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,$F2746,IF($D2746<LataProjekcji,IF((SUM($K2746:R2746)+12)<$D2749,12,$D2749-SUM($K2746:R2746)),0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,$F2746,IF($D2746<LataProjekcji,IF((SUM($K2746:S2746)+12)<$D2749,12,$D2749-SUM($K2746:S2746)),0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,$F2746,IF($D2746<LataProjekcji,IF((SUM($K2746:T2746)+12)<$D2749,12,$D2749-SUM($K2746:T2746)),0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,$F2746,IF($D2746<LataProjekcji,IF((SUM($K2746:U2746)+12)<$D2749,12,$D2749-SUM($K2746:U2746)),0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,$F2746,IF($D2746<LataProjekcji,IF((SUM($K2746:V2746)+12)<$D2749,12,$D2749-SUM($K2746:V2746)),0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,$F2746,IF($D2746<LataProjekcji,IF((SUM($K2746:W2746)+12)<$D2749,12,$D2749-SUM($K2746:W2746)),0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,$F2746,IF($D2746<LataProjekcji,IF((SUM($K2746:X2746)+12)<$D2749,12,$D2749-SUM($K2746:X2746)),0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,$F2746,IF($D2746<LataProjekcji,IF((SUM($K2746:Y2746)+12)<$D2749,12,$D2749-SUM($K2746:Y2746)),0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,$F2746,IF($D2746<LataProjekcji,IF((SUM($K2746:Z2746)+12)<$D2749,12,$D2749-SUM($K2746:Z2746)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1581","v":0},{"$f":"E1581","v":0},{"$f":"F1581","v":0},{"$f":"NOT(ISBLANK(am_maszyny))","v":false},{"$f":"SUM(K2747:AA2747)=E2749","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,IF($F2746>$E2749,$E2749,$F2746),IF($D2749>=$E2749,(IF($D2746<LataProjekcji,IF((SUM(J2747:$K2747)+12)<$E2749,12,$E2749-SUM(J2747:$K2747)),0)),(IF($D2746<LataProjekcji,IF((SUM(J2747:$K2747)+12)<$D2749,12,$D2749-SUM(J2747:$K2747)),0)))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,IF($F2746>$E2749,$E2749,$F2746),IF($D2749>=$E2749,(IF($D2746<LataProjekcji,IF((SUM($K2747:K2747)+12)<$E2749,12,$E2749-SUM($K2747:K2747)),0)),(IF($D2746<LataProjekcji,IF((SUM($K2747:K2747)+12)<$D2749,12,$D2749-SUM($K2747:K2747)),0)))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,IF($F2746>$E2749,$E2749,$F2746),IF($D2749>=$E2749,(IF($D2746<LataProjekcji,IF((SUM($K2747:L2747)+12)<$E2749,12,$E2749-SUM($K2747:L2747)),0)),(IF($D2746<LataProjekcji,IF((SUM($K2747:L2747)+12)<$D2749,12,$D2749-SUM($K2747:L2747)),0)))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,IF($F2746>$E2749,$E2749,$F2746),IF($D2749>=$E2749,(IF($D2746<LataProjekcji,IF((SUM($K2747:M2747)+12)<$E2749,12,$E2749-SUM($K2747:M2747)),0)),(IF($D2746<LataProjekcji,IF((SUM($K2747:M2747)+12)<$D2749,12,$D2749-SUM($K2747:M2747)),0)))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,IF($F2746>$E2749,$E2749,$F2746),IF($D2749>=$E2749,(IF($D2746<LataProjekcji,IF((SUM($K2747:N2747)+12)<$E2749,12,$E2749-SUM($K2747:N2747)),0)),(IF($D2746<LataProjekcji,IF((SUM($K2747:N2747)+12)<$D2749,12,$D2749-SUM($K2747:N2747)),0)))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,IF($F2746>$E2749,$E2749,$F2746),IF($D2749>=$E2749,(IF($D2746<LataProjekcji,IF((SUM($K2747:O2747)+12)<$E2749,12,$E2749-SUM($K2747:O2747)),0)),(IF($D2746<LataProjekcji,IF((SUM($K2747:O2747)+12)<$D2749,12,$D2749-SUM($K2747:O2747)),0)))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,IF($F2746>$E2749,$E2749,$F2746),IF($D2749>=$E2749,(IF($D2746<LataProjekcji,IF((SUM($K2747:P2747)+12)<$E2749,12,$E2749-SUM($K2747:P2747)),0)),(IF($D2746<LataProjekcji,IF((SUM($K2747:P2747)+12)<$D2749,12,$D2749-SUM($K2747:P2747)),0)))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,IF($F2746>$E2749,$E2749,$F2746),IF($D2749>=$E2749,(IF($D2746<LataProjekcji,IF((SUM($K2747:Q2747)+12)<$E2749,12,$E2749-SUM($K2747:Q2747)),0)),(IF($D2746<LataProjekcji,IF((SUM($K2747:Q2747)+12)<$D2749,12,$D2749-SUM($K2747:Q2747)),0)))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,IF($F2746>$E2749,$E2749,$F2746),IF($D2749>=$E2749,(IF($D2746<LataProjekcji,IF((SUM($K2747:R2747)+12)<$E2749,12,$E2749-SUM($K2747:R2747)),0)),(IF($D2746<LataProjekcji,IF((SUM($K2747:R2747)+12)<$D2749,12,$D2749-SUM($K2747:R2747)),0)))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,IF($F2746>$E2749,$E2749,$F2746),IF($D2749>=$E2749,(IF($D2746<LataProjekcji,IF((SUM($K2747:S2747)+12)<$E2749,12,$E2749-SUM($K2747:S2747)),0)),(IF($D2746<LataProjekcji,IF((SUM($K2747:S2747)+12)<$D2749,12,$D2749-SUM($K2747:S2747)),0)))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,IF($F2746>$E2749,$E2749,$F2746),IF($D2749>=$E2749,(IF($D2746<LataProjekcji,IF((SUM($K2747:T2747)+12)<$E2749,12,$E2749-SUM($K2747:T2747)),0)),(IF($D2746<LataProjekcji,IF((SUM($K2747:T2747)+12)<$D2749,12,$D2749-SUM($K2747:T2747)),0)))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,IF($F2746>$E2749,$E2749,$F2746),IF($D2749>=$E2749,(IF($D2746<LataProjekcji,IF((SUM($K2747:U2747)+12)<$E2749,12,$E2749-SUM($K2747:U2747)),0)),(IF($D2746<LataProjekcji,IF((SUM($K2747:U2747)+12)<$D2749,12,$D2749-SUM($K2747:U2747)),0)))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,IF($F2746>$E2749,$E2749,$F2746),IF($D2749>=$E2749,(IF($D2746<LataProjekcji,IF((SUM($K2747:V2747)+12)<$E2749,12,$E2749-SUM($K2747:V2747)),0)),(IF($D2746<LataProjekcji,IF((SUM($K2747:V2747)+12)<$D2749,12,$D2749-SUM($K2747:V2747)),0)))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,IF($F2746>$E2749,$E2749,$F2746),IF($D2749>=$E2749,(IF($D2746<LataProjekcji,IF((SUM($K2747:W2747)+12)<$E2749,12,$E2749-SUM($K2747:W2747)),0)),(IF($D2746<LataProjekcji,IF((SUM($K2747:W2747)+12)<$D2749,12,$D2749-SUM($K2747:W2747)),0)))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,IF($F2746>$E2749,$E2749,$F2746),IF($D2749>=$E2749,(IF($D2746<LataProjekcji,IF((SUM($K2747:X2747)+12)<$E2749,12,$E2749-SUM($K2747:X2747)),0)),(IF($D2746<LataProjekcji,IF((SUM($K2747:X2747)+12)<$D2749,12,$D2749-SUM($K2747:X2747)),0)))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,IF($F2746>$E2749,$E2749,$F2746),IF($D2749>=$E2749,(IF($D2746<LataProjekcji,IF((SUM($K2747:Y2747)+12)<$E2749,12,$E2749-SUM($K2747:Y2747)),0)),(IF($D2746<LataProjekcji,IF((SUM($K2747:Y2747)+12)<$D2749,12,$D2749-SUM($K2747:Y2747)),0)))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2746=LataProjekcji,IF($F2746>$E2749,$E2749,$F2746),IF($D2749>=$E2749,(IF($D2746<LataProjekcji,IF((SUM($K2747:Z2747)+12)<$E2749,12,$E2749-SUM($K2747:Z2747)),0)),(IF($D2746<LataProjekcji,IF((SUM($K2747:Z2747)+12)<$D2749,12,$D2749-SUM($K2747:Z2747)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1582","v":0},{"$f":"IF(D2747>10,ROUND(D2748/12,2),D2748)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2748:AA2748)=D2747","v":true},"amortyzacja",null,{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2749,ROUND($D2747,0),ROUND(K2746*$E2748,0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2749,ROUND($D2747-SUM(K2748:$K2748),0),ROUND(L2746*$E2748,0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2749,ROUND($D2747-SUM($K2748:L2748),0),ROUND(M2746*$E2748,0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2749,ROUND($D2747-SUM($K2748:M2748),0),ROUND(N2746*$E2748,0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2749,ROUND($D2747-SUM($K2748:N2748),0),ROUND(O2746*$E2748,0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2749,ROUND($D2747-SUM($K2748:O2748),0),ROUND(P2746*$E2748,0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2749,ROUND($D2747-SUM($K2748:P2748),0),ROUND(Q2746*$E2748,0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2749,ROUND($D2747-SUM($K2748:Q2748),0),ROUND(R2746*$E2748,0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2749,ROUND($D2747-SUM($K2748:R2748),0),ROUND(S2746*$E2748,0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2749,ROUND($D2747-SUM($K2748:S2748),0),ROUND(T2746*$E2748,0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2749,ROUND($D2747-SUM($K2748:T2748),0),ROUND(U2746*$E2748,0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2749,ROUND($D2747-SUM($K2748:U2748),0),ROUND(V2746*$E2748,0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2749,ROUND($D2747-SUM($K2748:V2748),0),ROUND(W2746*$E2748,0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2749,ROUND($D2747-SUM($K2748:W2748),0),ROUND(X2746*$E2748,0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2749,ROUND($D2747-SUM($K2748:X2748),0),ROUND(Y2746*$E2748,0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2749,ROUND($D2747-SUM($K2748:Y2748),0),ROUND(Z2746*$E2748,0)),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2749,ROUND($D2747-SUM($K2748:Z2748),0),ROUND(AA2746*$E2748,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2747/E2748,0),0)","v":0},{"$f":"IF(D2749=0,0,DATEDIF(DATE(D2746,E2746,1),DATE(F2748,G2748,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2746),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2746),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2748,IF(AND($G2748=$G2749,$F2748=$F2749),ROUND($D2747-SUM($K2749),0),ROUND(K2747*$E2748,0)),IF(LataProjekcji>$F2748,0,ROUND(K2747*$E2748,0))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2748,IF(AND($G2748=$G2749,$F2748=$F2749),ROUND($D2747-SUM($K2749:K2749),0),ROUND(L2747*$E2748,0)),IF(LataProjekcji>$F2748,0,ROUND(L2747*$E2748,0))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2748,IF(AND($G2748=$G2749,$F2748=$F2749),ROUND($D2747-SUM($K2749:L2749),0),ROUND(M2747*$E2748,0)),IF(LataProjekcji>$F2748,0,ROUND(M2747*$E2748,0))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2748,IF(AND($G2748=$G2749,$F2748=$F2749),ROUND($D2747-SUM($K2749:M2749),0),ROUND(N2747*$E2748,0)),IF(LataProjekcji>$F2748,0,ROUND(N2747*$E2748,0))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2748,IF(AND($G2748=$G2749,$F2748=$F2749),ROUND($D2747-SUM($K2749:N2749),0),ROUND(O2747*$E2748,0)),IF(LataProjekcji>$F2748,0,ROUND(O2747*$E2748,0))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2748,IF(AND($G2748=$G2749,$F2748=$F2749),ROUND($D2747-SUM($K2749:O2749),0),ROUND(P2747*$E2748,0)),IF(LataProjekcji>$F2748,0,ROUND(P2747*$E2748,0))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2748,IF(AND($G2748=$G2749,$F2748=$F2749),ROUND($D2747-SUM($K2749:P2749),0),ROUND(Q2747*$E2748,0)),IF(LataProjekcji>$F2748,0,ROUND(Q2747*$E2748,0))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2748,IF(AND($G2748=$G2749,$F2748=$F2749),ROUND($D2747-SUM($K2749:Q2749),0),ROUND(R2747*$E2748,0)),IF(LataProjekcji>$F2748,0,ROUND(R2747*$E2748,0))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2748,IF(AND($G2748=$G2749,$F2748=$F2749),ROUND($D2747-SUM($K2749:R2749),0),ROUND(S2747*$E2748,0)),IF(LataProjekcji>$F2748,0,ROUND(S2747*$E2748,0))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2748,IF(AND($G2748=$G2749,$F2748=$F2749),ROUND($D2747-SUM($K2749:S2749),0),ROUND(T2747*$E2748,0)),IF(LataProjekcji>$F2748,0,ROUND(T2747*$E2748,0))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2748,IF(AND($G2748=$G2749,$F2748=$F2749),ROUND($D2747-SUM($K2749:T2749),0),ROUND(U2747*$E2748,0)),IF(LataProjekcji>$F2748,0,ROUND(U2747*$E2748,0))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2748,IF(AND($G2748=$G2749,$F2748=$F2749),ROUND($D2747-SUM($K2749:U2749),0),ROUND(V2747*$E2748,0)),IF(LataProjekcji>$F2748,0,ROUND(V2747*$E2748,0))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2748,IF(AND($G2748=$G2749,$F2748=$F2749),ROUND($D2747-SUM($K2749:V2749),0),ROUND(W2747*$E2748,0)),IF(LataProjekcji>$F2748,0,ROUND(W2747*$E2748,0))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2748,IF(AND($G2748=$G2749,$F2748=$F2749),ROUND($D2747-SUM($K2749:W2749),0),ROUND(X2747*$E2748,0)),IF(LataProjekcji>$F2748,0,ROUND(X2747*$E2748,0))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2748,IF(AND($G2748=$G2749,$F2748=$F2749),ROUND($D2747-SUM($K2749:X2749),0),ROUND(Y2747*$E2748,0)),IF(LataProjekcji>$F2748,0,ROUND(Y2747*$E2748,0))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2748,IF(AND($G2748=$G2749,$F2748=$F2749),ROUND($D2747-SUM($K2749:Y2749),0),ROUND(Z2747*$E2748,0)),IF(LataProjekcji>$F2748,0,ROUND(Z2747*$E2748,0))),0),0)","v":0},{"$f":"IF(AND($G2747,NOT(ISTEXT($G2746)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2748,IF(AND($G2748=$G2749,$F2748=$F2749),ROUND($D2747-SUM($K2749:Z2749),0),ROUND(AA2747*$E2748,0)),IF(LataProjekcji>$F2748,0,ROUND(AA2747*$E2748,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2747>10,ROUND((D2749-1)*E2748,0),E2748)","v":0},{"$f":"D2747-D2750","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1586","v":"nazwa ST: 0"},null,{"$f":"D1586","v":154},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1587","v":1900},{"$f":"E1587","v":1},{"$f":"IF(D2754>10,F1587,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2752,0)),\"brak daty\",IF(D2754>10,EDATE(OFFSET($E$269,$D2752,0),D2756),DATE(D2753,E2753,1)))","v":"brak daty"},{"$f":"SUM(K2753:AA2753)=D2756","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,$F2753,IF($D2753<LataProjekcji,IF((SUM(K2753)+12)<$D2756,12,$D2756-SUM(K2753)),0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,$F2753,IF($D2753<LataProjekcji,IF((SUM($K2753:K2753)+12)<$D2756,12,$D2756-SUM($K2753:K2753)),0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,$F2753,IF($D2753<LataProjekcji,IF((SUM($K2753:L2753)+12)<$D2756,12,$D2756-SUM($K2753:L2753)),0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,$F2753,IF($D2753<LataProjekcji,IF((SUM($K2753:M2753)+12)<$D2756,12,$D2756-SUM($K2753:M2753)),0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,$F2753,IF($D2753<LataProjekcji,IF((SUM($K2753:N2753)+12)<$D2756,12,$D2756-SUM($K2753:N2753)),0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,$F2753,IF($D2753<LataProjekcji,IF((SUM($K2753:O2753)+12)<$D2756,12,$D2756-SUM($K2753:O2753)),0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,$F2753,IF($D2753<LataProjekcji,IF((SUM($K2753:P2753)+12)<$D2756,12,$D2756-SUM($K2753:P2753)),0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,$F2753,IF($D2753<LataProjekcji,IF((SUM($K2753:Q2753)+12)<$D2756,12,$D2756-SUM($K2753:Q2753)),0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,$F2753,IF($D2753<LataProjekcji,IF((SUM($K2753:R2753)+12)<$D2756,12,$D2756-SUM($K2753:R2753)),0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,$F2753,IF($D2753<LataProjekcji,IF((SUM($K2753:S2753)+12)<$D2756,12,$D2756-SUM($K2753:S2753)),0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,$F2753,IF($D2753<LataProjekcji,IF((SUM($K2753:T2753)+12)<$D2756,12,$D2756-SUM($K2753:T2753)),0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,$F2753,IF($D2753<LataProjekcji,IF((SUM($K2753:U2753)+12)<$D2756,12,$D2756-SUM($K2753:U2753)),0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,$F2753,IF($D2753<LataProjekcji,IF((SUM($K2753:V2753)+12)<$D2756,12,$D2756-SUM($K2753:V2753)),0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,$F2753,IF($D2753<LataProjekcji,IF((SUM($K2753:W2753)+12)<$D2756,12,$D2756-SUM($K2753:W2753)),0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,$F2753,IF($D2753<LataProjekcji,IF((SUM($K2753:X2753)+12)<$D2756,12,$D2756-SUM($K2753:X2753)),0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,$F2753,IF($D2753<LataProjekcji,IF((SUM($K2753:Y2753)+12)<$D2756,12,$D2756-SUM($K2753:Y2753)),0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,$F2753,IF($D2753<LataProjekcji,IF((SUM($K2753:Z2753)+12)<$D2756,12,$D2756-SUM($K2753:Z2753)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1588","v":0},{"$f":"E1588","v":0},{"$f":"F1588","v":0},{"$f":"NOT(ISBLANK(am_maszyny))","v":false},{"$f":"SUM(K2754:AA2754)=E2756","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,IF($F2753>$E2756,$E2756,$F2753),IF($D2756>=$E2756,(IF($D2753<LataProjekcji,IF((SUM(J2754:$K2754)+12)<$E2756,12,$E2756-SUM(J2754:$K2754)),0)),(IF($D2753<LataProjekcji,IF((SUM(J2754:$K2754)+12)<$D2756,12,$D2756-SUM(J2754:$K2754)),0)))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,IF($F2753>$E2756,$E2756,$F2753),IF($D2756>=$E2756,(IF($D2753<LataProjekcji,IF((SUM($K2754:K2754)+12)<$E2756,12,$E2756-SUM($K2754:K2754)),0)),(IF($D2753<LataProjekcji,IF((SUM($K2754:K2754)+12)<$D2756,12,$D2756-SUM($K2754:K2754)),0)))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,IF($F2753>$E2756,$E2756,$F2753),IF($D2756>=$E2756,(IF($D2753<LataProjekcji,IF((SUM($K2754:L2754)+12)<$E2756,12,$E2756-SUM($K2754:L2754)),0)),(IF($D2753<LataProjekcji,IF((SUM($K2754:L2754)+12)<$D2756,12,$D2756-SUM($K2754:L2754)),0)))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,IF($F2753>$E2756,$E2756,$F2753),IF($D2756>=$E2756,(IF($D2753<LataProjekcji,IF((SUM($K2754:M2754)+12)<$E2756,12,$E2756-SUM($K2754:M2754)),0)),(IF($D2753<LataProjekcji,IF((SUM($K2754:M2754)+12)<$D2756,12,$D2756-SUM($K2754:M2754)),0)))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,IF($F2753>$E2756,$E2756,$F2753),IF($D2756>=$E2756,(IF($D2753<LataProjekcji,IF((SUM($K2754:N2754)+12)<$E2756,12,$E2756-SUM($K2754:N2754)),0)),(IF($D2753<LataProjekcji,IF((SUM($K2754:N2754)+12)<$D2756,12,$D2756-SUM($K2754:N2754)),0)))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,IF($F2753>$E2756,$E2756,$F2753),IF($D2756>=$E2756,(IF($D2753<LataProjekcji,IF((SUM($K2754:O2754)+12)<$E2756,12,$E2756-SUM($K2754:O2754)),0)),(IF($D2753<LataProjekcji,IF((SUM($K2754:O2754)+12)<$D2756,12,$D2756-SUM($K2754:O2754)),0)))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,IF($F2753>$E2756,$E2756,$F2753),IF($D2756>=$E2756,(IF($D2753<LataProjekcji,IF((SUM($K2754:P2754)+12)<$E2756,12,$E2756-SUM($K2754:P2754)),0)),(IF($D2753<LataProjekcji,IF((SUM($K2754:P2754)+12)<$D2756,12,$D2756-SUM($K2754:P2754)),0)))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,IF($F2753>$E2756,$E2756,$F2753),IF($D2756>=$E2756,(IF($D2753<LataProjekcji,IF((SUM($K2754:Q2754)+12)<$E2756,12,$E2756-SUM($K2754:Q2754)),0)),(IF($D2753<LataProjekcji,IF((SUM($K2754:Q2754)+12)<$D2756,12,$D2756-SUM($K2754:Q2754)),0)))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,IF($F2753>$E2756,$E2756,$F2753),IF($D2756>=$E2756,(IF($D2753<LataProjekcji,IF((SUM($K2754:R2754)+12)<$E2756,12,$E2756-SUM($K2754:R2754)),0)),(IF($D2753<LataProjekcji,IF((SUM($K2754:R2754)+12)<$D2756,12,$D2756-SUM($K2754:R2754)),0)))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,IF($F2753>$E2756,$E2756,$F2753),IF($D2756>=$E2756,(IF($D2753<LataProjekcji,IF((SUM($K2754:S2754)+12)<$E2756,12,$E2756-SUM($K2754:S2754)),0)),(IF($D2753<LataProjekcji,IF((SUM($K2754:S2754)+12)<$D2756,12,$D2756-SUM($K2754:S2754)),0)))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,IF($F2753>$E2756,$E2756,$F2753),IF($D2756>=$E2756,(IF($D2753<LataProjekcji,IF((SUM($K2754:T2754)+12)<$E2756,12,$E2756-SUM($K2754:T2754)),0)),(IF($D2753<LataProjekcji,IF((SUM($K2754:T2754)+12)<$D2756,12,$D2756-SUM($K2754:T2754)),0)))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,IF($F2753>$E2756,$E2756,$F2753),IF($D2756>=$E2756,(IF($D2753<LataProjekcji,IF((SUM($K2754:U2754)+12)<$E2756,12,$E2756-SUM($K2754:U2754)),0)),(IF($D2753<LataProjekcji,IF((SUM($K2754:U2754)+12)<$D2756,12,$D2756-SUM($K2754:U2754)),0)))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,IF($F2753>$E2756,$E2756,$F2753),IF($D2756>=$E2756,(IF($D2753<LataProjekcji,IF((SUM($K2754:V2754)+12)<$E2756,12,$E2756-SUM($K2754:V2754)),0)),(IF($D2753<LataProjekcji,IF((SUM($K2754:V2754)+12)<$D2756,12,$D2756-SUM($K2754:V2754)),0)))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,IF($F2753>$E2756,$E2756,$F2753),IF($D2756>=$E2756,(IF($D2753<LataProjekcji,IF((SUM($K2754:W2754)+12)<$E2756,12,$E2756-SUM($K2754:W2754)),0)),(IF($D2753<LataProjekcji,IF((SUM($K2754:W2754)+12)<$D2756,12,$D2756-SUM($K2754:W2754)),0)))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,IF($F2753>$E2756,$E2756,$F2753),IF($D2756>=$E2756,(IF($D2753<LataProjekcji,IF((SUM($K2754:X2754)+12)<$E2756,12,$E2756-SUM($K2754:X2754)),0)),(IF($D2753<LataProjekcji,IF((SUM($K2754:X2754)+12)<$D2756,12,$D2756-SUM($K2754:X2754)),0)))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,IF($F2753>$E2756,$E2756,$F2753),IF($D2756>=$E2756,(IF($D2753<LataProjekcji,IF((SUM($K2754:Y2754)+12)<$E2756,12,$E2756-SUM($K2754:Y2754)),0)),(IF($D2753<LataProjekcji,IF((SUM($K2754:Y2754)+12)<$D2756,12,$D2756-SUM($K2754:Y2754)),0)))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2753=LataProjekcji,IF($F2753>$E2756,$E2756,$F2753),IF($D2756>=$E2756,(IF($D2753<LataProjekcji,IF((SUM($K2754:Z2754)+12)<$E2756,12,$E2756-SUM($K2754:Z2754)),0)),(IF($D2753<LataProjekcji,IF((SUM($K2754:Z2754)+12)<$D2756,12,$D2756-SUM($K2754:Z2754)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1589","v":0},{"$f":"IF(D2754>10,ROUND(D2755/12,2),D2755)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2755:AA2755)=D2754","v":true},"amortyzacja",null,{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2756,ROUND($D2754,0),ROUND(K2753*$E2755,0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2756,ROUND($D2754-SUM(K2755:$K2755),0),ROUND(L2753*$E2755,0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2756,ROUND($D2754-SUM($K2755:L2755),0),ROUND(M2753*$E2755,0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2756,ROUND($D2754-SUM($K2755:M2755),0),ROUND(N2753*$E2755,0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2756,ROUND($D2754-SUM($K2755:N2755),0),ROUND(O2753*$E2755,0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2756,ROUND($D2754-SUM($K2755:O2755),0),ROUND(P2753*$E2755,0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2756,ROUND($D2754-SUM($K2755:P2755),0),ROUND(Q2753*$E2755,0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2756,ROUND($D2754-SUM($K2755:Q2755),0),ROUND(R2753*$E2755,0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2756,ROUND($D2754-SUM($K2755:R2755),0),ROUND(S2753*$E2755,0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2756,ROUND($D2754-SUM($K2755:S2755),0),ROUND(T2753*$E2755,0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2756,ROUND($D2754-SUM($K2755:T2755),0),ROUND(U2753*$E2755,0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2756,ROUND($D2754-SUM($K2755:U2755),0),ROUND(V2753*$E2755,0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2756,ROUND($D2754-SUM($K2755:V2755),0),ROUND(W2753*$E2755,0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2756,ROUND($D2754-SUM($K2755:W2755),0),ROUND(X2753*$E2755,0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2756,ROUND($D2754-SUM($K2755:X2755),0),ROUND(Y2753*$E2755,0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2756,ROUND($D2754-SUM($K2755:Y2755),0),ROUND(Z2753*$E2755,0)),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2756,ROUND($D2754-SUM($K2755:Z2755),0),ROUND(AA2753*$E2755,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2754/E2755,0),0)","v":0},{"$f":"IF(D2756=0,0,DATEDIF(DATE(D2753,E2753,1),DATE(F2755,G2755,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2753),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2753),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2755,IF(AND($G2755=$G2756,$F2755=$F2756),ROUND($D2754-SUM($K2756),0),ROUND(K2754*$E2755,0)),IF(LataProjekcji>$F2755,0,ROUND(K2754*$E2755,0))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2755,IF(AND($G2755=$G2756,$F2755=$F2756),ROUND($D2754-SUM($K2756:K2756),0),ROUND(L2754*$E2755,0)),IF(LataProjekcji>$F2755,0,ROUND(L2754*$E2755,0))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2755,IF(AND($G2755=$G2756,$F2755=$F2756),ROUND($D2754-SUM($K2756:L2756),0),ROUND(M2754*$E2755,0)),IF(LataProjekcji>$F2755,0,ROUND(M2754*$E2755,0))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2755,IF(AND($G2755=$G2756,$F2755=$F2756),ROUND($D2754-SUM($K2756:M2756),0),ROUND(N2754*$E2755,0)),IF(LataProjekcji>$F2755,0,ROUND(N2754*$E2755,0))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2755,IF(AND($G2755=$G2756,$F2755=$F2756),ROUND($D2754-SUM($K2756:N2756),0),ROUND(O2754*$E2755,0)),IF(LataProjekcji>$F2755,0,ROUND(O2754*$E2755,0))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2755,IF(AND($G2755=$G2756,$F2755=$F2756),ROUND($D2754-SUM($K2756:O2756),0),ROUND(P2754*$E2755,0)),IF(LataProjekcji>$F2755,0,ROUND(P2754*$E2755,0))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2755,IF(AND($G2755=$G2756,$F2755=$F2756),ROUND($D2754-SUM($K2756:P2756),0),ROUND(Q2754*$E2755,0)),IF(LataProjekcji>$F2755,0,ROUND(Q2754*$E2755,0))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2755,IF(AND($G2755=$G2756,$F2755=$F2756),ROUND($D2754-SUM($K2756:Q2756),0),ROUND(R2754*$E2755,0)),IF(LataProjekcji>$F2755,0,ROUND(R2754*$E2755,0))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2755,IF(AND($G2755=$G2756,$F2755=$F2756),ROUND($D2754-SUM($K2756:R2756),0),ROUND(S2754*$E2755,0)),IF(LataProjekcji>$F2755,0,ROUND(S2754*$E2755,0))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2755,IF(AND($G2755=$G2756,$F2755=$F2756),ROUND($D2754-SUM($K2756:S2756),0),ROUND(T2754*$E2755,0)),IF(LataProjekcji>$F2755,0,ROUND(T2754*$E2755,0))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2755,IF(AND($G2755=$G2756,$F2755=$F2756),ROUND($D2754-SUM($K2756:T2756),0),ROUND(U2754*$E2755,0)),IF(LataProjekcji>$F2755,0,ROUND(U2754*$E2755,0))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2755,IF(AND($G2755=$G2756,$F2755=$F2756),ROUND($D2754-SUM($K2756:U2756),0),ROUND(V2754*$E2755,0)),IF(LataProjekcji>$F2755,0,ROUND(V2754*$E2755,0))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2755,IF(AND($G2755=$G2756,$F2755=$F2756),ROUND($D2754-SUM($K2756:V2756),0),ROUND(W2754*$E2755,0)),IF(LataProjekcji>$F2755,0,ROUND(W2754*$E2755,0))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2755,IF(AND($G2755=$G2756,$F2755=$F2756),ROUND($D2754-SUM($K2756:W2756),0),ROUND(X2754*$E2755,0)),IF(LataProjekcji>$F2755,0,ROUND(X2754*$E2755,0))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2755,IF(AND($G2755=$G2756,$F2755=$F2756),ROUND($D2754-SUM($K2756:X2756),0),ROUND(Y2754*$E2755,0)),IF(LataProjekcji>$F2755,0,ROUND(Y2754*$E2755,0))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2755,IF(AND($G2755=$G2756,$F2755=$F2756),ROUND($D2754-SUM($K2756:Y2756),0),ROUND(Z2754*$E2755,0)),IF(LataProjekcji>$F2755,0,ROUND(Z2754*$E2755,0))),0),0)","v":0},{"$f":"IF(AND($G2754,NOT(ISTEXT($G2753)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2755,IF(AND($G2755=$G2756,$F2755=$F2756),ROUND($D2754-SUM($K2756:Z2756),0),ROUND(AA2754*$E2755,0)),IF(LataProjekcji>$F2755,0,ROUND(AA2754*$E2755,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2754>10,ROUND((D2756-1)*E2755,0),E2755)","v":0},{"$f":"D2754-D2757","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1593","v":"nazwa ST: 0"},null,{"$f":"D1593","v":155},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1594","v":1900},{"$f":"E1594","v":1},{"$f":"IF(D2761>10,F1594,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2759,0)),\"brak daty\",IF(D2761>10,EDATE(OFFSET($E$269,$D2759,0),D2763),DATE(D2760,E2760,1)))","v":"brak daty"},{"$f":"SUM(K2760:AA2760)=D2763","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,$F2760,IF($D2760<LataProjekcji,IF((SUM(K2760)+12)<$D2763,12,$D2763-SUM(K2760)),0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,$F2760,IF($D2760<LataProjekcji,IF((SUM($K2760:K2760)+12)<$D2763,12,$D2763-SUM($K2760:K2760)),0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,$F2760,IF($D2760<LataProjekcji,IF((SUM($K2760:L2760)+12)<$D2763,12,$D2763-SUM($K2760:L2760)),0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,$F2760,IF($D2760<LataProjekcji,IF((SUM($K2760:M2760)+12)<$D2763,12,$D2763-SUM($K2760:M2760)),0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,$F2760,IF($D2760<LataProjekcji,IF((SUM($K2760:N2760)+12)<$D2763,12,$D2763-SUM($K2760:N2760)),0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,$F2760,IF($D2760<LataProjekcji,IF((SUM($K2760:O2760)+12)<$D2763,12,$D2763-SUM($K2760:O2760)),0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,$F2760,IF($D2760<LataProjekcji,IF((SUM($K2760:P2760)+12)<$D2763,12,$D2763-SUM($K2760:P2760)),0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,$F2760,IF($D2760<LataProjekcji,IF((SUM($K2760:Q2760)+12)<$D2763,12,$D2763-SUM($K2760:Q2760)),0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,$F2760,IF($D2760<LataProjekcji,IF((SUM($K2760:R2760)+12)<$D2763,12,$D2763-SUM($K2760:R2760)),0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,$F2760,IF($D2760<LataProjekcji,IF((SUM($K2760:S2760)+12)<$D2763,12,$D2763-SUM($K2760:S2760)),0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,$F2760,IF($D2760<LataProjekcji,IF((SUM($K2760:T2760)+12)<$D2763,12,$D2763-SUM($K2760:T2760)),0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,$F2760,IF($D2760<LataProjekcji,IF((SUM($K2760:U2760)+12)<$D2763,12,$D2763-SUM($K2760:U2760)),0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,$F2760,IF($D2760<LataProjekcji,IF((SUM($K2760:V2760)+12)<$D2763,12,$D2763-SUM($K2760:V2760)),0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,$F2760,IF($D2760<LataProjekcji,IF((SUM($K2760:W2760)+12)<$D2763,12,$D2763-SUM($K2760:W2760)),0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,$F2760,IF($D2760<LataProjekcji,IF((SUM($K2760:X2760)+12)<$D2763,12,$D2763-SUM($K2760:X2760)),0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,$F2760,IF($D2760<LataProjekcji,IF((SUM($K2760:Y2760)+12)<$D2763,12,$D2763-SUM($K2760:Y2760)),0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,$F2760,IF($D2760<LataProjekcji,IF((SUM($K2760:Z2760)+12)<$D2763,12,$D2763-SUM($K2760:Z2760)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1595","v":0},{"$f":"E1595","v":0},{"$f":"F1595","v":0},{"$f":"NOT(ISBLANK(am_maszyny))","v":false},{"$f":"SUM(K2761:AA2761)=E2763","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,IF($F2760>$E2763,$E2763,$F2760),IF($D2763>=$E2763,(IF($D2760<LataProjekcji,IF((SUM(J2761:$K2761)+12)<$E2763,12,$E2763-SUM(J2761:$K2761)),0)),(IF($D2760<LataProjekcji,IF((SUM(J2761:$K2761)+12)<$D2763,12,$D2763-SUM(J2761:$K2761)),0)))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,IF($F2760>$E2763,$E2763,$F2760),IF($D2763>=$E2763,(IF($D2760<LataProjekcji,IF((SUM($K2761:K2761)+12)<$E2763,12,$E2763-SUM($K2761:K2761)),0)),(IF($D2760<LataProjekcji,IF((SUM($K2761:K2761)+12)<$D2763,12,$D2763-SUM($K2761:K2761)),0)))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,IF($F2760>$E2763,$E2763,$F2760),IF($D2763>=$E2763,(IF($D2760<LataProjekcji,IF((SUM($K2761:L2761)+12)<$E2763,12,$E2763-SUM($K2761:L2761)),0)),(IF($D2760<LataProjekcji,IF((SUM($K2761:L2761)+12)<$D2763,12,$D2763-SUM($K2761:L2761)),0)))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,IF($F2760>$E2763,$E2763,$F2760),IF($D2763>=$E2763,(IF($D2760<LataProjekcji,IF((SUM($K2761:M2761)+12)<$E2763,12,$E2763-SUM($K2761:M2761)),0)),(IF($D2760<LataProjekcji,IF((SUM($K2761:M2761)+12)<$D2763,12,$D2763-SUM($K2761:M2761)),0)))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,IF($F2760>$E2763,$E2763,$F2760),IF($D2763>=$E2763,(IF($D2760<LataProjekcji,IF((SUM($K2761:N2761)+12)<$E2763,12,$E2763-SUM($K2761:N2761)),0)),(IF($D2760<LataProjekcji,IF((SUM($K2761:N2761)+12)<$D2763,12,$D2763-SUM($K2761:N2761)),0)))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,IF($F2760>$E2763,$E2763,$F2760),IF($D2763>=$E2763,(IF($D2760<LataProjekcji,IF((SUM($K2761:O2761)+12)<$E2763,12,$E2763-SUM($K2761:O2761)),0)),(IF($D2760<LataProjekcji,IF((SUM($K2761:O2761)+12)<$D2763,12,$D2763-SUM($K2761:O2761)),0)))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,IF($F2760>$E2763,$E2763,$F2760),IF($D2763>=$E2763,(IF($D2760<LataProjekcji,IF((SUM($K2761:P2761)+12)<$E2763,12,$E2763-SUM($K2761:P2761)),0)),(IF($D2760<LataProjekcji,IF((SUM($K2761:P2761)+12)<$D2763,12,$D2763-SUM($K2761:P2761)),0)))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,IF($F2760>$E2763,$E2763,$F2760),IF($D2763>=$E2763,(IF($D2760<LataProjekcji,IF((SUM($K2761:Q2761)+12)<$E2763,12,$E2763-SUM($K2761:Q2761)),0)),(IF($D2760<LataProjekcji,IF((SUM($K2761:Q2761)+12)<$D2763,12,$D2763-SUM($K2761:Q2761)),0)))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,IF($F2760>$E2763,$E2763,$F2760),IF($D2763>=$E2763,(IF($D2760<LataProjekcji,IF((SUM($K2761:R2761)+12)<$E2763,12,$E2763-SUM($K2761:R2761)),0)),(IF($D2760<LataProjekcji,IF((SUM($K2761:R2761)+12)<$D2763,12,$D2763-SUM($K2761:R2761)),0)))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,IF($F2760>$E2763,$E2763,$F2760),IF($D2763>=$E2763,(IF($D2760<LataProjekcji,IF((SUM($K2761:S2761)+12)<$E2763,12,$E2763-SUM($K2761:S2761)),0)),(IF($D2760<LataProjekcji,IF((SUM($K2761:S2761)+12)<$D2763,12,$D2763-SUM($K2761:S2761)),0)))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,IF($F2760>$E2763,$E2763,$F2760),IF($D2763>=$E2763,(IF($D2760<LataProjekcji,IF((SUM($K2761:T2761)+12)<$E2763,12,$E2763-SUM($K2761:T2761)),0)),(IF($D2760<LataProjekcji,IF((SUM($K2761:T2761)+12)<$D2763,12,$D2763-SUM($K2761:T2761)),0)))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,IF($F2760>$E2763,$E2763,$F2760),IF($D2763>=$E2763,(IF($D2760<LataProjekcji,IF((SUM($K2761:U2761)+12)<$E2763,12,$E2763-SUM($K2761:U2761)),0)),(IF($D2760<LataProjekcji,IF((SUM($K2761:U2761)+12)<$D2763,12,$D2763-SUM($K2761:U2761)),0)))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,IF($F2760>$E2763,$E2763,$F2760),IF($D2763>=$E2763,(IF($D2760<LataProjekcji,IF((SUM($K2761:V2761)+12)<$E2763,12,$E2763-SUM($K2761:V2761)),0)),(IF($D2760<LataProjekcji,IF((SUM($K2761:V2761)+12)<$D2763,12,$D2763-SUM($K2761:V2761)),0)))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,IF($F2760>$E2763,$E2763,$F2760),IF($D2763>=$E2763,(IF($D2760<LataProjekcji,IF((SUM($K2761:W2761)+12)<$E2763,12,$E2763-SUM($K2761:W2761)),0)),(IF($D2760<LataProjekcji,IF((SUM($K2761:W2761)+12)<$D2763,12,$D2763-SUM($K2761:W2761)),0)))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,IF($F2760>$E2763,$E2763,$F2760),IF($D2763>=$E2763,(IF($D2760<LataProjekcji,IF((SUM($K2761:X2761)+12)<$E2763,12,$E2763-SUM($K2761:X2761)),0)),(IF($D2760<LataProjekcji,IF((SUM($K2761:X2761)+12)<$D2763,12,$D2763-SUM($K2761:X2761)),0)))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,IF($F2760>$E2763,$E2763,$F2760),IF($D2763>=$E2763,(IF($D2760<LataProjekcji,IF((SUM($K2761:Y2761)+12)<$E2763,12,$E2763-SUM($K2761:Y2761)),0)),(IF($D2760<LataProjekcji,IF((SUM($K2761:Y2761)+12)<$D2763,12,$D2763-SUM($K2761:Y2761)),0)))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2760=LataProjekcji,IF($F2760>$E2763,$E2763,$F2760),IF($D2763>=$E2763,(IF($D2760<LataProjekcji,IF((SUM($K2761:Z2761)+12)<$E2763,12,$E2763-SUM($K2761:Z2761)),0)),(IF($D2760<LataProjekcji,IF((SUM($K2761:Z2761)+12)<$D2763,12,$D2763-SUM($K2761:Z2761)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1596","v":0},{"$f":"IF(D2761>10,ROUND(D2762/12,2),D2762)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2762:AA2762)=D2761","v":true},"amortyzacja",null,{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2763,ROUND($D2761,0),ROUND(K2760*$E2762,0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2763,ROUND($D2761-SUM(K2762:$K2762),0),ROUND(L2760*$E2762,0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2763,ROUND($D2761-SUM($K2762:L2762),0),ROUND(M2760*$E2762,0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2763,ROUND($D2761-SUM($K2762:M2762),0),ROUND(N2760*$E2762,0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2763,ROUND($D2761-SUM($K2762:N2762),0),ROUND(O2760*$E2762,0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2763,ROUND($D2761-SUM($K2762:O2762),0),ROUND(P2760*$E2762,0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2763,ROUND($D2761-SUM($K2762:P2762),0),ROUND(Q2760*$E2762,0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2763,ROUND($D2761-SUM($K2762:Q2762),0),ROUND(R2760*$E2762,0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2763,ROUND($D2761-SUM($K2762:R2762),0),ROUND(S2760*$E2762,0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2763,ROUND($D2761-SUM($K2762:S2762),0),ROUND(T2760*$E2762,0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2763,ROUND($D2761-SUM($K2762:T2762),0),ROUND(U2760*$E2762,0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2763,ROUND($D2761-SUM($K2762:U2762),0),ROUND(V2760*$E2762,0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2763,ROUND($D2761-SUM($K2762:V2762),0),ROUND(W2760*$E2762,0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2763,ROUND($D2761-SUM($K2762:W2762),0),ROUND(X2760*$E2762,0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2763,ROUND($D2761-SUM($K2762:X2762),0),ROUND(Y2760*$E2762,0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2763,ROUND($D2761-SUM($K2762:Y2762),0),ROUND(Z2760*$E2762,0)),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2763,ROUND($D2761-SUM($K2762:Z2762),0),ROUND(AA2760*$E2762,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2761/E2762,0),0)","v":0},{"$f":"IF(D2763=0,0,DATEDIF(DATE(D2760,E2760,1),DATE(F2762,G2762,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2760),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2760),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2762,IF(AND($G2762=$G2763,$F2762=$F2763),ROUND($D2761-SUM($K2763),0),ROUND(K2761*$E2762,0)),IF(LataProjekcji>$F2762,0,ROUND(K2761*$E2762,0))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2762,IF(AND($G2762=$G2763,$F2762=$F2763),ROUND($D2761-SUM($K2763:K2763),0),ROUND(L2761*$E2762,0)),IF(LataProjekcji>$F2762,0,ROUND(L2761*$E2762,0))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2762,IF(AND($G2762=$G2763,$F2762=$F2763),ROUND($D2761-SUM($K2763:L2763),0),ROUND(M2761*$E2762,0)),IF(LataProjekcji>$F2762,0,ROUND(M2761*$E2762,0))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2762,IF(AND($G2762=$G2763,$F2762=$F2763),ROUND($D2761-SUM($K2763:M2763),0),ROUND(N2761*$E2762,0)),IF(LataProjekcji>$F2762,0,ROUND(N2761*$E2762,0))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2762,IF(AND($G2762=$G2763,$F2762=$F2763),ROUND($D2761-SUM($K2763:N2763),0),ROUND(O2761*$E2762,0)),IF(LataProjekcji>$F2762,0,ROUND(O2761*$E2762,0))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2762,IF(AND($G2762=$G2763,$F2762=$F2763),ROUND($D2761-SUM($K2763:O2763),0),ROUND(P2761*$E2762,0)),IF(LataProjekcji>$F2762,0,ROUND(P2761*$E2762,0))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2762,IF(AND($G2762=$G2763,$F2762=$F2763),ROUND($D2761-SUM($K2763:P2763),0),ROUND(Q2761*$E2762,0)),IF(LataProjekcji>$F2762,0,ROUND(Q2761*$E2762,0))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2762,IF(AND($G2762=$G2763,$F2762=$F2763),ROUND($D2761-SUM($K2763:Q2763),0),ROUND(R2761*$E2762,0)),IF(LataProjekcji>$F2762,0,ROUND(R2761*$E2762,0))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2762,IF(AND($G2762=$G2763,$F2762=$F2763),ROUND($D2761-SUM($K2763:R2763),0),ROUND(S2761*$E2762,0)),IF(LataProjekcji>$F2762,0,ROUND(S2761*$E2762,0))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2762,IF(AND($G2762=$G2763,$F2762=$F2763),ROUND($D2761-SUM($K2763:S2763),0),ROUND(T2761*$E2762,0)),IF(LataProjekcji>$F2762,0,ROUND(T2761*$E2762,0))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2762,IF(AND($G2762=$G2763,$F2762=$F2763),ROUND($D2761-SUM($K2763:T2763),0),ROUND(U2761*$E2762,0)),IF(LataProjekcji>$F2762,0,ROUND(U2761*$E2762,0))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2762,IF(AND($G2762=$G2763,$F2762=$F2763),ROUND($D2761-SUM($K2763:U2763),0),ROUND(V2761*$E2762,0)),IF(LataProjekcji>$F2762,0,ROUND(V2761*$E2762,0))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2762,IF(AND($G2762=$G2763,$F2762=$F2763),ROUND($D2761-SUM($K2763:V2763),0),ROUND(W2761*$E2762,0)),IF(LataProjekcji>$F2762,0,ROUND(W2761*$E2762,0))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2762,IF(AND($G2762=$G2763,$F2762=$F2763),ROUND($D2761-SUM($K2763:W2763),0),ROUND(X2761*$E2762,0)),IF(LataProjekcji>$F2762,0,ROUND(X2761*$E2762,0))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2762,IF(AND($G2762=$G2763,$F2762=$F2763),ROUND($D2761-SUM($K2763:X2763),0),ROUND(Y2761*$E2762,0)),IF(LataProjekcji>$F2762,0,ROUND(Y2761*$E2762,0))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2762,IF(AND($G2762=$G2763,$F2762=$F2763),ROUND($D2761-SUM($K2763:Y2763),0),ROUND(Z2761*$E2762,0)),IF(LataProjekcji>$F2762,0,ROUND(Z2761*$E2762,0))),0),0)","v":0},{"$f":"IF(AND($G2761,NOT(ISTEXT($G2760)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2762,IF(AND($G2762=$G2763,$F2762=$F2763),ROUND($D2761-SUM($K2763:Z2763),0),ROUND(AA2761*$E2762,0)),IF(LataProjekcji>$F2762,0,ROUND(AA2761*$E2762,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2761>10,ROUND((D2763-1)*E2762,0),E2762)","v":0},{"$f":"D2761-D2764","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1600","v":"nazwa ST: 0"},null,{"$f":"D1600","v":156},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1601","v":1900},{"$f":"E1601","v":1},{"$f":"IF(D2768>10,F1601,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2766,0)),\"brak daty\",IF(D2768>10,EDATE(OFFSET($E$269,$D2766,0),D2770),DATE(D2767,E2767,1)))","v":"brak daty"},{"$f":"SUM(K2767:AA2767)=D2770","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,$F2767,IF($D2767<LataProjekcji,IF((SUM(K2767)+12)<$D2770,12,$D2770-SUM(K2767)),0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,$F2767,IF($D2767<LataProjekcji,IF((SUM($K2767:K2767)+12)<$D2770,12,$D2770-SUM($K2767:K2767)),0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,$F2767,IF($D2767<LataProjekcji,IF((SUM($K2767:L2767)+12)<$D2770,12,$D2770-SUM($K2767:L2767)),0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,$F2767,IF($D2767<LataProjekcji,IF((SUM($K2767:M2767)+12)<$D2770,12,$D2770-SUM($K2767:M2767)),0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,$F2767,IF($D2767<LataProjekcji,IF((SUM($K2767:N2767)+12)<$D2770,12,$D2770-SUM($K2767:N2767)),0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,$F2767,IF($D2767<LataProjekcji,IF((SUM($K2767:O2767)+12)<$D2770,12,$D2770-SUM($K2767:O2767)),0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,$F2767,IF($D2767<LataProjekcji,IF((SUM($K2767:P2767)+12)<$D2770,12,$D2770-SUM($K2767:P2767)),0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,$F2767,IF($D2767<LataProjekcji,IF((SUM($K2767:Q2767)+12)<$D2770,12,$D2770-SUM($K2767:Q2767)),0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,$F2767,IF($D2767<LataProjekcji,IF((SUM($K2767:R2767)+12)<$D2770,12,$D2770-SUM($K2767:R2767)),0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,$F2767,IF($D2767<LataProjekcji,IF((SUM($K2767:S2767)+12)<$D2770,12,$D2770-SUM($K2767:S2767)),0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,$F2767,IF($D2767<LataProjekcji,IF((SUM($K2767:T2767)+12)<$D2770,12,$D2770-SUM($K2767:T2767)),0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,$F2767,IF($D2767<LataProjekcji,IF((SUM($K2767:U2767)+12)<$D2770,12,$D2770-SUM($K2767:U2767)),0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,$F2767,IF($D2767<LataProjekcji,IF((SUM($K2767:V2767)+12)<$D2770,12,$D2770-SUM($K2767:V2767)),0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,$F2767,IF($D2767<LataProjekcji,IF((SUM($K2767:W2767)+12)<$D2770,12,$D2770-SUM($K2767:W2767)),0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,$F2767,IF($D2767<LataProjekcji,IF((SUM($K2767:X2767)+12)<$D2770,12,$D2770-SUM($K2767:X2767)),0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,$F2767,IF($D2767<LataProjekcji,IF((SUM($K2767:Y2767)+12)<$D2770,12,$D2770-SUM($K2767:Y2767)),0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,$F2767,IF($D2767<LataProjekcji,IF((SUM($K2767:Z2767)+12)<$D2770,12,$D2770-SUM($K2767:Z2767)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1602","v":0},{"$f":"E1602","v":0},{"$f":"F1602","v":0},{"$f":"NOT(ISBLANK(am_maszyny))","v":false},{"$f":"SUM(K2768:AA2768)=E2770","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,IF($F2767>$E2770,$E2770,$F2767),IF($D2770>=$E2770,(IF($D2767<LataProjekcji,IF((SUM(J2768:$K2768)+12)<$E2770,12,$E2770-SUM(J2768:$K2768)),0)),(IF($D2767<LataProjekcji,IF((SUM(J2768:$K2768)+12)<$D2770,12,$D2770-SUM(J2768:$K2768)),0)))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,IF($F2767>$E2770,$E2770,$F2767),IF($D2770>=$E2770,(IF($D2767<LataProjekcji,IF((SUM($K2768:K2768)+12)<$E2770,12,$E2770-SUM($K2768:K2768)),0)),(IF($D2767<LataProjekcji,IF((SUM($K2768:K2768)+12)<$D2770,12,$D2770-SUM($K2768:K2768)),0)))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,IF($F2767>$E2770,$E2770,$F2767),IF($D2770>=$E2770,(IF($D2767<LataProjekcji,IF((SUM($K2768:L2768)+12)<$E2770,12,$E2770-SUM($K2768:L2768)),0)),(IF($D2767<LataProjekcji,IF((SUM($K2768:L2768)+12)<$D2770,12,$D2770-SUM($K2768:L2768)),0)))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,IF($F2767>$E2770,$E2770,$F2767),IF($D2770>=$E2770,(IF($D2767<LataProjekcji,IF((SUM($K2768:M2768)+12)<$E2770,12,$E2770-SUM($K2768:M2768)),0)),(IF($D2767<LataProjekcji,IF((SUM($K2768:M2768)+12)<$D2770,12,$D2770-SUM($K2768:M2768)),0)))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,IF($F2767>$E2770,$E2770,$F2767),IF($D2770>=$E2770,(IF($D2767<LataProjekcji,IF((SUM($K2768:N2768)+12)<$E2770,12,$E2770-SUM($K2768:N2768)),0)),(IF($D2767<LataProjekcji,IF((SUM($K2768:N2768)+12)<$D2770,12,$D2770-SUM($K2768:N2768)),0)))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,IF($F2767>$E2770,$E2770,$F2767),IF($D2770>=$E2770,(IF($D2767<LataProjekcji,IF((SUM($K2768:O2768)+12)<$E2770,12,$E2770-SUM($K2768:O2768)),0)),(IF($D2767<LataProjekcji,IF((SUM($K2768:O2768)+12)<$D2770,12,$D2770-SUM($K2768:O2768)),0)))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,IF($F2767>$E2770,$E2770,$F2767),IF($D2770>=$E2770,(IF($D2767<LataProjekcji,IF((SUM($K2768:P2768)+12)<$E2770,12,$E2770-SUM($K2768:P2768)),0)),(IF($D2767<LataProjekcji,IF((SUM($K2768:P2768)+12)<$D2770,12,$D2770-SUM($K2768:P2768)),0)))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,IF($F2767>$E2770,$E2770,$F2767),IF($D2770>=$E2770,(IF($D2767<LataProjekcji,IF((SUM($K2768:Q2768)+12)<$E2770,12,$E2770-SUM($K2768:Q2768)),0)),(IF($D2767<LataProjekcji,IF((SUM($K2768:Q2768)+12)<$D2770,12,$D2770-SUM($K2768:Q2768)),0)))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,IF($F2767>$E2770,$E2770,$F2767),IF($D2770>=$E2770,(IF($D2767<LataProjekcji,IF((SUM($K2768:R2768)+12)<$E2770,12,$E2770-SUM($K2768:R2768)),0)),(IF($D2767<LataProjekcji,IF((SUM($K2768:R2768)+12)<$D2770,12,$D2770-SUM($K2768:R2768)),0)))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,IF($F2767>$E2770,$E2770,$F2767),IF($D2770>=$E2770,(IF($D2767<LataProjekcji,IF((SUM($K2768:S2768)+12)<$E2770,12,$E2770-SUM($K2768:S2768)),0)),(IF($D2767<LataProjekcji,IF((SUM($K2768:S2768)+12)<$D2770,12,$D2770-SUM($K2768:S2768)),0)))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,IF($F2767>$E2770,$E2770,$F2767),IF($D2770>=$E2770,(IF($D2767<LataProjekcji,IF((SUM($K2768:T2768)+12)<$E2770,12,$E2770-SUM($K2768:T2768)),0)),(IF($D2767<LataProjekcji,IF((SUM($K2768:T2768)+12)<$D2770,12,$D2770-SUM($K2768:T2768)),0)))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,IF($F2767>$E2770,$E2770,$F2767),IF($D2770>=$E2770,(IF($D2767<LataProjekcji,IF((SUM($K2768:U2768)+12)<$E2770,12,$E2770-SUM($K2768:U2768)),0)),(IF($D2767<LataProjekcji,IF((SUM($K2768:U2768)+12)<$D2770,12,$D2770-SUM($K2768:U2768)),0)))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,IF($F2767>$E2770,$E2770,$F2767),IF($D2770>=$E2770,(IF($D2767<LataProjekcji,IF((SUM($K2768:V2768)+12)<$E2770,12,$E2770-SUM($K2768:V2768)),0)),(IF($D2767<LataProjekcji,IF((SUM($K2768:V2768)+12)<$D2770,12,$D2770-SUM($K2768:V2768)),0)))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,IF($F2767>$E2770,$E2770,$F2767),IF($D2770>=$E2770,(IF($D2767<LataProjekcji,IF((SUM($K2768:W2768)+12)<$E2770,12,$E2770-SUM($K2768:W2768)),0)),(IF($D2767<LataProjekcji,IF((SUM($K2768:W2768)+12)<$D2770,12,$D2770-SUM($K2768:W2768)),0)))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,IF($F2767>$E2770,$E2770,$F2767),IF($D2770>=$E2770,(IF($D2767<LataProjekcji,IF((SUM($K2768:X2768)+12)<$E2770,12,$E2770-SUM($K2768:X2768)),0)),(IF($D2767<LataProjekcji,IF((SUM($K2768:X2768)+12)<$D2770,12,$D2770-SUM($K2768:X2768)),0)))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,IF($F2767>$E2770,$E2770,$F2767),IF($D2770>=$E2770,(IF($D2767<LataProjekcji,IF((SUM($K2768:Y2768)+12)<$E2770,12,$E2770-SUM($K2768:Y2768)),0)),(IF($D2767<LataProjekcji,IF((SUM($K2768:Y2768)+12)<$D2770,12,$D2770-SUM($K2768:Y2768)),0)))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2767=LataProjekcji,IF($F2767>$E2770,$E2770,$F2767),IF($D2770>=$E2770,(IF($D2767<LataProjekcji,IF((SUM($K2768:Z2768)+12)<$E2770,12,$E2770-SUM($K2768:Z2768)),0)),(IF($D2767<LataProjekcji,IF((SUM($K2768:Z2768)+12)<$D2770,12,$D2770-SUM($K2768:Z2768)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1603","v":0},{"$f":"IF(D2768>10,ROUND(D2769/12,2),D2769)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2769:AA2769)=D2768","v":true},"amortyzacja",null,{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2770,ROUND($D2768,0),ROUND(K2767*$E2769,0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2770,ROUND($D2768-SUM(K2769:$K2769),0),ROUND(L2767*$E2769,0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2770,ROUND($D2768-SUM($K2769:L2769),0),ROUND(M2767*$E2769,0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2770,ROUND($D2768-SUM($K2769:M2769),0),ROUND(N2767*$E2769,0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2770,ROUND($D2768-SUM($K2769:N2769),0),ROUND(O2767*$E2769,0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2770,ROUND($D2768-SUM($K2769:O2769),0),ROUND(P2767*$E2769,0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2770,ROUND($D2768-SUM($K2769:P2769),0),ROUND(Q2767*$E2769,0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2770,ROUND($D2768-SUM($K2769:Q2769),0),ROUND(R2767*$E2769,0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2770,ROUND($D2768-SUM($K2769:R2769),0),ROUND(S2767*$E2769,0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2770,ROUND($D2768-SUM($K2769:S2769),0),ROUND(T2767*$E2769,0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2770,ROUND($D2768-SUM($K2769:T2769),0),ROUND(U2767*$E2769,0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2770,ROUND($D2768-SUM($K2769:U2769),0),ROUND(V2767*$E2769,0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2770,ROUND($D2768-SUM($K2769:V2769),0),ROUND(W2767*$E2769,0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2770,ROUND($D2768-SUM($K2769:W2769),0),ROUND(X2767*$E2769,0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2770,ROUND($D2768-SUM($K2769:X2769),0),ROUND(Y2767*$E2769,0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2770,ROUND($D2768-SUM($K2769:Y2769),0),ROUND(Z2767*$E2769,0)),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2770,ROUND($D2768-SUM($K2769:Z2769),0),ROUND(AA2767*$E2769,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2768/E2769,0),0)","v":0},{"$f":"IF(D2770=0,0,DATEDIF(DATE(D2767,E2767,1),DATE(F2769,G2769,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2767),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2767),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2769,IF(AND($G2769=$G2770,$F2769=$F2770),ROUND($D2768-SUM($K2770),0),ROUND(K2768*$E2769,0)),IF(LataProjekcji>$F2769,0,ROUND(K2768*$E2769,0))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2769,IF(AND($G2769=$G2770,$F2769=$F2770),ROUND($D2768-SUM($K2770:K2770),0),ROUND(L2768*$E2769,0)),IF(LataProjekcji>$F2769,0,ROUND(L2768*$E2769,0))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2769,IF(AND($G2769=$G2770,$F2769=$F2770),ROUND($D2768-SUM($K2770:L2770),0),ROUND(M2768*$E2769,0)),IF(LataProjekcji>$F2769,0,ROUND(M2768*$E2769,0))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2769,IF(AND($G2769=$G2770,$F2769=$F2770),ROUND($D2768-SUM($K2770:M2770),0),ROUND(N2768*$E2769,0)),IF(LataProjekcji>$F2769,0,ROUND(N2768*$E2769,0))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2769,IF(AND($G2769=$G2770,$F2769=$F2770),ROUND($D2768-SUM($K2770:N2770),0),ROUND(O2768*$E2769,0)),IF(LataProjekcji>$F2769,0,ROUND(O2768*$E2769,0))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2769,IF(AND($G2769=$G2770,$F2769=$F2770),ROUND($D2768-SUM($K2770:O2770),0),ROUND(P2768*$E2769,0)),IF(LataProjekcji>$F2769,0,ROUND(P2768*$E2769,0))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2769,IF(AND($G2769=$G2770,$F2769=$F2770),ROUND($D2768-SUM($K2770:P2770),0),ROUND(Q2768*$E2769,0)),IF(LataProjekcji>$F2769,0,ROUND(Q2768*$E2769,0))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2769,IF(AND($G2769=$G2770,$F2769=$F2770),ROUND($D2768-SUM($K2770:Q2770),0),ROUND(R2768*$E2769,0)),IF(LataProjekcji>$F2769,0,ROUND(R2768*$E2769,0))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2769,IF(AND($G2769=$G2770,$F2769=$F2770),ROUND($D2768-SUM($K2770:R2770),0),ROUND(S2768*$E2769,0)),IF(LataProjekcji>$F2769,0,ROUND(S2768*$E2769,0))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2769,IF(AND($G2769=$G2770,$F2769=$F2770),ROUND($D2768-SUM($K2770:S2770),0),ROUND(T2768*$E2769,0)),IF(LataProjekcji>$F2769,0,ROUND(T2768*$E2769,0))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2769,IF(AND($G2769=$G2770,$F2769=$F2770),ROUND($D2768-SUM($K2770:T2770),0),ROUND(U2768*$E2769,0)),IF(LataProjekcji>$F2769,0,ROUND(U2768*$E2769,0))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2769,IF(AND($G2769=$G2770,$F2769=$F2770),ROUND($D2768-SUM($K2770:U2770),0),ROUND(V2768*$E2769,0)),IF(LataProjekcji>$F2769,0,ROUND(V2768*$E2769,0))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2769,IF(AND($G2769=$G2770,$F2769=$F2770),ROUND($D2768-SUM($K2770:V2770),0),ROUND(W2768*$E2769,0)),IF(LataProjekcji>$F2769,0,ROUND(W2768*$E2769,0))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2769,IF(AND($G2769=$G2770,$F2769=$F2770),ROUND($D2768-SUM($K2770:W2770),0),ROUND(X2768*$E2769,0)),IF(LataProjekcji>$F2769,0,ROUND(X2768*$E2769,0))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2769,IF(AND($G2769=$G2770,$F2769=$F2770),ROUND($D2768-SUM($K2770:X2770),0),ROUND(Y2768*$E2769,0)),IF(LataProjekcji>$F2769,0,ROUND(Y2768*$E2769,0))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2769,IF(AND($G2769=$G2770,$F2769=$F2770),ROUND($D2768-SUM($K2770:Y2770),0),ROUND(Z2768*$E2769,0)),IF(LataProjekcji>$F2769,0,ROUND(Z2768*$E2769,0))),0),0)","v":0},{"$f":"IF(AND($G2768,NOT(ISTEXT($G2767)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2769,IF(AND($G2769=$G2770,$F2769=$F2770),ROUND($D2768-SUM($K2770:Z2770),0),ROUND(AA2768*$E2769,0)),IF(LataProjekcji>$F2769,0,ROUND(AA2768*$E2769,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2768>10,ROUND((D2770-1)*E2769,0),E2769)","v":0},{"$f":"D2768-D2771","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1607","v":"nazwa ST: 0"},null,{"$f":"D1607","v":157},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1608","v":1900},{"$f":"E1608","v":1},{"$f":"IF(D2775>10,F1608,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2773,0)),\"brak daty\",IF(D2775>10,EDATE(OFFSET($E$269,$D2773,0),D2777),DATE(D2774,E2774,1)))","v":"brak daty"},{"$f":"SUM(K2774:AA2774)=D2777","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2774=LataProjekcji,$F2774,IF($D2774<LataProjekcji,IF((SUM(K2774)+12)<$D2777,12,$D2777-SUM(K2774)),0)),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2774=LataProjekcji,$F2774,IF($D2774<LataProjekcji,IF((SUM($K2774:K2774)+12)<$D2777,12,$D2777-SUM($K2774:K2774)),0)),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2774=LataProjekcji,$F2774,IF($D2774<LataProjekcji,IF((SUM($K2774:L2774)+12)<$D2777,12,$D2777-SUM($K2774:L2774)),0)),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2774=LataProjekcji,$F2774,IF($D2774<LataProjekcji,IF((SUM($K2774:M2774)+12)<$D2777,12,$D2777-SUM($K2774:M2774)),0)),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2774=LataProjekcji,$F2774,IF($D2774<LataProjekcji,IF((SUM($K2774:N2774)+12)<$D2777,12,$D2777-SUM($K2774:N2774)),0)),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2774=LataProjekcji,$F2774,IF($D2774<LataProjekcji,IF((SUM($K2774:O2774)+12)<$D2777,12,$D2777-SUM($K2774:O2774)),0)),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2774=LataProjekcji,$F2774,IF($D2774<LataProjekcji,IF((SUM($K2774:P2774)+12)<$D2777,12,$D2777-SUM($K2774:P2774)),0)),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2774=LataProjekcji,$F2774,IF($D2774<LataProjekcji,IF((SUM($K2774:Q2774)+12)<$D2777,12,$D2777-SUM($K2774:Q2774)),0)),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2774=LataProjekcji,$F2774,IF($D2774<LataProjekcji,IF((SUM($K2774:R2774)+12)<$D2777,12,$D2777-SUM($K2774:R2774)),0)),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2774=LataProjekcji,$F2774,IF($D2774<LataProjekcji,IF((SUM($K2774:S2774)+12)<$D2777,12,$D2777-SUM($K2774:S2774)),0)),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2774=LataProjekcji,$F2774,IF($D2774<LataProjekcji,IF((SUM($K2774:T2774)+12)<$D2777,12,$D2777-SUM($K2774:T2774)),0)),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2774=LataProjekcji,$F2774,IF($D2774<LataProjekcji,IF((SUM($K2774:U2774)+12)<$D2777,12,$D2777-SUM($K2774:U2774)),0)),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2774=LataProjekcji,$F2774,IF($D2774<LataProjekcji,IF((SUM($K2774:V2774)+12)<$D2777,12,$D2777-SUM($K2774:V2774)),0)),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2774=LataProjekcji,$F2774,IF($D2774<LataProjekcji,IF((SUM($K2774:W2774)+12)<$D2777,12,$D2777-SUM($K2774:W2774)),0)),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2774=LataProjekcji,$F2774,IF($D2774<LataProjekcji,IF((SUM($K2774:X2774)+12)<$D2777,12,$D2777-SUM($K2774:X2774)),0)),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2774=LataProjekcji,$F2774,IF($D2774<LataProjekcji,IF((SUM($K2774:Y2774)+12)<$D2777,12,$D2777-SUM($K2774:Y2774)),0)),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2774=LataProjekcji,$F2774,IF($D2774<LataProjekcji,IF((SUM($K2774:Z2774)+12)<$D2777,12,$D2777-SUM($K2774:Z2774)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1609","v":0},{"$f":"E1609","v":0},{"$f":"F1609","v":0},{"$f":"NOT(ISBLANK(am_maszyny))","v":false},{"$f":"SUM(K2775:AA2775)=E2777","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2774=LataProjekcji,IF($F2774>$E2777,$E2777,$F2774),IF($D2777>=$E2777,(IF($D2774<LataProjekcji,IF((SUM(J2775:$K2775)+12)<$E2777,12,$E2777-SUM(J2775:$K2775)),0)),(IF($D2774<LataProjekcji,IF((SUM(J2775:$K2775)+12)<$D2777,12,$D2777-SUM(J2775:$K2775)),0)))),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2774=LataProjekcji,IF($F2774>$E2777,$E2777,$F2774),IF($D2777>=$E2777,(IF($D2774<LataProjekcji,IF((SUM($K2775:K2775)+12)<$E2777,12,$E2777-SUM($K2775:K2775)),0)),(IF($D2774<LataProjekcji,IF((SUM($K2775:K2775)+12)<$D2777,12,$D2777-SUM($K2775:K2775)),0)))),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2774=LataProjekcji,IF($F2774>$E2777,$E2777,$F2774),IF($D2777>=$E2777,(IF($D2774<LataProjekcji,IF((SUM($K2775:L2775)+12)<$E2777,12,$E2777-SUM($K2775:L2775)),0)),(IF($D2774<LataProjekcji,IF((SUM($K2775:L2775)+12)<$D2777,12,$D2777-SUM($K2775:L2775)),0)))),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2774=LataProjekcji,IF($F2774>$E2777,$E2777,$F2774),IF($D2777>=$E2777,(IF($D2774<LataProjekcji,IF((SUM($K2775:M2775)+12)<$E2777,12,$E2777-SUM($K2775:M2775)),0)),(IF($D2774<LataProjekcji,IF((SUM($K2775:M2775)+12)<$D2777,12,$D2777-SUM($K2775:M2775)),0)))),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2774=LataProjekcji,IF($F2774>$E2777,$E2777,$F2774),IF($D2777>=$E2777,(IF($D2774<LataProjekcji,IF((SUM($K2775:N2775)+12)<$E2777,12,$E2777-SUM($K2775:N2775)),0)),(IF($D2774<LataProjekcji,IF((SUM($K2775:N2775)+12)<$D2777,12,$D2777-SUM($K2775:N2775)),0)))),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2774=LataProjekcji,IF($F2774>$E2777,$E2777,$F2774),IF($D2777>=$E2777,(IF($D2774<LataProjekcji,IF((SUM($K2775:O2775)+12)<$E2777,12,$E2777-SUM($K2775:O2775)),0)),(IF($D2774<LataProjekcji,IF((SUM($K2775:O2775)+12)<$D2777,12,$D2777-SUM($K2775:O2775)),0)))),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2774=LataProjekcji,IF($F2774>$E2777,$E2777,$F2774),IF($D2777>=$E2777,(IF($D2774<LataProjekcji,IF((SUM($K2775:P2775)+12)<$E2777,12,$E2777-SUM($K2775:P2775)),0)),(IF($D2774<LataProjekcji,IF((SUM($K2775:P2775)+12)<$D2777,12,$D2777-SUM($K2775:P2775)),0)))),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2774=LataProjekcji,IF($F2774>$E2777,$E2777,$F2774),IF($D2777>=$E2777,(IF($D2774<LataProjekcji,IF((SUM($K2775:Q2775)+12)<$E2777,12,$E2777-SUM($K2775:Q2775)),0)),(IF($D2774<LataProjekcji,IF((SUM($K2775:Q2775)+12)<$D2777,12,$D2777-SUM($K2775:Q2775)),0)))),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2774=LataProjekcji,IF($F2774>$E2777,$E2777,$F2774),IF($D2777>=$E2777,(IF($D2774<LataProjekcji,IF((SUM($K2775:R2775)+12)<$E2777,12,$E2777-SUM($K2775:R2775)),0)),(IF($D2774<LataProjekcji,IF((SUM($K2775:R2775)+12)<$D2777,12,$D2777-SUM($K2775:R2775)),0)))),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2774=LataProjekcji,IF($F2774>$E2777,$E2777,$F2774),IF($D2777>=$E2777,(IF($D2774<LataProjekcji,IF((SUM($K2775:S2775)+12)<$E2777,12,$E2777-SUM($K2775:S2775)),0)),(IF($D2774<LataProjekcji,IF((SUM($K2775:S2775)+12)<$D2777,12,$D2777-SUM($K2775:S2775)),0)))),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2774=LataProjekcji,IF($F2774>$E2777,$E2777,$F2774),IF($D2777>=$E2777,(IF($D2774<LataProjekcji,IF((SUM($K2775:T2775)+12)<$E2777,12,$E2777-SUM($K2775:T2775)),0)),(IF($D2774<LataProjekcji,IF((SUM($K2775:T2775)+12)<$D2777,12,$D2777-SUM($K2775:T2775)),0)))),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2774=LataProjekcji,IF($F2774>$E2777,$E2777,$F2774),IF($D2777>=$E2777,(IF($D2774<LataProjekcji,IF((SUM($K2775:U2775)+12)<$E2777,12,$E2777-SUM($K2775:U2775)),0)),(IF($D2774<LataProjekcji,IF((SUM($K2775:U2775)+12)<$D2777,12,$D2777-SUM($K2775:U2775)),0)))),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2774=LataProjekcji,IF($F2774>$E2777,$E2777,$F2774),IF($D2777>=$E2777,(IF($D2774<LataProjekcji,IF((SUM($K2775:V2775)+12)<$E2777,12,$E2777-SUM($K2775:V2775)),0)),(IF($D2774<LataProjekcji,IF((SUM($K2775:V2775)+12)<$D2777,12,$D2777-SUM($K2775:V2775)),0)))),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2774=LataProjekcji,IF($F2774>$E2777,$E2777,$F2774),IF($D2777>=$E2777,(IF($D2774<LataProjekcji,IF((SUM($K2775:W2775)+12)<$E2777,12,$E2777-SUM($K2775:W2775)),0)),(IF($D2774<LataProjekcji,IF((SUM($K2775:W2775)+12)<$D2777,12,$D2777-SUM($K2775:W2775)),0)))),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2774=LataProjekcji,IF($F2774>$E2777,$E2777,$F2774),IF($D2777>=$E2777,(IF($D2774<LataProjekcji,IF((SUM($K2775:X2775)+12)<$E2777,12,$E2777-SUM($K2775:X2775)),0)),(IF($D2774<LataProjekcji,IF((SUM($K2775:X2775)+12)<$D2777,12,$D2777-SUM($K2775:X2775)),0)))),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2774=LataProjekcji,IF($F2774>$E2777,$E2777,$F2774),IF($D2777>=$E2777,(IF($D2774<LataProjekcji,IF((SUM($K2775:Y2775)+12)<$E2777,12,$E2777-SUM($K2775:Y2775)),0)),(IF($D2774<LataProjekcji,IF((SUM($K2775:Y2775)+12)<$D2777,12,$D2777-SUM($K2775:Y2775)),0)))),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2774=LataProjekcji,IF($F2774>$E2777,$E2777,$F2774),IF($D2777>=$E2777,(IF($D2774<LataProjekcji,IF((SUM($K2775:Z2775)+12)<$E2777,12,$E2777-SUM($K2775:Z2775)),0)),(IF($D2774<LataProjekcji,IF((SUM($K2775:Z2775)+12)<$D2777,12,$D2777-SUM($K2775:Z2775)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1610","v":0},{"$f":"IF(D2775>10,ROUND(D2776/12,2),D2776)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2776:AA2776)=D2775","v":true},"amortyzacja",null,{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2777,ROUND($D2775,0),ROUND(K2774*$E2776,0)),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2777,ROUND($D2775-SUM(K2776:$K2776),0),ROUND(L2774*$E2776,0)),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2777,ROUND($D2775-SUM($K2776:L2776),0),ROUND(M2774*$E2776,0)),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2777,ROUND($D2775-SUM($K2776:M2776),0),ROUND(N2774*$E2776,0)),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2777,ROUND($D2775-SUM($K2776:N2776),0),ROUND(O2774*$E2776,0)),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2777,ROUND($D2775-SUM($K2776:O2776),0),ROUND(P2774*$E2776,0)),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2777,ROUND($D2775-SUM($K2776:P2776),0),ROUND(Q2774*$E2776,0)),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2777,ROUND($D2775-SUM($K2776:Q2776),0),ROUND(R2774*$E2776,0)),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2777,ROUND($D2775-SUM($K2776:R2776),0),ROUND(S2774*$E2776,0)),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2777,ROUND($D2775-SUM($K2776:S2776),0),ROUND(T2774*$E2776,0)),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2777,ROUND($D2775-SUM($K2776:T2776),0),ROUND(U2774*$E2776,0)),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2777,ROUND($D2775-SUM($K2776:U2776),0),ROUND(V2774*$E2776,0)),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2777,ROUND($D2775-SUM($K2776:V2776),0),ROUND(W2774*$E2776,0)),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2777,ROUND($D2775-SUM($K2776:W2776),0),ROUND(X2774*$E2776,0)),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2777,ROUND($D2775-SUM($K2776:X2776),0),ROUND(Y2774*$E2776,0)),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2777,ROUND($D2775-SUM($K2776:Y2776),0),ROUND(Z2774*$E2776,0)),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2777,ROUND($D2775-SUM($K2776:Z2776),0),ROUND(AA2774*$E2776,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2775/E2776,0),0)","v":0},{"$f":"IF(D2777=0,0,DATEDIF(DATE(D2774,E2774,1),DATE(F2776,G2776,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2774),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2774),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2776,IF(AND($G2776=$G2777,$F2776=$F2777),ROUND($D2775-SUM($K2777),0),ROUND(K2775*$E2776,0)),IF(LataProjekcji>$F2776,0,ROUND(K2775*$E2776,0))),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2776,IF(AND($G2776=$G2777,$F2776=$F2777),ROUND($D2775-SUM($K2777:K2777),0),ROUND(L2775*$E2776,0)),IF(LataProjekcji>$F2776,0,ROUND(L2775*$E2776,0))),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2776,IF(AND($G2776=$G2777,$F2776=$F2777),ROUND($D2775-SUM($K2777:L2777),0),ROUND(M2775*$E2776,0)),IF(LataProjekcji>$F2776,0,ROUND(M2775*$E2776,0))),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2776,IF(AND($G2776=$G2777,$F2776=$F2777),ROUND($D2775-SUM($K2777:M2777),0),ROUND(N2775*$E2776,0)),IF(LataProjekcji>$F2776,0,ROUND(N2775*$E2776,0))),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2776,IF(AND($G2776=$G2777,$F2776=$F2777),ROUND($D2775-SUM($K2777:N2777),0),ROUND(O2775*$E2776,0)),IF(LataProjekcji>$F2776,0,ROUND(O2775*$E2776,0))),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2776,IF(AND($G2776=$G2777,$F2776=$F2777),ROUND($D2775-SUM($K2777:O2777),0),ROUND(P2775*$E2776,0)),IF(LataProjekcji>$F2776,0,ROUND(P2775*$E2776,0))),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2776,IF(AND($G2776=$G2777,$F2776=$F2777),ROUND($D2775-SUM($K2777:P2777),0),ROUND(Q2775*$E2776,0)),IF(LataProjekcji>$F2776,0,ROUND(Q2775*$E2776,0))),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2776,IF(AND($G2776=$G2777,$F2776=$F2777),ROUND($D2775-SUM($K2777:Q2777),0),ROUND(R2775*$E2776,0)),IF(LataProjekcji>$F2776,0,ROUND(R2775*$E2776,0))),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2776,IF(AND($G2776=$G2777,$F2776=$F2777),ROUND($D2775-SUM($K2777:R2777),0),ROUND(S2775*$E2776,0)),IF(LataProjekcji>$F2776,0,ROUND(S2775*$E2776,0))),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2776,IF(AND($G2776=$G2777,$F2776=$F2777),ROUND($D2775-SUM($K2777:S2777),0),ROUND(T2775*$E2776,0)),IF(LataProjekcji>$F2776,0,ROUND(T2775*$E2776,0))),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2776,IF(AND($G2776=$G2777,$F2776=$F2777),ROUND($D2775-SUM($K2777:T2777),0),ROUND(U2775*$E2776,0)),IF(LataProjekcji>$F2776,0,ROUND(U2775*$E2776,0))),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2776,IF(AND($G2776=$G2777,$F2776=$F2777),ROUND($D2775-SUM($K2777:U2777),0),ROUND(V2775*$E2776,0)),IF(LataProjekcji>$F2776,0,ROUND(V2775*$E2776,0))),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2776,IF(AND($G2776=$G2777,$F2776=$F2777),ROUND($D2775-SUM($K2777:V2777),0),ROUND(W2775*$E2776,0)),IF(LataProjekcji>$F2776,0,ROUND(W2775*$E2776,0))),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2776,IF(AND($G2776=$G2777,$F2776=$F2777),ROUND($D2775-SUM($K2777:W2777),0),ROUND(X2775*$E2776,0)),IF(LataProjekcji>$F2776,0,ROUND(X2775*$E2776,0))),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2776,IF(AND($G2776=$G2777,$F2776=$F2777),ROUND($D2775-SUM($K2777:X2777),0),ROUND(Y2775*$E2776,0)),IF(LataProjekcji>$F2776,0,ROUND(Y2775*$E2776,0))),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2776,IF(AND($G2776=$G2777,$F2776=$F2777),ROUND($D2775-SUM($K2777:Y2777),0),ROUND(Z2775*$E2776,0)),IF(LataProjekcji>$F2776,0,ROUND(Z2775*$E2776,0))),0),0)","v":0},{"$f":"IF(AND($G2775,NOT(ISTEXT($G2774)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2776,IF(AND($G2776=$G2777,$F2776=$F2777),ROUND($D2775-SUM($K2777:Z2777),0),ROUND(AA2775*$E2776,0)),IF(LataProjekcji>$F2776,0,ROUND(AA2775*$E2776,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2775>10,ROUND((D2777-1)*E2776,0),E2776)","v":0},{"$f":"D2775-D2778","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1614","v":"nazwa ST: 0"},null,{"$f":"D1614","v":158},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1615","v":1900},{"$f":"E1615","v":1},{"$f":"IF(D2782>10,F1615,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2780,0)),\"brak daty\",IF(D2782>10,EDATE(OFFSET($E$269,$D2780,0),D2784),DATE(D2781,E2781,1)))","v":"brak daty"},{"$f":"SUM(K2781:AA2781)=D2784","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2781=LataProjekcji,$F2781,IF($D2781<LataProjekcji,IF((SUM(K2781)+12)<$D2784,12,$D2784-SUM(K2781)),0)),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2781=LataProjekcji,$F2781,IF($D2781<LataProjekcji,IF((SUM($K2781:K2781)+12)<$D2784,12,$D2784-SUM($K2781:K2781)),0)),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2781=LataProjekcji,$F2781,IF($D2781<LataProjekcji,IF((SUM($K2781:L2781)+12)<$D2784,12,$D2784-SUM($K2781:L2781)),0)),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2781=LataProjekcji,$F2781,IF($D2781<LataProjekcji,IF((SUM($K2781:M2781)+12)<$D2784,12,$D2784-SUM($K2781:M2781)),0)),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2781=LataProjekcji,$F2781,IF($D2781<LataProjekcji,IF((SUM($K2781:N2781)+12)<$D2784,12,$D2784-SUM($K2781:N2781)),0)),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2781=LataProjekcji,$F2781,IF($D2781<LataProjekcji,IF((SUM($K2781:O2781)+12)<$D2784,12,$D2784-SUM($K2781:O2781)),0)),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2781=LataProjekcji,$F2781,IF($D2781<LataProjekcji,IF((SUM($K2781:P2781)+12)<$D2784,12,$D2784-SUM($K2781:P2781)),0)),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2781=LataProjekcji,$F2781,IF($D2781<LataProjekcji,IF((SUM($K2781:Q2781)+12)<$D2784,12,$D2784-SUM($K2781:Q2781)),0)),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2781=LataProjekcji,$F2781,IF($D2781<LataProjekcji,IF((SUM($K2781:R2781)+12)<$D2784,12,$D2784-SUM($K2781:R2781)),0)),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2781=LataProjekcji,$F2781,IF($D2781<LataProjekcji,IF((SUM($K2781:S2781)+12)<$D2784,12,$D2784-SUM($K2781:S2781)),0)),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2781=LataProjekcji,$F2781,IF($D2781<LataProjekcji,IF((SUM($K2781:T2781)+12)<$D2784,12,$D2784-SUM($K2781:T2781)),0)),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2781=LataProjekcji,$F2781,IF($D2781<LataProjekcji,IF((SUM($K2781:U2781)+12)<$D2784,12,$D2784-SUM($K2781:U2781)),0)),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2781=LataProjekcji,$F2781,IF($D2781<LataProjekcji,IF((SUM($K2781:V2781)+12)<$D2784,12,$D2784-SUM($K2781:V2781)),0)),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2781=LataProjekcji,$F2781,IF($D2781<LataProjekcji,IF((SUM($K2781:W2781)+12)<$D2784,12,$D2784-SUM($K2781:W2781)),0)),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2781=LataProjekcji,$F2781,IF($D2781<LataProjekcji,IF((SUM($K2781:X2781)+12)<$D2784,12,$D2784-SUM($K2781:X2781)),0)),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2781=LataProjekcji,$F2781,IF($D2781<LataProjekcji,IF((SUM($K2781:Y2781)+12)<$D2784,12,$D2784-SUM($K2781:Y2781)),0)),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2781=LataProjekcji,$F2781,IF($D2781<LataProjekcji,IF((SUM($K2781:Z2781)+12)<$D2784,12,$D2784-SUM($K2781:Z2781)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1616","v":0},{"$f":"E1616","v":0},{"$f":"F1616","v":0},{"$f":"NOT(ISBLANK(am_maszyny))","v":false},{"$f":"SUM(K2782:AA2782)=E2784","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2781=LataProjekcji,IF($F2781>$E2784,$E2784,$F2781),IF($D2784>=$E2784,(IF($D2781<LataProjekcji,IF((SUM(J2782:$K2782)+12)<$E2784,12,$E2784-SUM(J2782:$K2782)),0)),(IF($D2781<LataProjekcji,IF((SUM(J2782:$K2782)+12)<$D2784,12,$D2784-SUM(J2782:$K2782)),0)))),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2781=LataProjekcji,IF($F2781>$E2784,$E2784,$F2781),IF($D2784>=$E2784,(IF($D2781<LataProjekcji,IF((SUM($K2782:K2782)+12)<$E2784,12,$E2784-SUM($K2782:K2782)),0)),(IF($D2781<LataProjekcji,IF((SUM($K2782:K2782)+12)<$D2784,12,$D2784-SUM($K2782:K2782)),0)))),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2781=LataProjekcji,IF($F2781>$E2784,$E2784,$F2781),IF($D2784>=$E2784,(IF($D2781<LataProjekcji,IF((SUM($K2782:L2782)+12)<$E2784,12,$E2784-SUM($K2782:L2782)),0)),(IF($D2781<LataProjekcji,IF((SUM($K2782:L2782)+12)<$D2784,12,$D2784-SUM($K2782:L2782)),0)))),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2781=LataProjekcji,IF($F2781>$E2784,$E2784,$F2781),IF($D2784>=$E2784,(IF($D2781<LataProjekcji,IF((SUM($K2782:M2782)+12)<$E2784,12,$E2784-SUM($K2782:M2782)),0)),(IF($D2781<LataProjekcji,IF((SUM($K2782:M2782)+12)<$D2784,12,$D2784-SUM($K2782:M2782)),0)))),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2781=LataProjekcji,IF($F2781>$E2784,$E2784,$F2781),IF($D2784>=$E2784,(IF($D2781<LataProjekcji,IF((SUM($K2782:N2782)+12)<$E2784,12,$E2784-SUM($K2782:N2782)),0)),(IF($D2781<LataProjekcji,IF((SUM($K2782:N2782)+12)<$D2784,12,$D2784-SUM($K2782:N2782)),0)))),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2781=LataProjekcji,IF($F2781>$E2784,$E2784,$F2781),IF($D2784>=$E2784,(IF($D2781<LataProjekcji,IF((SUM($K2782:O2782)+12)<$E2784,12,$E2784-SUM($K2782:O2782)),0)),(IF($D2781<LataProjekcji,IF((SUM($K2782:O2782)+12)<$D2784,12,$D2784-SUM($K2782:O2782)),0)))),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2781=LataProjekcji,IF($F2781>$E2784,$E2784,$F2781),IF($D2784>=$E2784,(IF($D2781<LataProjekcji,IF((SUM($K2782:P2782)+12)<$E2784,12,$E2784-SUM($K2782:P2782)),0)),(IF($D2781<LataProjekcji,IF((SUM($K2782:P2782)+12)<$D2784,12,$D2784-SUM($K2782:P2782)),0)))),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2781=LataProjekcji,IF($F2781>$E2784,$E2784,$F2781),IF($D2784>=$E2784,(IF($D2781<LataProjekcji,IF((SUM($K2782:Q2782)+12)<$E2784,12,$E2784-SUM($K2782:Q2782)),0)),(IF($D2781<LataProjekcji,IF((SUM($K2782:Q2782)+12)<$D2784,12,$D2784-SUM($K2782:Q2782)),0)))),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2781=LataProjekcji,IF($F2781>$E2784,$E2784,$F2781),IF($D2784>=$E2784,(IF($D2781<LataProjekcji,IF((SUM($K2782:R2782)+12)<$E2784,12,$E2784-SUM($K2782:R2782)),0)),(IF($D2781<LataProjekcji,IF((SUM($K2782:R2782)+12)<$D2784,12,$D2784-SUM($K2782:R2782)),0)))),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2781=LataProjekcji,IF($F2781>$E2784,$E2784,$F2781),IF($D2784>=$E2784,(IF($D2781<LataProjekcji,IF((SUM($K2782:S2782)+12)<$E2784,12,$E2784-SUM($K2782:S2782)),0)),(IF($D2781<LataProjekcji,IF((SUM($K2782:S2782)+12)<$D2784,12,$D2784-SUM($K2782:S2782)),0)))),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2781=LataProjekcji,IF($F2781>$E2784,$E2784,$F2781),IF($D2784>=$E2784,(IF($D2781<LataProjekcji,IF((SUM($K2782:T2782)+12)<$E2784,12,$E2784-SUM($K2782:T2782)),0)),(IF($D2781<LataProjekcji,IF((SUM($K2782:T2782)+12)<$D2784,12,$D2784-SUM($K2782:T2782)),0)))),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2781=LataProjekcji,IF($F2781>$E2784,$E2784,$F2781),IF($D2784>=$E2784,(IF($D2781<LataProjekcji,IF((SUM($K2782:U2782)+12)<$E2784,12,$E2784-SUM($K2782:U2782)),0)),(IF($D2781<LataProjekcji,IF((SUM($K2782:U2782)+12)<$D2784,12,$D2784-SUM($K2782:U2782)),0)))),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2781=LataProjekcji,IF($F2781>$E2784,$E2784,$F2781),IF($D2784>=$E2784,(IF($D2781<LataProjekcji,IF((SUM($K2782:V2782)+12)<$E2784,12,$E2784-SUM($K2782:V2782)),0)),(IF($D2781<LataProjekcji,IF((SUM($K2782:V2782)+12)<$D2784,12,$D2784-SUM($K2782:V2782)),0)))),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2781=LataProjekcji,IF($F2781>$E2784,$E2784,$F2781),IF($D2784>=$E2784,(IF($D2781<LataProjekcji,IF((SUM($K2782:W2782)+12)<$E2784,12,$E2784-SUM($K2782:W2782)),0)),(IF($D2781<LataProjekcji,IF((SUM($K2782:W2782)+12)<$D2784,12,$D2784-SUM($K2782:W2782)),0)))),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2781=LataProjekcji,IF($F2781>$E2784,$E2784,$F2781),IF($D2784>=$E2784,(IF($D2781<LataProjekcji,IF((SUM($K2782:X2782)+12)<$E2784,12,$E2784-SUM($K2782:X2782)),0)),(IF($D2781<LataProjekcji,IF((SUM($K2782:X2782)+12)<$D2784,12,$D2784-SUM($K2782:X2782)),0)))),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2781=LataProjekcji,IF($F2781>$E2784,$E2784,$F2781),IF($D2784>=$E2784,(IF($D2781<LataProjekcji,IF((SUM($K2782:Y2782)+12)<$E2784,12,$E2784-SUM($K2782:Y2782)),0)),(IF($D2781<LataProjekcji,IF((SUM($K2782:Y2782)+12)<$D2784,12,$D2784-SUM($K2782:Y2782)),0)))),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2781=LataProjekcji,IF($F2781>$E2784,$E2784,$F2781),IF($D2784>=$E2784,(IF($D2781<LataProjekcji,IF((SUM($K2782:Z2782)+12)<$E2784,12,$E2784-SUM($K2782:Z2782)),0)),(IF($D2781<LataProjekcji,IF((SUM($K2782:Z2782)+12)<$D2784,12,$D2784-SUM($K2782:Z2782)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1617","v":0},{"$f":"IF(D2782>10,ROUND(D2783/12,2),D2783)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2783:AA2783)=D2782","v":true},"amortyzacja",null,{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2784,ROUND($D2782,0),ROUND(K2781*$E2783,0)),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2784,ROUND($D2782-SUM(K2783:$K2783),0),ROUND(L2781*$E2783,0)),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2784,ROUND($D2782-SUM($K2783:L2783),0),ROUND(M2781*$E2783,0)),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2784,ROUND($D2782-SUM($K2783:M2783),0),ROUND(N2781*$E2783,0)),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2784,ROUND($D2782-SUM($K2783:N2783),0),ROUND(O2781*$E2783,0)),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2784,ROUND($D2782-SUM($K2783:O2783),0),ROUND(P2781*$E2783,0)),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2784,ROUND($D2782-SUM($K2783:P2783),0),ROUND(Q2781*$E2783,0)),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2784,ROUND($D2782-SUM($K2783:Q2783),0),ROUND(R2781*$E2783,0)),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2784,ROUND($D2782-SUM($K2783:R2783),0),ROUND(S2781*$E2783,0)),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2784,ROUND($D2782-SUM($K2783:S2783),0),ROUND(T2781*$E2783,0)),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2784,ROUND($D2782-SUM($K2783:T2783),0),ROUND(U2781*$E2783,0)),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2784,ROUND($D2782-SUM($K2783:U2783),0),ROUND(V2781*$E2783,0)),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2784,ROUND($D2782-SUM($K2783:V2783),0),ROUND(W2781*$E2783,0)),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2784,ROUND($D2782-SUM($K2783:W2783),0),ROUND(X2781*$E2783,0)),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2784,ROUND($D2782-SUM($K2783:X2783),0),ROUND(Y2781*$E2783,0)),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2784,ROUND($D2782-SUM($K2783:Y2783),0),ROUND(Z2781*$E2783,0)),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2784,ROUND($D2782-SUM($K2783:Z2783),0),ROUND(AA2781*$E2783,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2782/E2783,0),0)","v":0},{"$f":"IF(D2784=0,0,DATEDIF(DATE(D2781,E2781,1),DATE(F2783,G2783,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2781),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2781),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2783,IF(AND($G2783=$G2784,$F2783=$F2784),ROUND($D2782-SUM($K2784),0),ROUND(K2782*$E2783,0)),IF(LataProjekcji>$F2783,0,ROUND(K2782*$E2783,0))),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2783,IF(AND($G2783=$G2784,$F2783=$F2784),ROUND($D2782-SUM($K2784:K2784),0),ROUND(L2782*$E2783,0)),IF(LataProjekcji>$F2783,0,ROUND(L2782*$E2783,0))),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2783,IF(AND($G2783=$G2784,$F2783=$F2784),ROUND($D2782-SUM($K2784:L2784),0),ROUND(M2782*$E2783,0)),IF(LataProjekcji>$F2783,0,ROUND(M2782*$E2783,0))),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2783,IF(AND($G2783=$G2784,$F2783=$F2784),ROUND($D2782-SUM($K2784:M2784),0),ROUND(N2782*$E2783,0)),IF(LataProjekcji>$F2783,0,ROUND(N2782*$E2783,0))),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2783,IF(AND($G2783=$G2784,$F2783=$F2784),ROUND($D2782-SUM($K2784:N2784),0),ROUND(O2782*$E2783,0)),IF(LataProjekcji>$F2783,0,ROUND(O2782*$E2783,0))),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2783,IF(AND($G2783=$G2784,$F2783=$F2784),ROUND($D2782-SUM($K2784:O2784),0),ROUND(P2782*$E2783,0)),IF(LataProjekcji>$F2783,0,ROUND(P2782*$E2783,0))),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2783,IF(AND($G2783=$G2784,$F2783=$F2784),ROUND($D2782-SUM($K2784:P2784),0),ROUND(Q2782*$E2783,0)),IF(LataProjekcji>$F2783,0,ROUND(Q2782*$E2783,0))),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2783,IF(AND($G2783=$G2784,$F2783=$F2784),ROUND($D2782-SUM($K2784:Q2784),0),ROUND(R2782*$E2783,0)),IF(LataProjekcji>$F2783,0,ROUND(R2782*$E2783,0))),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2783,IF(AND($G2783=$G2784,$F2783=$F2784),ROUND($D2782-SUM($K2784:R2784),0),ROUND(S2782*$E2783,0)),IF(LataProjekcji>$F2783,0,ROUND(S2782*$E2783,0))),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2783,IF(AND($G2783=$G2784,$F2783=$F2784),ROUND($D2782-SUM($K2784:S2784),0),ROUND(T2782*$E2783,0)),IF(LataProjekcji>$F2783,0,ROUND(T2782*$E2783,0))),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2783,IF(AND($G2783=$G2784,$F2783=$F2784),ROUND($D2782-SUM($K2784:T2784),0),ROUND(U2782*$E2783,0)),IF(LataProjekcji>$F2783,0,ROUND(U2782*$E2783,0))),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2783,IF(AND($G2783=$G2784,$F2783=$F2784),ROUND($D2782-SUM($K2784:U2784),0),ROUND(V2782*$E2783,0)),IF(LataProjekcji>$F2783,0,ROUND(V2782*$E2783,0))),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2783,IF(AND($G2783=$G2784,$F2783=$F2784),ROUND($D2782-SUM($K2784:V2784),0),ROUND(W2782*$E2783,0)),IF(LataProjekcji>$F2783,0,ROUND(W2782*$E2783,0))),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2783,IF(AND($G2783=$G2784,$F2783=$F2784),ROUND($D2782-SUM($K2784:W2784),0),ROUND(X2782*$E2783,0)),IF(LataProjekcji>$F2783,0,ROUND(X2782*$E2783,0))),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2783,IF(AND($G2783=$G2784,$F2783=$F2784),ROUND($D2782-SUM($K2784:X2784),0),ROUND(Y2782*$E2783,0)),IF(LataProjekcji>$F2783,0,ROUND(Y2782*$E2783,0))),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2783,IF(AND($G2783=$G2784,$F2783=$F2784),ROUND($D2782-SUM($K2784:Y2784),0),ROUND(Z2782*$E2783,0)),IF(LataProjekcji>$F2783,0,ROUND(Z2782*$E2783,0))),0),0)","v":0},{"$f":"IF(AND($G2782,NOT(ISTEXT($G2781)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2783,IF(AND($G2783=$G2784,$F2783=$F2784),ROUND($D2782-SUM($K2784:Z2784),0),ROUND(AA2782*$E2783,0)),IF(LataProjekcji>$F2783,0,ROUND(AA2782*$E2783,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2782>10,ROUND((D2784-1)*E2783,0),E2783)","v":0},{"$f":"D2782-D2785","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1621","v":"nazwa ST: 0"},null,{"$f":"D1621","v":159},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1622","v":1900},{"$f":"E1622","v":1},{"$f":"IF(D2789>10,F1622,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2787,0)),\"brak daty\",IF(D2789>10,EDATE(OFFSET($E$269,$D2787,0),D2791),DATE(D2788,E2788,1)))","v":"brak daty"},{"$f":"SUM(K2788:AA2788)=D2791","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2788=LataProjekcji,$F2788,IF($D2788<LataProjekcji,IF((SUM(K2788)+12)<$D2791,12,$D2791-SUM(K2788)),0)),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2788=LataProjekcji,$F2788,IF($D2788<LataProjekcji,IF((SUM($K2788:K2788)+12)<$D2791,12,$D2791-SUM($K2788:K2788)),0)),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2788=LataProjekcji,$F2788,IF($D2788<LataProjekcji,IF((SUM($K2788:L2788)+12)<$D2791,12,$D2791-SUM($K2788:L2788)),0)),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2788=LataProjekcji,$F2788,IF($D2788<LataProjekcji,IF((SUM($K2788:M2788)+12)<$D2791,12,$D2791-SUM($K2788:M2788)),0)),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2788=LataProjekcji,$F2788,IF($D2788<LataProjekcji,IF((SUM($K2788:N2788)+12)<$D2791,12,$D2791-SUM($K2788:N2788)),0)),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2788=LataProjekcji,$F2788,IF($D2788<LataProjekcji,IF((SUM($K2788:O2788)+12)<$D2791,12,$D2791-SUM($K2788:O2788)),0)),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2788=LataProjekcji,$F2788,IF($D2788<LataProjekcji,IF((SUM($K2788:P2788)+12)<$D2791,12,$D2791-SUM($K2788:P2788)),0)),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2788=LataProjekcji,$F2788,IF($D2788<LataProjekcji,IF((SUM($K2788:Q2788)+12)<$D2791,12,$D2791-SUM($K2788:Q2788)),0)),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2788=LataProjekcji,$F2788,IF($D2788<LataProjekcji,IF((SUM($K2788:R2788)+12)<$D2791,12,$D2791-SUM($K2788:R2788)),0)),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2788=LataProjekcji,$F2788,IF($D2788<LataProjekcji,IF((SUM($K2788:S2788)+12)<$D2791,12,$D2791-SUM($K2788:S2788)),0)),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2788=LataProjekcji,$F2788,IF($D2788<LataProjekcji,IF((SUM($K2788:T2788)+12)<$D2791,12,$D2791-SUM($K2788:T2788)),0)),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2788=LataProjekcji,$F2788,IF($D2788<LataProjekcji,IF((SUM($K2788:U2788)+12)<$D2791,12,$D2791-SUM($K2788:U2788)),0)),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2788=LataProjekcji,$F2788,IF($D2788<LataProjekcji,IF((SUM($K2788:V2788)+12)<$D2791,12,$D2791-SUM($K2788:V2788)),0)),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2788=LataProjekcji,$F2788,IF($D2788<LataProjekcji,IF((SUM($K2788:W2788)+12)<$D2791,12,$D2791-SUM($K2788:W2788)),0)),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2788=LataProjekcji,$F2788,IF($D2788<LataProjekcji,IF((SUM($K2788:X2788)+12)<$D2791,12,$D2791-SUM($K2788:X2788)),0)),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2788=LataProjekcji,$F2788,IF($D2788<LataProjekcji,IF((SUM($K2788:Y2788)+12)<$D2791,12,$D2791-SUM($K2788:Y2788)),0)),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2788=LataProjekcji,$F2788,IF($D2788<LataProjekcji,IF((SUM($K2788:Z2788)+12)<$D2791,12,$D2791-SUM($K2788:Z2788)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1623","v":0},{"$f":"E1623","v":0},{"$f":"F1623","v":0},{"$f":"NOT(ISBLANK(am_maszyny))","v":false},{"$f":"SUM(K2789:AA2789)=E2791","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2788=LataProjekcji,IF($F2788>$E2791,$E2791,$F2788),IF($D2791>=$E2791,(IF($D2788<LataProjekcji,IF((SUM(J2789:$K2789)+12)<$E2791,12,$E2791-SUM(J2789:$K2789)),0)),(IF($D2788<LataProjekcji,IF((SUM(J2789:$K2789)+12)<$D2791,12,$D2791-SUM(J2789:$K2789)),0)))),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2788=LataProjekcji,IF($F2788>$E2791,$E2791,$F2788),IF($D2791>=$E2791,(IF($D2788<LataProjekcji,IF((SUM($K2789:K2789)+12)<$E2791,12,$E2791-SUM($K2789:K2789)),0)),(IF($D2788<LataProjekcji,IF((SUM($K2789:K2789)+12)<$D2791,12,$D2791-SUM($K2789:K2789)),0)))),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2788=LataProjekcji,IF($F2788>$E2791,$E2791,$F2788),IF($D2791>=$E2791,(IF($D2788<LataProjekcji,IF((SUM($K2789:L2789)+12)<$E2791,12,$E2791-SUM($K2789:L2789)),0)),(IF($D2788<LataProjekcji,IF((SUM($K2789:L2789)+12)<$D2791,12,$D2791-SUM($K2789:L2789)),0)))),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2788=LataProjekcji,IF($F2788>$E2791,$E2791,$F2788),IF($D2791>=$E2791,(IF($D2788<LataProjekcji,IF((SUM($K2789:M2789)+12)<$E2791,12,$E2791-SUM($K2789:M2789)),0)),(IF($D2788<LataProjekcji,IF((SUM($K2789:M2789)+12)<$D2791,12,$D2791-SUM($K2789:M2789)),0)))),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2788=LataProjekcji,IF($F2788>$E2791,$E2791,$F2788),IF($D2791>=$E2791,(IF($D2788<LataProjekcji,IF((SUM($K2789:N2789)+12)<$E2791,12,$E2791-SUM($K2789:N2789)),0)),(IF($D2788<LataProjekcji,IF((SUM($K2789:N2789)+12)<$D2791,12,$D2791-SUM($K2789:N2789)),0)))),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2788=LataProjekcji,IF($F2788>$E2791,$E2791,$F2788),IF($D2791>=$E2791,(IF($D2788<LataProjekcji,IF((SUM($K2789:O2789)+12)<$E2791,12,$E2791-SUM($K2789:O2789)),0)),(IF($D2788<LataProjekcji,IF((SUM($K2789:O2789)+12)<$D2791,12,$D2791-SUM($K2789:O2789)),0)))),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2788=LataProjekcji,IF($F2788>$E2791,$E2791,$F2788),IF($D2791>=$E2791,(IF($D2788<LataProjekcji,IF((SUM($K2789:P2789)+12)<$E2791,12,$E2791-SUM($K2789:P2789)),0)),(IF($D2788<LataProjekcji,IF((SUM($K2789:P2789)+12)<$D2791,12,$D2791-SUM($K2789:P2789)),0)))),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2788=LataProjekcji,IF($F2788>$E2791,$E2791,$F2788),IF($D2791>=$E2791,(IF($D2788<LataProjekcji,IF((SUM($K2789:Q2789)+12)<$E2791,12,$E2791-SUM($K2789:Q2789)),0)),(IF($D2788<LataProjekcji,IF((SUM($K2789:Q2789)+12)<$D2791,12,$D2791-SUM($K2789:Q2789)),0)))),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2788=LataProjekcji,IF($F2788>$E2791,$E2791,$F2788),IF($D2791>=$E2791,(IF($D2788<LataProjekcji,IF((SUM($K2789:R2789)+12)<$E2791,12,$E2791-SUM($K2789:R2789)),0)),(IF($D2788<LataProjekcji,IF((SUM($K2789:R2789)+12)<$D2791,12,$D2791-SUM($K2789:R2789)),0)))),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2788=LataProjekcji,IF($F2788>$E2791,$E2791,$F2788),IF($D2791>=$E2791,(IF($D2788<LataProjekcji,IF((SUM($K2789:S2789)+12)<$E2791,12,$E2791-SUM($K2789:S2789)),0)),(IF($D2788<LataProjekcji,IF((SUM($K2789:S2789)+12)<$D2791,12,$D2791-SUM($K2789:S2789)),0)))),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2788=LataProjekcji,IF($F2788>$E2791,$E2791,$F2788),IF($D2791>=$E2791,(IF($D2788<LataProjekcji,IF((SUM($K2789:T2789)+12)<$E2791,12,$E2791-SUM($K2789:T2789)),0)),(IF($D2788<LataProjekcji,IF((SUM($K2789:T2789)+12)<$D2791,12,$D2791-SUM($K2789:T2789)),0)))),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2788=LataProjekcji,IF($F2788>$E2791,$E2791,$F2788),IF($D2791>=$E2791,(IF($D2788<LataProjekcji,IF((SUM($K2789:U2789)+12)<$E2791,12,$E2791-SUM($K2789:U2789)),0)),(IF($D2788<LataProjekcji,IF((SUM($K2789:U2789)+12)<$D2791,12,$D2791-SUM($K2789:U2789)),0)))),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2788=LataProjekcji,IF($F2788>$E2791,$E2791,$F2788),IF($D2791>=$E2791,(IF($D2788<LataProjekcji,IF((SUM($K2789:V2789)+12)<$E2791,12,$E2791-SUM($K2789:V2789)),0)),(IF($D2788<LataProjekcji,IF((SUM($K2789:V2789)+12)<$D2791,12,$D2791-SUM($K2789:V2789)),0)))),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2788=LataProjekcji,IF($F2788>$E2791,$E2791,$F2788),IF($D2791>=$E2791,(IF($D2788<LataProjekcji,IF((SUM($K2789:W2789)+12)<$E2791,12,$E2791-SUM($K2789:W2789)),0)),(IF($D2788<LataProjekcji,IF((SUM($K2789:W2789)+12)<$D2791,12,$D2791-SUM($K2789:W2789)),0)))),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2788=LataProjekcji,IF($F2788>$E2791,$E2791,$F2788),IF($D2791>=$E2791,(IF($D2788<LataProjekcji,IF((SUM($K2789:X2789)+12)<$E2791,12,$E2791-SUM($K2789:X2789)),0)),(IF($D2788<LataProjekcji,IF((SUM($K2789:X2789)+12)<$D2791,12,$D2791-SUM($K2789:X2789)),0)))),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2788=LataProjekcji,IF($F2788>$E2791,$E2791,$F2788),IF($D2791>=$E2791,(IF($D2788<LataProjekcji,IF((SUM($K2789:Y2789)+12)<$E2791,12,$E2791-SUM($K2789:Y2789)),0)),(IF($D2788<LataProjekcji,IF((SUM($K2789:Y2789)+12)<$D2791,12,$D2791-SUM($K2789:Y2789)),0)))),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2788=LataProjekcji,IF($F2788>$E2791,$E2791,$F2788),IF($D2791>=$E2791,(IF($D2788<LataProjekcji,IF((SUM($K2789:Z2789)+12)<$E2791,12,$E2791-SUM($K2789:Z2789)),0)),(IF($D2788<LataProjekcji,IF((SUM($K2789:Z2789)+12)<$D2791,12,$D2791-SUM($K2789:Z2789)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1624","v":0},{"$f":"IF(D2789>10,ROUND(D2790/12,2),D2790)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2790:AA2790)=D2789","v":true},"amortyzacja",null,{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2791,ROUND($D2789,0),ROUND(K2788*$E2790,0)),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2791,ROUND($D2789-SUM(K2790:$K2790),0),ROUND(L2788*$E2790,0)),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2791,ROUND($D2789-SUM($K2790:L2790),0),ROUND(M2788*$E2790,0)),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2791,ROUND($D2789-SUM($K2790:M2790),0),ROUND(N2788*$E2790,0)),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2791,ROUND($D2789-SUM($K2790:N2790),0),ROUND(O2788*$E2790,0)),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2791,ROUND($D2789-SUM($K2790:O2790),0),ROUND(P2788*$E2790,0)),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2791,ROUND($D2789-SUM($K2790:P2790),0),ROUND(Q2788*$E2790,0)),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2791,ROUND($D2789-SUM($K2790:Q2790),0),ROUND(R2788*$E2790,0)),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2791,ROUND($D2789-SUM($K2790:R2790),0),ROUND(S2788*$E2790,0)),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2791,ROUND($D2789-SUM($K2790:S2790),0),ROUND(T2788*$E2790,0)),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2791,ROUND($D2789-SUM($K2790:T2790),0),ROUND(U2788*$E2790,0)),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2791,ROUND($D2789-SUM($K2790:U2790),0),ROUND(V2788*$E2790,0)),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2791,ROUND($D2789-SUM($K2790:V2790),0),ROUND(W2788*$E2790,0)),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2791,ROUND($D2789-SUM($K2790:W2790),0),ROUND(X2788*$E2790,0)),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2791,ROUND($D2789-SUM($K2790:X2790),0),ROUND(Y2788*$E2790,0)),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2791,ROUND($D2789-SUM($K2790:Y2790),0),ROUND(Z2788*$E2790,0)),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2791,ROUND($D2789-SUM($K2790:Z2790),0),ROUND(AA2788*$E2790,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2789/E2790,0),0)","v":0},{"$f":"IF(D2791=0,0,DATEDIF(DATE(D2788,E2788,1),DATE(F2790,G2790,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2788),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2788),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2790,IF(AND($G2790=$G2791,$F2790=$F2791),ROUND($D2789-SUM($K2791),0),ROUND(K2789*$E2790,0)),IF(LataProjekcji>$F2790,0,ROUND(K2789*$E2790,0))),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2790,IF(AND($G2790=$G2791,$F2790=$F2791),ROUND($D2789-SUM($K2791:K2791),0),ROUND(L2789*$E2790,0)),IF(LataProjekcji>$F2790,0,ROUND(L2789*$E2790,0))),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2790,IF(AND($G2790=$G2791,$F2790=$F2791),ROUND($D2789-SUM($K2791:L2791),0),ROUND(M2789*$E2790,0)),IF(LataProjekcji>$F2790,0,ROUND(M2789*$E2790,0))),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2790,IF(AND($G2790=$G2791,$F2790=$F2791),ROUND($D2789-SUM($K2791:M2791),0),ROUND(N2789*$E2790,0)),IF(LataProjekcji>$F2790,0,ROUND(N2789*$E2790,0))),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2790,IF(AND($G2790=$G2791,$F2790=$F2791),ROUND($D2789-SUM($K2791:N2791),0),ROUND(O2789*$E2790,0)),IF(LataProjekcji>$F2790,0,ROUND(O2789*$E2790,0))),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2790,IF(AND($G2790=$G2791,$F2790=$F2791),ROUND($D2789-SUM($K2791:O2791),0),ROUND(P2789*$E2790,0)),IF(LataProjekcji>$F2790,0,ROUND(P2789*$E2790,0))),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2790,IF(AND($G2790=$G2791,$F2790=$F2791),ROUND($D2789-SUM($K2791:P2791),0),ROUND(Q2789*$E2790,0)),IF(LataProjekcji>$F2790,0,ROUND(Q2789*$E2790,0))),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2790,IF(AND($G2790=$G2791,$F2790=$F2791),ROUND($D2789-SUM($K2791:Q2791),0),ROUND(R2789*$E2790,0)),IF(LataProjekcji>$F2790,0,ROUND(R2789*$E2790,0))),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2790,IF(AND($G2790=$G2791,$F2790=$F2791),ROUND($D2789-SUM($K2791:R2791),0),ROUND(S2789*$E2790,0)),IF(LataProjekcji>$F2790,0,ROUND(S2789*$E2790,0))),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2790,IF(AND($G2790=$G2791,$F2790=$F2791),ROUND($D2789-SUM($K2791:S2791),0),ROUND(T2789*$E2790,0)),IF(LataProjekcji>$F2790,0,ROUND(T2789*$E2790,0))),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2790,IF(AND($G2790=$G2791,$F2790=$F2791),ROUND($D2789-SUM($K2791:T2791),0),ROUND(U2789*$E2790,0)),IF(LataProjekcji>$F2790,0,ROUND(U2789*$E2790,0))),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2790,IF(AND($G2790=$G2791,$F2790=$F2791),ROUND($D2789-SUM($K2791:U2791),0),ROUND(V2789*$E2790,0)),IF(LataProjekcji>$F2790,0,ROUND(V2789*$E2790,0))),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2790,IF(AND($G2790=$G2791,$F2790=$F2791),ROUND($D2789-SUM($K2791:V2791),0),ROUND(W2789*$E2790,0)),IF(LataProjekcji>$F2790,0,ROUND(W2789*$E2790,0))),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2790,IF(AND($G2790=$G2791,$F2790=$F2791),ROUND($D2789-SUM($K2791:W2791),0),ROUND(X2789*$E2790,0)),IF(LataProjekcji>$F2790,0,ROUND(X2789*$E2790,0))),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2790,IF(AND($G2790=$G2791,$F2790=$F2791),ROUND($D2789-SUM($K2791:X2791),0),ROUND(Y2789*$E2790,0)),IF(LataProjekcji>$F2790,0,ROUND(Y2789*$E2790,0))),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2790,IF(AND($G2790=$G2791,$F2790=$F2791),ROUND($D2789-SUM($K2791:Y2791),0),ROUND(Z2789*$E2790,0)),IF(LataProjekcji>$F2790,0,ROUND(Z2789*$E2790,0))),0),0)","v":0},{"$f":"IF(AND($G2789,NOT(ISTEXT($G2788)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2790,IF(AND($G2790=$G2791,$F2790=$F2791),ROUND($D2789-SUM($K2791:Z2791),0),ROUND(AA2789*$E2790,0)),IF(LataProjekcji>$F2790,0,ROUND(AA2789*$E2790,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2789>10,ROUND((D2791-1)*E2790,0),E2790)","v":0},{"$f":"D2789-D2792","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1628","v":"nazwa ST: 0"},null,{"$f":"D1628","v":160},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1629","v":1900},{"$f":"E1629","v":1},{"$f":"IF(D2796>10,F1629,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2794,0)),\"brak daty\",IF(D2796>10,EDATE(OFFSET($E$269,$D2794,0),D2798),DATE(D2795,E2795,1)))","v":"brak daty"},{"$f":"SUM(K2795:AA2795)=D2798","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2795=LataProjekcji,$F2795,IF($D2795<LataProjekcji,IF((SUM(K2795)+12)<$D2798,12,$D2798-SUM(K2795)),0)),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2795=LataProjekcji,$F2795,IF($D2795<LataProjekcji,IF((SUM($K2795:K2795)+12)<$D2798,12,$D2798-SUM($K2795:K2795)),0)),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2795=LataProjekcji,$F2795,IF($D2795<LataProjekcji,IF((SUM($K2795:L2795)+12)<$D2798,12,$D2798-SUM($K2795:L2795)),0)),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2795=LataProjekcji,$F2795,IF($D2795<LataProjekcji,IF((SUM($K2795:M2795)+12)<$D2798,12,$D2798-SUM($K2795:M2795)),0)),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2795=LataProjekcji,$F2795,IF($D2795<LataProjekcji,IF((SUM($K2795:N2795)+12)<$D2798,12,$D2798-SUM($K2795:N2795)),0)),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2795=LataProjekcji,$F2795,IF($D2795<LataProjekcji,IF((SUM($K2795:O2795)+12)<$D2798,12,$D2798-SUM($K2795:O2795)),0)),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2795=LataProjekcji,$F2795,IF($D2795<LataProjekcji,IF((SUM($K2795:P2795)+12)<$D2798,12,$D2798-SUM($K2795:P2795)),0)),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2795=LataProjekcji,$F2795,IF($D2795<LataProjekcji,IF((SUM($K2795:Q2795)+12)<$D2798,12,$D2798-SUM($K2795:Q2795)),0)),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2795=LataProjekcji,$F2795,IF($D2795<LataProjekcji,IF((SUM($K2795:R2795)+12)<$D2798,12,$D2798-SUM($K2795:R2795)),0)),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2795=LataProjekcji,$F2795,IF($D2795<LataProjekcji,IF((SUM($K2795:S2795)+12)<$D2798,12,$D2798-SUM($K2795:S2795)),0)),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2795=LataProjekcji,$F2795,IF($D2795<LataProjekcji,IF((SUM($K2795:T2795)+12)<$D2798,12,$D2798-SUM($K2795:T2795)),0)),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2795=LataProjekcji,$F2795,IF($D2795<LataProjekcji,IF((SUM($K2795:U2795)+12)<$D2798,12,$D2798-SUM($K2795:U2795)),0)),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2795=LataProjekcji,$F2795,IF($D2795<LataProjekcji,IF((SUM($K2795:V2795)+12)<$D2798,12,$D2798-SUM($K2795:V2795)),0)),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2795=LataProjekcji,$F2795,IF($D2795<LataProjekcji,IF((SUM($K2795:W2795)+12)<$D2798,12,$D2798-SUM($K2795:W2795)),0)),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2795=LataProjekcji,$F2795,IF($D2795<LataProjekcji,IF((SUM($K2795:X2795)+12)<$D2798,12,$D2798-SUM($K2795:X2795)),0)),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2795=LataProjekcji,$F2795,IF($D2795<LataProjekcji,IF((SUM($K2795:Y2795)+12)<$D2798,12,$D2798-SUM($K2795:Y2795)),0)),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2795=LataProjekcji,$F2795,IF($D2795<LataProjekcji,IF((SUM($K2795:Z2795)+12)<$D2798,12,$D2798-SUM($K2795:Z2795)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1630","v":0},{"$f":"E1630","v":0},{"$f":"F1630","v":0},{"$f":"NOT(ISBLANK(am_maszyny))","v":false},{"$f":"SUM(K2796:AA2796)=E2798","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2795=LataProjekcji,IF($F2795>$E2798,$E2798,$F2795),IF($D2798>=$E2798,(IF($D2795<LataProjekcji,IF((SUM(J2796:$K2796)+12)<$E2798,12,$E2798-SUM(J2796:$K2796)),0)),(IF($D2795<LataProjekcji,IF((SUM(J2796:$K2796)+12)<$D2798,12,$D2798-SUM(J2796:$K2796)),0)))),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2795=LataProjekcji,IF($F2795>$E2798,$E2798,$F2795),IF($D2798>=$E2798,(IF($D2795<LataProjekcji,IF((SUM($K2796:K2796)+12)<$E2798,12,$E2798-SUM($K2796:K2796)),0)),(IF($D2795<LataProjekcji,IF((SUM($K2796:K2796)+12)<$D2798,12,$D2798-SUM($K2796:K2796)),0)))),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2795=LataProjekcji,IF($F2795>$E2798,$E2798,$F2795),IF($D2798>=$E2798,(IF($D2795<LataProjekcji,IF((SUM($K2796:L2796)+12)<$E2798,12,$E2798-SUM($K2796:L2796)),0)),(IF($D2795<LataProjekcji,IF((SUM($K2796:L2796)+12)<$D2798,12,$D2798-SUM($K2796:L2796)),0)))),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2795=LataProjekcji,IF($F2795>$E2798,$E2798,$F2795),IF($D2798>=$E2798,(IF($D2795<LataProjekcji,IF((SUM($K2796:M2796)+12)<$E2798,12,$E2798-SUM($K2796:M2796)),0)),(IF($D2795<LataProjekcji,IF((SUM($K2796:M2796)+12)<$D2798,12,$D2798-SUM($K2796:M2796)),0)))),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2795=LataProjekcji,IF($F2795>$E2798,$E2798,$F2795),IF($D2798>=$E2798,(IF($D2795<LataProjekcji,IF((SUM($K2796:N2796)+12)<$E2798,12,$E2798-SUM($K2796:N2796)),0)),(IF($D2795<LataProjekcji,IF((SUM($K2796:N2796)+12)<$D2798,12,$D2798-SUM($K2796:N2796)),0)))),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2795=LataProjekcji,IF($F2795>$E2798,$E2798,$F2795),IF($D2798>=$E2798,(IF($D2795<LataProjekcji,IF((SUM($K2796:O2796)+12)<$E2798,12,$E2798-SUM($K2796:O2796)),0)),(IF($D2795<LataProjekcji,IF((SUM($K2796:O2796)+12)<$D2798,12,$D2798-SUM($K2796:O2796)),0)))),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2795=LataProjekcji,IF($F2795>$E2798,$E2798,$F2795),IF($D2798>=$E2798,(IF($D2795<LataProjekcji,IF((SUM($K2796:P2796)+12)<$E2798,12,$E2798-SUM($K2796:P2796)),0)),(IF($D2795<LataProjekcji,IF((SUM($K2796:P2796)+12)<$D2798,12,$D2798-SUM($K2796:P2796)),0)))),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2795=LataProjekcji,IF($F2795>$E2798,$E2798,$F2795),IF($D2798>=$E2798,(IF($D2795<LataProjekcji,IF((SUM($K2796:Q2796)+12)<$E2798,12,$E2798-SUM($K2796:Q2796)),0)),(IF($D2795<LataProjekcji,IF((SUM($K2796:Q2796)+12)<$D2798,12,$D2798-SUM($K2796:Q2796)),0)))),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2795=LataProjekcji,IF($F2795>$E2798,$E2798,$F2795),IF($D2798>=$E2798,(IF($D2795<LataProjekcji,IF((SUM($K2796:R2796)+12)<$E2798,12,$E2798-SUM($K2796:R2796)),0)),(IF($D2795<LataProjekcji,IF((SUM($K2796:R2796)+12)<$D2798,12,$D2798-SUM($K2796:R2796)),0)))),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2795=LataProjekcji,IF($F2795>$E2798,$E2798,$F2795),IF($D2798>=$E2798,(IF($D2795<LataProjekcji,IF((SUM($K2796:S2796)+12)<$E2798,12,$E2798-SUM($K2796:S2796)),0)),(IF($D2795<LataProjekcji,IF((SUM($K2796:S2796)+12)<$D2798,12,$D2798-SUM($K2796:S2796)),0)))),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2795=LataProjekcji,IF($F2795>$E2798,$E2798,$F2795),IF($D2798>=$E2798,(IF($D2795<LataProjekcji,IF((SUM($K2796:T2796)+12)<$E2798,12,$E2798-SUM($K2796:T2796)),0)),(IF($D2795<LataProjekcji,IF((SUM($K2796:T2796)+12)<$D2798,12,$D2798-SUM($K2796:T2796)),0)))),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2795=LataProjekcji,IF($F2795>$E2798,$E2798,$F2795),IF($D2798>=$E2798,(IF($D2795<LataProjekcji,IF((SUM($K2796:U2796)+12)<$E2798,12,$E2798-SUM($K2796:U2796)),0)),(IF($D2795<LataProjekcji,IF((SUM($K2796:U2796)+12)<$D2798,12,$D2798-SUM($K2796:U2796)),0)))),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2795=LataProjekcji,IF($F2795>$E2798,$E2798,$F2795),IF($D2798>=$E2798,(IF($D2795<LataProjekcji,IF((SUM($K2796:V2796)+12)<$E2798,12,$E2798-SUM($K2796:V2796)),0)),(IF($D2795<LataProjekcji,IF((SUM($K2796:V2796)+12)<$D2798,12,$D2798-SUM($K2796:V2796)),0)))),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2795=LataProjekcji,IF($F2795>$E2798,$E2798,$F2795),IF($D2798>=$E2798,(IF($D2795<LataProjekcji,IF((SUM($K2796:W2796)+12)<$E2798,12,$E2798-SUM($K2796:W2796)),0)),(IF($D2795<LataProjekcji,IF((SUM($K2796:W2796)+12)<$D2798,12,$D2798-SUM($K2796:W2796)),0)))),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2795=LataProjekcji,IF($F2795>$E2798,$E2798,$F2795),IF($D2798>=$E2798,(IF($D2795<LataProjekcji,IF((SUM($K2796:X2796)+12)<$E2798,12,$E2798-SUM($K2796:X2796)),0)),(IF($D2795<LataProjekcji,IF((SUM($K2796:X2796)+12)<$D2798,12,$D2798-SUM($K2796:X2796)),0)))),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2795=LataProjekcji,IF($F2795>$E2798,$E2798,$F2795),IF($D2798>=$E2798,(IF($D2795<LataProjekcji,IF((SUM($K2796:Y2796)+12)<$E2798,12,$E2798-SUM($K2796:Y2796)),0)),(IF($D2795<LataProjekcji,IF((SUM($K2796:Y2796)+12)<$D2798,12,$D2798-SUM($K2796:Y2796)),0)))),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2795=LataProjekcji,IF($F2795>$E2798,$E2798,$F2795),IF($D2798>=$E2798,(IF($D2795<LataProjekcji,IF((SUM($K2796:Z2796)+12)<$E2798,12,$E2798-SUM($K2796:Z2796)),0)),(IF($D2795<LataProjekcji,IF((SUM($K2796:Z2796)+12)<$D2798,12,$D2798-SUM($K2796:Z2796)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1631","v":0},{"$f":"IF(D2796>10,ROUND(D2797/12,2),D2797)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2797:AA2797)=D2796","v":true},"amortyzacja",null,{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2798,ROUND($D2796,0),ROUND(K2795*$E2797,0)),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2798,ROUND($D2796-SUM(K2797:$K2797),0),ROUND(L2795*$E2797,0)),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2798,ROUND($D2796-SUM($K2797:L2797),0),ROUND(M2795*$E2797,0)),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2798,ROUND($D2796-SUM($K2797:M2797),0),ROUND(N2795*$E2797,0)),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2798,ROUND($D2796-SUM($K2797:N2797),0),ROUND(O2795*$E2797,0)),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2798,ROUND($D2796-SUM($K2797:O2797),0),ROUND(P2795*$E2797,0)),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2798,ROUND($D2796-SUM($K2797:P2797),0),ROUND(Q2795*$E2797,0)),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2798,ROUND($D2796-SUM($K2797:Q2797),0),ROUND(R2795*$E2797,0)),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2798,ROUND($D2796-SUM($K2797:R2797),0),ROUND(S2795*$E2797,0)),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2798,ROUND($D2796-SUM($K2797:S2797),0),ROUND(T2795*$E2797,0)),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2798,ROUND($D2796-SUM($K2797:T2797),0),ROUND(U2795*$E2797,0)),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2798,ROUND($D2796-SUM($K2797:U2797),0),ROUND(V2795*$E2797,0)),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2798,ROUND($D2796-SUM($K2797:V2797),0),ROUND(W2795*$E2797,0)),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2798,ROUND($D2796-SUM($K2797:W2797),0),ROUND(X2795*$E2797,0)),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2798,ROUND($D2796-SUM($K2797:X2797),0),ROUND(Y2795*$E2797,0)),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2798,ROUND($D2796-SUM($K2797:Y2797),0),ROUND(Z2795*$E2797,0)),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2798,ROUND($D2796-SUM($K2797:Z2797),0),ROUND(AA2795*$E2797,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2796/E2797,0),0)","v":0},{"$f":"IF(D2798=0,0,DATEDIF(DATE(D2795,E2795,1),DATE(F2797,G2797,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2795),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2795),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2797,IF(AND($G2797=$G2798,$F2797=$F2798),ROUND($D2796-SUM($K2798),0),ROUND(K2796*$E2797,0)),IF(LataProjekcji>$F2797,0,ROUND(K2796*$E2797,0))),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2797,IF(AND($G2797=$G2798,$F2797=$F2798),ROUND($D2796-SUM($K2798:K2798),0),ROUND(L2796*$E2797,0)),IF(LataProjekcji>$F2797,0,ROUND(L2796*$E2797,0))),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2797,IF(AND($G2797=$G2798,$F2797=$F2798),ROUND($D2796-SUM($K2798:L2798),0),ROUND(M2796*$E2797,0)),IF(LataProjekcji>$F2797,0,ROUND(M2796*$E2797,0))),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2797,IF(AND($G2797=$G2798,$F2797=$F2798),ROUND($D2796-SUM($K2798:M2798),0),ROUND(N2796*$E2797,0)),IF(LataProjekcji>$F2797,0,ROUND(N2796*$E2797,0))),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2797,IF(AND($G2797=$G2798,$F2797=$F2798),ROUND($D2796-SUM($K2798:N2798),0),ROUND(O2796*$E2797,0)),IF(LataProjekcji>$F2797,0,ROUND(O2796*$E2797,0))),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2797,IF(AND($G2797=$G2798,$F2797=$F2798),ROUND($D2796-SUM($K2798:O2798),0),ROUND(P2796*$E2797,0)),IF(LataProjekcji>$F2797,0,ROUND(P2796*$E2797,0))),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2797,IF(AND($G2797=$G2798,$F2797=$F2798),ROUND($D2796-SUM($K2798:P2798),0),ROUND(Q2796*$E2797,0)),IF(LataProjekcji>$F2797,0,ROUND(Q2796*$E2797,0))),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2797,IF(AND($G2797=$G2798,$F2797=$F2798),ROUND($D2796-SUM($K2798:Q2798),0),ROUND(R2796*$E2797,0)),IF(LataProjekcji>$F2797,0,ROUND(R2796*$E2797,0))),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2797,IF(AND($G2797=$G2798,$F2797=$F2798),ROUND($D2796-SUM($K2798:R2798),0),ROUND(S2796*$E2797,0)),IF(LataProjekcji>$F2797,0,ROUND(S2796*$E2797,0))),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2797,IF(AND($G2797=$G2798,$F2797=$F2798),ROUND($D2796-SUM($K2798:S2798),0),ROUND(T2796*$E2797,0)),IF(LataProjekcji>$F2797,0,ROUND(T2796*$E2797,0))),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2797,IF(AND($G2797=$G2798,$F2797=$F2798),ROUND($D2796-SUM($K2798:T2798),0),ROUND(U2796*$E2797,0)),IF(LataProjekcji>$F2797,0,ROUND(U2796*$E2797,0))),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2797,IF(AND($G2797=$G2798,$F2797=$F2798),ROUND($D2796-SUM($K2798:U2798),0),ROUND(V2796*$E2797,0)),IF(LataProjekcji>$F2797,0,ROUND(V2796*$E2797,0))),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2797,IF(AND($G2797=$G2798,$F2797=$F2798),ROUND($D2796-SUM($K2798:V2798),0),ROUND(W2796*$E2797,0)),IF(LataProjekcji>$F2797,0,ROUND(W2796*$E2797,0))),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2797,IF(AND($G2797=$G2798,$F2797=$F2798),ROUND($D2796-SUM($K2798:W2798),0),ROUND(X2796*$E2797,0)),IF(LataProjekcji>$F2797,0,ROUND(X2796*$E2797,0))),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2797,IF(AND($G2797=$G2798,$F2797=$F2798),ROUND($D2796-SUM($K2798:X2798),0),ROUND(Y2796*$E2797,0)),IF(LataProjekcji>$F2797,0,ROUND(Y2796*$E2797,0))),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2797,IF(AND($G2797=$G2798,$F2797=$F2798),ROUND($D2796-SUM($K2798:Y2798),0),ROUND(Z2796*$E2797,0)),IF(LataProjekcji>$F2797,0,ROUND(Z2796*$E2797,0))),0),0)","v":0},{"$f":"IF(AND($G2796,NOT(ISTEXT($G2795)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2797,IF(AND($G2797=$G2798,$F2797=$F2798),ROUND($D2796-SUM($K2798:Z2798),0),ROUND(AA2796*$E2797,0)),IF(LataProjekcji>$F2797,0,ROUND(AA2796*$E2797,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2796>10,ROUND((D2798-1)*E2797,0),E2797)","v":0},{"$f":"D2796-D2799","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1635","v":"nazwa ST: 0"},null,{"$f":"D1635","v":161},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1636","v":1900},{"$f":"E1636","v":1},{"$f":"IF(D2803>10,F1636,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2801,0)),\"brak daty\",IF(D2803>10,EDATE(OFFSET($E$269,$D2801,0),D2805),DATE(D2802,E2802,1)))","v":"brak daty"},{"$f":"SUM(K2802:AA2802)=D2805","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2802=LataProjekcji,$F2802,IF($D2802<LataProjekcji,IF((SUM(K2802)+12)<$D2805,12,$D2805-SUM(K2802)),0)),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2802=LataProjekcji,$F2802,IF($D2802<LataProjekcji,IF((SUM($K2802:K2802)+12)<$D2805,12,$D2805-SUM($K2802:K2802)),0)),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2802=LataProjekcji,$F2802,IF($D2802<LataProjekcji,IF((SUM($K2802:L2802)+12)<$D2805,12,$D2805-SUM($K2802:L2802)),0)),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2802=LataProjekcji,$F2802,IF($D2802<LataProjekcji,IF((SUM($K2802:M2802)+12)<$D2805,12,$D2805-SUM($K2802:M2802)),0)),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2802=LataProjekcji,$F2802,IF($D2802<LataProjekcji,IF((SUM($K2802:N2802)+12)<$D2805,12,$D2805-SUM($K2802:N2802)),0)),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2802=LataProjekcji,$F2802,IF($D2802<LataProjekcji,IF((SUM($K2802:O2802)+12)<$D2805,12,$D2805-SUM($K2802:O2802)),0)),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2802=LataProjekcji,$F2802,IF($D2802<LataProjekcji,IF((SUM($K2802:P2802)+12)<$D2805,12,$D2805-SUM($K2802:P2802)),0)),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2802=LataProjekcji,$F2802,IF($D2802<LataProjekcji,IF((SUM($K2802:Q2802)+12)<$D2805,12,$D2805-SUM($K2802:Q2802)),0)),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2802=LataProjekcji,$F2802,IF($D2802<LataProjekcji,IF((SUM($K2802:R2802)+12)<$D2805,12,$D2805-SUM($K2802:R2802)),0)),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2802=LataProjekcji,$F2802,IF($D2802<LataProjekcji,IF((SUM($K2802:S2802)+12)<$D2805,12,$D2805-SUM($K2802:S2802)),0)),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2802=LataProjekcji,$F2802,IF($D2802<LataProjekcji,IF((SUM($K2802:T2802)+12)<$D2805,12,$D2805-SUM($K2802:T2802)),0)),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2802=LataProjekcji,$F2802,IF($D2802<LataProjekcji,IF((SUM($K2802:U2802)+12)<$D2805,12,$D2805-SUM($K2802:U2802)),0)),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2802=LataProjekcji,$F2802,IF($D2802<LataProjekcji,IF((SUM($K2802:V2802)+12)<$D2805,12,$D2805-SUM($K2802:V2802)),0)),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2802=LataProjekcji,$F2802,IF($D2802<LataProjekcji,IF((SUM($K2802:W2802)+12)<$D2805,12,$D2805-SUM($K2802:W2802)),0)),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2802=LataProjekcji,$F2802,IF($D2802<LataProjekcji,IF((SUM($K2802:X2802)+12)<$D2805,12,$D2805-SUM($K2802:X2802)),0)),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2802=LataProjekcji,$F2802,IF($D2802<LataProjekcji,IF((SUM($K2802:Y2802)+12)<$D2805,12,$D2805-SUM($K2802:Y2802)),0)),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2802=LataProjekcji,$F2802,IF($D2802<LataProjekcji,IF((SUM($K2802:Z2802)+12)<$D2805,12,$D2805-SUM($K2802:Z2802)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1637","v":0},{"$f":"E1637","v":0},{"$f":"F1637","v":0},{"$f":"NOT(ISBLANK(am_maszyny))","v":false},{"$f":"SUM(K2803:AA2803)=E2805","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2802=LataProjekcji,IF($F2802>$E2805,$E2805,$F2802),IF($D2805>=$E2805,(IF($D2802<LataProjekcji,IF((SUM(J2803:$K2803)+12)<$E2805,12,$E2805-SUM(J2803:$K2803)),0)),(IF($D2802<LataProjekcji,IF((SUM(J2803:$K2803)+12)<$D2805,12,$D2805-SUM(J2803:$K2803)),0)))),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2802=LataProjekcji,IF($F2802>$E2805,$E2805,$F2802),IF($D2805>=$E2805,(IF($D2802<LataProjekcji,IF((SUM($K2803:K2803)+12)<$E2805,12,$E2805-SUM($K2803:K2803)),0)),(IF($D2802<LataProjekcji,IF((SUM($K2803:K2803)+12)<$D2805,12,$D2805-SUM($K2803:K2803)),0)))),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2802=LataProjekcji,IF($F2802>$E2805,$E2805,$F2802),IF($D2805>=$E2805,(IF($D2802<LataProjekcji,IF((SUM($K2803:L2803)+12)<$E2805,12,$E2805-SUM($K2803:L2803)),0)),(IF($D2802<LataProjekcji,IF((SUM($K2803:L2803)+12)<$D2805,12,$D2805-SUM($K2803:L2803)),0)))),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2802=LataProjekcji,IF($F2802>$E2805,$E2805,$F2802),IF($D2805>=$E2805,(IF($D2802<LataProjekcji,IF((SUM($K2803:M2803)+12)<$E2805,12,$E2805-SUM($K2803:M2803)),0)),(IF($D2802<LataProjekcji,IF((SUM($K2803:M2803)+12)<$D2805,12,$D2805-SUM($K2803:M2803)),0)))),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2802=LataProjekcji,IF($F2802>$E2805,$E2805,$F2802),IF($D2805>=$E2805,(IF($D2802<LataProjekcji,IF((SUM($K2803:N2803)+12)<$E2805,12,$E2805-SUM($K2803:N2803)),0)),(IF($D2802<LataProjekcji,IF((SUM($K2803:N2803)+12)<$D2805,12,$D2805-SUM($K2803:N2803)),0)))),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2802=LataProjekcji,IF($F2802>$E2805,$E2805,$F2802),IF($D2805>=$E2805,(IF($D2802<LataProjekcji,IF((SUM($K2803:O2803)+12)<$E2805,12,$E2805-SUM($K2803:O2803)),0)),(IF($D2802<LataProjekcji,IF((SUM($K2803:O2803)+12)<$D2805,12,$D2805-SUM($K2803:O2803)),0)))),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2802=LataProjekcji,IF($F2802>$E2805,$E2805,$F2802),IF($D2805>=$E2805,(IF($D2802<LataProjekcji,IF((SUM($K2803:P2803)+12)<$E2805,12,$E2805-SUM($K2803:P2803)),0)),(IF($D2802<LataProjekcji,IF((SUM($K2803:P2803)+12)<$D2805,12,$D2805-SUM($K2803:P2803)),0)))),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2802=LataProjekcji,IF($F2802>$E2805,$E2805,$F2802),IF($D2805>=$E2805,(IF($D2802<LataProjekcji,IF((SUM($K2803:Q2803)+12)<$E2805,12,$E2805-SUM($K2803:Q2803)),0)),(IF($D2802<LataProjekcji,IF((SUM($K2803:Q2803)+12)<$D2805,12,$D2805-SUM($K2803:Q2803)),0)))),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2802=LataProjekcji,IF($F2802>$E2805,$E2805,$F2802),IF($D2805>=$E2805,(IF($D2802<LataProjekcji,IF((SUM($K2803:R2803)+12)<$E2805,12,$E2805-SUM($K2803:R2803)),0)),(IF($D2802<LataProjekcji,IF((SUM($K2803:R2803)+12)<$D2805,12,$D2805-SUM($K2803:R2803)),0)))),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2802=LataProjekcji,IF($F2802>$E2805,$E2805,$F2802),IF($D2805>=$E2805,(IF($D2802<LataProjekcji,IF((SUM($K2803:S2803)+12)<$E2805,12,$E2805-SUM($K2803:S2803)),0)),(IF($D2802<LataProjekcji,IF((SUM($K2803:S2803)+12)<$D2805,12,$D2805-SUM($K2803:S2803)),0)))),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2802=LataProjekcji,IF($F2802>$E2805,$E2805,$F2802),IF($D2805>=$E2805,(IF($D2802<LataProjekcji,IF((SUM($K2803:T2803)+12)<$E2805,12,$E2805-SUM($K2803:T2803)),0)),(IF($D2802<LataProjekcji,IF((SUM($K2803:T2803)+12)<$D2805,12,$D2805-SUM($K2803:T2803)),0)))),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2802=LataProjekcji,IF($F2802>$E2805,$E2805,$F2802),IF($D2805>=$E2805,(IF($D2802<LataProjekcji,IF((SUM($K2803:U2803)+12)<$E2805,12,$E2805-SUM($K2803:U2803)),0)),(IF($D2802<LataProjekcji,IF((SUM($K2803:U2803)+12)<$D2805,12,$D2805-SUM($K2803:U2803)),0)))),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2802=LataProjekcji,IF($F2802>$E2805,$E2805,$F2802),IF($D2805>=$E2805,(IF($D2802<LataProjekcji,IF((SUM($K2803:V2803)+12)<$E2805,12,$E2805-SUM($K2803:V2803)),0)),(IF($D2802<LataProjekcji,IF((SUM($K2803:V2803)+12)<$D2805,12,$D2805-SUM($K2803:V2803)),0)))),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2802=LataProjekcji,IF($F2802>$E2805,$E2805,$F2802),IF($D2805>=$E2805,(IF($D2802<LataProjekcji,IF((SUM($K2803:W2803)+12)<$E2805,12,$E2805-SUM($K2803:W2803)),0)),(IF($D2802<LataProjekcji,IF((SUM($K2803:W2803)+12)<$D2805,12,$D2805-SUM($K2803:W2803)),0)))),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2802=LataProjekcji,IF($F2802>$E2805,$E2805,$F2802),IF($D2805>=$E2805,(IF($D2802<LataProjekcji,IF((SUM($K2803:X2803)+12)<$E2805,12,$E2805-SUM($K2803:X2803)),0)),(IF($D2802<LataProjekcji,IF((SUM($K2803:X2803)+12)<$D2805,12,$D2805-SUM($K2803:X2803)),0)))),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2802=LataProjekcji,IF($F2802>$E2805,$E2805,$F2802),IF($D2805>=$E2805,(IF($D2802<LataProjekcji,IF((SUM($K2803:Y2803)+12)<$E2805,12,$E2805-SUM($K2803:Y2803)),0)),(IF($D2802<LataProjekcji,IF((SUM($K2803:Y2803)+12)<$D2805,12,$D2805-SUM($K2803:Y2803)),0)))),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2802=LataProjekcji,IF($F2802>$E2805,$E2805,$F2802),IF($D2805>=$E2805,(IF($D2802<LataProjekcji,IF((SUM($K2803:Z2803)+12)<$E2805,12,$E2805-SUM($K2803:Z2803)),0)),(IF($D2802<LataProjekcji,IF((SUM($K2803:Z2803)+12)<$D2805,12,$D2805-SUM($K2803:Z2803)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1638","v":0},{"$f":"IF(D2803>10,ROUND(D2804/12,2),D2804)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2804:AA2804)=D2803","v":true},"amortyzacja",null,{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2805,ROUND($D2803,0),ROUND(K2802*$E2804,0)),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2805,ROUND($D2803-SUM(K2804:$K2804),0),ROUND(L2802*$E2804,0)),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2805,ROUND($D2803-SUM($K2804:L2804),0),ROUND(M2802*$E2804,0)),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2805,ROUND($D2803-SUM($K2804:M2804),0),ROUND(N2802*$E2804,0)),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2805,ROUND($D2803-SUM($K2804:N2804),0),ROUND(O2802*$E2804,0)),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2805,ROUND($D2803-SUM($K2804:O2804),0),ROUND(P2802*$E2804,0)),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2805,ROUND($D2803-SUM($K2804:P2804),0),ROUND(Q2802*$E2804,0)),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2805,ROUND($D2803-SUM($K2804:Q2804),0),ROUND(R2802*$E2804,0)),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2805,ROUND($D2803-SUM($K2804:R2804),0),ROUND(S2802*$E2804,0)),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2805,ROUND($D2803-SUM($K2804:S2804),0),ROUND(T2802*$E2804,0)),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2805,ROUND($D2803-SUM($K2804:T2804),0),ROUND(U2802*$E2804,0)),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2805,ROUND($D2803-SUM($K2804:U2804),0),ROUND(V2802*$E2804,0)),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2805,ROUND($D2803-SUM($K2804:V2804),0),ROUND(W2802*$E2804,0)),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2805,ROUND($D2803-SUM($K2804:W2804),0),ROUND(X2802*$E2804,0)),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2805,ROUND($D2803-SUM($K2804:X2804),0),ROUND(Y2802*$E2804,0)),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2805,ROUND($D2803-SUM($K2804:Y2804),0),ROUND(Z2802*$E2804,0)),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2805,ROUND($D2803-SUM($K2804:Z2804),0),ROUND(AA2802*$E2804,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2803/E2804,0),0)","v":0},{"$f":"IF(D2805=0,0,DATEDIF(DATE(D2802,E2802,1),DATE(F2804,G2804,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2802),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2802),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2804,IF(AND($G2804=$G2805,$F2804=$F2805),ROUND($D2803-SUM($K2805),0),ROUND(K2803*$E2804,0)),IF(LataProjekcji>$F2804,0,ROUND(K2803*$E2804,0))),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2804,IF(AND($G2804=$G2805,$F2804=$F2805),ROUND($D2803-SUM($K2805:K2805),0),ROUND(L2803*$E2804,0)),IF(LataProjekcji>$F2804,0,ROUND(L2803*$E2804,0))),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2804,IF(AND($G2804=$G2805,$F2804=$F2805),ROUND($D2803-SUM($K2805:L2805),0),ROUND(M2803*$E2804,0)),IF(LataProjekcji>$F2804,0,ROUND(M2803*$E2804,0))),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2804,IF(AND($G2804=$G2805,$F2804=$F2805),ROUND($D2803-SUM($K2805:M2805),0),ROUND(N2803*$E2804,0)),IF(LataProjekcji>$F2804,0,ROUND(N2803*$E2804,0))),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2804,IF(AND($G2804=$G2805,$F2804=$F2805),ROUND($D2803-SUM($K2805:N2805),0),ROUND(O2803*$E2804,0)),IF(LataProjekcji>$F2804,0,ROUND(O2803*$E2804,0))),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2804,IF(AND($G2804=$G2805,$F2804=$F2805),ROUND($D2803-SUM($K2805:O2805),0),ROUND(P2803*$E2804,0)),IF(LataProjekcji>$F2804,0,ROUND(P2803*$E2804,0))),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2804,IF(AND($G2804=$G2805,$F2804=$F2805),ROUND($D2803-SUM($K2805:P2805),0),ROUND(Q2803*$E2804,0)),IF(LataProjekcji>$F2804,0,ROUND(Q2803*$E2804,0))),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2804,IF(AND($G2804=$G2805,$F2804=$F2805),ROUND($D2803-SUM($K2805:Q2805),0),ROUND(R2803*$E2804,0)),IF(LataProjekcji>$F2804,0,ROUND(R2803*$E2804,0))),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2804,IF(AND($G2804=$G2805,$F2804=$F2805),ROUND($D2803-SUM($K2805:R2805),0),ROUND(S2803*$E2804,0)),IF(LataProjekcji>$F2804,0,ROUND(S2803*$E2804,0))),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2804,IF(AND($G2804=$G2805,$F2804=$F2805),ROUND($D2803-SUM($K2805:S2805),0),ROUND(T2803*$E2804,0)),IF(LataProjekcji>$F2804,0,ROUND(T2803*$E2804,0))),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2804,IF(AND($G2804=$G2805,$F2804=$F2805),ROUND($D2803-SUM($K2805:T2805),0),ROUND(U2803*$E2804,0)),IF(LataProjekcji>$F2804,0,ROUND(U2803*$E2804,0))),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2804,IF(AND($G2804=$G2805,$F2804=$F2805),ROUND($D2803-SUM($K2805:U2805),0),ROUND(V2803*$E2804,0)),IF(LataProjekcji>$F2804,0,ROUND(V2803*$E2804,0))),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2804,IF(AND($G2804=$G2805,$F2804=$F2805),ROUND($D2803-SUM($K2805:V2805),0),ROUND(W2803*$E2804,0)),IF(LataProjekcji>$F2804,0,ROUND(W2803*$E2804,0))),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2804,IF(AND($G2804=$G2805,$F2804=$F2805),ROUND($D2803-SUM($K2805:W2805),0),ROUND(X2803*$E2804,0)),IF(LataProjekcji>$F2804,0,ROUND(X2803*$E2804,0))),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2804,IF(AND($G2804=$G2805,$F2804=$F2805),ROUND($D2803-SUM($K2805:X2805),0),ROUND(Y2803*$E2804,0)),IF(LataProjekcji>$F2804,0,ROUND(Y2803*$E2804,0))),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2804,IF(AND($G2804=$G2805,$F2804=$F2805),ROUND($D2803-SUM($K2805:Y2805),0),ROUND(Z2803*$E2804,0)),IF(LataProjekcji>$F2804,0,ROUND(Z2803*$E2804,0))),0),0)","v":0},{"$f":"IF(AND($G2803,NOT(ISTEXT($G2802)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2804,IF(AND($G2804=$G2805,$F2804=$F2805),ROUND($D2803-SUM($K2805:Z2805),0),ROUND(AA2803*$E2804,0)),IF(LataProjekcji>$F2804,0,ROUND(AA2803*$E2804,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2803>10,ROUND((D2805-1)*E2804,0),E2804)","v":0},{"$f":"D2803-D2806","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1642","v":"nazwa ST: 0"},null,{"$f":"D1642","v":162},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1643","v":1900},{"$f":"E1643","v":1},{"$f":"IF(D2810>10,F1643,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2808,0)),\"brak daty\",IF(D2810>10,EDATE(OFFSET($E$269,$D2808,0),D2812),DATE(D2809,E2809,1)))","v":"brak daty"},{"$f":"SUM(K2809:AA2809)=D2812","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2809=LataProjekcji,$F2809,IF($D2809<LataProjekcji,IF((SUM(K2809)+12)<$D2812,12,$D2812-SUM(K2809)),0)),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2809=LataProjekcji,$F2809,IF($D2809<LataProjekcji,IF((SUM($K2809:K2809)+12)<$D2812,12,$D2812-SUM($K2809:K2809)),0)),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2809=LataProjekcji,$F2809,IF($D2809<LataProjekcji,IF((SUM($K2809:L2809)+12)<$D2812,12,$D2812-SUM($K2809:L2809)),0)),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2809=LataProjekcji,$F2809,IF($D2809<LataProjekcji,IF((SUM($K2809:M2809)+12)<$D2812,12,$D2812-SUM($K2809:M2809)),0)),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2809=LataProjekcji,$F2809,IF($D2809<LataProjekcji,IF((SUM($K2809:N2809)+12)<$D2812,12,$D2812-SUM($K2809:N2809)),0)),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2809=LataProjekcji,$F2809,IF($D2809<LataProjekcji,IF((SUM($K2809:O2809)+12)<$D2812,12,$D2812-SUM($K2809:O2809)),0)),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2809=LataProjekcji,$F2809,IF($D2809<LataProjekcji,IF((SUM($K2809:P2809)+12)<$D2812,12,$D2812-SUM($K2809:P2809)),0)),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2809=LataProjekcji,$F2809,IF($D2809<LataProjekcji,IF((SUM($K2809:Q2809)+12)<$D2812,12,$D2812-SUM($K2809:Q2809)),0)),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2809=LataProjekcji,$F2809,IF($D2809<LataProjekcji,IF((SUM($K2809:R2809)+12)<$D2812,12,$D2812-SUM($K2809:R2809)),0)),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2809=LataProjekcji,$F2809,IF($D2809<LataProjekcji,IF((SUM($K2809:S2809)+12)<$D2812,12,$D2812-SUM($K2809:S2809)),0)),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2809=LataProjekcji,$F2809,IF($D2809<LataProjekcji,IF((SUM($K2809:T2809)+12)<$D2812,12,$D2812-SUM($K2809:T2809)),0)),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2809=LataProjekcji,$F2809,IF($D2809<LataProjekcji,IF((SUM($K2809:U2809)+12)<$D2812,12,$D2812-SUM($K2809:U2809)),0)),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2809=LataProjekcji,$F2809,IF($D2809<LataProjekcji,IF((SUM($K2809:V2809)+12)<$D2812,12,$D2812-SUM($K2809:V2809)),0)),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2809=LataProjekcji,$F2809,IF($D2809<LataProjekcji,IF((SUM($K2809:W2809)+12)<$D2812,12,$D2812-SUM($K2809:W2809)),0)),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2809=LataProjekcji,$F2809,IF($D2809<LataProjekcji,IF((SUM($K2809:X2809)+12)<$D2812,12,$D2812-SUM($K2809:X2809)),0)),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2809=LataProjekcji,$F2809,IF($D2809<LataProjekcji,IF((SUM($K2809:Y2809)+12)<$D2812,12,$D2812-SUM($K2809:Y2809)),0)),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2809=LataProjekcji,$F2809,IF($D2809<LataProjekcji,IF((SUM($K2809:Z2809)+12)<$D2812,12,$D2812-SUM($K2809:Z2809)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1644","v":0},{"$f":"E1644","v":0},{"$f":"F1644","v":0},{"$f":"NOT(ISBLANK(am_maszyny))","v":false},{"$f":"SUM(K2810:AA2810)=E2812","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2809=LataProjekcji,IF($F2809>$E2812,$E2812,$F2809),IF($D2812>=$E2812,(IF($D2809<LataProjekcji,IF((SUM(J2810:$K2810)+12)<$E2812,12,$E2812-SUM(J2810:$K2810)),0)),(IF($D2809<LataProjekcji,IF((SUM(J2810:$K2810)+12)<$D2812,12,$D2812-SUM(J2810:$K2810)),0)))),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2809=LataProjekcji,IF($F2809>$E2812,$E2812,$F2809),IF($D2812>=$E2812,(IF($D2809<LataProjekcji,IF((SUM($K2810:K2810)+12)<$E2812,12,$E2812-SUM($K2810:K2810)),0)),(IF($D2809<LataProjekcji,IF((SUM($K2810:K2810)+12)<$D2812,12,$D2812-SUM($K2810:K2810)),0)))),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2809=LataProjekcji,IF($F2809>$E2812,$E2812,$F2809),IF($D2812>=$E2812,(IF($D2809<LataProjekcji,IF((SUM($K2810:L2810)+12)<$E2812,12,$E2812-SUM($K2810:L2810)),0)),(IF($D2809<LataProjekcji,IF((SUM($K2810:L2810)+12)<$D2812,12,$D2812-SUM($K2810:L2810)),0)))),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2809=LataProjekcji,IF($F2809>$E2812,$E2812,$F2809),IF($D2812>=$E2812,(IF($D2809<LataProjekcji,IF((SUM($K2810:M2810)+12)<$E2812,12,$E2812-SUM($K2810:M2810)),0)),(IF($D2809<LataProjekcji,IF((SUM($K2810:M2810)+12)<$D2812,12,$D2812-SUM($K2810:M2810)),0)))),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2809=LataProjekcji,IF($F2809>$E2812,$E2812,$F2809),IF($D2812>=$E2812,(IF($D2809<LataProjekcji,IF((SUM($K2810:N2810)+12)<$E2812,12,$E2812-SUM($K2810:N2810)),0)),(IF($D2809<LataProjekcji,IF((SUM($K2810:N2810)+12)<$D2812,12,$D2812-SUM($K2810:N2810)),0)))),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2809=LataProjekcji,IF($F2809>$E2812,$E2812,$F2809),IF($D2812>=$E2812,(IF($D2809<LataProjekcji,IF((SUM($K2810:O2810)+12)<$E2812,12,$E2812-SUM($K2810:O2810)),0)),(IF($D2809<LataProjekcji,IF((SUM($K2810:O2810)+12)<$D2812,12,$D2812-SUM($K2810:O2810)),0)))),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2809=LataProjekcji,IF($F2809>$E2812,$E2812,$F2809),IF($D2812>=$E2812,(IF($D2809<LataProjekcji,IF((SUM($K2810:P2810)+12)<$E2812,12,$E2812-SUM($K2810:P2810)),0)),(IF($D2809<LataProjekcji,IF((SUM($K2810:P2810)+12)<$D2812,12,$D2812-SUM($K2810:P2810)),0)))),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2809=LataProjekcji,IF($F2809>$E2812,$E2812,$F2809),IF($D2812>=$E2812,(IF($D2809<LataProjekcji,IF((SUM($K2810:Q2810)+12)<$E2812,12,$E2812-SUM($K2810:Q2810)),0)),(IF($D2809<LataProjekcji,IF((SUM($K2810:Q2810)+12)<$D2812,12,$D2812-SUM($K2810:Q2810)),0)))),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2809=LataProjekcji,IF($F2809>$E2812,$E2812,$F2809),IF($D2812>=$E2812,(IF($D2809<LataProjekcji,IF((SUM($K2810:R2810)+12)<$E2812,12,$E2812-SUM($K2810:R2810)),0)),(IF($D2809<LataProjekcji,IF((SUM($K2810:R2810)+12)<$D2812,12,$D2812-SUM($K2810:R2810)),0)))),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2809=LataProjekcji,IF($F2809>$E2812,$E2812,$F2809),IF($D2812>=$E2812,(IF($D2809<LataProjekcji,IF((SUM($K2810:S2810)+12)<$E2812,12,$E2812-SUM($K2810:S2810)),0)),(IF($D2809<LataProjekcji,IF((SUM($K2810:S2810)+12)<$D2812,12,$D2812-SUM($K2810:S2810)),0)))),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2809=LataProjekcji,IF($F2809>$E2812,$E2812,$F2809),IF($D2812>=$E2812,(IF($D2809<LataProjekcji,IF((SUM($K2810:T2810)+12)<$E2812,12,$E2812-SUM($K2810:T2810)),0)),(IF($D2809<LataProjekcji,IF((SUM($K2810:T2810)+12)<$D2812,12,$D2812-SUM($K2810:T2810)),0)))),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2809=LataProjekcji,IF($F2809>$E2812,$E2812,$F2809),IF($D2812>=$E2812,(IF($D2809<LataProjekcji,IF((SUM($K2810:U2810)+12)<$E2812,12,$E2812-SUM($K2810:U2810)),0)),(IF($D2809<LataProjekcji,IF((SUM($K2810:U2810)+12)<$D2812,12,$D2812-SUM($K2810:U2810)),0)))),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2809=LataProjekcji,IF($F2809>$E2812,$E2812,$F2809),IF($D2812>=$E2812,(IF($D2809<LataProjekcji,IF((SUM($K2810:V2810)+12)<$E2812,12,$E2812-SUM($K2810:V2810)),0)),(IF($D2809<LataProjekcji,IF((SUM($K2810:V2810)+12)<$D2812,12,$D2812-SUM($K2810:V2810)),0)))),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2809=LataProjekcji,IF($F2809>$E2812,$E2812,$F2809),IF($D2812>=$E2812,(IF($D2809<LataProjekcji,IF((SUM($K2810:W2810)+12)<$E2812,12,$E2812-SUM($K2810:W2810)),0)),(IF($D2809<LataProjekcji,IF((SUM($K2810:W2810)+12)<$D2812,12,$D2812-SUM($K2810:W2810)),0)))),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2809=LataProjekcji,IF($F2809>$E2812,$E2812,$F2809),IF($D2812>=$E2812,(IF($D2809<LataProjekcji,IF((SUM($K2810:X2810)+12)<$E2812,12,$E2812-SUM($K2810:X2810)),0)),(IF($D2809<LataProjekcji,IF((SUM($K2810:X2810)+12)<$D2812,12,$D2812-SUM($K2810:X2810)),0)))),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2809=LataProjekcji,IF($F2809>$E2812,$E2812,$F2809),IF($D2812>=$E2812,(IF($D2809<LataProjekcji,IF((SUM($K2810:Y2810)+12)<$E2812,12,$E2812-SUM($K2810:Y2810)),0)),(IF($D2809<LataProjekcji,IF((SUM($K2810:Y2810)+12)<$D2812,12,$D2812-SUM($K2810:Y2810)),0)))),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2809=LataProjekcji,IF($F2809>$E2812,$E2812,$F2809),IF($D2812>=$E2812,(IF($D2809<LataProjekcji,IF((SUM($K2810:Z2810)+12)<$E2812,12,$E2812-SUM($K2810:Z2810)),0)),(IF($D2809<LataProjekcji,IF((SUM($K2810:Z2810)+12)<$D2812,12,$D2812-SUM($K2810:Z2810)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1645","v":0},{"$f":"IF(D2810>10,ROUND(D2811/12,2),D2811)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2811:AA2811)=D2810","v":true},"amortyzacja",null,{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2812,ROUND($D2810,0),ROUND(K2809*$E2811,0)),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2812,ROUND($D2810-SUM(K2811:$K2811),0),ROUND(L2809*$E2811,0)),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2812,ROUND($D2810-SUM($K2811:L2811),0),ROUND(M2809*$E2811,0)),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2812,ROUND($D2810-SUM($K2811:M2811),0),ROUND(N2809*$E2811,0)),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2812,ROUND($D2810-SUM($K2811:N2811),0),ROUND(O2809*$E2811,0)),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2812,ROUND($D2810-SUM($K2811:O2811),0),ROUND(P2809*$E2811,0)),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2812,ROUND($D2810-SUM($K2811:P2811),0),ROUND(Q2809*$E2811,0)),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2812,ROUND($D2810-SUM($K2811:Q2811),0),ROUND(R2809*$E2811,0)),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2812,ROUND($D2810-SUM($K2811:R2811),0),ROUND(S2809*$E2811,0)),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2812,ROUND($D2810-SUM($K2811:S2811),0),ROUND(T2809*$E2811,0)),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2812,ROUND($D2810-SUM($K2811:T2811),0),ROUND(U2809*$E2811,0)),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2812,ROUND($D2810-SUM($K2811:U2811),0),ROUND(V2809*$E2811,0)),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2812,ROUND($D2810-SUM($K2811:V2811),0),ROUND(W2809*$E2811,0)),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2812,ROUND($D2810-SUM($K2811:W2811),0),ROUND(X2809*$E2811,0)),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2812,ROUND($D2810-SUM($K2811:X2811),0),ROUND(Y2809*$E2811,0)),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2812,ROUND($D2810-SUM($K2811:Y2811),0),ROUND(Z2809*$E2811,0)),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2812,ROUND($D2810-SUM($K2811:Z2811),0),ROUND(AA2809*$E2811,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2810/E2811,0),0)","v":0},{"$f":"IF(D2812=0,0,DATEDIF(DATE(D2809,E2809,1),DATE(F2811,G2811,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2809),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2809),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2811,IF(AND($G2811=$G2812,$F2811=$F2812),ROUND($D2810-SUM($K2812),0),ROUND(K2810*$E2811,0)),IF(LataProjekcji>$F2811,0,ROUND(K2810*$E2811,0))),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2811,IF(AND($G2811=$G2812,$F2811=$F2812),ROUND($D2810-SUM($K2812:K2812),0),ROUND(L2810*$E2811,0)),IF(LataProjekcji>$F2811,0,ROUND(L2810*$E2811,0))),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2811,IF(AND($G2811=$G2812,$F2811=$F2812),ROUND($D2810-SUM($K2812:L2812),0),ROUND(M2810*$E2811,0)),IF(LataProjekcji>$F2811,0,ROUND(M2810*$E2811,0))),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2811,IF(AND($G2811=$G2812,$F2811=$F2812),ROUND($D2810-SUM($K2812:M2812),0),ROUND(N2810*$E2811,0)),IF(LataProjekcji>$F2811,0,ROUND(N2810*$E2811,0))),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2811,IF(AND($G2811=$G2812,$F2811=$F2812),ROUND($D2810-SUM($K2812:N2812),0),ROUND(O2810*$E2811,0)),IF(LataProjekcji>$F2811,0,ROUND(O2810*$E2811,0))),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2811,IF(AND($G2811=$G2812,$F2811=$F2812),ROUND($D2810-SUM($K2812:O2812),0),ROUND(P2810*$E2811,0)),IF(LataProjekcji>$F2811,0,ROUND(P2810*$E2811,0))),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2811,IF(AND($G2811=$G2812,$F2811=$F2812),ROUND($D2810-SUM($K2812:P2812),0),ROUND(Q2810*$E2811,0)),IF(LataProjekcji>$F2811,0,ROUND(Q2810*$E2811,0))),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2811,IF(AND($G2811=$G2812,$F2811=$F2812),ROUND($D2810-SUM($K2812:Q2812),0),ROUND(R2810*$E2811,0)),IF(LataProjekcji>$F2811,0,ROUND(R2810*$E2811,0))),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2811,IF(AND($G2811=$G2812,$F2811=$F2812),ROUND($D2810-SUM($K2812:R2812),0),ROUND(S2810*$E2811,0)),IF(LataProjekcji>$F2811,0,ROUND(S2810*$E2811,0))),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2811,IF(AND($G2811=$G2812,$F2811=$F2812),ROUND($D2810-SUM($K2812:S2812),0),ROUND(T2810*$E2811,0)),IF(LataProjekcji>$F2811,0,ROUND(T2810*$E2811,0))),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2811,IF(AND($G2811=$G2812,$F2811=$F2812),ROUND($D2810-SUM($K2812:T2812),0),ROUND(U2810*$E2811,0)),IF(LataProjekcji>$F2811,0,ROUND(U2810*$E2811,0))),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2811,IF(AND($G2811=$G2812,$F2811=$F2812),ROUND($D2810-SUM($K2812:U2812),0),ROUND(V2810*$E2811,0)),IF(LataProjekcji>$F2811,0,ROUND(V2810*$E2811,0))),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2811,IF(AND($G2811=$G2812,$F2811=$F2812),ROUND($D2810-SUM($K2812:V2812),0),ROUND(W2810*$E2811,0)),IF(LataProjekcji>$F2811,0,ROUND(W2810*$E2811,0))),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2811,IF(AND($G2811=$G2812,$F2811=$F2812),ROUND($D2810-SUM($K2812:W2812),0),ROUND(X2810*$E2811,0)),IF(LataProjekcji>$F2811,0,ROUND(X2810*$E2811,0))),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2811,IF(AND($G2811=$G2812,$F2811=$F2812),ROUND($D2810-SUM($K2812:X2812),0),ROUND(Y2810*$E2811,0)),IF(LataProjekcji>$F2811,0,ROUND(Y2810*$E2811,0))),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2811,IF(AND($G2811=$G2812,$F2811=$F2812),ROUND($D2810-SUM($K2812:Y2812),0),ROUND(Z2810*$E2811,0)),IF(LataProjekcji>$F2811,0,ROUND(Z2810*$E2811,0))),0),0)","v":0},{"$f":"IF(AND($G2810,NOT(ISTEXT($G2809)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2811,IF(AND($G2811=$G2812,$F2811=$F2812),ROUND($D2810-SUM($K2812:Z2812),0),ROUND(AA2810*$E2811,0)),IF(LataProjekcji>$F2811,0,ROUND(AA2810*$E2811,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2810>10,ROUND((D2812-1)*E2811,0),E2811)","v":0},{"$f":"D2810-D2813","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1649","v":"nazwa ST: 0"},null,{"$f":"D1649","v":163},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1650","v":1900},{"$f":"E1650","v":1},{"$f":"IF(D2817>10,F1650,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2815,0)),\"brak daty\",IF(D2817>10,EDATE(OFFSET($E$269,$D2815,0),D2819),DATE(D2816,E2816,1)))","v":"brak daty"},{"$f":"SUM(K2816:AA2816)=D2819","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2816=LataProjekcji,$F2816,IF($D2816<LataProjekcji,IF((SUM(K2816)+12)<$D2819,12,$D2819-SUM(K2816)),0)),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2816=LataProjekcji,$F2816,IF($D2816<LataProjekcji,IF((SUM($K2816:K2816)+12)<$D2819,12,$D2819-SUM($K2816:K2816)),0)),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2816=LataProjekcji,$F2816,IF($D2816<LataProjekcji,IF((SUM($K2816:L2816)+12)<$D2819,12,$D2819-SUM($K2816:L2816)),0)),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2816=LataProjekcji,$F2816,IF($D2816<LataProjekcji,IF((SUM($K2816:M2816)+12)<$D2819,12,$D2819-SUM($K2816:M2816)),0)),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2816=LataProjekcji,$F2816,IF($D2816<LataProjekcji,IF((SUM($K2816:N2816)+12)<$D2819,12,$D2819-SUM($K2816:N2816)),0)),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2816=LataProjekcji,$F2816,IF($D2816<LataProjekcji,IF((SUM($K2816:O2816)+12)<$D2819,12,$D2819-SUM($K2816:O2816)),0)),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2816=LataProjekcji,$F2816,IF($D2816<LataProjekcji,IF((SUM($K2816:P2816)+12)<$D2819,12,$D2819-SUM($K2816:P2816)),0)),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2816=LataProjekcji,$F2816,IF($D2816<LataProjekcji,IF((SUM($K2816:Q2816)+12)<$D2819,12,$D2819-SUM($K2816:Q2816)),0)),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2816=LataProjekcji,$F2816,IF($D2816<LataProjekcji,IF((SUM($K2816:R2816)+12)<$D2819,12,$D2819-SUM($K2816:R2816)),0)),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2816=LataProjekcji,$F2816,IF($D2816<LataProjekcji,IF((SUM($K2816:S2816)+12)<$D2819,12,$D2819-SUM($K2816:S2816)),0)),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2816=LataProjekcji,$F2816,IF($D2816<LataProjekcji,IF((SUM($K2816:T2816)+12)<$D2819,12,$D2819-SUM($K2816:T2816)),0)),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2816=LataProjekcji,$F2816,IF($D2816<LataProjekcji,IF((SUM($K2816:U2816)+12)<$D2819,12,$D2819-SUM($K2816:U2816)),0)),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2816=LataProjekcji,$F2816,IF($D2816<LataProjekcji,IF((SUM($K2816:V2816)+12)<$D2819,12,$D2819-SUM($K2816:V2816)),0)),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2816=LataProjekcji,$F2816,IF($D2816<LataProjekcji,IF((SUM($K2816:W2816)+12)<$D2819,12,$D2819-SUM($K2816:W2816)),0)),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2816=LataProjekcji,$F2816,IF($D2816<LataProjekcji,IF((SUM($K2816:X2816)+12)<$D2819,12,$D2819-SUM($K2816:X2816)),0)),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2816=LataProjekcji,$F2816,IF($D2816<LataProjekcji,IF((SUM($K2816:Y2816)+12)<$D2819,12,$D2819-SUM($K2816:Y2816)),0)),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2816=LataProjekcji,$F2816,IF($D2816<LataProjekcji,IF((SUM($K2816:Z2816)+12)<$D2819,12,$D2819-SUM($K2816:Z2816)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1651","v":0},{"$f":"E1651","v":0},{"$f":"F1651","v":0},{"$f":"NOT(ISBLANK(am_maszyny))","v":false},{"$f":"SUM(K2817:AA2817)=E2819","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2816=LataProjekcji,IF($F2816>$E2819,$E2819,$F2816),IF($D2819>=$E2819,(IF($D2816<LataProjekcji,IF((SUM(J2817:$K2817)+12)<$E2819,12,$E2819-SUM(J2817:$K2817)),0)),(IF($D2816<LataProjekcji,IF((SUM(J2817:$K2817)+12)<$D2819,12,$D2819-SUM(J2817:$K2817)),0)))),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2816=LataProjekcji,IF($F2816>$E2819,$E2819,$F2816),IF($D2819>=$E2819,(IF($D2816<LataProjekcji,IF((SUM($K2817:K2817)+12)<$E2819,12,$E2819-SUM($K2817:K2817)),0)),(IF($D2816<LataProjekcji,IF((SUM($K2817:K2817)+12)<$D2819,12,$D2819-SUM($K2817:K2817)),0)))),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2816=LataProjekcji,IF($F2816>$E2819,$E2819,$F2816),IF($D2819>=$E2819,(IF($D2816<LataProjekcji,IF((SUM($K2817:L2817)+12)<$E2819,12,$E2819-SUM($K2817:L2817)),0)),(IF($D2816<LataProjekcji,IF((SUM($K2817:L2817)+12)<$D2819,12,$D2819-SUM($K2817:L2817)),0)))),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2816=LataProjekcji,IF($F2816>$E2819,$E2819,$F2816),IF($D2819>=$E2819,(IF($D2816<LataProjekcji,IF((SUM($K2817:M2817)+12)<$E2819,12,$E2819-SUM($K2817:M2817)),0)),(IF($D2816<LataProjekcji,IF((SUM($K2817:M2817)+12)<$D2819,12,$D2819-SUM($K2817:M2817)),0)))),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2816=LataProjekcji,IF($F2816>$E2819,$E2819,$F2816),IF($D2819>=$E2819,(IF($D2816<LataProjekcji,IF((SUM($K2817:N2817)+12)<$E2819,12,$E2819-SUM($K2817:N2817)),0)),(IF($D2816<LataProjekcji,IF((SUM($K2817:N2817)+12)<$D2819,12,$D2819-SUM($K2817:N2817)),0)))),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2816=LataProjekcji,IF($F2816>$E2819,$E2819,$F2816),IF($D2819>=$E2819,(IF($D2816<LataProjekcji,IF((SUM($K2817:O2817)+12)<$E2819,12,$E2819-SUM($K2817:O2817)),0)),(IF($D2816<LataProjekcji,IF((SUM($K2817:O2817)+12)<$D2819,12,$D2819-SUM($K2817:O2817)),0)))),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2816=LataProjekcji,IF($F2816>$E2819,$E2819,$F2816),IF($D2819>=$E2819,(IF($D2816<LataProjekcji,IF((SUM($K2817:P2817)+12)<$E2819,12,$E2819-SUM($K2817:P2817)),0)),(IF($D2816<LataProjekcji,IF((SUM($K2817:P2817)+12)<$D2819,12,$D2819-SUM($K2817:P2817)),0)))),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2816=LataProjekcji,IF($F2816>$E2819,$E2819,$F2816),IF($D2819>=$E2819,(IF($D2816<LataProjekcji,IF((SUM($K2817:Q2817)+12)<$E2819,12,$E2819-SUM($K2817:Q2817)),0)),(IF($D2816<LataProjekcji,IF((SUM($K2817:Q2817)+12)<$D2819,12,$D2819-SUM($K2817:Q2817)),0)))),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2816=LataProjekcji,IF($F2816>$E2819,$E2819,$F2816),IF($D2819>=$E2819,(IF($D2816<LataProjekcji,IF((SUM($K2817:R2817)+12)<$E2819,12,$E2819-SUM($K2817:R2817)),0)),(IF($D2816<LataProjekcji,IF((SUM($K2817:R2817)+12)<$D2819,12,$D2819-SUM($K2817:R2817)),0)))),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2816=LataProjekcji,IF($F2816>$E2819,$E2819,$F2816),IF($D2819>=$E2819,(IF($D2816<LataProjekcji,IF((SUM($K2817:S2817)+12)<$E2819,12,$E2819-SUM($K2817:S2817)),0)),(IF($D2816<LataProjekcji,IF((SUM($K2817:S2817)+12)<$D2819,12,$D2819-SUM($K2817:S2817)),0)))),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2816=LataProjekcji,IF($F2816>$E2819,$E2819,$F2816),IF($D2819>=$E2819,(IF($D2816<LataProjekcji,IF((SUM($K2817:T2817)+12)<$E2819,12,$E2819-SUM($K2817:T2817)),0)),(IF($D2816<LataProjekcji,IF((SUM($K2817:T2817)+12)<$D2819,12,$D2819-SUM($K2817:T2817)),0)))),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2816=LataProjekcji,IF($F2816>$E2819,$E2819,$F2816),IF($D2819>=$E2819,(IF($D2816<LataProjekcji,IF((SUM($K2817:U2817)+12)<$E2819,12,$E2819-SUM($K2817:U2817)),0)),(IF($D2816<LataProjekcji,IF((SUM($K2817:U2817)+12)<$D2819,12,$D2819-SUM($K2817:U2817)),0)))),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2816=LataProjekcji,IF($F2816>$E2819,$E2819,$F2816),IF($D2819>=$E2819,(IF($D2816<LataProjekcji,IF((SUM($K2817:V2817)+12)<$E2819,12,$E2819-SUM($K2817:V2817)),0)),(IF($D2816<LataProjekcji,IF((SUM($K2817:V2817)+12)<$D2819,12,$D2819-SUM($K2817:V2817)),0)))),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2816=LataProjekcji,IF($F2816>$E2819,$E2819,$F2816),IF($D2819>=$E2819,(IF($D2816<LataProjekcji,IF((SUM($K2817:W2817)+12)<$E2819,12,$E2819-SUM($K2817:W2817)),0)),(IF($D2816<LataProjekcji,IF((SUM($K2817:W2817)+12)<$D2819,12,$D2819-SUM($K2817:W2817)),0)))),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2816=LataProjekcji,IF($F2816>$E2819,$E2819,$F2816),IF($D2819>=$E2819,(IF($D2816<LataProjekcji,IF((SUM($K2817:X2817)+12)<$E2819,12,$E2819-SUM($K2817:X2817)),0)),(IF($D2816<LataProjekcji,IF((SUM($K2817:X2817)+12)<$D2819,12,$D2819-SUM($K2817:X2817)),0)))),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2816=LataProjekcji,IF($F2816>$E2819,$E2819,$F2816),IF($D2819>=$E2819,(IF($D2816<LataProjekcji,IF((SUM($K2817:Y2817)+12)<$E2819,12,$E2819-SUM($K2817:Y2817)),0)),(IF($D2816<LataProjekcji,IF((SUM($K2817:Y2817)+12)<$D2819,12,$D2819-SUM($K2817:Y2817)),0)))),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2816=LataProjekcji,IF($F2816>$E2819,$E2819,$F2816),IF($D2819>=$E2819,(IF($D2816<LataProjekcji,IF((SUM($K2817:Z2817)+12)<$E2819,12,$E2819-SUM($K2817:Z2817)),0)),(IF($D2816<LataProjekcji,IF((SUM($K2817:Z2817)+12)<$D2819,12,$D2819-SUM($K2817:Z2817)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1652","v":0},{"$f":"IF(D2817>10,ROUND(D2818/12,2),D2818)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2818:AA2818)=D2817","v":true},"amortyzacja",null,{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2819,ROUND($D2817,0),ROUND(K2816*$E2818,0)),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2819,ROUND($D2817-SUM(K2818:$K2818),0),ROUND(L2816*$E2818,0)),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2819,ROUND($D2817-SUM($K2818:L2818),0),ROUND(M2816*$E2818,0)),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2819,ROUND($D2817-SUM($K2818:M2818),0),ROUND(N2816*$E2818,0)),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2819,ROUND($D2817-SUM($K2818:N2818),0),ROUND(O2816*$E2818,0)),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2819,ROUND($D2817-SUM($K2818:O2818),0),ROUND(P2816*$E2818,0)),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2819,ROUND($D2817-SUM($K2818:P2818),0),ROUND(Q2816*$E2818,0)),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2819,ROUND($D2817-SUM($K2818:Q2818),0),ROUND(R2816*$E2818,0)),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2819,ROUND($D2817-SUM($K2818:R2818),0),ROUND(S2816*$E2818,0)),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2819,ROUND($D2817-SUM($K2818:S2818),0),ROUND(T2816*$E2818,0)),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2819,ROUND($D2817-SUM($K2818:T2818),0),ROUND(U2816*$E2818,0)),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2819,ROUND($D2817-SUM($K2818:U2818),0),ROUND(V2816*$E2818,0)),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2819,ROUND($D2817-SUM($K2818:V2818),0),ROUND(W2816*$E2818,0)),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2819,ROUND($D2817-SUM($K2818:W2818),0),ROUND(X2816*$E2818,0)),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2819,ROUND($D2817-SUM($K2818:X2818),0),ROUND(Y2816*$E2818,0)),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2819,ROUND($D2817-SUM($K2818:Y2818),0),ROUND(Z2816*$E2818,0)),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2819,ROUND($D2817-SUM($K2818:Z2818),0),ROUND(AA2816*$E2818,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2817/E2818,0),0)","v":0},{"$f":"IF(D2819=0,0,DATEDIF(DATE(D2816,E2816,1),DATE(F2818,G2818,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2816),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2816),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2818,IF(AND($G2818=$G2819,$F2818=$F2819),ROUND($D2817-SUM($K2819),0),ROUND(K2817*$E2818,0)),IF(LataProjekcji>$F2818,0,ROUND(K2817*$E2818,0))),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2818,IF(AND($G2818=$G2819,$F2818=$F2819),ROUND($D2817-SUM($K2819:K2819),0),ROUND(L2817*$E2818,0)),IF(LataProjekcji>$F2818,0,ROUND(L2817*$E2818,0))),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2818,IF(AND($G2818=$G2819,$F2818=$F2819),ROUND($D2817-SUM($K2819:L2819),0),ROUND(M2817*$E2818,0)),IF(LataProjekcji>$F2818,0,ROUND(M2817*$E2818,0))),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2818,IF(AND($G2818=$G2819,$F2818=$F2819),ROUND($D2817-SUM($K2819:M2819),0),ROUND(N2817*$E2818,0)),IF(LataProjekcji>$F2818,0,ROUND(N2817*$E2818,0))),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2818,IF(AND($G2818=$G2819,$F2818=$F2819),ROUND($D2817-SUM($K2819:N2819),0),ROUND(O2817*$E2818,0)),IF(LataProjekcji>$F2818,0,ROUND(O2817*$E2818,0))),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2818,IF(AND($G2818=$G2819,$F2818=$F2819),ROUND($D2817-SUM($K2819:O2819),0),ROUND(P2817*$E2818,0)),IF(LataProjekcji>$F2818,0,ROUND(P2817*$E2818,0))),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2818,IF(AND($G2818=$G2819,$F2818=$F2819),ROUND($D2817-SUM($K2819:P2819),0),ROUND(Q2817*$E2818,0)),IF(LataProjekcji>$F2818,0,ROUND(Q2817*$E2818,0))),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2818,IF(AND($G2818=$G2819,$F2818=$F2819),ROUND($D2817-SUM($K2819:Q2819),0),ROUND(R2817*$E2818,0)),IF(LataProjekcji>$F2818,0,ROUND(R2817*$E2818,0))),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2818,IF(AND($G2818=$G2819,$F2818=$F2819),ROUND($D2817-SUM($K2819:R2819),0),ROUND(S2817*$E2818,0)),IF(LataProjekcji>$F2818,0,ROUND(S2817*$E2818,0))),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2818,IF(AND($G2818=$G2819,$F2818=$F2819),ROUND($D2817-SUM($K2819:S2819),0),ROUND(T2817*$E2818,0)),IF(LataProjekcji>$F2818,0,ROUND(T2817*$E2818,0))),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2818,IF(AND($G2818=$G2819,$F2818=$F2819),ROUND($D2817-SUM($K2819:T2819),0),ROUND(U2817*$E2818,0)),IF(LataProjekcji>$F2818,0,ROUND(U2817*$E2818,0))),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2818,IF(AND($G2818=$G2819,$F2818=$F2819),ROUND($D2817-SUM($K2819:U2819),0),ROUND(V2817*$E2818,0)),IF(LataProjekcji>$F2818,0,ROUND(V2817*$E2818,0))),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2818,IF(AND($G2818=$G2819,$F2818=$F2819),ROUND($D2817-SUM($K2819:V2819),0),ROUND(W2817*$E2818,0)),IF(LataProjekcji>$F2818,0,ROUND(W2817*$E2818,0))),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2818,IF(AND($G2818=$G2819,$F2818=$F2819),ROUND($D2817-SUM($K2819:W2819),0),ROUND(X2817*$E2818,0)),IF(LataProjekcji>$F2818,0,ROUND(X2817*$E2818,0))),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2818,IF(AND($G2818=$G2819,$F2818=$F2819),ROUND($D2817-SUM($K2819:X2819),0),ROUND(Y2817*$E2818,0)),IF(LataProjekcji>$F2818,0,ROUND(Y2817*$E2818,0))),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2818,IF(AND($G2818=$G2819,$F2818=$F2819),ROUND($D2817-SUM($K2819:Y2819),0),ROUND(Z2817*$E2818,0)),IF(LataProjekcji>$F2818,0,ROUND(Z2817*$E2818,0))),0),0)","v":0},{"$f":"IF(AND($G2817,NOT(ISTEXT($G2816)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2818,IF(AND($G2818=$G2819,$F2818=$F2819),ROUND($D2817-SUM($K2819:Z2819),0),ROUND(AA2817*$E2818,0)),IF(LataProjekcji>$F2818,0,ROUND(AA2817*$E2818,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2817>10,ROUND((D2819-1)*E2818,0),E2818)","v":0},{"$f":"D2817-D2820","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1656","v":"nazwa ST: 0"},null,{"$f":"D1656","v":164},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1657","v":1900},{"$f":"E1657","v":1},{"$f":"IF(D2824>10,F1657,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2822,0)),\"brak daty\",IF(D2824>10,EDATE(OFFSET($E$269,$D2822,0),D2826),DATE(D2823,E2823,1)))","v":"brak daty"},{"$f":"SUM(K2823:AA2823)=D2826","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2823=LataProjekcji,$F2823,IF($D2823<LataProjekcji,IF((SUM(K2823)+12)<$D2826,12,$D2826-SUM(K2823)),0)),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2823=LataProjekcji,$F2823,IF($D2823<LataProjekcji,IF((SUM($K2823:K2823)+12)<$D2826,12,$D2826-SUM($K2823:K2823)),0)),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2823=LataProjekcji,$F2823,IF($D2823<LataProjekcji,IF((SUM($K2823:L2823)+12)<$D2826,12,$D2826-SUM($K2823:L2823)),0)),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2823=LataProjekcji,$F2823,IF($D2823<LataProjekcji,IF((SUM($K2823:M2823)+12)<$D2826,12,$D2826-SUM($K2823:M2823)),0)),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2823=LataProjekcji,$F2823,IF($D2823<LataProjekcji,IF((SUM($K2823:N2823)+12)<$D2826,12,$D2826-SUM($K2823:N2823)),0)),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2823=LataProjekcji,$F2823,IF($D2823<LataProjekcji,IF((SUM($K2823:O2823)+12)<$D2826,12,$D2826-SUM($K2823:O2823)),0)),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2823=LataProjekcji,$F2823,IF($D2823<LataProjekcji,IF((SUM($K2823:P2823)+12)<$D2826,12,$D2826-SUM($K2823:P2823)),0)),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2823=LataProjekcji,$F2823,IF($D2823<LataProjekcji,IF((SUM($K2823:Q2823)+12)<$D2826,12,$D2826-SUM($K2823:Q2823)),0)),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2823=LataProjekcji,$F2823,IF($D2823<LataProjekcji,IF((SUM($K2823:R2823)+12)<$D2826,12,$D2826-SUM($K2823:R2823)),0)),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2823=LataProjekcji,$F2823,IF($D2823<LataProjekcji,IF((SUM($K2823:S2823)+12)<$D2826,12,$D2826-SUM($K2823:S2823)),0)),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2823=LataProjekcji,$F2823,IF($D2823<LataProjekcji,IF((SUM($K2823:T2823)+12)<$D2826,12,$D2826-SUM($K2823:T2823)),0)),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2823=LataProjekcji,$F2823,IF($D2823<LataProjekcji,IF((SUM($K2823:U2823)+12)<$D2826,12,$D2826-SUM($K2823:U2823)),0)),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2823=LataProjekcji,$F2823,IF($D2823<LataProjekcji,IF((SUM($K2823:V2823)+12)<$D2826,12,$D2826-SUM($K2823:V2823)),0)),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2823=LataProjekcji,$F2823,IF($D2823<LataProjekcji,IF((SUM($K2823:W2823)+12)<$D2826,12,$D2826-SUM($K2823:W2823)),0)),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2823=LataProjekcji,$F2823,IF($D2823<LataProjekcji,IF((SUM($K2823:X2823)+12)<$D2826,12,$D2826-SUM($K2823:X2823)),0)),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2823=LataProjekcji,$F2823,IF($D2823<LataProjekcji,IF((SUM($K2823:Y2823)+12)<$D2826,12,$D2826-SUM($K2823:Y2823)),0)),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2823=LataProjekcji,$F2823,IF($D2823<LataProjekcji,IF((SUM($K2823:Z2823)+12)<$D2826,12,$D2826-SUM($K2823:Z2823)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1658","v":0},{"$f":"E1658","v":0},{"$f":"F1658","v":0},{"$f":"NOT(ISBLANK(am_maszyny))","v":false},{"$f":"SUM(K2824:AA2824)=E2826","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2823=LataProjekcji,IF($F2823>$E2826,$E2826,$F2823),IF($D2826>=$E2826,(IF($D2823<LataProjekcji,IF((SUM(J2824:$K2824)+12)<$E2826,12,$E2826-SUM(J2824:$K2824)),0)),(IF($D2823<LataProjekcji,IF((SUM(J2824:$K2824)+12)<$D2826,12,$D2826-SUM(J2824:$K2824)),0)))),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2823=LataProjekcji,IF($F2823>$E2826,$E2826,$F2823),IF($D2826>=$E2826,(IF($D2823<LataProjekcji,IF((SUM($K2824:K2824)+12)<$E2826,12,$E2826-SUM($K2824:K2824)),0)),(IF($D2823<LataProjekcji,IF((SUM($K2824:K2824)+12)<$D2826,12,$D2826-SUM($K2824:K2824)),0)))),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2823=LataProjekcji,IF($F2823>$E2826,$E2826,$F2823),IF($D2826>=$E2826,(IF($D2823<LataProjekcji,IF((SUM($K2824:L2824)+12)<$E2826,12,$E2826-SUM($K2824:L2824)),0)),(IF($D2823<LataProjekcji,IF((SUM($K2824:L2824)+12)<$D2826,12,$D2826-SUM($K2824:L2824)),0)))),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2823=LataProjekcji,IF($F2823>$E2826,$E2826,$F2823),IF($D2826>=$E2826,(IF($D2823<LataProjekcji,IF((SUM($K2824:M2824)+12)<$E2826,12,$E2826-SUM($K2824:M2824)),0)),(IF($D2823<LataProjekcji,IF((SUM($K2824:M2824)+12)<$D2826,12,$D2826-SUM($K2824:M2824)),0)))),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2823=LataProjekcji,IF($F2823>$E2826,$E2826,$F2823),IF($D2826>=$E2826,(IF($D2823<LataProjekcji,IF((SUM($K2824:N2824)+12)<$E2826,12,$E2826-SUM($K2824:N2824)),0)),(IF($D2823<LataProjekcji,IF((SUM($K2824:N2824)+12)<$D2826,12,$D2826-SUM($K2824:N2824)),0)))),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2823=LataProjekcji,IF($F2823>$E2826,$E2826,$F2823),IF($D2826>=$E2826,(IF($D2823<LataProjekcji,IF((SUM($K2824:O2824)+12)<$E2826,12,$E2826-SUM($K2824:O2824)),0)),(IF($D2823<LataProjekcji,IF((SUM($K2824:O2824)+12)<$D2826,12,$D2826-SUM($K2824:O2824)),0)))),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2823=LataProjekcji,IF($F2823>$E2826,$E2826,$F2823),IF($D2826>=$E2826,(IF($D2823<LataProjekcji,IF((SUM($K2824:P2824)+12)<$E2826,12,$E2826-SUM($K2824:P2824)),0)),(IF($D2823<LataProjekcji,IF((SUM($K2824:P2824)+12)<$D2826,12,$D2826-SUM($K2824:P2824)),0)))),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2823=LataProjekcji,IF($F2823>$E2826,$E2826,$F2823),IF($D2826>=$E2826,(IF($D2823<LataProjekcji,IF((SUM($K2824:Q2824)+12)<$E2826,12,$E2826-SUM($K2824:Q2824)),0)),(IF($D2823<LataProjekcji,IF((SUM($K2824:Q2824)+12)<$D2826,12,$D2826-SUM($K2824:Q2824)),0)))),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2823=LataProjekcji,IF($F2823>$E2826,$E2826,$F2823),IF($D2826>=$E2826,(IF($D2823<LataProjekcji,IF((SUM($K2824:R2824)+12)<$E2826,12,$E2826-SUM($K2824:R2824)),0)),(IF($D2823<LataProjekcji,IF((SUM($K2824:R2824)+12)<$D2826,12,$D2826-SUM($K2824:R2824)),0)))),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2823=LataProjekcji,IF($F2823>$E2826,$E2826,$F2823),IF($D2826>=$E2826,(IF($D2823<LataProjekcji,IF((SUM($K2824:S2824)+12)<$E2826,12,$E2826-SUM($K2824:S2824)),0)),(IF($D2823<LataProjekcji,IF((SUM($K2824:S2824)+12)<$D2826,12,$D2826-SUM($K2824:S2824)),0)))),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2823=LataProjekcji,IF($F2823>$E2826,$E2826,$F2823),IF($D2826>=$E2826,(IF($D2823<LataProjekcji,IF((SUM($K2824:T2824)+12)<$E2826,12,$E2826-SUM($K2824:T2824)),0)),(IF($D2823<LataProjekcji,IF((SUM($K2824:T2824)+12)<$D2826,12,$D2826-SUM($K2824:T2824)),0)))),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2823=LataProjekcji,IF($F2823>$E2826,$E2826,$F2823),IF($D2826>=$E2826,(IF($D2823<LataProjekcji,IF((SUM($K2824:U2824)+12)<$E2826,12,$E2826-SUM($K2824:U2824)),0)),(IF($D2823<LataProjekcji,IF((SUM($K2824:U2824)+12)<$D2826,12,$D2826-SUM($K2824:U2824)),0)))),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2823=LataProjekcji,IF($F2823>$E2826,$E2826,$F2823),IF($D2826>=$E2826,(IF($D2823<LataProjekcji,IF((SUM($K2824:V2824)+12)<$E2826,12,$E2826-SUM($K2824:V2824)),0)),(IF($D2823<LataProjekcji,IF((SUM($K2824:V2824)+12)<$D2826,12,$D2826-SUM($K2824:V2824)),0)))),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2823=LataProjekcji,IF($F2823>$E2826,$E2826,$F2823),IF($D2826>=$E2826,(IF($D2823<LataProjekcji,IF((SUM($K2824:W2824)+12)<$E2826,12,$E2826-SUM($K2824:W2824)),0)),(IF($D2823<LataProjekcji,IF((SUM($K2824:W2824)+12)<$D2826,12,$D2826-SUM($K2824:W2824)),0)))),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2823=LataProjekcji,IF($F2823>$E2826,$E2826,$F2823),IF($D2826>=$E2826,(IF($D2823<LataProjekcji,IF((SUM($K2824:X2824)+12)<$E2826,12,$E2826-SUM($K2824:X2824)),0)),(IF($D2823<LataProjekcji,IF((SUM($K2824:X2824)+12)<$D2826,12,$D2826-SUM($K2824:X2824)),0)))),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2823=LataProjekcji,IF($F2823>$E2826,$E2826,$F2823),IF($D2826>=$E2826,(IF($D2823<LataProjekcji,IF((SUM($K2824:Y2824)+12)<$E2826,12,$E2826-SUM($K2824:Y2824)),0)),(IF($D2823<LataProjekcji,IF((SUM($K2824:Y2824)+12)<$D2826,12,$D2826-SUM($K2824:Y2824)),0)))),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2823=LataProjekcji,IF($F2823>$E2826,$E2826,$F2823),IF($D2826>=$E2826,(IF($D2823<LataProjekcji,IF((SUM($K2824:Z2824)+12)<$E2826,12,$E2826-SUM($K2824:Z2824)),0)),(IF($D2823<LataProjekcji,IF((SUM($K2824:Z2824)+12)<$D2826,12,$D2826-SUM($K2824:Z2824)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1659","v":0},{"$f":"IF(D2824>10,ROUND(D2825/12,2),D2825)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2825:AA2825)=D2824","v":true},"amortyzacja",null,{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2826,ROUND($D2824,0),ROUND(K2823*$E2825,0)),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2826,ROUND($D2824-SUM(K2825:$K2825),0),ROUND(L2823*$E2825,0)),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2826,ROUND($D2824-SUM($K2825:L2825),0),ROUND(M2823*$E2825,0)),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2826,ROUND($D2824-SUM($K2825:M2825),0),ROUND(N2823*$E2825,0)),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2826,ROUND($D2824-SUM($K2825:N2825),0),ROUND(O2823*$E2825,0)),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2826,ROUND($D2824-SUM($K2825:O2825),0),ROUND(P2823*$E2825,0)),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2826,ROUND($D2824-SUM($K2825:P2825),0),ROUND(Q2823*$E2825,0)),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2826,ROUND($D2824-SUM($K2825:Q2825),0),ROUND(R2823*$E2825,0)),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2826,ROUND($D2824-SUM($K2825:R2825),0),ROUND(S2823*$E2825,0)),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2826,ROUND($D2824-SUM($K2825:S2825),0),ROUND(T2823*$E2825,0)),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2826,ROUND($D2824-SUM($K2825:T2825),0),ROUND(U2823*$E2825,0)),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2826,ROUND($D2824-SUM($K2825:U2825),0),ROUND(V2823*$E2825,0)),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2826,ROUND($D2824-SUM($K2825:V2825),0),ROUND(W2823*$E2825,0)),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2826,ROUND($D2824-SUM($K2825:W2825),0),ROUND(X2823*$E2825,0)),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2826,ROUND($D2824-SUM($K2825:X2825),0),ROUND(Y2823*$E2825,0)),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2826,ROUND($D2824-SUM($K2825:Y2825),0),ROUND(Z2823*$E2825,0)),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2826,ROUND($D2824-SUM($K2825:Z2825),0),ROUND(AA2823*$E2825,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2824/E2825,0),0)","v":0},{"$f":"IF(D2826=0,0,DATEDIF(DATE(D2823,E2823,1),DATE(F2825,G2825,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2823),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2823),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2825,IF(AND($G2825=$G2826,$F2825=$F2826),ROUND($D2824-SUM($K2826),0),ROUND(K2824*$E2825,0)),IF(LataProjekcji>$F2825,0,ROUND(K2824*$E2825,0))),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2825,IF(AND($G2825=$G2826,$F2825=$F2826),ROUND($D2824-SUM($K2826:K2826),0),ROUND(L2824*$E2825,0)),IF(LataProjekcji>$F2825,0,ROUND(L2824*$E2825,0))),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2825,IF(AND($G2825=$G2826,$F2825=$F2826),ROUND($D2824-SUM($K2826:L2826),0),ROUND(M2824*$E2825,0)),IF(LataProjekcji>$F2825,0,ROUND(M2824*$E2825,0))),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2825,IF(AND($G2825=$G2826,$F2825=$F2826),ROUND($D2824-SUM($K2826:M2826),0),ROUND(N2824*$E2825,0)),IF(LataProjekcji>$F2825,0,ROUND(N2824*$E2825,0))),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2825,IF(AND($G2825=$G2826,$F2825=$F2826),ROUND($D2824-SUM($K2826:N2826),0),ROUND(O2824*$E2825,0)),IF(LataProjekcji>$F2825,0,ROUND(O2824*$E2825,0))),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2825,IF(AND($G2825=$G2826,$F2825=$F2826),ROUND($D2824-SUM($K2826:O2826),0),ROUND(P2824*$E2825,0)),IF(LataProjekcji>$F2825,0,ROUND(P2824*$E2825,0))),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2825,IF(AND($G2825=$G2826,$F2825=$F2826),ROUND($D2824-SUM($K2826:P2826),0),ROUND(Q2824*$E2825,0)),IF(LataProjekcji>$F2825,0,ROUND(Q2824*$E2825,0))),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2825,IF(AND($G2825=$G2826,$F2825=$F2826),ROUND($D2824-SUM($K2826:Q2826),0),ROUND(R2824*$E2825,0)),IF(LataProjekcji>$F2825,0,ROUND(R2824*$E2825,0))),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2825,IF(AND($G2825=$G2826,$F2825=$F2826),ROUND($D2824-SUM($K2826:R2826),0),ROUND(S2824*$E2825,0)),IF(LataProjekcji>$F2825,0,ROUND(S2824*$E2825,0))),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2825,IF(AND($G2825=$G2826,$F2825=$F2826),ROUND($D2824-SUM($K2826:S2826),0),ROUND(T2824*$E2825,0)),IF(LataProjekcji>$F2825,0,ROUND(T2824*$E2825,0))),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2825,IF(AND($G2825=$G2826,$F2825=$F2826),ROUND($D2824-SUM($K2826:T2826),0),ROUND(U2824*$E2825,0)),IF(LataProjekcji>$F2825,0,ROUND(U2824*$E2825,0))),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2825,IF(AND($G2825=$G2826,$F2825=$F2826),ROUND($D2824-SUM($K2826:U2826),0),ROUND(V2824*$E2825,0)),IF(LataProjekcji>$F2825,0,ROUND(V2824*$E2825,0))),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2825,IF(AND($G2825=$G2826,$F2825=$F2826),ROUND($D2824-SUM($K2826:V2826),0),ROUND(W2824*$E2825,0)),IF(LataProjekcji>$F2825,0,ROUND(W2824*$E2825,0))),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2825,IF(AND($G2825=$G2826,$F2825=$F2826),ROUND($D2824-SUM($K2826:W2826),0),ROUND(X2824*$E2825,0)),IF(LataProjekcji>$F2825,0,ROUND(X2824*$E2825,0))),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2825,IF(AND($G2825=$G2826,$F2825=$F2826),ROUND($D2824-SUM($K2826:X2826),0),ROUND(Y2824*$E2825,0)),IF(LataProjekcji>$F2825,0,ROUND(Y2824*$E2825,0))),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2825,IF(AND($G2825=$G2826,$F2825=$F2826),ROUND($D2824-SUM($K2826:Y2826),0),ROUND(Z2824*$E2825,0)),IF(LataProjekcji>$F2825,0,ROUND(Z2824*$E2825,0))),0),0)","v":0},{"$f":"IF(AND($G2824,NOT(ISTEXT($G2823)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2825,IF(AND($G2825=$G2826,$F2825=$F2826),ROUND($D2824-SUM($K2826:Z2826),0),ROUND(AA2824*$E2825,0)),IF(LataProjekcji>$F2825,0,ROUND(AA2824*$E2825,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2824>10,ROUND((D2826-1)*E2825,0),E2825)","v":0},{"$f":"D2824-D2827","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1663","v":"nazwa ST: 0"},null,{"$f":"D1663","v":165},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1664","v":1900},{"$f":"E1664","v":1},{"$f":"IF(D2831>10,F1664,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2829,0)),\"brak daty\",IF(D2831>10,EDATE(OFFSET($E$269,$D2829,0),D2833),DATE(D2830,E2830,1)))","v":"brak daty"},{"$f":"SUM(K2830:AA2830)=D2833","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2830=LataProjekcji,$F2830,IF($D2830<LataProjekcji,IF((SUM(K2830)+12)<$D2833,12,$D2833-SUM(K2830)),0)),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2830=LataProjekcji,$F2830,IF($D2830<LataProjekcji,IF((SUM($K2830:K2830)+12)<$D2833,12,$D2833-SUM($K2830:K2830)),0)),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2830=LataProjekcji,$F2830,IF($D2830<LataProjekcji,IF((SUM($K2830:L2830)+12)<$D2833,12,$D2833-SUM($K2830:L2830)),0)),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2830=LataProjekcji,$F2830,IF($D2830<LataProjekcji,IF((SUM($K2830:M2830)+12)<$D2833,12,$D2833-SUM($K2830:M2830)),0)),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2830=LataProjekcji,$F2830,IF($D2830<LataProjekcji,IF((SUM($K2830:N2830)+12)<$D2833,12,$D2833-SUM($K2830:N2830)),0)),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2830=LataProjekcji,$F2830,IF($D2830<LataProjekcji,IF((SUM($K2830:O2830)+12)<$D2833,12,$D2833-SUM($K2830:O2830)),0)),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2830=LataProjekcji,$F2830,IF($D2830<LataProjekcji,IF((SUM($K2830:P2830)+12)<$D2833,12,$D2833-SUM($K2830:P2830)),0)),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2830=LataProjekcji,$F2830,IF($D2830<LataProjekcji,IF((SUM($K2830:Q2830)+12)<$D2833,12,$D2833-SUM($K2830:Q2830)),0)),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2830=LataProjekcji,$F2830,IF($D2830<LataProjekcji,IF((SUM($K2830:R2830)+12)<$D2833,12,$D2833-SUM($K2830:R2830)),0)),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2830=LataProjekcji,$F2830,IF($D2830<LataProjekcji,IF((SUM($K2830:S2830)+12)<$D2833,12,$D2833-SUM($K2830:S2830)),0)),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2830=LataProjekcji,$F2830,IF($D2830<LataProjekcji,IF((SUM($K2830:T2830)+12)<$D2833,12,$D2833-SUM($K2830:T2830)),0)),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2830=LataProjekcji,$F2830,IF($D2830<LataProjekcji,IF((SUM($K2830:U2830)+12)<$D2833,12,$D2833-SUM($K2830:U2830)),0)),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2830=LataProjekcji,$F2830,IF($D2830<LataProjekcji,IF((SUM($K2830:V2830)+12)<$D2833,12,$D2833-SUM($K2830:V2830)),0)),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2830=LataProjekcji,$F2830,IF($D2830<LataProjekcji,IF((SUM($K2830:W2830)+12)<$D2833,12,$D2833-SUM($K2830:W2830)),0)),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2830=LataProjekcji,$F2830,IF($D2830<LataProjekcji,IF((SUM($K2830:X2830)+12)<$D2833,12,$D2833-SUM($K2830:X2830)),0)),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2830=LataProjekcji,$F2830,IF($D2830<LataProjekcji,IF((SUM($K2830:Y2830)+12)<$D2833,12,$D2833-SUM($K2830:Y2830)),0)),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2830=LataProjekcji,$F2830,IF($D2830<LataProjekcji,IF((SUM($K2830:Z2830)+12)<$D2833,12,$D2833-SUM($K2830:Z2830)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1665","v":0},{"$f":"E1665","v":0},{"$f":"F1665","v":0},{"$f":"NOT(ISBLANK(am_maszyny))","v":false},{"$f":"SUM(K2831:AA2831)=E2833","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2830=LataProjekcji,IF($F2830>$E2833,$E2833,$F2830),IF($D2833>=$E2833,(IF($D2830<LataProjekcji,IF((SUM(J2831:$K2831)+12)<$E2833,12,$E2833-SUM(J2831:$K2831)),0)),(IF($D2830<LataProjekcji,IF((SUM(J2831:$K2831)+12)<$D2833,12,$D2833-SUM(J2831:$K2831)),0)))),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2830=LataProjekcji,IF($F2830>$E2833,$E2833,$F2830),IF($D2833>=$E2833,(IF($D2830<LataProjekcji,IF((SUM($K2831:K2831)+12)<$E2833,12,$E2833-SUM($K2831:K2831)),0)),(IF($D2830<LataProjekcji,IF((SUM($K2831:K2831)+12)<$D2833,12,$D2833-SUM($K2831:K2831)),0)))),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2830=LataProjekcji,IF($F2830>$E2833,$E2833,$F2830),IF($D2833>=$E2833,(IF($D2830<LataProjekcji,IF((SUM($K2831:L2831)+12)<$E2833,12,$E2833-SUM($K2831:L2831)),0)),(IF($D2830<LataProjekcji,IF((SUM($K2831:L2831)+12)<$D2833,12,$D2833-SUM($K2831:L2831)),0)))),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2830=LataProjekcji,IF($F2830>$E2833,$E2833,$F2830),IF($D2833>=$E2833,(IF($D2830<LataProjekcji,IF((SUM($K2831:M2831)+12)<$E2833,12,$E2833-SUM($K2831:M2831)),0)),(IF($D2830<LataProjekcji,IF((SUM($K2831:M2831)+12)<$D2833,12,$D2833-SUM($K2831:M2831)),0)))),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2830=LataProjekcji,IF($F2830>$E2833,$E2833,$F2830),IF($D2833>=$E2833,(IF($D2830<LataProjekcji,IF((SUM($K2831:N2831)+12)<$E2833,12,$E2833-SUM($K2831:N2831)),0)),(IF($D2830<LataProjekcji,IF((SUM($K2831:N2831)+12)<$D2833,12,$D2833-SUM($K2831:N2831)),0)))),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2830=LataProjekcji,IF($F2830>$E2833,$E2833,$F2830),IF($D2833>=$E2833,(IF($D2830<LataProjekcji,IF((SUM($K2831:O2831)+12)<$E2833,12,$E2833-SUM($K2831:O2831)),0)),(IF($D2830<LataProjekcji,IF((SUM($K2831:O2831)+12)<$D2833,12,$D2833-SUM($K2831:O2831)),0)))),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2830=LataProjekcji,IF($F2830>$E2833,$E2833,$F2830),IF($D2833>=$E2833,(IF($D2830<LataProjekcji,IF((SUM($K2831:P2831)+12)<$E2833,12,$E2833-SUM($K2831:P2831)),0)),(IF($D2830<LataProjekcji,IF((SUM($K2831:P2831)+12)<$D2833,12,$D2833-SUM($K2831:P2831)),0)))),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2830=LataProjekcji,IF($F2830>$E2833,$E2833,$F2830),IF($D2833>=$E2833,(IF($D2830<LataProjekcji,IF((SUM($K2831:Q2831)+12)<$E2833,12,$E2833-SUM($K2831:Q2831)),0)),(IF($D2830<LataProjekcji,IF((SUM($K2831:Q2831)+12)<$D2833,12,$D2833-SUM($K2831:Q2831)),0)))),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2830=LataProjekcji,IF($F2830>$E2833,$E2833,$F2830),IF($D2833>=$E2833,(IF($D2830<LataProjekcji,IF((SUM($K2831:R2831)+12)<$E2833,12,$E2833-SUM($K2831:R2831)),0)),(IF($D2830<LataProjekcji,IF((SUM($K2831:R2831)+12)<$D2833,12,$D2833-SUM($K2831:R2831)),0)))),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2830=LataProjekcji,IF($F2830>$E2833,$E2833,$F2830),IF($D2833>=$E2833,(IF($D2830<LataProjekcji,IF((SUM($K2831:S2831)+12)<$E2833,12,$E2833-SUM($K2831:S2831)),0)),(IF($D2830<LataProjekcji,IF((SUM($K2831:S2831)+12)<$D2833,12,$D2833-SUM($K2831:S2831)),0)))),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2830=LataProjekcji,IF($F2830>$E2833,$E2833,$F2830),IF($D2833>=$E2833,(IF($D2830<LataProjekcji,IF((SUM($K2831:T2831)+12)<$E2833,12,$E2833-SUM($K2831:T2831)),0)),(IF($D2830<LataProjekcji,IF((SUM($K2831:T2831)+12)<$D2833,12,$D2833-SUM($K2831:T2831)),0)))),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2830=LataProjekcji,IF($F2830>$E2833,$E2833,$F2830),IF($D2833>=$E2833,(IF($D2830<LataProjekcji,IF((SUM($K2831:U2831)+12)<$E2833,12,$E2833-SUM($K2831:U2831)),0)),(IF($D2830<LataProjekcji,IF((SUM($K2831:U2831)+12)<$D2833,12,$D2833-SUM($K2831:U2831)),0)))),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2830=LataProjekcji,IF($F2830>$E2833,$E2833,$F2830),IF($D2833>=$E2833,(IF($D2830<LataProjekcji,IF((SUM($K2831:V2831)+12)<$E2833,12,$E2833-SUM($K2831:V2831)),0)),(IF($D2830<LataProjekcji,IF((SUM($K2831:V2831)+12)<$D2833,12,$D2833-SUM($K2831:V2831)),0)))),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2830=LataProjekcji,IF($F2830>$E2833,$E2833,$F2830),IF($D2833>=$E2833,(IF($D2830<LataProjekcji,IF((SUM($K2831:W2831)+12)<$E2833,12,$E2833-SUM($K2831:W2831)),0)),(IF($D2830<LataProjekcji,IF((SUM($K2831:W2831)+12)<$D2833,12,$D2833-SUM($K2831:W2831)),0)))),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2830=LataProjekcji,IF($F2830>$E2833,$E2833,$F2830),IF($D2833>=$E2833,(IF($D2830<LataProjekcji,IF((SUM($K2831:X2831)+12)<$E2833,12,$E2833-SUM($K2831:X2831)),0)),(IF($D2830<LataProjekcji,IF((SUM($K2831:X2831)+12)<$D2833,12,$D2833-SUM($K2831:X2831)),0)))),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2830=LataProjekcji,IF($F2830>$E2833,$E2833,$F2830),IF($D2833>=$E2833,(IF($D2830<LataProjekcji,IF((SUM($K2831:Y2831)+12)<$E2833,12,$E2833-SUM($K2831:Y2831)),0)),(IF($D2830<LataProjekcji,IF((SUM($K2831:Y2831)+12)<$D2833,12,$D2833-SUM($K2831:Y2831)),0)))),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2830=LataProjekcji,IF($F2830>$E2833,$E2833,$F2830),IF($D2833>=$E2833,(IF($D2830<LataProjekcji,IF((SUM($K2831:Z2831)+12)<$E2833,12,$E2833-SUM($K2831:Z2831)),0)),(IF($D2830<LataProjekcji,IF((SUM($K2831:Z2831)+12)<$D2833,12,$D2833-SUM($K2831:Z2831)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1666","v":0},{"$f":"IF(D2831>10,ROUND(D2832/12,2),D2832)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2832:AA2832)=D2831","v":true},"amortyzacja",null,{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2833,ROUND($D2831,0),ROUND(K2830*$E2832,0)),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2833,ROUND($D2831-SUM(K2832:$K2832),0),ROUND(L2830*$E2832,0)),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2833,ROUND($D2831-SUM($K2832:L2832),0),ROUND(M2830*$E2832,0)),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2833,ROUND($D2831-SUM($K2832:M2832),0),ROUND(N2830*$E2832,0)),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2833,ROUND($D2831-SUM($K2832:N2832),0),ROUND(O2830*$E2832,0)),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2833,ROUND($D2831-SUM($K2832:O2832),0),ROUND(P2830*$E2832,0)),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2833,ROUND($D2831-SUM($K2832:P2832),0),ROUND(Q2830*$E2832,0)),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2833,ROUND($D2831-SUM($K2832:Q2832),0),ROUND(R2830*$E2832,0)),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2833,ROUND($D2831-SUM($K2832:R2832),0),ROUND(S2830*$E2832,0)),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2833,ROUND($D2831-SUM($K2832:S2832),0),ROUND(T2830*$E2832,0)),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2833,ROUND($D2831-SUM($K2832:T2832),0),ROUND(U2830*$E2832,0)),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2833,ROUND($D2831-SUM($K2832:U2832),0),ROUND(V2830*$E2832,0)),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2833,ROUND($D2831-SUM($K2832:V2832),0),ROUND(W2830*$E2832,0)),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2833,ROUND($D2831-SUM($K2832:W2832),0),ROUND(X2830*$E2832,0)),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2833,ROUND($D2831-SUM($K2832:X2832),0),ROUND(Y2830*$E2832,0)),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2833,ROUND($D2831-SUM($K2832:Y2832),0),ROUND(Z2830*$E2832,0)),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2833,ROUND($D2831-SUM($K2832:Z2832),0),ROUND(AA2830*$E2832,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2831/E2832,0),0)","v":0},{"$f":"IF(D2833=0,0,DATEDIF(DATE(D2830,E2830,1),DATE(F2832,G2832,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2830),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2830),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2832,IF(AND($G2832=$G2833,$F2832=$F2833),ROUND($D2831-SUM($K2833),0),ROUND(K2831*$E2832,0)),IF(LataProjekcji>$F2832,0,ROUND(K2831*$E2832,0))),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2832,IF(AND($G2832=$G2833,$F2832=$F2833),ROUND($D2831-SUM($K2833:K2833),0),ROUND(L2831*$E2832,0)),IF(LataProjekcji>$F2832,0,ROUND(L2831*$E2832,0))),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2832,IF(AND($G2832=$G2833,$F2832=$F2833),ROUND($D2831-SUM($K2833:L2833),0),ROUND(M2831*$E2832,0)),IF(LataProjekcji>$F2832,0,ROUND(M2831*$E2832,0))),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2832,IF(AND($G2832=$G2833,$F2832=$F2833),ROUND($D2831-SUM($K2833:M2833),0),ROUND(N2831*$E2832,0)),IF(LataProjekcji>$F2832,0,ROUND(N2831*$E2832,0))),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2832,IF(AND($G2832=$G2833,$F2832=$F2833),ROUND($D2831-SUM($K2833:N2833),0),ROUND(O2831*$E2832,0)),IF(LataProjekcji>$F2832,0,ROUND(O2831*$E2832,0))),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2832,IF(AND($G2832=$G2833,$F2832=$F2833),ROUND($D2831-SUM($K2833:O2833),0),ROUND(P2831*$E2832,0)),IF(LataProjekcji>$F2832,0,ROUND(P2831*$E2832,0))),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2832,IF(AND($G2832=$G2833,$F2832=$F2833),ROUND($D2831-SUM($K2833:P2833),0),ROUND(Q2831*$E2832,0)),IF(LataProjekcji>$F2832,0,ROUND(Q2831*$E2832,0))),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2832,IF(AND($G2832=$G2833,$F2832=$F2833),ROUND($D2831-SUM($K2833:Q2833),0),ROUND(R2831*$E2832,0)),IF(LataProjekcji>$F2832,0,ROUND(R2831*$E2832,0))),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2832,IF(AND($G2832=$G2833,$F2832=$F2833),ROUND($D2831-SUM($K2833:R2833),0),ROUND(S2831*$E2832,0)),IF(LataProjekcji>$F2832,0,ROUND(S2831*$E2832,0))),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2832,IF(AND($G2832=$G2833,$F2832=$F2833),ROUND($D2831-SUM($K2833:S2833),0),ROUND(T2831*$E2832,0)),IF(LataProjekcji>$F2832,0,ROUND(T2831*$E2832,0))),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2832,IF(AND($G2832=$G2833,$F2832=$F2833),ROUND($D2831-SUM($K2833:T2833),0),ROUND(U2831*$E2832,0)),IF(LataProjekcji>$F2832,0,ROUND(U2831*$E2832,0))),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2832,IF(AND($G2832=$G2833,$F2832=$F2833),ROUND($D2831-SUM($K2833:U2833),0),ROUND(V2831*$E2832,0)),IF(LataProjekcji>$F2832,0,ROUND(V2831*$E2832,0))),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2832,IF(AND($G2832=$G2833,$F2832=$F2833),ROUND($D2831-SUM($K2833:V2833),0),ROUND(W2831*$E2832,0)),IF(LataProjekcji>$F2832,0,ROUND(W2831*$E2832,0))),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2832,IF(AND($G2832=$G2833,$F2832=$F2833),ROUND($D2831-SUM($K2833:W2833),0),ROUND(X2831*$E2832,0)),IF(LataProjekcji>$F2832,0,ROUND(X2831*$E2832,0))),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2832,IF(AND($G2832=$G2833,$F2832=$F2833),ROUND($D2831-SUM($K2833:X2833),0),ROUND(Y2831*$E2832,0)),IF(LataProjekcji>$F2832,0,ROUND(Y2831*$E2832,0))),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2832,IF(AND($G2832=$G2833,$F2832=$F2833),ROUND($D2831-SUM($K2833:Y2833),0),ROUND(Z2831*$E2832,0)),IF(LataProjekcji>$F2832,0,ROUND(Z2831*$E2832,0))),0),0)","v":0},{"$f":"IF(AND($G2831,NOT(ISTEXT($G2830)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2832,IF(AND($G2832=$G2833,$F2832=$F2833),ROUND($D2831-SUM($K2833:Z2833),0),ROUND(AA2831*$E2832,0)),IF(LataProjekcji>$F2832,0,ROUND(AA2831*$E2832,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2831>10,ROUND((D2833-1)*E2832,0),E2832)","v":0},{"$f":"D2831-D2834","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1670","v":"nazwa ST: 0"},null,{"$f":"D1670","v":166},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1671","v":1900},{"$f":"E1671","v":1},{"$f":"IF(D2838>10,F1671,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2836,0)),\"brak daty\",IF(D2838>10,EDATE(OFFSET($E$269,$D2836,0),D2840),DATE(D2837,E2837,1)))","v":"brak daty"},{"$f":"SUM(K2837:AA2837)=D2840","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2837=LataProjekcji,$F2837,IF($D2837<LataProjekcji,IF((SUM(K2837)+12)<$D2840,12,$D2840-SUM(K2837)),0)),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2837=LataProjekcji,$F2837,IF($D2837<LataProjekcji,IF((SUM($K2837:K2837)+12)<$D2840,12,$D2840-SUM($K2837:K2837)),0)),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2837=LataProjekcji,$F2837,IF($D2837<LataProjekcji,IF((SUM($K2837:L2837)+12)<$D2840,12,$D2840-SUM($K2837:L2837)),0)),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2837=LataProjekcji,$F2837,IF($D2837<LataProjekcji,IF((SUM($K2837:M2837)+12)<$D2840,12,$D2840-SUM($K2837:M2837)),0)),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2837=LataProjekcji,$F2837,IF($D2837<LataProjekcji,IF((SUM($K2837:N2837)+12)<$D2840,12,$D2840-SUM($K2837:N2837)),0)),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2837=LataProjekcji,$F2837,IF($D2837<LataProjekcji,IF((SUM($K2837:O2837)+12)<$D2840,12,$D2840-SUM($K2837:O2837)),0)),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2837=LataProjekcji,$F2837,IF($D2837<LataProjekcji,IF((SUM($K2837:P2837)+12)<$D2840,12,$D2840-SUM($K2837:P2837)),0)),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2837=LataProjekcji,$F2837,IF($D2837<LataProjekcji,IF((SUM($K2837:Q2837)+12)<$D2840,12,$D2840-SUM($K2837:Q2837)),0)),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2837=LataProjekcji,$F2837,IF($D2837<LataProjekcji,IF((SUM($K2837:R2837)+12)<$D2840,12,$D2840-SUM($K2837:R2837)),0)),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2837=LataProjekcji,$F2837,IF($D2837<LataProjekcji,IF((SUM($K2837:S2837)+12)<$D2840,12,$D2840-SUM($K2837:S2837)),0)),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2837=LataProjekcji,$F2837,IF($D2837<LataProjekcji,IF((SUM($K2837:T2837)+12)<$D2840,12,$D2840-SUM($K2837:T2837)),0)),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2837=LataProjekcji,$F2837,IF($D2837<LataProjekcji,IF((SUM($K2837:U2837)+12)<$D2840,12,$D2840-SUM($K2837:U2837)),0)),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2837=LataProjekcji,$F2837,IF($D2837<LataProjekcji,IF((SUM($K2837:V2837)+12)<$D2840,12,$D2840-SUM($K2837:V2837)),0)),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2837=LataProjekcji,$F2837,IF($D2837<LataProjekcji,IF((SUM($K2837:W2837)+12)<$D2840,12,$D2840-SUM($K2837:W2837)),0)),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2837=LataProjekcji,$F2837,IF($D2837<LataProjekcji,IF((SUM($K2837:X2837)+12)<$D2840,12,$D2840-SUM($K2837:X2837)),0)),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2837=LataProjekcji,$F2837,IF($D2837<LataProjekcji,IF((SUM($K2837:Y2837)+12)<$D2840,12,$D2840-SUM($K2837:Y2837)),0)),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2837=LataProjekcji,$F2837,IF($D2837<LataProjekcji,IF((SUM($K2837:Z2837)+12)<$D2840,12,$D2840-SUM($K2837:Z2837)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1672","v":0},{"$f":"E1672","v":0},{"$f":"F1672","v":0},{"$f":"NOT(ISBLANK(am_maszyny))","v":false},{"$f":"SUM(K2838:AA2838)=E2840","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2837=LataProjekcji,IF($F2837>$E2840,$E2840,$F2837),IF($D2840>=$E2840,(IF($D2837<LataProjekcji,IF((SUM(J2838:$K2838)+12)<$E2840,12,$E2840-SUM(J2838:$K2838)),0)),(IF($D2837<LataProjekcji,IF((SUM(J2838:$K2838)+12)<$D2840,12,$D2840-SUM(J2838:$K2838)),0)))),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2837=LataProjekcji,IF($F2837>$E2840,$E2840,$F2837),IF($D2840>=$E2840,(IF($D2837<LataProjekcji,IF((SUM($K2838:K2838)+12)<$E2840,12,$E2840-SUM($K2838:K2838)),0)),(IF($D2837<LataProjekcji,IF((SUM($K2838:K2838)+12)<$D2840,12,$D2840-SUM($K2838:K2838)),0)))),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2837=LataProjekcji,IF($F2837>$E2840,$E2840,$F2837),IF($D2840>=$E2840,(IF($D2837<LataProjekcji,IF((SUM($K2838:L2838)+12)<$E2840,12,$E2840-SUM($K2838:L2838)),0)),(IF($D2837<LataProjekcji,IF((SUM($K2838:L2838)+12)<$D2840,12,$D2840-SUM($K2838:L2838)),0)))),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2837=LataProjekcji,IF($F2837>$E2840,$E2840,$F2837),IF($D2840>=$E2840,(IF($D2837<LataProjekcji,IF((SUM($K2838:M2838)+12)<$E2840,12,$E2840-SUM($K2838:M2838)),0)),(IF($D2837<LataProjekcji,IF((SUM($K2838:M2838)+12)<$D2840,12,$D2840-SUM($K2838:M2838)),0)))),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2837=LataProjekcji,IF($F2837>$E2840,$E2840,$F2837),IF($D2840>=$E2840,(IF($D2837<LataProjekcji,IF((SUM($K2838:N2838)+12)<$E2840,12,$E2840-SUM($K2838:N2838)),0)),(IF($D2837<LataProjekcji,IF((SUM($K2838:N2838)+12)<$D2840,12,$D2840-SUM($K2838:N2838)),0)))),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2837=LataProjekcji,IF($F2837>$E2840,$E2840,$F2837),IF($D2840>=$E2840,(IF($D2837<LataProjekcji,IF((SUM($K2838:O2838)+12)<$E2840,12,$E2840-SUM($K2838:O2838)),0)),(IF($D2837<LataProjekcji,IF((SUM($K2838:O2838)+12)<$D2840,12,$D2840-SUM($K2838:O2838)),0)))),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2837=LataProjekcji,IF($F2837>$E2840,$E2840,$F2837),IF($D2840>=$E2840,(IF($D2837<LataProjekcji,IF((SUM($K2838:P2838)+12)<$E2840,12,$E2840-SUM($K2838:P2838)),0)),(IF($D2837<LataProjekcji,IF((SUM($K2838:P2838)+12)<$D2840,12,$D2840-SUM($K2838:P2838)),0)))),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2837=LataProjekcji,IF($F2837>$E2840,$E2840,$F2837),IF($D2840>=$E2840,(IF($D2837<LataProjekcji,IF((SUM($K2838:Q2838)+12)<$E2840,12,$E2840-SUM($K2838:Q2838)),0)),(IF($D2837<LataProjekcji,IF((SUM($K2838:Q2838)+12)<$D2840,12,$D2840-SUM($K2838:Q2838)),0)))),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2837=LataProjekcji,IF($F2837>$E2840,$E2840,$F2837),IF($D2840>=$E2840,(IF($D2837<LataProjekcji,IF((SUM($K2838:R2838)+12)<$E2840,12,$E2840-SUM($K2838:R2838)),0)),(IF($D2837<LataProjekcji,IF((SUM($K2838:R2838)+12)<$D2840,12,$D2840-SUM($K2838:R2838)),0)))),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2837=LataProjekcji,IF($F2837>$E2840,$E2840,$F2837),IF($D2840>=$E2840,(IF($D2837<LataProjekcji,IF((SUM($K2838:S2838)+12)<$E2840,12,$E2840-SUM($K2838:S2838)),0)),(IF($D2837<LataProjekcji,IF((SUM($K2838:S2838)+12)<$D2840,12,$D2840-SUM($K2838:S2838)),0)))),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2837=LataProjekcji,IF($F2837>$E2840,$E2840,$F2837),IF($D2840>=$E2840,(IF($D2837<LataProjekcji,IF((SUM($K2838:T2838)+12)<$E2840,12,$E2840-SUM($K2838:T2838)),0)),(IF($D2837<LataProjekcji,IF((SUM($K2838:T2838)+12)<$D2840,12,$D2840-SUM($K2838:T2838)),0)))),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2837=LataProjekcji,IF($F2837>$E2840,$E2840,$F2837),IF($D2840>=$E2840,(IF($D2837<LataProjekcji,IF((SUM($K2838:U2838)+12)<$E2840,12,$E2840-SUM($K2838:U2838)),0)),(IF($D2837<LataProjekcji,IF((SUM($K2838:U2838)+12)<$D2840,12,$D2840-SUM($K2838:U2838)),0)))),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2837=LataProjekcji,IF($F2837>$E2840,$E2840,$F2837),IF($D2840>=$E2840,(IF($D2837<LataProjekcji,IF((SUM($K2838:V2838)+12)<$E2840,12,$E2840-SUM($K2838:V2838)),0)),(IF($D2837<LataProjekcji,IF((SUM($K2838:V2838)+12)<$D2840,12,$D2840-SUM($K2838:V2838)),0)))),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2837=LataProjekcji,IF($F2837>$E2840,$E2840,$F2837),IF($D2840>=$E2840,(IF($D2837<LataProjekcji,IF((SUM($K2838:W2838)+12)<$E2840,12,$E2840-SUM($K2838:W2838)),0)),(IF($D2837<LataProjekcji,IF((SUM($K2838:W2838)+12)<$D2840,12,$D2840-SUM($K2838:W2838)),0)))),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2837=LataProjekcji,IF($F2837>$E2840,$E2840,$F2837),IF($D2840>=$E2840,(IF($D2837<LataProjekcji,IF((SUM($K2838:X2838)+12)<$E2840,12,$E2840-SUM($K2838:X2838)),0)),(IF($D2837<LataProjekcji,IF((SUM($K2838:X2838)+12)<$D2840,12,$D2840-SUM($K2838:X2838)),0)))),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2837=LataProjekcji,IF($F2837>$E2840,$E2840,$F2837),IF($D2840>=$E2840,(IF($D2837<LataProjekcji,IF((SUM($K2838:Y2838)+12)<$E2840,12,$E2840-SUM($K2838:Y2838)),0)),(IF($D2837<LataProjekcji,IF((SUM($K2838:Y2838)+12)<$D2840,12,$D2840-SUM($K2838:Y2838)),0)))),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2837=LataProjekcji,IF($F2837>$E2840,$E2840,$F2837),IF($D2840>=$E2840,(IF($D2837<LataProjekcji,IF((SUM($K2838:Z2838)+12)<$E2840,12,$E2840-SUM($K2838:Z2838)),0)),(IF($D2837<LataProjekcji,IF((SUM($K2838:Z2838)+12)<$D2840,12,$D2840-SUM($K2838:Z2838)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1673","v":0},{"$f":"IF(D2838>10,ROUND(D2839/12,2),D2839)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2839:AA2839)=D2838","v":true},"amortyzacja",null,{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2840,ROUND($D2838,0),ROUND(K2837*$E2839,0)),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2840,ROUND($D2838-SUM(K2839:$K2839),0),ROUND(L2837*$E2839,0)),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2840,ROUND($D2838-SUM($K2839:L2839),0),ROUND(M2837*$E2839,0)),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2840,ROUND($D2838-SUM($K2839:M2839),0),ROUND(N2837*$E2839,0)),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2840,ROUND($D2838-SUM($K2839:N2839),0),ROUND(O2837*$E2839,0)),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2840,ROUND($D2838-SUM($K2839:O2839),0),ROUND(P2837*$E2839,0)),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2840,ROUND($D2838-SUM($K2839:P2839),0),ROUND(Q2837*$E2839,0)),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2840,ROUND($D2838-SUM($K2839:Q2839),0),ROUND(R2837*$E2839,0)),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2840,ROUND($D2838-SUM($K2839:R2839),0),ROUND(S2837*$E2839,0)),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2840,ROUND($D2838-SUM($K2839:S2839),0),ROUND(T2837*$E2839,0)),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2840,ROUND($D2838-SUM($K2839:T2839),0),ROUND(U2837*$E2839,0)),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2840,ROUND($D2838-SUM($K2839:U2839),0),ROUND(V2837*$E2839,0)),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2840,ROUND($D2838-SUM($K2839:V2839),0),ROUND(W2837*$E2839,0)),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2840,ROUND($D2838-SUM($K2839:W2839),0),ROUND(X2837*$E2839,0)),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2840,ROUND($D2838-SUM($K2839:X2839),0),ROUND(Y2837*$E2839,0)),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2840,ROUND($D2838-SUM($K2839:Y2839),0),ROUND(Z2837*$E2839,0)),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2840,ROUND($D2838-SUM($K2839:Z2839),0),ROUND(AA2837*$E2839,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2838/E2839,0),0)","v":0},{"$f":"IF(D2840=0,0,DATEDIF(DATE(D2837,E2837,1),DATE(F2839,G2839,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2837),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2837),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2839,IF(AND($G2839=$G2840,$F2839=$F2840),ROUND($D2838-SUM($K2840),0),ROUND(K2838*$E2839,0)),IF(LataProjekcji>$F2839,0,ROUND(K2838*$E2839,0))),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2839,IF(AND($G2839=$G2840,$F2839=$F2840),ROUND($D2838-SUM($K2840:K2840),0),ROUND(L2838*$E2839,0)),IF(LataProjekcji>$F2839,0,ROUND(L2838*$E2839,0))),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2839,IF(AND($G2839=$G2840,$F2839=$F2840),ROUND($D2838-SUM($K2840:L2840),0),ROUND(M2838*$E2839,0)),IF(LataProjekcji>$F2839,0,ROUND(M2838*$E2839,0))),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2839,IF(AND($G2839=$G2840,$F2839=$F2840),ROUND($D2838-SUM($K2840:M2840),0),ROUND(N2838*$E2839,0)),IF(LataProjekcji>$F2839,0,ROUND(N2838*$E2839,0))),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2839,IF(AND($G2839=$G2840,$F2839=$F2840),ROUND($D2838-SUM($K2840:N2840),0),ROUND(O2838*$E2839,0)),IF(LataProjekcji>$F2839,0,ROUND(O2838*$E2839,0))),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2839,IF(AND($G2839=$G2840,$F2839=$F2840),ROUND($D2838-SUM($K2840:O2840),0),ROUND(P2838*$E2839,0)),IF(LataProjekcji>$F2839,0,ROUND(P2838*$E2839,0))),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2839,IF(AND($G2839=$G2840,$F2839=$F2840),ROUND($D2838-SUM($K2840:P2840),0),ROUND(Q2838*$E2839,0)),IF(LataProjekcji>$F2839,0,ROUND(Q2838*$E2839,0))),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2839,IF(AND($G2839=$G2840,$F2839=$F2840),ROUND($D2838-SUM($K2840:Q2840),0),ROUND(R2838*$E2839,0)),IF(LataProjekcji>$F2839,0,ROUND(R2838*$E2839,0))),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2839,IF(AND($G2839=$G2840,$F2839=$F2840),ROUND($D2838-SUM($K2840:R2840),0),ROUND(S2838*$E2839,0)),IF(LataProjekcji>$F2839,0,ROUND(S2838*$E2839,0))),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2839,IF(AND($G2839=$G2840,$F2839=$F2840),ROUND($D2838-SUM($K2840:S2840),0),ROUND(T2838*$E2839,0)),IF(LataProjekcji>$F2839,0,ROUND(T2838*$E2839,0))),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2839,IF(AND($G2839=$G2840,$F2839=$F2840),ROUND($D2838-SUM($K2840:T2840),0),ROUND(U2838*$E2839,0)),IF(LataProjekcji>$F2839,0,ROUND(U2838*$E2839,0))),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2839,IF(AND($G2839=$G2840,$F2839=$F2840),ROUND($D2838-SUM($K2840:U2840),0),ROUND(V2838*$E2839,0)),IF(LataProjekcji>$F2839,0,ROUND(V2838*$E2839,0))),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2839,IF(AND($G2839=$G2840,$F2839=$F2840),ROUND($D2838-SUM($K2840:V2840),0),ROUND(W2838*$E2839,0)),IF(LataProjekcji>$F2839,0,ROUND(W2838*$E2839,0))),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2839,IF(AND($G2839=$G2840,$F2839=$F2840),ROUND($D2838-SUM($K2840:W2840),0),ROUND(X2838*$E2839,0)),IF(LataProjekcji>$F2839,0,ROUND(X2838*$E2839,0))),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2839,IF(AND($G2839=$G2840,$F2839=$F2840),ROUND($D2838-SUM($K2840:X2840),0),ROUND(Y2838*$E2839,0)),IF(LataProjekcji>$F2839,0,ROUND(Y2838*$E2839,0))),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2839,IF(AND($G2839=$G2840,$F2839=$F2840),ROUND($D2838-SUM($K2840:Y2840),0),ROUND(Z2838*$E2839,0)),IF(LataProjekcji>$F2839,0,ROUND(Z2838*$E2839,0))),0),0)","v":0},{"$f":"IF(AND($G2838,NOT(ISTEXT($G2837)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2839,IF(AND($G2839=$G2840,$F2839=$F2840),ROUND($D2838-SUM($K2840:Z2840),0),ROUND(AA2838*$E2839,0)),IF(LataProjekcji>$F2839,0,ROUND(AA2838*$E2839,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2838>10,ROUND((D2840-1)*E2839,0),E2839)","v":0},{"$f":"D2838-D2841","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1677","v":"nazwa ST: 0"},null,{"$f":"D1677","v":167},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1678","v":1900},{"$f":"E1678","v":1},{"$f":"IF(D2845>10,F1678,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2843,0)),\"brak daty\",IF(D2845>10,EDATE(OFFSET($E$269,$D2843,0),D2847),DATE(D2844,E2844,1)))","v":"brak daty"},{"$f":"SUM(K2844:AA2844)=D2847","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2844=LataProjekcji,$F2844,IF($D2844<LataProjekcji,IF((SUM(K2844)+12)<$D2847,12,$D2847-SUM(K2844)),0)),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2844=LataProjekcji,$F2844,IF($D2844<LataProjekcji,IF((SUM($K2844:K2844)+12)<$D2847,12,$D2847-SUM($K2844:K2844)),0)),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2844=LataProjekcji,$F2844,IF($D2844<LataProjekcji,IF((SUM($K2844:L2844)+12)<$D2847,12,$D2847-SUM($K2844:L2844)),0)),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2844=LataProjekcji,$F2844,IF($D2844<LataProjekcji,IF((SUM($K2844:M2844)+12)<$D2847,12,$D2847-SUM($K2844:M2844)),0)),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2844=LataProjekcji,$F2844,IF($D2844<LataProjekcji,IF((SUM($K2844:N2844)+12)<$D2847,12,$D2847-SUM($K2844:N2844)),0)),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2844=LataProjekcji,$F2844,IF($D2844<LataProjekcji,IF((SUM($K2844:O2844)+12)<$D2847,12,$D2847-SUM($K2844:O2844)),0)),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2844=LataProjekcji,$F2844,IF($D2844<LataProjekcji,IF((SUM($K2844:P2844)+12)<$D2847,12,$D2847-SUM($K2844:P2844)),0)),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2844=LataProjekcji,$F2844,IF($D2844<LataProjekcji,IF((SUM($K2844:Q2844)+12)<$D2847,12,$D2847-SUM($K2844:Q2844)),0)),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2844=LataProjekcji,$F2844,IF($D2844<LataProjekcji,IF((SUM($K2844:R2844)+12)<$D2847,12,$D2847-SUM($K2844:R2844)),0)),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2844=LataProjekcji,$F2844,IF($D2844<LataProjekcji,IF((SUM($K2844:S2844)+12)<$D2847,12,$D2847-SUM($K2844:S2844)),0)),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2844=LataProjekcji,$F2844,IF($D2844<LataProjekcji,IF((SUM($K2844:T2844)+12)<$D2847,12,$D2847-SUM($K2844:T2844)),0)),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2844=LataProjekcji,$F2844,IF($D2844<LataProjekcji,IF((SUM($K2844:U2844)+12)<$D2847,12,$D2847-SUM($K2844:U2844)),0)),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2844=LataProjekcji,$F2844,IF($D2844<LataProjekcji,IF((SUM($K2844:V2844)+12)<$D2847,12,$D2847-SUM($K2844:V2844)),0)),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2844=LataProjekcji,$F2844,IF($D2844<LataProjekcji,IF((SUM($K2844:W2844)+12)<$D2847,12,$D2847-SUM($K2844:W2844)),0)),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2844=LataProjekcji,$F2844,IF($D2844<LataProjekcji,IF((SUM($K2844:X2844)+12)<$D2847,12,$D2847-SUM($K2844:X2844)),0)),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2844=LataProjekcji,$F2844,IF($D2844<LataProjekcji,IF((SUM($K2844:Y2844)+12)<$D2847,12,$D2847-SUM($K2844:Y2844)),0)),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2844=LataProjekcji,$F2844,IF($D2844<LataProjekcji,IF((SUM($K2844:Z2844)+12)<$D2847,12,$D2847-SUM($K2844:Z2844)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1679","v":0},{"$f":"E1679","v":0},{"$f":"F1679","v":0},{"$f":"NOT(ISBLANK(am_maszyny))","v":false},{"$f":"SUM(K2845:AA2845)=E2847","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2844=LataProjekcji,IF($F2844>$E2847,$E2847,$F2844),IF($D2847>=$E2847,(IF($D2844<LataProjekcji,IF((SUM(J2845:$K2845)+12)<$E2847,12,$E2847-SUM(J2845:$K2845)),0)),(IF($D2844<LataProjekcji,IF((SUM(J2845:$K2845)+12)<$D2847,12,$D2847-SUM(J2845:$K2845)),0)))),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2844=LataProjekcji,IF($F2844>$E2847,$E2847,$F2844),IF($D2847>=$E2847,(IF($D2844<LataProjekcji,IF((SUM($K2845:K2845)+12)<$E2847,12,$E2847-SUM($K2845:K2845)),0)),(IF($D2844<LataProjekcji,IF((SUM($K2845:K2845)+12)<$D2847,12,$D2847-SUM($K2845:K2845)),0)))),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2844=LataProjekcji,IF($F2844>$E2847,$E2847,$F2844),IF($D2847>=$E2847,(IF($D2844<LataProjekcji,IF((SUM($K2845:L2845)+12)<$E2847,12,$E2847-SUM($K2845:L2845)),0)),(IF($D2844<LataProjekcji,IF((SUM($K2845:L2845)+12)<$D2847,12,$D2847-SUM($K2845:L2845)),0)))),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2844=LataProjekcji,IF($F2844>$E2847,$E2847,$F2844),IF($D2847>=$E2847,(IF($D2844<LataProjekcji,IF((SUM($K2845:M2845)+12)<$E2847,12,$E2847-SUM($K2845:M2845)),0)),(IF($D2844<LataProjekcji,IF((SUM($K2845:M2845)+12)<$D2847,12,$D2847-SUM($K2845:M2845)),0)))),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2844=LataProjekcji,IF($F2844>$E2847,$E2847,$F2844),IF($D2847>=$E2847,(IF($D2844<LataProjekcji,IF((SUM($K2845:N2845)+12)<$E2847,12,$E2847-SUM($K2845:N2845)),0)),(IF($D2844<LataProjekcji,IF((SUM($K2845:N2845)+12)<$D2847,12,$D2847-SUM($K2845:N2845)),0)))),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2844=LataProjekcji,IF($F2844>$E2847,$E2847,$F2844),IF($D2847>=$E2847,(IF($D2844<LataProjekcji,IF((SUM($K2845:O2845)+12)<$E2847,12,$E2847-SUM($K2845:O2845)),0)),(IF($D2844<LataProjekcji,IF((SUM($K2845:O2845)+12)<$D2847,12,$D2847-SUM($K2845:O2845)),0)))),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2844=LataProjekcji,IF($F2844>$E2847,$E2847,$F2844),IF($D2847>=$E2847,(IF($D2844<LataProjekcji,IF((SUM($K2845:P2845)+12)<$E2847,12,$E2847-SUM($K2845:P2845)),0)),(IF($D2844<LataProjekcji,IF((SUM($K2845:P2845)+12)<$D2847,12,$D2847-SUM($K2845:P2845)),0)))),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2844=LataProjekcji,IF($F2844>$E2847,$E2847,$F2844),IF($D2847>=$E2847,(IF($D2844<LataProjekcji,IF((SUM($K2845:Q2845)+12)<$E2847,12,$E2847-SUM($K2845:Q2845)),0)),(IF($D2844<LataProjekcji,IF((SUM($K2845:Q2845)+12)<$D2847,12,$D2847-SUM($K2845:Q2845)),0)))),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2844=LataProjekcji,IF($F2844>$E2847,$E2847,$F2844),IF($D2847>=$E2847,(IF($D2844<LataProjekcji,IF((SUM($K2845:R2845)+12)<$E2847,12,$E2847-SUM($K2845:R2845)),0)),(IF($D2844<LataProjekcji,IF((SUM($K2845:R2845)+12)<$D2847,12,$D2847-SUM($K2845:R2845)),0)))),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2844=LataProjekcji,IF($F2844>$E2847,$E2847,$F2844),IF($D2847>=$E2847,(IF($D2844<LataProjekcji,IF((SUM($K2845:S2845)+12)<$E2847,12,$E2847-SUM($K2845:S2845)),0)),(IF($D2844<LataProjekcji,IF((SUM($K2845:S2845)+12)<$D2847,12,$D2847-SUM($K2845:S2845)),0)))),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2844=LataProjekcji,IF($F2844>$E2847,$E2847,$F2844),IF($D2847>=$E2847,(IF($D2844<LataProjekcji,IF((SUM($K2845:T2845)+12)<$E2847,12,$E2847-SUM($K2845:T2845)),0)),(IF($D2844<LataProjekcji,IF((SUM($K2845:T2845)+12)<$D2847,12,$D2847-SUM($K2845:T2845)),0)))),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2844=LataProjekcji,IF($F2844>$E2847,$E2847,$F2844),IF($D2847>=$E2847,(IF($D2844<LataProjekcji,IF((SUM($K2845:U2845)+12)<$E2847,12,$E2847-SUM($K2845:U2845)),0)),(IF($D2844<LataProjekcji,IF((SUM($K2845:U2845)+12)<$D2847,12,$D2847-SUM($K2845:U2845)),0)))),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2844=LataProjekcji,IF($F2844>$E2847,$E2847,$F2844),IF($D2847>=$E2847,(IF($D2844<LataProjekcji,IF((SUM($K2845:V2845)+12)<$E2847,12,$E2847-SUM($K2845:V2845)),0)),(IF($D2844<LataProjekcji,IF((SUM($K2845:V2845)+12)<$D2847,12,$D2847-SUM($K2845:V2845)),0)))),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2844=LataProjekcji,IF($F2844>$E2847,$E2847,$F2844),IF($D2847>=$E2847,(IF($D2844<LataProjekcji,IF((SUM($K2845:W2845)+12)<$E2847,12,$E2847-SUM($K2845:W2845)),0)),(IF($D2844<LataProjekcji,IF((SUM($K2845:W2845)+12)<$D2847,12,$D2847-SUM($K2845:W2845)),0)))),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2844=LataProjekcji,IF($F2844>$E2847,$E2847,$F2844),IF($D2847>=$E2847,(IF($D2844<LataProjekcji,IF((SUM($K2845:X2845)+12)<$E2847,12,$E2847-SUM($K2845:X2845)),0)),(IF($D2844<LataProjekcji,IF((SUM($K2845:X2845)+12)<$D2847,12,$D2847-SUM($K2845:X2845)),0)))),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2844=LataProjekcji,IF($F2844>$E2847,$E2847,$F2844),IF($D2847>=$E2847,(IF($D2844<LataProjekcji,IF((SUM($K2845:Y2845)+12)<$E2847,12,$E2847-SUM($K2845:Y2845)),0)),(IF($D2844<LataProjekcji,IF((SUM($K2845:Y2845)+12)<$D2847,12,$D2847-SUM($K2845:Y2845)),0)))),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2844=LataProjekcji,IF($F2844>$E2847,$E2847,$F2844),IF($D2847>=$E2847,(IF($D2844<LataProjekcji,IF((SUM($K2845:Z2845)+12)<$E2847,12,$E2847-SUM($K2845:Z2845)),0)),(IF($D2844<LataProjekcji,IF((SUM($K2845:Z2845)+12)<$D2847,12,$D2847-SUM($K2845:Z2845)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1680","v":0},{"$f":"IF(D2845>10,ROUND(D2846/12,2),D2846)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2846:AA2846)=D2845","v":true},"amortyzacja",null,{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2847,ROUND($D2845,0),ROUND(K2844*$E2846,0)),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2847,ROUND($D2845-SUM(K2846:$K2846),0),ROUND(L2844*$E2846,0)),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2847,ROUND($D2845-SUM($K2846:L2846),0),ROUND(M2844*$E2846,0)),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2847,ROUND($D2845-SUM($K2846:M2846),0),ROUND(N2844*$E2846,0)),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2847,ROUND($D2845-SUM($K2846:N2846),0),ROUND(O2844*$E2846,0)),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2847,ROUND($D2845-SUM($K2846:O2846),0),ROUND(P2844*$E2846,0)),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2847,ROUND($D2845-SUM($K2846:P2846),0),ROUND(Q2844*$E2846,0)),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2847,ROUND($D2845-SUM($K2846:Q2846),0),ROUND(R2844*$E2846,0)),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2847,ROUND($D2845-SUM($K2846:R2846),0),ROUND(S2844*$E2846,0)),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2847,ROUND($D2845-SUM($K2846:S2846),0),ROUND(T2844*$E2846,0)),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2847,ROUND($D2845-SUM($K2846:T2846),0),ROUND(U2844*$E2846,0)),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2847,ROUND($D2845-SUM($K2846:U2846),0),ROUND(V2844*$E2846,0)),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2847,ROUND($D2845-SUM($K2846:V2846),0),ROUND(W2844*$E2846,0)),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2847,ROUND($D2845-SUM($K2846:W2846),0),ROUND(X2844*$E2846,0)),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2847,ROUND($D2845-SUM($K2846:X2846),0),ROUND(Y2844*$E2846,0)),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2847,ROUND($D2845-SUM($K2846:Y2846),0),ROUND(Z2844*$E2846,0)),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2847,ROUND($D2845-SUM($K2846:Z2846),0),ROUND(AA2844*$E2846,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2845/E2846,0),0)","v":0},{"$f":"IF(D2847=0,0,DATEDIF(DATE(D2844,E2844,1),DATE(F2846,G2846,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2844),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2844),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2846,IF(AND($G2846=$G2847,$F2846=$F2847),ROUND($D2845-SUM($K2847),0),ROUND(K2845*$E2846,0)),IF(LataProjekcji>$F2846,0,ROUND(K2845*$E2846,0))),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2846,IF(AND($G2846=$G2847,$F2846=$F2847),ROUND($D2845-SUM($K2847:K2847),0),ROUND(L2845*$E2846,0)),IF(LataProjekcji>$F2846,0,ROUND(L2845*$E2846,0))),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2846,IF(AND($G2846=$G2847,$F2846=$F2847),ROUND($D2845-SUM($K2847:L2847),0),ROUND(M2845*$E2846,0)),IF(LataProjekcji>$F2846,0,ROUND(M2845*$E2846,0))),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2846,IF(AND($G2846=$G2847,$F2846=$F2847),ROUND($D2845-SUM($K2847:M2847),0),ROUND(N2845*$E2846,0)),IF(LataProjekcji>$F2846,0,ROUND(N2845*$E2846,0))),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2846,IF(AND($G2846=$G2847,$F2846=$F2847),ROUND($D2845-SUM($K2847:N2847),0),ROUND(O2845*$E2846,0)),IF(LataProjekcji>$F2846,0,ROUND(O2845*$E2846,0))),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2846,IF(AND($G2846=$G2847,$F2846=$F2847),ROUND($D2845-SUM($K2847:O2847),0),ROUND(P2845*$E2846,0)),IF(LataProjekcji>$F2846,0,ROUND(P2845*$E2846,0))),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2846,IF(AND($G2846=$G2847,$F2846=$F2847),ROUND($D2845-SUM($K2847:P2847),0),ROUND(Q2845*$E2846,0)),IF(LataProjekcji>$F2846,0,ROUND(Q2845*$E2846,0))),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2846,IF(AND($G2846=$G2847,$F2846=$F2847),ROUND($D2845-SUM($K2847:Q2847),0),ROUND(R2845*$E2846,0)),IF(LataProjekcji>$F2846,0,ROUND(R2845*$E2846,0))),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2846,IF(AND($G2846=$G2847,$F2846=$F2847),ROUND($D2845-SUM($K2847:R2847),0),ROUND(S2845*$E2846,0)),IF(LataProjekcji>$F2846,0,ROUND(S2845*$E2846,0))),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2846,IF(AND($G2846=$G2847,$F2846=$F2847),ROUND($D2845-SUM($K2847:S2847),0),ROUND(T2845*$E2846,0)),IF(LataProjekcji>$F2846,0,ROUND(T2845*$E2846,0))),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2846,IF(AND($G2846=$G2847,$F2846=$F2847),ROUND($D2845-SUM($K2847:T2847),0),ROUND(U2845*$E2846,0)),IF(LataProjekcji>$F2846,0,ROUND(U2845*$E2846,0))),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2846,IF(AND($G2846=$G2847,$F2846=$F2847),ROUND($D2845-SUM($K2847:U2847),0),ROUND(V2845*$E2846,0)),IF(LataProjekcji>$F2846,0,ROUND(V2845*$E2846,0))),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2846,IF(AND($G2846=$G2847,$F2846=$F2847),ROUND($D2845-SUM($K2847:V2847),0),ROUND(W2845*$E2846,0)),IF(LataProjekcji>$F2846,0,ROUND(W2845*$E2846,0))),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2846,IF(AND($G2846=$G2847,$F2846=$F2847),ROUND($D2845-SUM($K2847:W2847),0),ROUND(X2845*$E2846,0)),IF(LataProjekcji>$F2846,0,ROUND(X2845*$E2846,0))),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2846,IF(AND($G2846=$G2847,$F2846=$F2847),ROUND($D2845-SUM($K2847:X2847),0),ROUND(Y2845*$E2846,0)),IF(LataProjekcji>$F2846,0,ROUND(Y2845*$E2846,0))),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2846,IF(AND($G2846=$G2847,$F2846=$F2847),ROUND($D2845-SUM($K2847:Y2847),0),ROUND(Z2845*$E2846,0)),IF(LataProjekcji>$F2846,0,ROUND(Z2845*$E2846,0))),0),0)","v":0},{"$f":"IF(AND($G2845,NOT(ISTEXT($G2844)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2846,IF(AND($G2846=$G2847,$F2846=$F2847),ROUND($D2845-SUM($K2847:Z2847),0),ROUND(AA2845*$E2846,0)),IF(LataProjekcji>$F2846,0,ROUND(AA2845*$E2846,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2845>10,ROUND((D2847-1)*E2846,0),E2846)","v":0},{"$f":"D2845-D2848","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1684","v":"nazwa ST: 0"},null,{"$f":"D1684","v":168},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1685","v":1900},{"$f":"E1685","v":1},{"$f":"IF(D2852>10,F1685,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2850,0)),\"brak daty\",IF(D2852>10,EDATE(OFFSET($E$269,$D2850,0),D2854),DATE(D2851,E2851,1)))","v":"brak daty"},{"$f":"SUM(K2851:AA2851)=D2854","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2851=LataProjekcji,$F2851,IF($D2851<LataProjekcji,IF((SUM(K2851)+12)<$D2854,12,$D2854-SUM(K2851)),0)),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2851=LataProjekcji,$F2851,IF($D2851<LataProjekcji,IF((SUM($K2851:K2851)+12)<$D2854,12,$D2854-SUM($K2851:K2851)),0)),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2851=LataProjekcji,$F2851,IF($D2851<LataProjekcji,IF((SUM($K2851:L2851)+12)<$D2854,12,$D2854-SUM($K2851:L2851)),0)),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2851=LataProjekcji,$F2851,IF($D2851<LataProjekcji,IF((SUM($K2851:M2851)+12)<$D2854,12,$D2854-SUM($K2851:M2851)),0)),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2851=LataProjekcji,$F2851,IF($D2851<LataProjekcji,IF((SUM($K2851:N2851)+12)<$D2854,12,$D2854-SUM($K2851:N2851)),0)),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2851=LataProjekcji,$F2851,IF($D2851<LataProjekcji,IF((SUM($K2851:O2851)+12)<$D2854,12,$D2854-SUM($K2851:O2851)),0)),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2851=LataProjekcji,$F2851,IF($D2851<LataProjekcji,IF((SUM($K2851:P2851)+12)<$D2854,12,$D2854-SUM($K2851:P2851)),0)),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2851=LataProjekcji,$F2851,IF($D2851<LataProjekcji,IF((SUM($K2851:Q2851)+12)<$D2854,12,$D2854-SUM($K2851:Q2851)),0)),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2851=LataProjekcji,$F2851,IF($D2851<LataProjekcji,IF((SUM($K2851:R2851)+12)<$D2854,12,$D2854-SUM($K2851:R2851)),0)),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2851=LataProjekcji,$F2851,IF($D2851<LataProjekcji,IF((SUM($K2851:S2851)+12)<$D2854,12,$D2854-SUM($K2851:S2851)),0)),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2851=LataProjekcji,$F2851,IF($D2851<LataProjekcji,IF((SUM($K2851:T2851)+12)<$D2854,12,$D2854-SUM($K2851:T2851)),0)),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2851=LataProjekcji,$F2851,IF($D2851<LataProjekcji,IF((SUM($K2851:U2851)+12)<$D2854,12,$D2854-SUM($K2851:U2851)),0)),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2851=LataProjekcji,$F2851,IF($D2851<LataProjekcji,IF((SUM($K2851:V2851)+12)<$D2854,12,$D2854-SUM($K2851:V2851)),0)),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2851=LataProjekcji,$F2851,IF($D2851<LataProjekcji,IF((SUM($K2851:W2851)+12)<$D2854,12,$D2854-SUM($K2851:W2851)),0)),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2851=LataProjekcji,$F2851,IF($D2851<LataProjekcji,IF((SUM($K2851:X2851)+12)<$D2854,12,$D2854-SUM($K2851:X2851)),0)),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2851=LataProjekcji,$F2851,IF($D2851<LataProjekcji,IF((SUM($K2851:Y2851)+12)<$D2854,12,$D2854-SUM($K2851:Y2851)),0)),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2851=LataProjekcji,$F2851,IF($D2851<LataProjekcji,IF((SUM($K2851:Z2851)+12)<$D2854,12,$D2854-SUM($K2851:Z2851)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1686","v":0},{"$f":"E1686","v":0},{"$f":"F1686","v":0},{"$f":"NOT(ISBLANK(am_maszyny))","v":false},{"$f":"SUM(K2852:AA2852)=E2854","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2851=LataProjekcji,IF($F2851>$E2854,$E2854,$F2851),IF($D2854>=$E2854,(IF($D2851<LataProjekcji,IF((SUM(J2852:$K2852)+12)<$E2854,12,$E2854-SUM(J2852:$K2852)),0)),(IF($D2851<LataProjekcji,IF((SUM(J2852:$K2852)+12)<$D2854,12,$D2854-SUM(J2852:$K2852)),0)))),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2851=LataProjekcji,IF($F2851>$E2854,$E2854,$F2851),IF($D2854>=$E2854,(IF($D2851<LataProjekcji,IF((SUM($K2852:K2852)+12)<$E2854,12,$E2854-SUM($K2852:K2852)),0)),(IF($D2851<LataProjekcji,IF((SUM($K2852:K2852)+12)<$D2854,12,$D2854-SUM($K2852:K2852)),0)))),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2851=LataProjekcji,IF($F2851>$E2854,$E2854,$F2851),IF($D2854>=$E2854,(IF($D2851<LataProjekcji,IF((SUM($K2852:L2852)+12)<$E2854,12,$E2854-SUM($K2852:L2852)),0)),(IF($D2851<LataProjekcji,IF((SUM($K2852:L2852)+12)<$D2854,12,$D2854-SUM($K2852:L2852)),0)))),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2851=LataProjekcji,IF($F2851>$E2854,$E2854,$F2851),IF($D2854>=$E2854,(IF($D2851<LataProjekcji,IF((SUM($K2852:M2852)+12)<$E2854,12,$E2854-SUM($K2852:M2852)),0)),(IF($D2851<LataProjekcji,IF((SUM($K2852:M2852)+12)<$D2854,12,$D2854-SUM($K2852:M2852)),0)))),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2851=LataProjekcji,IF($F2851>$E2854,$E2854,$F2851),IF($D2854>=$E2854,(IF($D2851<LataProjekcji,IF((SUM($K2852:N2852)+12)<$E2854,12,$E2854-SUM($K2852:N2852)),0)),(IF($D2851<LataProjekcji,IF((SUM($K2852:N2852)+12)<$D2854,12,$D2854-SUM($K2852:N2852)),0)))),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2851=LataProjekcji,IF($F2851>$E2854,$E2854,$F2851),IF($D2854>=$E2854,(IF($D2851<LataProjekcji,IF((SUM($K2852:O2852)+12)<$E2854,12,$E2854-SUM($K2852:O2852)),0)),(IF($D2851<LataProjekcji,IF((SUM($K2852:O2852)+12)<$D2854,12,$D2854-SUM($K2852:O2852)),0)))),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2851=LataProjekcji,IF($F2851>$E2854,$E2854,$F2851),IF($D2854>=$E2854,(IF($D2851<LataProjekcji,IF((SUM($K2852:P2852)+12)<$E2854,12,$E2854-SUM($K2852:P2852)),0)),(IF($D2851<LataProjekcji,IF((SUM($K2852:P2852)+12)<$D2854,12,$D2854-SUM($K2852:P2852)),0)))),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2851=LataProjekcji,IF($F2851>$E2854,$E2854,$F2851),IF($D2854>=$E2854,(IF($D2851<LataProjekcji,IF((SUM($K2852:Q2852)+12)<$E2854,12,$E2854-SUM($K2852:Q2852)),0)),(IF($D2851<LataProjekcji,IF((SUM($K2852:Q2852)+12)<$D2854,12,$D2854-SUM($K2852:Q2852)),0)))),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2851=LataProjekcji,IF($F2851>$E2854,$E2854,$F2851),IF($D2854>=$E2854,(IF($D2851<LataProjekcji,IF((SUM($K2852:R2852)+12)<$E2854,12,$E2854-SUM($K2852:R2852)),0)),(IF($D2851<LataProjekcji,IF((SUM($K2852:R2852)+12)<$D2854,12,$D2854-SUM($K2852:R2852)),0)))),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2851=LataProjekcji,IF($F2851>$E2854,$E2854,$F2851),IF($D2854>=$E2854,(IF($D2851<LataProjekcji,IF((SUM($K2852:S2852)+12)<$E2854,12,$E2854-SUM($K2852:S2852)),0)),(IF($D2851<LataProjekcji,IF((SUM($K2852:S2852)+12)<$D2854,12,$D2854-SUM($K2852:S2852)),0)))),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2851=LataProjekcji,IF($F2851>$E2854,$E2854,$F2851),IF($D2854>=$E2854,(IF($D2851<LataProjekcji,IF((SUM($K2852:T2852)+12)<$E2854,12,$E2854-SUM($K2852:T2852)),0)),(IF($D2851<LataProjekcji,IF((SUM($K2852:T2852)+12)<$D2854,12,$D2854-SUM($K2852:T2852)),0)))),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2851=LataProjekcji,IF($F2851>$E2854,$E2854,$F2851),IF($D2854>=$E2854,(IF($D2851<LataProjekcji,IF((SUM($K2852:U2852)+12)<$E2854,12,$E2854-SUM($K2852:U2852)),0)),(IF($D2851<LataProjekcji,IF((SUM($K2852:U2852)+12)<$D2854,12,$D2854-SUM($K2852:U2852)),0)))),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2851=LataProjekcji,IF($F2851>$E2854,$E2854,$F2851),IF($D2854>=$E2854,(IF($D2851<LataProjekcji,IF((SUM($K2852:V2852)+12)<$E2854,12,$E2854-SUM($K2852:V2852)),0)),(IF($D2851<LataProjekcji,IF((SUM($K2852:V2852)+12)<$D2854,12,$D2854-SUM($K2852:V2852)),0)))),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2851=LataProjekcji,IF($F2851>$E2854,$E2854,$F2851),IF($D2854>=$E2854,(IF($D2851<LataProjekcji,IF((SUM($K2852:W2852)+12)<$E2854,12,$E2854-SUM($K2852:W2852)),0)),(IF($D2851<LataProjekcji,IF((SUM($K2852:W2852)+12)<$D2854,12,$D2854-SUM($K2852:W2852)),0)))),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2851=LataProjekcji,IF($F2851>$E2854,$E2854,$F2851),IF($D2854>=$E2854,(IF($D2851<LataProjekcji,IF((SUM($K2852:X2852)+12)<$E2854,12,$E2854-SUM($K2852:X2852)),0)),(IF($D2851<LataProjekcji,IF((SUM($K2852:X2852)+12)<$D2854,12,$D2854-SUM($K2852:X2852)),0)))),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2851=LataProjekcji,IF($F2851>$E2854,$E2854,$F2851),IF($D2854>=$E2854,(IF($D2851<LataProjekcji,IF((SUM($K2852:Y2852)+12)<$E2854,12,$E2854-SUM($K2852:Y2852)),0)),(IF($D2851<LataProjekcji,IF((SUM($K2852:Y2852)+12)<$D2854,12,$D2854-SUM($K2852:Y2852)),0)))),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2851=LataProjekcji,IF($F2851>$E2854,$E2854,$F2851),IF($D2854>=$E2854,(IF($D2851<LataProjekcji,IF((SUM($K2852:Z2852)+12)<$E2854,12,$E2854-SUM($K2852:Z2852)),0)),(IF($D2851<LataProjekcji,IF((SUM($K2852:Z2852)+12)<$D2854,12,$D2854-SUM($K2852:Z2852)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1687","v":0},{"$f":"IF(D2852>10,ROUND(D2853/12,2),D2853)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2853:AA2853)=D2852","v":true},"amortyzacja",null,{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2854,ROUND($D2852,0),ROUND(K2851*$E2853,0)),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2854,ROUND($D2852-SUM(K2853:$K2853),0),ROUND(L2851*$E2853,0)),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2854,ROUND($D2852-SUM($K2853:L2853),0),ROUND(M2851*$E2853,0)),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2854,ROUND($D2852-SUM($K2853:M2853),0),ROUND(N2851*$E2853,0)),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2854,ROUND($D2852-SUM($K2853:N2853),0),ROUND(O2851*$E2853,0)),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2854,ROUND($D2852-SUM($K2853:O2853),0),ROUND(P2851*$E2853,0)),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2854,ROUND($D2852-SUM($K2853:P2853),0),ROUND(Q2851*$E2853,0)),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2854,ROUND($D2852-SUM($K2853:Q2853),0),ROUND(R2851*$E2853,0)),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2854,ROUND($D2852-SUM($K2853:R2853),0),ROUND(S2851*$E2853,0)),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2854,ROUND($D2852-SUM($K2853:S2853),0),ROUND(T2851*$E2853,0)),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2854,ROUND($D2852-SUM($K2853:T2853),0),ROUND(U2851*$E2853,0)),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2854,ROUND($D2852-SUM($K2853:U2853),0),ROUND(V2851*$E2853,0)),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2854,ROUND($D2852-SUM($K2853:V2853),0),ROUND(W2851*$E2853,0)),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2854,ROUND($D2852-SUM($K2853:W2853),0),ROUND(X2851*$E2853,0)),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2854,ROUND($D2852-SUM($K2853:X2853),0),ROUND(Y2851*$E2853,0)),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2854,ROUND($D2852-SUM($K2853:Y2853),0),ROUND(Z2851*$E2853,0)),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2854,ROUND($D2852-SUM($K2853:Z2853),0),ROUND(AA2851*$E2853,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2852/E2853,0),0)","v":0},{"$f":"IF(D2854=0,0,DATEDIF(DATE(D2851,E2851,1),DATE(F2853,G2853,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2851),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2851),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2853,IF(AND($G2853=$G2854,$F2853=$F2854),ROUND($D2852-SUM($K2854),0),ROUND(K2852*$E2853,0)),IF(LataProjekcji>$F2853,0,ROUND(K2852*$E2853,0))),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2853,IF(AND($G2853=$G2854,$F2853=$F2854),ROUND($D2852-SUM($K2854:K2854),0),ROUND(L2852*$E2853,0)),IF(LataProjekcji>$F2853,0,ROUND(L2852*$E2853,0))),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2853,IF(AND($G2853=$G2854,$F2853=$F2854),ROUND($D2852-SUM($K2854:L2854),0),ROUND(M2852*$E2853,0)),IF(LataProjekcji>$F2853,0,ROUND(M2852*$E2853,0))),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2853,IF(AND($G2853=$G2854,$F2853=$F2854),ROUND($D2852-SUM($K2854:M2854),0),ROUND(N2852*$E2853,0)),IF(LataProjekcji>$F2853,0,ROUND(N2852*$E2853,0))),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2853,IF(AND($G2853=$G2854,$F2853=$F2854),ROUND($D2852-SUM($K2854:N2854),0),ROUND(O2852*$E2853,0)),IF(LataProjekcji>$F2853,0,ROUND(O2852*$E2853,0))),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2853,IF(AND($G2853=$G2854,$F2853=$F2854),ROUND($D2852-SUM($K2854:O2854),0),ROUND(P2852*$E2853,0)),IF(LataProjekcji>$F2853,0,ROUND(P2852*$E2853,0))),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2853,IF(AND($G2853=$G2854,$F2853=$F2854),ROUND($D2852-SUM($K2854:P2854),0),ROUND(Q2852*$E2853,0)),IF(LataProjekcji>$F2853,0,ROUND(Q2852*$E2853,0))),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2853,IF(AND($G2853=$G2854,$F2853=$F2854),ROUND($D2852-SUM($K2854:Q2854),0),ROUND(R2852*$E2853,0)),IF(LataProjekcji>$F2853,0,ROUND(R2852*$E2853,0))),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2853,IF(AND($G2853=$G2854,$F2853=$F2854),ROUND($D2852-SUM($K2854:R2854),0),ROUND(S2852*$E2853,0)),IF(LataProjekcji>$F2853,0,ROUND(S2852*$E2853,0))),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2853,IF(AND($G2853=$G2854,$F2853=$F2854),ROUND($D2852-SUM($K2854:S2854),0),ROUND(T2852*$E2853,0)),IF(LataProjekcji>$F2853,0,ROUND(T2852*$E2853,0))),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2853,IF(AND($G2853=$G2854,$F2853=$F2854),ROUND($D2852-SUM($K2854:T2854),0),ROUND(U2852*$E2853,0)),IF(LataProjekcji>$F2853,0,ROUND(U2852*$E2853,0))),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2853,IF(AND($G2853=$G2854,$F2853=$F2854),ROUND($D2852-SUM($K2854:U2854),0),ROUND(V2852*$E2853,0)),IF(LataProjekcji>$F2853,0,ROUND(V2852*$E2853,0))),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2853,IF(AND($G2853=$G2854,$F2853=$F2854),ROUND($D2852-SUM($K2854:V2854),0),ROUND(W2852*$E2853,0)),IF(LataProjekcji>$F2853,0,ROUND(W2852*$E2853,0))),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2853,IF(AND($G2853=$G2854,$F2853=$F2854),ROUND($D2852-SUM($K2854:W2854),0),ROUND(X2852*$E2853,0)),IF(LataProjekcji>$F2853,0,ROUND(X2852*$E2853,0))),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2853,IF(AND($G2853=$G2854,$F2853=$F2854),ROUND($D2852-SUM($K2854:X2854),0),ROUND(Y2852*$E2853,0)),IF(LataProjekcji>$F2853,0,ROUND(Y2852*$E2853,0))),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2853,IF(AND($G2853=$G2854,$F2853=$F2854),ROUND($D2852-SUM($K2854:Y2854),0),ROUND(Z2852*$E2853,0)),IF(LataProjekcji>$F2853,0,ROUND(Z2852*$E2853,0))),0),0)","v":0},{"$f":"IF(AND($G2852,NOT(ISTEXT($G2851)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2853,IF(AND($G2853=$G2854,$F2853=$F2854),ROUND($D2852-SUM($K2854:Z2854),0),ROUND(AA2852*$E2853,0)),IF(LataProjekcji>$F2853,0,ROUND(AA2852*$E2853,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2852>10,ROUND((D2854-1)*E2853,0),E2853)","v":0},{"$f":"D2852-D2855","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1691","v":"nazwa ST: 0"},null,{"$f":"D1691","v":169},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1692","v":1900},{"$f":"E1692","v":1},{"$f":"IF(D2859>10,F1692,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2857,0)),\"brak daty\",IF(D2859>10,EDATE(OFFSET($E$269,$D2857,0),D2861),DATE(D2858,E2858,1)))","v":"brak daty"},{"$f":"SUM(K2858:AA2858)=D2861","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2858=LataProjekcji,$F2858,IF($D2858<LataProjekcji,IF((SUM(K2858)+12)<$D2861,12,$D2861-SUM(K2858)),0)),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2858=LataProjekcji,$F2858,IF($D2858<LataProjekcji,IF((SUM($K2858:K2858)+12)<$D2861,12,$D2861-SUM($K2858:K2858)),0)),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2858=LataProjekcji,$F2858,IF($D2858<LataProjekcji,IF((SUM($K2858:L2858)+12)<$D2861,12,$D2861-SUM($K2858:L2858)),0)),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2858=LataProjekcji,$F2858,IF($D2858<LataProjekcji,IF((SUM($K2858:M2858)+12)<$D2861,12,$D2861-SUM($K2858:M2858)),0)),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2858=LataProjekcji,$F2858,IF($D2858<LataProjekcji,IF((SUM($K2858:N2858)+12)<$D2861,12,$D2861-SUM($K2858:N2858)),0)),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2858=LataProjekcji,$F2858,IF($D2858<LataProjekcji,IF((SUM($K2858:O2858)+12)<$D2861,12,$D2861-SUM($K2858:O2858)),0)),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2858=LataProjekcji,$F2858,IF($D2858<LataProjekcji,IF((SUM($K2858:P2858)+12)<$D2861,12,$D2861-SUM($K2858:P2858)),0)),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2858=LataProjekcji,$F2858,IF($D2858<LataProjekcji,IF((SUM($K2858:Q2858)+12)<$D2861,12,$D2861-SUM($K2858:Q2858)),0)),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2858=LataProjekcji,$F2858,IF($D2858<LataProjekcji,IF((SUM($K2858:R2858)+12)<$D2861,12,$D2861-SUM($K2858:R2858)),0)),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2858=LataProjekcji,$F2858,IF($D2858<LataProjekcji,IF((SUM($K2858:S2858)+12)<$D2861,12,$D2861-SUM($K2858:S2858)),0)),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2858=LataProjekcji,$F2858,IF($D2858<LataProjekcji,IF((SUM($K2858:T2858)+12)<$D2861,12,$D2861-SUM($K2858:T2858)),0)),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2858=LataProjekcji,$F2858,IF($D2858<LataProjekcji,IF((SUM($K2858:U2858)+12)<$D2861,12,$D2861-SUM($K2858:U2858)),0)),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2858=LataProjekcji,$F2858,IF($D2858<LataProjekcji,IF((SUM($K2858:V2858)+12)<$D2861,12,$D2861-SUM($K2858:V2858)),0)),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2858=LataProjekcji,$F2858,IF($D2858<LataProjekcji,IF((SUM($K2858:W2858)+12)<$D2861,12,$D2861-SUM($K2858:W2858)),0)),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2858=LataProjekcji,$F2858,IF($D2858<LataProjekcji,IF((SUM($K2858:X2858)+12)<$D2861,12,$D2861-SUM($K2858:X2858)),0)),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2858=LataProjekcji,$F2858,IF($D2858<LataProjekcji,IF((SUM($K2858:Y2858)+12)<$D2861,12,$D2861-SUM($K2858:Y2858)),0)),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2858=LataProjekcji,$F2858,IF($D2858<LataProjekcji,IF((SUM($K2858:Z2858)+12)<$D2861,12,$D2861-SUM($K2858:Z2858)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1693","v":0},{"$f":"E1693","v":0},{"$f":"F1693","v":0},{"$f":"NOT(ISBLANK(am_maszyny))","v":false},{"$f":"SUM(K2859:AA2859)=E2861","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2858=LataProjekcji,IF($F2858>$E2861,$E2861,$F2858),IF($D2861>=$E2861,(IF($D2858<LataProjekcji,IF((SUM(J2859:$K2859)+12)<$E2861,12,$E2861-SUM(J2859:$K2859)),0)),(IF($D2858<LataProjekcji,IF((SUM(J2859:$K2859)+12)<$D2861,12,$D2861-SUM(J2859:$K2859)),0)))),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2858=LataProjekcji,IF($F2858>$E2861,$E2861,$F2858),IF($D2861>=$E2861,(IF($D2858<LataProjekcji,IF((SUM($K2859:K2859)+12)<$E2861,12,$E2861-SUM($K2859:K2859)),0)),(IF($D2858<LataProjekcji,IF((SUM($K2859:K2859)+12)<$D2861,12,$D2861-SUM($K2859:K2859)),0)))),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2858=LataProjekcji,IF($F2858>$E2861,$E2861,$F2858),IF($D2861>=$E2861,(IF($D2858<LataProjekcji,IF((SUM($K2859:L2859)+12)<$E2861,12,$E2861-SUM($K2859:L2859)),0)),(IF($D2858<LataProjekcji,IF((SUM($K2859:L2859)+12)<$D2861,12,$D2861-SUM($K2859:L2859)),0)))),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2858=LataProjekcji,IF($F2858>$E2861,$E2861,$F2858),IF($D2861>=$E2861,(IF($D2858<LataProjekcji,IF((SUM($K2859:M2859)+12)<$E2861,12,$E2861-SUM($K2859:M2859)),0)),(IF($D2858<LataProjekcji,IF((SUM($K2859:M2859)+12)<$D2861,12,$D2861-SUM($K2859:M2859)),0)))),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2858=LataProjekcji,IF($F2858>$E2861,$E2861,$F2858),IF($D2861>=$E2861,(IF($D2858<LataProjekcji,IF((SUM($K2859:N2859)+12)<$E2861,12,$E2861-SUM($K2859:N2859)),0)),(IF($D2858<LataProjekcji,IF((SUM($K2859:N2859)+12)<$D2861,12,$D2861-SUM($K2859:N2859)),0)))),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2858=LataProjekcji,IF($F2858>$E2861,$E2861,$F2858),IF($D2861>=$E2861,(IF($D2858<LataProjekcji,IF((SUM($K2859:O2859)+12)<$E2861,12,$E2861-SUM($K2859:O2859)),0)),(IF($D2858<LataProjekcji,IF((SUM($K2859:O2859)+12)<$D2861,12,$D2861-SUM($K2859:O2859)),0)))),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2858=LataProjekcji,IF($F2858>$E2861,$E2861,$F2858),IF($D2861>=$E2861,(IF($D2858<LataProjekcji,IF((SUM($K2859:P2859)+12)<$E2861,12,$E2861-SUM($K2859:P2859)),0)),(IF($D2858<LataProjekcji,IF((SUM($K2859:P2859)+12)<$D2861,12,$D2861-SUM($K2859:P2859)),0)))),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2858=LataProjekcji,IF($F2858>$E2861,$E2861,$F2858),IF($D2861>=$E2861,(IF($D2858<LataProjekcji,IF((SUM($K2859:Q2859)+12)<$E2861,12,$E2861-SUM($K2859:Q2859)),0)),(IF($D2858<LataProjekcji,IF((SUM($K2859:Q2859)+12)<$D2861,12,$D2861-SUM($K2859:Q2859)),0)))),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2858=LataProjekcji,IF($F2858>$E2861,$E2861,$F2858),IF($D2861>=$E2861,(IF($D2858<LataProjekcji,IF((SUM($K2859:R2859)+12)<$E2861,12,$E2861-SUM($K2859:R2859)),0)),(IF($D2858<LataProjekcji,IF((SUM($K2859:R2859)+12)<$D2861,12,$D2861-SUM($K2859:R2859)),0)))),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2858=LataProjekcji,IF($F2858>$E2861,$E2861,$F2858),IF($D2861>=$E2861,(IF($D2858<LataProjekcji,IF((SUM($K2859:S2859)+12)<$E2861,12,$E2861-SUM($K2859:S2859)),0)),(IF($D2858<LataProjekcji,IF((SUM($K2859:S2859)+12)<$D2861,12,$D2861-SUM($K2859:S2859)),0)))),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2858=LataProjekcji,IF($F2858>$E2861,$E2861,$F2858),IF($D2861>=$E2861,(IF($D2858<LataProjekcji,IF((SUM($K2859:T2859)+12)<$E2861,12,$E2861-SUM($K2859:T2859)),0)),(IF($D2858<LataProjekcji,IF((SUM($K2859:T2859)+12)<$D2861,12,$D2861-SUM($K2859:T2859)),0)))),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2858=LataProjekcji,IF($F2858>$E2861,$E2861,$F2858),IF($D2861>=$E2861,(IF($D2858<LataProjekcji,IF((SUM($K2859:U2859)+12)<$E2861,12,$E2861-SUM($K2859:U2859)),0)),(IF($D2858<LataProjekcji,IF((SUM($K2859:U2859)+12)<$D2861,12,$D2861-SUM($K2859:U2859)),0)))),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2858=LataProjekcji,IF($F2858>$E2861,$E2861,$F2858),IF($D2861>=$E2861,(IF($D2858<LataProjekcji,IF((SUM($K2859:V2859)+12)<$E2861,12,$E2861-SUM($K2859:V2859)),0)),(IF($D2858<LataProjekcji,IF((SUM($K2859:V2859)+12)<$D2861,12,$D2861-SUM($K2859:V2859)),0)))),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2858=LataProjekcji,IF($F2858>$E2861,$E2861,$F2858),IF($D2861>=$E2861,(IF($D2858<LataProjekcji,IF((SUM($K2859:W2859)+12)<$E2861,12,$E2861-SUM($K2859:W2859)),0)),(IF($D2858<LataProjekcji,IF((SUM($K2859:W2859)+12)<$D2861,12,$D2861-SUM($K2859:W2859)),0)))),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2858=LataProjekcji,IF($F2858>$E2861,$E2861,$F2858),IF($D2861>=$E2861,(IF($D2858<LataProjekcji,IF((SUM($K2859:X2859)+12)<$E2861,12,$E2861-SUM($K2859:X2859)),0)),(IF($D2858<LataProjekcji,IF((SUM($K2859:X2859)+12)<$D2861,12,$D2861-SUM($K2859:X2859)),0)))),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2858=LataProjekcji,IF($F2858>$E2861,$E2861,$F2858),IF($D2861>=$E2861,(IF($D2858<LataProjekcji,IF((SUM($K2859:Y2859)+12)<$E2861,12,$E2861-SUM($K2859:Y2859)),0)),(IF($D2858<LataProjekcji,IF((SUM($K2859:Y2859)+12)<$D2861,12,$D2861-SUM($K2859:Y2859)),0)))),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2858=LataProjekcji,IF($F2858>$E2861,$E2861,$F2858),IF($D2861>=$E2861,(IF($D2858<LataProjekcji,IF((SUM($K2859:Z2859)+12)<$E2861,12,$E2861-SUM($K2859:Z2859)),0)),(IF($D2858<LataProjekcji,IF((SUM($K2859:Z2859)+12)<$D2861,12,$D2861-SUM($K2859:Z2859)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1694","v":0},{"$f":"IF(D2859>10,ROUND(D2860/12,2),D2860)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2860:AA2860)=D2859","v":true},"amortyzacja",null,{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2861,ROUND($D2859,0),ROUND(K2858*$E2860,0)),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2861,ROUND($D2859-SUM(K2860:$K2860),0),ROUND(L2858*$E2860,0)),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2861,ROUND($D2859-SUM($K2860:L2860),0),ROUND(M2858*$E2860,0)),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2861,ROUND($D2859-SUM($K2860:M2860),0),ROUND(N2858*$E2860,0)),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2861,ROUND($D2859-SUM($K2860:N2860),0),ROUND(O2858*$E2860,0)),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2861,ROUND($D2859-SUM($K2860:O2860),0),ROUND(P2858*$E2860,0)),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2861,ROUND($D2859-SUM($K2860:P2860),0),ROUND(Q2858*$E2860,0)),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2861,ROUND($D2859-SUM($K2860:Q2860),0),ROUND(R2858*$E2860,0)),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2861,ROUND($D2859-SUM($K2860:R2860),0),ROUND(S2858*$E2860,0)),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2861,ROUND($D2859-SUM($K2860:S2860),0),ROUND(T2858*$E2860,0)),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2861,ROUND($D2859-SUM($K2860:T2860),0),ROUND(U2858*$E2860,0)),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2861,ROUND($D2859-SUM($K2860:U2860),0),ROUND(V2858*$E2860,0)),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2861,ROUND($D2859-SUM($K2860:V2860),0),ROUND(W2858*$E2860,0)),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2861,ROUND($D2859-SUM($K2860:W2860),0),ROUND(X2858*$E2860,0)),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2861,ROUND($D2859-SUM($K2860:X2860),0),ROUND(Y2858*$E2860,0)),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2861,ROUND($D2859-SUM($K2860:Y2860),0),ROUND(Z2858*$E2860,0)),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2861,ROUND($D2859-SUM($K2860:Z2860),0),ROUND(AA2858*$E2860,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2859/E2860,0),0)","v":0},{"$f":"IF(D2861=0,0,DATEDIF(DATE(D2858,E2858,1),DATE(F2860,G2860,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2858),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2858),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2860,IF(AND($G2860=$G2861,$F2860=$F2861),ROUND($D2859-SUM($K2861),0),ROUND(K2859*$E2860,0)),IF(LataProjekcji>$F2860,0,ROUND(K2859*$E2860,0))),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2860,IF(AND($G2860=$G2861,$F2860=$F2861),ROUND($D2859-SUM($K2861:K2861),0),ROUND(L2859*$E2860,0)),IF(LataProjekcji>$F2860,0,ROUND(L2859*$E2860,0))),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2860,IF(AND($G2860=$G2861,$F2860=$F2861),ROUND($D2859-SUM($K2861:L2861),0),ROUND(M2859*$E2860,0)),IF(LataProjekcji>$F2860,0,ROUND(M2859*$E2860,0))),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2860,IF(AND($G2860=$G2861,$F2860=$F2861),ROUND($D2859-SUM($K2861:M2861),0),ROUND(N2859*$E2860,0)),IF(LataProjekcji>$F2860,0,ROUND(N2859*$E2860,0))),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2860,IF(AND($G2860=$G2861,$F2860=$F2861),ROUND($D2859-SUM($K2861:N2861),0),ROUND(O2859*$E2860,0)),IF(LataProjekcji>$F2860,0,ROUND(O2859*$E2860,0))),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2860,IF(AND($G2860=$G2861,$F2860=$F2861),ROUND($D2859-SUM($K2861:O2861),0),ROUND(P2859*$E2860,0)),IF(LataProjekcji>$F2860,0,ROUND(P2859*$E2860,0))),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2860,IF(AND($G2860=$G2861,$F2860=$F2861),ROUND($D2859-SUM($K2861:P2861),0),ROUND(Q2859*$E2860,0)),IF(LataProjekcji>$F2860,0,ROUND(Q2859*$E2860,0))),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2860,IF(AND($G2860=$G2861,$F2860=$F2861),ROUND($D2859-SUM($K2861:Q2861),0),ROUND(R2859*$E2860,0)),IF(LataProjekcji>$F2860,0,ROUND(R2859*$E2860,0))),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2860,IF(AND($G2860=$G2861,$F2860=$F2861),ROUND($D2859-SUM($K2861:R2861),0),ROUND(S2859*$E2860,0)),IF(LataProjekcji>$F2860,0,ROUND(S2859*$E2860,0))),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2860,IF(AND($G2860=$G2861,$F2860=$F2861),ROUND($D2859-SUM($K2861:S2861),0),ROUND(T2859*$E2860,0)),IF(LataProjekcji>$F2860,0,ROUND(T2859*$E2860,0))),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2860,IF(AND($G2860=$G2861,$F2860=$F2861),ROUND($D2859-SUM($K2861:T2861),0),ROUND(U2859*$E2860,0)),IF(LataProjekcji>$F2860,0,ROUND(U2859*$E2860,0))),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2860,IF(AND($G2860=$G2861,$F2860=$F2861),ROUND($D2859-SUM($K2861:U2861),0),ROUND(V2859*$E2860,0)),IF(LataProjekcji>$F2860,0,ROUND(V2859*$E2860,0))),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2860,IF(AND($G2860=$G2861,$F2860=$F2861),ROUND($D2859-SUM($K2861:V2861),0),ROUND(W2859*$E2860,0)),IF(LataProjekcji>$F2860,0,ROUND(W2859*$E2860,0))),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2860,IF(AND($G2860=$G2861,$F2860=$F2861),ROUND($D2859-SUM($K2861:W2861),0),ROUND(X2859*$E2860,0)),IF(LataProjekcji>$F2860,0,ROUND(X2859*$E2860,0))),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2860,IF(AND($G2860=$G2861,$F2860=$F2861),ROUND($D2859-SUM($K2861:X2861),0),ROUND(Y2859*$E2860,0)),IF(LataProjekcji>$F2860,0,ROUND(Y2859*$E2860,0))),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2860,IF(AND($G2860=$G2861,$F2860=$F2861),ROUND($D2859-SUM($K2861:Y2861),0),ROUND(Z2859*$E2860,0)),IF(LataProjekcji>$F2860,0,ROUND(Z2859*$E2860,0))),0),0)","v":0},{"$f":"IF(AND($G2859,NOT(ISTEXT($G2858)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2860,IF(AND($G2860=$G2861,$F2860=$F2861),ROUND($D2859-SUM($K2861:Z2861),0),ROUND(AA2859*$E2860,0)),IF(LataProjekcji>$F2860,0,ROUND(AA2859*$E2860,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2859>10,ROUND((D2861-1)*E2860,0),E2860)","v":0},{"$f":"D2859-D2862","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1698","v":"nazwa ST: 0"},null,{"$f":"D1698","v":170},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1699","v":1900},{"$f":"E1699","v":1},{"$f":"IF(D2866>10,F1699,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2864,0)),\"brak daty\",IF(D2866>10,EDATE(OFFSET($E$269,$D2864,0),D2868),DATE(D2865,E2865,1)))","v":"brak daty"},{"$f":"SUM(K2865:AA2865)=D2868","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2865=LataProjekcji,$F2865,IF($D2865<LataProjekcji,IF((SUM(K2865)+12)<$D2868,12,$D2868-SUM(K2865)),0)),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2865=LataProjekcji,$F2865,IF($D2865<LataProjekcji,IF((SUM($K2865:K2865)+12)<$D2868,12,$D2868-SUM($K2865:K2865)),0)),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2865=LataProjekcji,$F2865,IF($D2865<LataProjekcji,IF((SUM($K2865:L2865)+12)<$D2868,12,$D2868-SUM($K2865:L2865)),0)),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2865=LataProjekcji,$F2865,IF($D2865<LataProjekcji,IF((SUM($K2865:M2865)+12)<$D2868,12,$D2868-SUM($K2865:M2865)),0)),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2865=LataProjekcji,$F2865,IF($D2865<LataProjekcji,IF((SUM($K2865:N2865)+12)<$D2868,12,$D2868-SUM($K2865:N2865)),0)),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2865=LataProjekcji,$F2865,IF($D2865<LataProjekcji,IF((SUM($K2865:O2865)+12)<$D2868,12,$D2868-SUM($K2865:O2865)),0)),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2865=LataProjekcji,$F2865,IF($D2865<LataProjekcji,IF((SUM($K2865:P2865)+12)<$D2868,12,$D2868-SUM($K2865:P2865)),0)),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2865=LataProjekcji,$F2865,IF($D2865<LataProjekcji,IF((SUM($K2865:Q2865)+12)<$D2868,12,$D2868-SUM($K2865:Q2865)),0)),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2865=LataProjekcji,$F2865,IF($D2865<LataProjekcji,IF((SUM($K2865:R2865)+12)<$D2868,12,$D2868-SUM($K2865:R2865)),0)),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2865=LataProjekcji,$F2865,IF($D2865<LataProjekcji,IF((SUM($K2865:S2865)+12)<$D2868,12,$D2868-SUM($K2865:S2865)),0)),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2865=LataProjekcji,$F2865,IF($D2865<LataProjekcji,IF((SUM($K2865:T2865)+12)<$D2868,12,$D2868-SUM($K2865:T2865)),0)),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2865=LataProjekcji,$F2865,IF($D2865<LataProjekcji,IF((SUM($K2865:U2865)+12)<$D2868,12,$D2868-SUM($K2865:U2865)),0)),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2865=LataProjekcji,$F2865,IF($D2865<LataProjekcji,IF((SUM($K2865:V2865)+12)<$D2868,12,$D2868-SUM($K2865:V2865)),0)),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2865=LataProjekcji,$F2865,IF($D2865<LataProjekcji,IF((SUM($K2865:W2865)+12)<$D2868,12,$D2868-SUM($K2865:W2865)),0)),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2865=LataProjekcji,$F2865,IF($D2865<LataProjekcji,IF((SUM($K2865:X2865)+12)<$D2868,12,$D2868-SUM($K2865:X2865)),0)),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2865=LataProjekcji,$F2865,IF($D2865<LataProjekcji,IF((SUM($K2865:Y2865)+12)<$D2868,12,$D2868-SUM($K2865:Y2865)),0)),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2865=LataProjekcji,$F2865,IF($D2865<LataProjekcji,IF((SUM($K2865:Z2865)+12)<$D2868,12,$D2868-SUM($K2865:Z2865)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1700","v":0},{"$f":"E1700","v":0},{"$f":"F1700","v":0},{"$f":"NOT(ISBLANK(am_maszyny))","v":false},{"$f":"SUM(K2866:AA2866)=E2868","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2865=LataProjekcji,IF($F2865>$E2868,$E2868,$F2865),IF($D2868>=$E2868,(IF($D2865<LataProjekcji,IF((SUM(J2866:$K2866)+12)<$E2868,12,$E2868-SUM(J2866:$K2866)),0)),(IF($D2865<LataProjekcji,IF((SUM(J2866:$K2866)+12)<$D2868,12,$D2868-SUM(J2866:$K2866)),0)))),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2865=LataProjekcji,IF($F2865>$E2868,$E2868,$F2865),IF($D2868>=$E2868,(IF($D2865<LataProjekcji,IF((SUM($K2866:K2866)+12)<$E2868,12,$E2868-SUM($K2866:K2866)),0)),(IF($D2865<LataProjekcji,IF((SUM($K2866:K2866)+12)<$D2868,12,$D2868-SUM($K2866:K2866)),0)))),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2865=LataProjekcji,IF($F2865>$E2868,$E2868,$F2865),IF($D2868>=$E2868,(IF($D2865<LataProjekcji,IF((SUM($K2866:L2866)+12)<$E2868,12,$E2868-SUM($K2866:L2866)),0)),(IF($D2865<LataProjekcji,IF((SUM($K2866:L2866)+12)<$D2868,12,$D2868-SUM($K2866:L2866)),0)))),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2865=LataProjekcji,IF($F2865>$E2868,$E2868,$F2865),IF($D2868>=$E2868,(IF($D2865<LataProjekcji,IF((SUM($K2866:M2866)+12)<$E2868,12,$E2868-SUM($K2866:M2866)),0)),(IF($D2865<LataProjekcji,IF((SUM($K2866:M2866)+12)<$D2868,12,$D2868-SUM($K2866:M2866)),0)))),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2865=LataProjekcji,IF($F2865>$E2868,$E2868,$F2865),IF($D2868>=$E2868,(IF($D2865<LataProjekcji,IF((SUM($K2866:N2866)+12)<$E2868,12,$E2868-SUM($K2866:N2866)),0)),(IF($D2865<LataProjekcji,IF((SUM($K2866:N2866)+12)<$D2868,12,$D2868-SUM($K2866:N2866)),0)))),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2865=LataProjekcji,IF($F2865>$E2868,$E2868,$F2865),IF($D2868>=$E2868,(IF($D2865<LataProjekcji,IF((SUM($K2866:O2866)+12)<$E2868,12,$E2868-SUM($K2866:O2866)),0)),(IF($D2865<LataProjekcji,IF((SUM($K2866:O2866)+12)<$D2868,12,$D2868-SUM($K2866:O2866)),0)))),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2865=LataProjekcji,IF($F2865>$E2868,$E2868,$F2865),IF($D2868>=$E2868,(IF($D2865<LataProjekcji,IF((SUM($K2866:P2866)+12)<$E2868,12,$E2868-SUM($K2866:P2866)),0)),(IF($D2865<LataProjekcji,IF((SUM($K2866:P2866)+12)<$D2868,12,$D2868-SUM($K2866:P2866)),0)))),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2865=LataProjekcji,IF($F2865>$E2868,$E2868,$F2865),IF($D2868>=$E2868,(IF($D2865<LataProjekcji,IF((SUM($K2866:Q2866)+12)<$E2868,12,$E2868-SUM($K2866:Q2866)),0)),(IF($D2865<LataProjekcji,IF((SUM($K2866:Q2866)+12)<$D2868,12,$D2868-SUM($K2866:Q2866)),0)))),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2865=LataProjekcji,IF($F2865>$E2868,$E2868,$F2865),IF($D2868>=$E2868,(IF($D2865<LataProjekcji,IF((SUM($K2866:R2866)+12)<$E2868,12,$E2868-SUM($K2866:R2866)),0)),(IF($D2865<LataProjekcji,IF((SUM($K2866:R2866)+12)<$D2868,12,$D2868-SUM($K2866:R2866)),0)))),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2865=LataProjekcji,IF($F2865>$E2868,$E2868,$F2865),IF($D2868>=$E2868,(IF($D2865<LataProjekcji,IF((SUM($K2866:S2866)+12)<$E2868,12,$E2868-SUM($K2866:S2866)),0)),(IF($D2865<LataProjekcji,IF((SUM($K2866:S2866)+12)<$D2868,12,$D2868-SUM($K2866:S2866)),0)))),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2865=LataProjekcji,IF($F2865>$E2868,$E2868,$F2865),IF($D2868>=$E2868,(IF($D2865<LataProjekcji,IF((SUM($K2866:T2866)+12)<$E2868,12,$E2868-SUM($K2866:T2866)),0)),(IF($D2865<LataProjekcji,IF((SUM($K2866:T2866)+12)<$D2868,12,$D2868-SUM($K2866:T2866)),0)))),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2865=LataProjekcji,IF($F2865>$E2868,$E2868,$F2865),IF($D2868>=$E2868,(IF($D2865<LataProjekcji,IF((SUM($K2866:U2866)+12)<$E2868,12,$E2868-SUM($K2866:U2866)),0)),(IF($D2865<LataProjekcji,IF((SUM($K2866:U2866)+12)<$D2868,12,$D2868-SUM($K2866:U2866)),0)))),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2865=LataProjekcji,IF($F2865>$E2868,$E2868,$F2865),IF($D2868>=$E2868,(IF($D2865<LataProjekcji,IF((SUM($K2866:V2866)+12)<$E2868,12,$E2868-SUM($K2866:V2866)),0)),(IF($D2865<LataProjekcji,IF((SUM($K2866:V2866)+12)<$D2868,12,$D2868-SUM($K2866:V2866)),0)))),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2865=LataProjekcji,IF($F2865>$E2868,$E2868,$F2865),IF($D2868>=$E2868,(IF($D2865<LataProjekcji,IF((SUM($K2866:W2866)+12)<$E2868,12,$E2868-SUM($K2866:W2866)),0)),(IF($D2865<LataProjekcji,IF((SUM($K2866:W2866)+12)<$D2868,12,$D2868-SUM($K2866:W2866)),0)))),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2865=LataProjekcji,IF($F2865>$E2868,$E2868,$F2865),IF($D2868>=$E2868,(IF($D2865<LataProjekcji,IF((SUM($K2866:X2866)+12)<$E2868,12,$E2868-SUM($K2866:X2866)),0)),(IF($D2865<LataProjekcji,IF((SUM($K2866:X2866)+12)<$D2868,12,$D2868-SUM($K2866:X2866)),0)))),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2865=LataProjekcji,IF($F2865>$E2868,$E2868,$F2865),IF($D2868>=$E2868,(IF($D2865<LataProjekcji,IF((SUM($K2866:Y2866)+12)<$E2868,12,$E2868-SUM($K2866:Y2866)),0)),(IF($D2865<LataProjekcji,IF((SUM($K2866:Y2866)+12)<$D2868,12,$D2868-SUM($K2866:Y2866)),0)))),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2865=LataProjekcji,IF($F2865>$E2868,$E2868,$F2865),IF($D2868>=$E2868,(IF($D2865<LataProjekcji,IF((SUM($K2866:Z2866)+12)<$E2868,12,$E2868-SUM($K2866:Z2866)),0)),(IF($D2865<LataProjekcji,IF((SUM($K2866:Z2866)+12)<$D2868,12,$D2868-SUM($K2866:Z2866)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1701","v":0},{"$f":"IF(D2866>10,ROUND(D2867/12,2),D2867)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2867:AA2867)=D2866","v":true},"amortyzacja",null,{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2868,ROUND($D2866,0),ROUND(K2865*$E2867,0)),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2868,ROUND($D2866-SUM(K2867:$K2867),0),ROUND(L2865*$E2867,0)),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2868,ROUND($D2866-SUM($K2867:L2867),0),ROUND(M2865*$E2867,0)),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2868,ROUND($D2866-SUM($K2867:M2867),0),ROUND(N2865*$E2867,0)),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2868,ROUND($D2866-SUM($K2867:N2867),0),ROUND(O2865*$E2867,0)),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2868,ROUND($D2866-SUM($K2867:O2867),0),ROUND(P2865*$E2867,0)),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2868,ROUND($D2866-SUM($K2867:P2867),0),ROUND(Q2865*$E2867,0)),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2868,ROUND($D2866-SUM($K2867:Q2867),0),ROUND(R2865*$E2867,0)),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2868,ROUND($D2866-SUM($K2867:R2867),0),ROUND(S2865*$E2867,0)),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2868,ROUND($D2866-SUM($K2867:S2867),0),ROUND(T2865*$E2867,0)),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2868,ROUND($D2866-SUM($K2867:T2867),0),ROUND(U2865*$E2867,0)),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2868,ROUND($D2866-SUM($K2867:U2867),0),ROUND(V2865*$E2867,0)),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2868,ROUND($D2866-SUM($K2867:V2867),0),ROUND(W2865*$E2867,0)),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2868,ROUND($D2866-SUM($K2867:W2867),0),ROUND(X2865*$E2867,0)),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2868,ROUND($D2866-SUM($K2867:X2867),0),ROUND(Y2865*$E2867,0)),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2868,ROUND($D2866-SUM($K2867:Y2867),0),ROUND(Z2865*$E2867,0)),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2868,ROUND($D2866-SUM($K2867:Z2867),0),ROUND(AA2865*$E2867,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2866/E2867,0),0)","v":0},{"$f":"IF(D2868=0,0,DATEDIF(DATE(D2865,E2865,1),DATE(F2867,G2867,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2865),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2865),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2867,IF(AND($G2867=$G2868,$F2867=$F2868),ROUND($D2866-SUM($K2868),0),ROUND(K2866*$E2867,0)),IF(LataProjekcji>$F2867,0,ROUND(K2866*$E2867,0))),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2867,IF(AND($G2867=$G2868,$F2867=$F2868),ROUND($D2866-SUM($K2868:K2868),0),ROUND(L2866*$E2867,0)),IF(LataProjekcji>$F2867,0,ROUND(L2866*$E2867,0))),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2867,IF(AND($G2867=$G2868,$F2867=$F2868),ROUND($D2866-SUM($K2868:L2868),0),ROUND(M2866*$E2867,0)),IF(LataProjekcji>$F2867,0,ROUND(M2866*$E2867,0))),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2867,IF(AND($G2867=$G2868,$F2867=$F2868),ROUND($D2866-SUM($K2868:M2868),0),ROUND(N2866*$E2867,0)),IF(LataProjekcji>$F2867,0,ROUND(N2866*$E2867,0))),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2867,IF(AND($G2867=$G2868,$F2867=$F2868),ROUND($D2866-SUM($K2868:N2868),0),ROUND(O2866*$E2867,0)),IF(LataProjekcji>$F2867,0,ROUND(O2866*$E2867,0))),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2867,IF(AND($G2867=$G2868,$F2867=$F2868),ROUND($D2866-SUM($K2868:O2868),0),ROUND(P2866*$E2867,0)),IF(LataProjekcji>$F2867,0,ROUND(P2866*$E2867,0))),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2867,IF(AND($G2867=$G2868,$F2867=$F2868),ROUND($D2866-SUM($K2868:P2868),0),ROUND(Q2866*$E2867,0)),IF(LataProjekcji>$F2867,0,ROUND(Q2866*$E2867,0))),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2867,IF(AND($G2867=$G2868,$F2867=$F2868),ROUND($D2866-SUM($K2868:Q2868),0),ROUND(R2866*$E2867,0)),IF(LataProjekcji>$F2867,0,ROUND(R2866*$E2867,0))),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2867,IF(AND($G2867=$G2868,$F2867=$F2868),ROUND($D2866-SUM($K2868:R2868),0),ROUND(S2866*$E2867,0)),IF(LataProjekcji>$F2867,0,ROUND(S2866*$E2867,0))),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2867,IF(AND($G2867=$G2868,$F2867=$F2868),ROUND($D2866-SUM($K2868:S2868),0),ROUND(T2866*$E2867,0)),IF(LataProjekcji>$F2867,0,ROUND(T2866*$E2867,0))),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2867,IF(AND($G2867=$G2868,$F2867=$F2868),ROUND($D2866-SUM($K2868:T2868),0),ROUND(U2866*$E2867,0)),IF(LataProjekcji>$F2867,0,ROUND(U2866*$E2867,0))),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2867,IF(AND($G2867=$G2868,$F2867=$F2868),ROUND($D2866-SUM($K2868:U2868),0),ROUND(V2866*$E2867,0)),IF(LataProjekcji>$F2867,0,ROUND(V2866*$E2867,0))),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2867,IF(AND($G2867=$G2868,$F2867=$F2868),ROUND($D2866-SUM($K2868:V2868),0),ROUND(W2866*$E2867,0)),IF(LataProjekcji>$F2867,0,ROUND(W2866*$E2867,0))),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2867,IF(AND($G2867=$G2868,$F2867=$F2868),ROUND($D2866-SUM($K2868:W2868),0),ROUND(X2866*$E2867,0)),IF(LataProjekcji>$F2867,0,ROUND(X2866*$E2867,0))),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2867,IF(AND($G2867=$G2868,$F2867=$F2868),ROUND($D2866-SUM($K2868:X2868),0),ROUND(Y2866*$E2867,0)),IF(LataProjekcji>$F2867,0,ROUND(Y2866*$E2867,0))),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2867,IF(AND($G2867=$G2868,$F2867=$F2868),ROUND($D2866-SUM($K2868:Y2868),0),ROUND(Z2866*$E2867,0)),IF(LataProjekcji>$F2867,0,ROUND(Z2866*$E2867,0))),0),0)","v":0},{"$f":"IF(AND($G2866,NOT(ISTEXT($G2865)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2867,IF(AND($G2867=$G2868,$F2867=$F2868),ROUND($D2866-SUM($K2868:Z2868),0),ROUND(AA2866*$E2867,0)),IF(LataProjekcji>$F2867,0,ROUND(AA2866*$E2867,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2866>10,ROUND((D2868-1)*E2867,0),E2867)","v":0},{"$f":"D2866-D2869","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1705","v":"nazwa ST: 0"},null,{"$f":"D1705","v":171},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1706","v":1900},{"$f":"E1706","v":1},{"$f":"IF(D2873>10,F1706,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2871,0)),\"brak daty\",IF(D2873>10,EDATE(OFFSET($E$269,$D2871,0),D2875),DATE(D2872,E2872,1)))","v":"brak daty"},{"$f":"SUM(K2872:AA2872)=D2875","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2872=LataProjekcji,$F2872,IF($D2872<LataProjekcji,IF((SUM(K2872)+12)<$D2875,12,$D2875-SUM(K2872)),0)),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2872=LataProjekcji,$F2872,IF($D2872<LataProjekcji,IF((SUM($K2872:K2872)+12)<$D2875,12,$D2875-SUM($K2872:K2872)),0)),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2872=LataProjekcji,$F2872,IF($D2872<LataProjekcji,IF((SUM($K2872:L2872)+12)<$D2875,12,$D2875-SUM($K2872:L2872)),0)),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2872=LataProjekcji,$F2872,IF($D2872<LataProjekcji,IF((SUM($K2872:M2872)+12)<$D2875,12,$D2875-SUM($K2872:M2872)),0)),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2872=LataProjekcji,$F2872,IF($D2872<LataProjekcji,IF((SUM($K2872:N2872)+12)<$D2875,12,$D2875-SUM($K2872:N2872)),0)),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2872=LataProjekcji,$F2872,IF($D2872<LataProjekcji,IF((SUM($K2872:O2872)+12)<$D2875,12,$D2875-SUM($K2872:O2872)),0)),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2872=LataProjekcji,$F2872,IF($D2872<LataProjekcji,IF((SUM($K2872:P2872)+12)<$D2875,12,$D2875-SUM($K2872:P2872)),0)),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2872=LataProjekcji,$F2872,IF($D2872<LataProjekcji,IF((SUM($K2872:Q2872)+12)<$D2875,12,$D2875-SUM($K2872:Q2872)),0)),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2872=LataProjekcji,$F2872,IF($D2872<LataProjekcji,IF((SUM($K2872:R2872)+12)<$D2875,12,$D2875-SUM($K2872:R2872)),0)),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2872=LataProjekcji,$F2872,IF($D2872<LataProjekcji,IF((SUM($K2872:S2872)+12)<$D2875,12,$D2875-SUM($K2872:S2872)),0)),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2872=LataProjekcji,$F2872,IF($D2872<LataProjekcji,IF((SUM($K2872:T2872)+12)<$D2875,12,$D2875-SUM($K2872:T2872)),0)),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2872=LataProjekcji,$F2872,IF($D2872<LataProjekcji,IF((SUM($K2872:U2872)+12)<$D2875,12,$D2875-SUM($K2872:U2872)),0)),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2872=LataProjekcji,$F2872,IF($D2872<LataProjekcji,IF((SUM($K2872:V2872)+12)<$D2875,12,$D2875-SUM($K2872:V2872)),0)),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2872=LataProjekcji,$F2872,IF($D2872<LataProjekcji,IF((SUM($K2872:W2872)+12)<$D2875,12,$D2875-SUM($K2872:W2872)),0)),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2872=LataProjekcji,$F2872,IF($D2872<LataProjekcji,IF((SUM($K2872:X2872)+12)<$D2875,12,$D2875-SUM($K2872:X2872)),0)),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2872=LataProjekcji,$F2872,IF($D2872<LataProjekcji,IF((SUM($K2872:Y2872)+12)<$D2875,12,$D2875-SUM($K2872:Y2872)),0)),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2872=LataProjekcji,$F2872,IF($D2872<LataProjekcji,IF((SUM($K2872:Z2872)+12)<$D2875,12,$D2875-SUM($K2872:Z2872)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1707","v":0},{"$f":"E1707","v":0},{"$f":"F1707","v":0},{"$f":"NOT(ISBLANK(am_maszyny))","v":false},{"$f":"SUM(K2873:AA2873)=E2875","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2872=LataProjekcji,IF($F2872>$E2875,$E2875,$F2872),IF($D2875>=$E2875,(IF($D2872<LataProjekcji,IF((SUM(J2873:$K2873)+12)<$E2875,12,$E2875-SUM(J2873:$K2873)),0)),(IF($D2872<LataProjekcji,IF((SUM(J2873:$K2873)+12)<$D2875,12,$D2875-SUM(J2873:$K2873)),0)))),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2872=LataProjekcji,IF($F2872>$E2875,$E2875,$F2872),IF($D2875>=$E2875,(IF($D2872<LataProjekcji,IF((SUM($K2873:K2873)+12)<$E2875,12,$E2875-SUM($K2873:K2873)),0)),(IF($D2872<LataProjekcji,IF((SUM($K2873:K2873)+12)<$D2875,12,$D2875-SUM($K2873:K2873)),0)))),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2872=LataProjekcji,IF($F2872>$E2875,$E2875,$F2872),IF($D2875>=$E2875,(IF($D2872<LataProjekcji,IF((SUM($K2873:L2873)+12)<$E2875,12,$E2875-SUM($K2873:L2873)),0)),(IF($D2872<LataProjekcji,IF((SUM($K2873:L2873)+12)<$D2875,12,$D2875-SUM($K2873:L2873)),0)))),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2872=LataProjekcji,IF($F2872>$E2875,$E2875,$F2872),IF($D2875>=$E2875,(IF($D2872<LataProjekcji,IF((SUM($K2873:M2873)+12)<$E2875,12,$E2875-SUM($K2873:M2873)),0)),(IF($D2872<LataProjekcji,IF((SUM($K2873:M2873)+12)<$D2875,12,$D2875-SUM($K2873:M2873)),0)))),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2872=LataProjekcji,IF($F2872>$E2875,$E2875,$F2872),IF($D2875>=$E2875,(IF($D2872<LataProjekcji,IF((SUM($K2873:N2873)+12)<$E2875,12,$E2875-SUM($K2873:N2873)),0)),(IF($D2872<LataProjekcji,IF((SUM($K2873:N2873)+12)<$D2875,12,$D2875-SUM($K2873:N2873)),0)))),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2872=LataProjekcji,IF($F2872>$E2875,$E2875,$F2872),IF($D2875>=$E2875,(IF($D2872<LataProjekcji,IF((SUM($K2873:O2873)+12)<$E2875,12,$E2875-SUM($K2873:O2873)),0)),(IF($D2872<LataProjekcji,IF((SUM($K2873:O2873)+12)<$D2875,12,$D2875-SUM($K2873:O2873)),0)))),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2872=LataProjekcji,IF($F2872>$E2875,$E2875,$F2872),IF($D2875>=$E2875,(IF($D2872<LataProjekcji,IF((SUM($K2873:P2873)+12)<$E2875,12,$E2875-SUM($K2873:P2873)),0)),(IF($D2872<LataProjekcji,IF((SUM($K2873:P2873)+12)<$D2875,12,$D2875-SUM($K2873:P2873)),0)))),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2872=LataProjekcji,IF($F2872>$E2875,$E2875,$F2872),IF($D2875>=$E2875,(IF($D2872<LataProjekcji,IF((SUM($K2873:Q2873)+12)<$E2875,12,$E2875-SUM($K2873:Q2873)),0)),(IF($D2872<LataProjekcji,IF((SUM($K2873:Q2873)+12)<$D2875,12,$D2875-SUM($K2873:Q2873)),0)))),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2872=LataProjekcji,IF($F2872>$E2875,$E2875,$F2872),IF($D2875>=$E2875,(IF($D2872<LataProjekcji,IF((SUM($K2873:R2873)+12)<$E2875,12,$E2875-SUM($K2873:R2873)),0)),(IF($D2872<LataProjekcji,IF((SUM($K2873:R2873)+12)<$D2875,12,$D2875-SUM($K2873:R2873)),0)))),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2872=LataProjekcji,IF($F2872>$E2875,$E2875,$F2872),IF($D2875>=$E2875,(IF($D2872<LataProjekcji,IF((SUM($K2873:S2873)+12)<$E2875,12,$E2875-SUM($K2873:S2873)),0)),(IF($D2872<LataProjekcji,IF((SUM($K2873:S2873)+12)<$D2875,12,$D2875-SUM($K2873:S2873)),0)))),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2872=LataProjekcji,IF($F2872>$E2875,$E2875,$F2872),IF($D2875>=$E2875,(IF($D2872<LataProjekcji,IF((SUM($K2873:T2873)+12)<$E2875,12,$E2875-SUM($K2873:T2873)),0)),(IF($D2872<LataProjekcji,IF((SUM($K2873:T2873)+12)<$D2875,12,$D2875-SUM($K2873:T2873)),0)))),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2872=LataProjekcji,IF($F2872>$E2875,$E2875,$F2872),IF($D2875>=$E2875,(IF($D2872<LataProjekcji,IF((SUM($K2873:U2873)+12)<$E2875,12,$E2875-SUM($K2873:U2873)),0)),(IF($D2872<LataProjekcji,IF((SUM($K2873:U2873)+12)<$D2875,12,$D2875-SUM($K2873:U2873)),0)))),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2872=LataProjekcji,IF($F2872>$E2875,$E2875,$F2872),IF($D2875>=$E2875,(IF($D2872<LataProjekcji,IF((SUM($K2873:V2873)+12)<$E2875,12,$E2875-SUM($K2873:V2873)),0)),(IF($D2872<LataProjekcji,IF((SUM($K2873:V2873)+12)<$D2875,12,$D2875-SUM($K2873:V2873)),0)))),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2872=LataProjekcji,IF($F2872>$E2875,$E2875,$F2872),IF($D2875>=$E2875,(IF($D2872<LataProjekcji,IF((SUM($K2873:W2873)+12)<$E2875,12,$E2875-SUM($K2873:W2873)),0)),(IF($D2872<LataProjekcji,IF((SUM($K2873:W2873)+12)<$D2875,12,$D2875-SUM($K2873:W2873)),0)))),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2872=LataProjekcji,IF($F2872>$E2875,$E2875,$F2872),IF($D2875>=$E2875,(IF($D2872<LataProjekcji,IF((SUM($K2873:X2873)+12)<$E2875,12,$E2875-SUM($K2873:X2873)),0)),(IF($D2872<LataProjekcji,IF((SUM($K2873:X2873)+12)<$D2875,12,$D2875-SUM($K2873:X2873)),0)))),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2872=LataProjekcji,IF($F2872>$E2875,$E2875,$F2872),IF($D2875>=$E2875,(IF($D2872<LataProjekcji,IF((SUM($K2873:Y2873)+12)<$E2875,12,$E2875-SUM($K2873:Y2873)),0)),(IF($D2872<LataProjekcji,IF((SUM($K2873:Y2873)+12)<$D2875,12,$D2875-SUM($K2873:Y2873)),0)))),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2872=LataProjekcji,IF($F2872>$E2875,$E2875,$F2872),IF($D2875>=$E2875,(IF($D2872<LataProjekcji,IF((SUM($K2873:Z2873)+12)<$E2875,12,$E2875-SUM($K2873:Z2873)),0)),(IF($D2872<LataProjekcji,IF((SUM($K2873:Z2873)+12)<$D2875,12,$D2875-SUM($K2873:Z2873)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1708","v":0},{"$f":"IF(D2873>10,ROUND(D2874/12,2),D2874)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2874:AA2874)=D2873","v":true},"amortyzacja",null,{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2875,ROUND($D2873,0),ROUND(K2872*$E2874,0)),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2875,ROUND($D2873-SUM(K2874:$K2874),0),ROUND(L2872*$E2874,0)),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2875,ROUND($D2873-SUM($K2874:L2874),0),ROUND(M2872*$E2874,0)),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2875,ROUND($D2873-SUM($K2874:M2874),0),ROUND(N2872*$E2874,0)),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2875,ROUND($D2873-SUM($K2874:N2874),0),ROUND(O2872*$E2874,0)),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2875,ROUND($D2873-SUM($K2874:O2874),0),ROUND(P2872*$E2874,0)),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2875,ROUND($D2873-SUM($K2874:P2874),0),ROUND(Q2872*$E2874,0)),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2875,ROUND($D2873-SUM($K2874:Q2874),0),ROUND(R2872*$E2874,0)),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2875,ROUND($D2873-SUM($K2874:R2874),0),ROUND(S2872*$E2874,0)),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2875,ROUND($D2873-SUM($K2874:S2874),0),ROUND(T2872*$E2874,0)),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2875,ROUND($D2873-SUM($K2874:T2874),0),ROUND(U2872*$E2874,0)),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2875,ROUND($D2873-SUM($K2874:U2874),0),ROUND(V2872*$E2874,0)),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2875,ROUND($D2873-SUM($K2874:V2874),0),ROUND(W2872*$E2874,0)),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2875,ROUND($D2873-SUM($K2874:W2874),0),ROUND(X2872*$E2874,0)),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2875,ROUND($D2873-SUM($K2874:X2874),0),ROUND(Y2872*$E2874,0)),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2875,ROUND($D2873-SUM($K2874:Y2874),0),ROUND(Z2872*$E2874,0)),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2875,ROUND($D2873-SUM($K2874:Z2874),0),ROUND(AA2872*$E2874,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2873/E2874,0),0)","v":0},{"$f":"IF(D2875=0,0,DATEDIF(DATE(D2872,E2872,1),DATE(F2874,G2874,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2872),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2872),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2874,IF(AND($G2874=$G2875,$F2874=$F2875),ROUND($D2873-SUM($K2875),0),ROUND(K2873*$E2874,0)),IF(LataProjekcji>$F2874,0,ROUND(K2873*$E2874,0))),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2874,IF(AND($G2874=$G2875,$F2874=$F2875),ROUND($D2873-SUM($K2875:K2875),0),ROUND(L2873*$E2874,0)),IF(LataProjekcji>$F2874,0,ROUND(L2873*$E2874,0))),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2874,IF(AND($G2874=$G2875,$F2874=$F2875),ROUND($D2873-SUM($K2875:L2875),0),ROUND(M2873*$E2874,0)),IF(LataProjekcji>$F2874,0,ROUND(M2873*$E2874,0))),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2874,IF(AND($G2874=$G2875,$F2874=$F2875),ROUND($D2873-SUM($K2875:M2875),0),ROUND(N2873*$E2874,0)),IF(LataProjekcji>$F2874,0,ROUND(N2873*$E2874,0))),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2874,IF(AND($G2874=$G2875,$F2874=$F2875),ROUND($D2873-SUM($K2875:N2875),0),ROUND(O2873*$E2874,0)),IF(LataProjekcji>$F2874,0,ROUND(O2873*$E2874,0))),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2874,IF(AND($G2874=$G2875,$F2874=$F2875),ROUND($D2873-SUM($K2875:O2875),0),ROUND(P2873*$E2874,0)),IF(LataProjekcji>$F2874,0,ROUND(P2873*$E2874,0))),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2874,IF(AND($G2874=$G2875,$F2874=$F2875),ROUND($D2873-SUM($K2875:P2875),0),ROUND(Q2873*$E2874,0)),IF(LataProjekcji>$F2874,0,ROUND(Q2873*$E2874,0))),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2874,IF(AND($G2874=$G2875,$F2874=$F2875),ROUND($D2873-SUM($K2875:Q2875),0),ROUND(R2873*$E2874,0)),IF(LataProjekcji>$F2874,0,ROUND(R2873*$E2874,0))),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2874,IF(AND($G2874=$G2875,$F2874=$F2875),ROUND($D2873-SUM($K2875:R2875),0),ROUND(S2873*$E2874,0)),IF(LataProjekcji>$F2874,0,ROUND(S2873*$E2874,0))),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2874,IF(AND($G2874=$G2875,$F2874=$F2875),ROUND($D2873-SUM($K2875:S2875),0),ROUND(T2873*$E2874,0)),IF(LataProjekcji>$F2874,0,ROUND(T2873*$E2874,0))),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2874,IF(AND($G2874=$G2875,$F2874=$F2875),ROUND($D2873-SUM($K2875:T2875),0),ROUND(U2873*$E2874,0)),IF(LataProjekcji>$F2874,0,ROUND(U2873*$E2874,0))),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2874,IF(AND($G2874=$G2875,$F2874=$F2875),ROUND($D2873-SUM($K2875:U2875),0),ROUND(V2873*$E2874,0)),IF(LataProjekcji>$F2874,0,ROUND(V2873*$E2874,0))),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2874,IF(AND($G2874=$G2875,$F2874=$F2875),ROUND($D2873-SUM($K2875:V2875),0),ROUND(W2873*$E2874,0)),IF(LataProjekcji>$F2874,0,ROUND(W2873*$E2874,0))),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2874,IF(AND($G2874=$G2875,$F2874=$F2875),ROUND($D2873-SUM($K2875:W2875),0),ROUND(X2873*$E2874,0)),IF(LataProjekcji>$F2874,0,ROUND(X2873*$E2874,0))),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2874,IF(AND($G2874=$G2875,$F2874=$F2875),ROUND($D2873-SUM($K2875:X2875),0),ROUND(Y2873*$E2874,0)),IF(LataProjekcji>$F2874,0,ROUND(Y2873*$E2874,0))),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2874,IF(AND($G2874=$G2875,$F2874=$F2875),ROUND($D2873-SUM($K2875:Y2875),0),ROUND(Z2873*$E2874,0)),IF(LataProjekcji>$F2874,0,ROUND(Z2873*$E2874,0))),0),0)","v":0},{"$f":"IF(AND($G2873,NOT(ISTEXT($G2872)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2874,IF(AND($G2874=$G2875,$F2874=$F2875),ROUND($D2873-SUM($K2875:Z2875),0),ROUND(AA2873*$E2874,0)),IF(LataProjekcji>$F2874,0,ROUND(AA2873*$E2874,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2873>10,ROUND((D2875-1)*E2874,0),E2874)","v":0},{"$f":"D2873-D2876","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1712","v":"nazwa ST: 0"},null,{"$f":"D1712","v":172},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1713","v":1900},{"$f":"E1713","v":1},{"$f":"IF(D2880>10,F1713,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2878,0)),\"brak daty\",IF(D2880>10,EDATE(OFFSET($E$269,$D2878,0),D2882),DATE(D2879,E2879,1)))","v":"brak daty"},{"$f":"SUM(K2879:AA2879)=D2882","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2879=LataProjekcji,$F2879,IF($D2879<LataProjekcji,IF((SUM(K2879)+12)<$D2882,12,$D2882-SUM(K2879)),0)),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2879=LataProjekcji,$F2879,IF($D2879<LataProjekcji,IF((SUM($K2879:K2879)+12)<$D2882,12,$D2882-SUM($K2879:K2879)),0)),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2879=LataProjekcji,$F2879,IF($D2879<LataProjekcji,IF((SUM($K2879:L2879)+12)<$D2882,12,$D2882-SUM($K2879:L2879)),0)),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2879=LataProjekcji,$F2879,IF($D2879<LataProjekcji,IF((SUM($K2879:M2879)+12)<$D2882,12,$D2882-SUM($K2879:M2879)),0)),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2879=LataProjekcji,$F2879,IF($D2879<LataProjekcji,IF((SUM($K2879:N2879)+12)<$D2882,12,$D2882-SUM($K2879:N2879)),0)),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2879=LataProjekcji,$F2879,IF($D2879<LataProjekcji,IF((SUM($K2879:O2879)+12)<$D2882,12,$D2882-SUM($K2879:O2879)),0)),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2879=LataProjekcji,$F2879,IF($D2879<LataProjekcji,IF((SUM($K2879:P2879)+12)<$D2882,12,$D2882-SUM($K2879:P2879)),0)),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2879=LataProjekcji,$F2879,IF($D2879<LataProjekcji,IF((SUM($K2879:Q2879)+12)<$D2882,12,$D2882-SUM($K2879:Q2879)),0)),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2879=LataProjekcji,$F2879,IF($D2879<LataProjekcji,IF((SUM($K2879:R2879)+12)<$D2882,12,$D2882-SUM($K2879:R2879)),0)),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2879=LataProjekcji,$F2879,IF($D2879<LataProjekcji,IF((SUM($K2879:S2879)+12)<$D2882,12,$D2882-SUM($K2879:S2879)),0)),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2879=LataProjekcji,$F2879,IF($D2879<LataProjekcji,IF((SUM($K2879:T2879)+12)<$D2882,12,$D2882-SUM($K2879:T2879)),0)),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2879=LataProjekcji,$F2879,IF($D2879<LataProjekcji,IF((SUM($K2879:U2879)+12)<$D2882,12,$D2882-SUM($K2879:U2879)),0)),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2879=LataProjekcji,$F2879,IF($D2879<LataProjekcji,IF((SUM($K2879:V2879)+12)<$D2882,12,$D2882-SUM($K2879:V2879)),0)),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2879=LataProjekcji,$F2879,IF($D2879<LataProjekcji,IF((SUM($K2879:W2879)+12)<$D2882,12,$D2882-SUM($K2879:W2879)),0)),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2879=LataProjekcji,$F2879,IF($D2879<LataProjekcji,IF((SUM($K2879:X2879)+12)<$D2882,12,$D2882-SUM($K2879:X2879)),0)),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2879=LataProjekcji,$F2879,IF($D2879<LataProjekcji,IF((SUM($K2879:Y2879)+12)<$D2882,12,$D2882-SUM($K2879:Y2879)),0)),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2879=LataProjekcji,$F2879,IF($D2879<LataProjekcji,IF((SUM($K2879:Z2879)+12)<$D2882,12,$D2882-SUM($K2879:Z2879)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1714","v":0},{"$f":"E1714","v":0},{"$f":"F1714","v":0},{"$f":"NOT(ISBLANK(am_maszyny))","v":false},{"$f":"SUM(K2880:AA2880)=E2882","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2879=LataProjekcji,IF($F2879>$E2882,$E2882,$F2879),IF($D2882>=$E2882,(IF($D2879<LataProjekcji,IF((SUM(J2880:$K2880)+12)<$E2882,12,$E2882-SUM(J2880:$K2880)),0)),(IF($D2879<LataProjekcji,IF((SUM(J2880:$K2880)+12)<$D2882,12,$D2882-SUM(J2880:$K2880)),0)))),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2879=LataProjekcji,IF($F2879>$E2882,$E2882,$F2879),IF($D2882>=$E2882,(IF($D2879<LataProjekcji,IF((SUM($K2880:K2880)+12)<$E2882,12,$E2882-SUM($K2880:K2880)),0)),(IF($D2879<LataProjekcji,IF((SUM($K2880:K2880)+12)<$D2882,12,$D2882-SUM($K2880:K2880)),0)))),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2879=LataProjekcji,IF($F2879>$E2882,$E2882,$F2879),IF($D2882>=$E2882,(IF($D2879<LataProjekcji,IF((SUM($K2880:L2880)+12)<$E2882,12,$E2882-SUM($K2880:L2880)),0)),(IF($D2879<LataProjekcji,IF((SUM($K2880:L2880)+12)<$D2882,12,$D2882-SUM($K2880:L2880)),0)))),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2879=LataProjekcji,IF($F2879>$E2882,$E2882,$F2879),IF($D2882>=$E2882,(IF($D2879<LataProjekcji,IF((SUM($K2880:M2880)+12)<$E2882,12,$E2882-SUM($K2880:M2880)),0)),(IF($D2879<LataProjekcji,IF((SUM($K2880:M2880)+12)<$D2882,12,$D2882-SUM($K2880:M2880)),0)))),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2879=LataProjekcji,IF($F2879>$E2882,$E2882,$F2879),IF($D2882>=$E2882,(IF($D2879<LataProjekcji,IF((SUM($K2880:N2880)+12)<$E2882,12,$E2882-SUM($K2880:N2880)),0)),(IF($D2879<LataProjekcji,IF((SUM($K2880:N2880)+12)<$D2882,12,$D2882-SUM($K2880:N2880)),0)))),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2879=LataProjekcji,IF($F2879>$E2882,$E2882,$F2879),IF($D2882>=$E2882,(IF($D2879<LataProjekcji,IF((SUM($K2880:O2880)+12)<$E2882,12,$E2882-SUM($K2880:O2880)),0)),(IF($D2879<LataProjekcji,IF((SUM($K2880:O2880)+12)<$D2882,12,$D2882-SUM($K2880:O2880)),0)))),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2879=LataProjekcji,IF($F2879>$E2882,$E2882,$F2879),IF($D2882>=$E2882,(IF($D2879<LataProjekcji,IF((SUM($K2880:P2880)+12)<$E2882,12,$E2882-SUM($K2880:P2880)),0)),(IF($D2879<LataProjekcji,IF((SUM($K2880:P2880)+12)<$D2882,12,$D2882-SUM($K2880:P2880)),0)))),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2879=LataProjekcji,IF($F2879>$E2882,$E2882,$F2879),IF($D2882>=$E2882,(IF($D2879<LataProjekcji,IF((SUM($K2880:Q2880)+12)<$E2882,12,$E2882-SUM($K2880:Q2880)),0)),(IF($D2879<LataProjekcji,IF((SUM($K2880:Q2880)+12)<$D2882,12,$D2882-SUM($K2880:Q2880)),0)))),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2879=LataProjekcji,IF($F2879>$E2882,$E2882,$F2879),IF($D2882>=$E2882,(IF($D2879<LataProjekcji,IF((SUM($K2880:R2880)+12)<$E2882,12,$E2882-SUM($K2880:R2880)),0)),(IF($D2879<LataProjekcji,IF((SUM($K2880:R2880)+12)<$D2882,12,$D2882-SUM($K2880:R2880)),0)))),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2879=LataProjekcji,IF($F2879>$E2882,$E2882,$F2879),IF($D2882>=$E2882,(IF($D2879<LataProjekcji,IF((SUM($K2880:S2880)+12)<$E2882,12,$E2882-SUM($K2880:S2880)),0)),(IF($D2879<LataProjekcji,IF((SUM($K2880:S2880)+12)<$D2882,12,$D2882-SUM($K2880:S2880)),0)))),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2879=LataProjekcji,IF($F2879>$E2882,$E2882,$F2879),IF($D2882>=$E2882,(IF($D2879<LataProjekcji,IF((SUM($K2880:T2880)+12)<$E2882,12,$E2882-SUM($K2880:T2880)),0)),(IF($D2879<LataProjekcji,IF((SUM($K2880:T2880)+12)<$D2882,12,$D2882-SUM($K2880:T2880)),0)))),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2879=LataProjekcji,IF($F2879>$E2882,$E2882,$F2879),IF($D2882>=$E2882,(IF($D2879<LataProjekcji,IF((SUM($K2880:U2880)+12)<$E2882,12,$E2882-SUM($K2880:U2880)),0)),(IF($D2879<LataProjekcji,IF((SUM($K2880:U2880)+12)<$D2882,12,$D2882-SUM($K2880:U2880)),0)))),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2879=LataProjekcji,IF($F2879>$E2882,$E2882,$F2879),IF($D2882>=$E2882,(IF($D2879<LataProjekcji,IF((SUM($K2880:V2880)+12)<$E2882,12,$E2882-SUM($K2880:V2880)),0)),(IF($D2879<LataProjekcji,IF((SUM($K2880:V2880)+12)<$D2882,12,$D2882-SUM($K2880:V2880)),0)))),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2879=LataProjekcji,IF($F2879>$E2882,$E2882,$F2879),IF($D2882>=$E2882,(IF($D2879<LataProjekcji,IF((SUM($K2880:W2880)+12)<$E2882,12,$E2882-SUM($K2880:W2880)),0)),(IF($D2879<LataProjekcji,IF((SUM($K2880:W2880)+12)<$D2882,12,$D2882-SUM($K2880:W2880)),0)))),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2879=LataProjekcji,IF($F2879>$E2882,$E2882,$F2879),IF($D2882>=$E2882,(IF($D2879<LataProjekcji,IF((SUM($K2880:X2880)+12)<$E2882,12,$E2882-SUM($K2880:X2880)),0)),(IF($D2879<LataProjekcji,IF((SUM($K2880:X2880)+12)<$D2882,12,$D2882-SUM($K2880:X2880)),0)))),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2879=LataProjekcji,IF($F2879>$E2882,$E2882,$F2879),IF($D2882>=$E2882,(IF($D2879<LataProjekcji,IF((SUM($K2880:Y2880)+12)<$E2882,12,$E2882-SUM($K2880:Y2880)),0)),(IF($D2879<LataProjekcji,IF((SUM($K2880:Y2880)+12)<$D2882,12,$D2882-SUM($K2880:Y2880)),0)))),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2879=LataProjekcji,IF($F2879>$E2882,$E2882,$F2879),IF($D2882>=$E2882,(IF($D2879<LataProjekcji,IF((SUM($K2880:Z2880)+12)<$E2882,12,$E2882-SUM($K2880:Z2880)),0)),(IF($D2879<LataProjekcji,IF((SUM($K2880:Z2880)+12)<$D2882,12,$D2882-SUM($K2880:Z2880)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1715","v":0},{"$f":"IF(D2880>10,ROUND(D2881/12,2),D2881)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2881:AA2881)=D2880","v":true},"amortyzacja",null,{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2882,ROUND($D2880,0),ROUND(K2879*$E2881,0)),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2882,ROUND($D2880-SUM(K2881:$K2881),0),ROUND(L2879*$E2881,0)),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2882,ROUND($D2880-SUM($K2881:L2881),0),ROUND(M2879*$E2881,0)),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2882,ROUND($D2880-SUM($K2881:M2881),0),ROUND(N2879*$E2881,0)),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2882,ROUND($D2880-SUM($K2881:N2881),0),ROUND(O2879*$E2881,0)),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2882,ROUND($D2880-SUM($K2881:O2881),0),ROUND(P2879*$E2881,0)),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2882,ROUND($D2880-SUM($K2881:P2881),0),ROUND(Q2879*$E2881,0)),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2882,ROUND($D2880-SUM($K2881:Q2881),0),ROUND(R2879*$E2881,0)),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2882,ROUND($D2880-SUM($K2881:R2881),0),ROUND(S2879*$E2881,0)),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2882,ROUND($D2880-SUM($K2881:S2881),0),ROUND(T2879*$E2881,0)),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2882,ROUND($D2880-SUM($K2881:T2881),0),ROUND(U2879*$E2881,0)),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2882,ROUND($D2880-SUM($K2881:U2881),0),ROUND(V2879*$E2881,0)),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2882,ROUND($D2880-SUM($K2881:V2881),0),ROUND(W2879*$E2881,0)),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2882,ROUND($D2880-SUM($K2881:W2881),0),ROUND(X2879*$E2881,0)),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2882,ROUND($D2880-SUM($K2881:X2881),0),ROUND(Y2879*$E2881,0)),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2882,ROUND($D2880-SUM($K2881:Y2881),0),ROUND(Z2879*$E2881,0)),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2882,ROUND($D2880-SUM($K2881:Z2881),0),ROUND(AA2879*$E2881,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2880/E2881,0),0)","v":0},{"$f":"IF(D2882=0,0,DATEDIF(DATE(D2879,E2879,1),DATE(F2881,G2881,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2879),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2879),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2881,IF(AND($G2881=$G2882,$F2881=$F2882),ROUND($D2880-SUM($K2882),0),ROUND(K2880*$E2881,0)),IF(LataProjekcji>$F2881,0,ROUND(K2880*$E2881,0))),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2881,IF(AND($G2881=$G2882,$F2881=$F2882),ROUND($D2880-SUM($K2882:K2882),0),ROUND(L2880*$E2881,0)),IF(LataProjekcji>$F2881,0,ROUND(L2880*$E2881,0))),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2881,IF(AND($G2881=$G2882,$F2881=$F2882),ROUND($D2880-SUM($K2882:L2882),0),ROUND(M2880*$E2881,0)),IF(LataProjekcji>$F2881,0,ROUND(M2880*$E2881,0))),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2881,IF(AND($G2881=$G2882,$F2881=$F2882),ROUND($D2880-SUM($K2882:M2882),0),ROUND(N2880*$E2881,0)),IF(LataProjekcji>$F2881,0,ROUND(N2880*$E2881,0))),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2881,IF(AND($G2881=$G2882,$F2881=$F2882),ROUND($D2880-SUM($K2882:N2882),0),ROUND(O2880*$E2881,0)),IF(LataProjekcji>$F2881,0,ROUND(O2880*$E2881,0))),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2881,IF(AND($G2881=$G2882,$F2881=$F2882),ROUND($D2880-SUM($K2882:O2882),0),ROUND(P2880*$E2881,0)),IF(LataProjekcji>$F2881,0,ROUND(P2880*$E2881,0))),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2881,IF(AND($G2881=$G2882,$F2881=$F2882),ROUND($D2880-SUM($K2882:P2882),0),ROUND(Q2880*$E2881,0)),IF(LataProjekcji>$F2881,0,ROUND(Q2880*$E2881,0))),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2881,IF(AND($G2881=$G2882,$F2881=$F2882),ROUND($D2880-SUM($K2882:Q2882),0),ROUND(R2880*$E2881,0)),IF(LataProjekcji>$F2881,0,ROUND(R2880*$E2881,0))),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2881,IF(AND($G2881=$G2882,$F2881=$F2882),ROUND($D2880-SUM($K2882:R2882),0),ROUND(S2880*$E2881,0)),IF(LataProjekcji>$F2881,0,ROUND(S2880*$E2881,0))),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2881,IF(AND($G2881=$G2882,$F2881=$F2882),ROUND($D2880-SUM($K2882:S2882),0),ROUND(T2880*$E2881,0)),IF(LataProjekcji>$F2881,0,ROUND(T2880*$E2881,0))),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2881,IF(AND($G2881=$G2882,$F2881=$F2882),ROUND($D2880-SUM($K2882:T2882),0),ROUND(U2880*$E2881,0)),IF(LataProjekcji>$F2881,0,ROUND(U2880*$E2881,0))),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2881,IF(AND($G2881=$G2882,$F2881=$F2882),ROUND($D2880-SUM($K2882:U2882),0),ROUND(V2880*$E2881,0)),IF(LataProjekcji>$F2881,0,ROUND(V2880*$E2881,0))),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2881,IF(AND($G2881=$G2882,$F2881=$F2882),ROUND($D2880-SUM($K2882:V2882),0),ROUND(W2880*$E2881,0)),IF(LataProjekcji>$F2881,0,ROUND(W2880*$E2881,0))),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2881,IF(AND($G2881=$G2882,$F2881=$F2882),ROUND($D2880-SUM($K2882:W2882),0),ROUND(X2880*$E2881,0)),IF(LataProjekcji>$F2881,0,ROUND(X2880*$E2881,0))),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2881,IF(AND($G2881=$G2882,$F2881=$F2882),ROUND($D2880-SUM($K2882:X2882),0),ROUND(Y2880*$E2881,0)),IF(LataProjekcji>$F2881,0,ROUND(Y2880*$E2881,0))),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2881,IF(AND($G2881=$G2882,$F2881=$F2882),ROUND($D2880-SUM($K2882:Y2882),0),ROUND(Z2880*$E2881,0)),IF(LataProjekcji>$F2881,0,ROUND(Z2880*$E2881,0))),0),0)","v":0},{"$f":"IF(AND($G2880,NOT(ISTEXT($G2879)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2881,IF(AND($G2881=$G2882,$F2881=$F2882),ROUND($D2880-SUM($K2882:Z2882),0),ROUND(AA2880*$E2881,0)),IF(LataProjekcji>$F2881,0,ROUND(AA2880*$E2881,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2880>10,ROUND((D2882-1)*E2881,0),E2881)","v":0},{"$f":"D2880-D2883","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1719","v":"nazwa ST: 0"},null,{"$f":"D1719","v":173},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1720","v":1900},{"$f":"E1720","v":1},{"$f":"IF(D2887>10,F1720,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2885,0)),\"brak daty\",IF(D2887>10,EDATE(OFFSET($E$269,$D2885,0),D2889),DATE(D2886,E2886,1)))","v":"brak daty"},{"$f":"SUM(K2886:AA2886)=D2889","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2886=LataProjekcji,$F2886,IF($D2886<LataProjekcji,IF((SUM(K2886)+12)<$D2889,12,$D2889-SUM(K2886)),0)),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2886=LataProjekcji,$F2886,IF($D2886<LataProjekcji,IF((SUM($K2886:K2886)+12)<$D2889,12,$D2889-SUM($K2886:K2886)),0)),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2886=LataProjekcji,$F2886,IF($D2886<LataProjekcji,IF((SUM($K2886:L2886)+12)<$D2889,12,$D2889-SUM($K2886:L2886)),0)),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2886=LataProjekcji,$F2886,IF($D2886<LataProjekcji,IF((SUM($K2886:M2886)+12)<$D2889,12,$D2889-SUM($K2886:M2886)),0)),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2886=LataProjekcji,$F2886,IF($D2886<LataProjekcji,IF((SUM($K2886:N2886)+12)<$D2889,12,$D2889-SUM($K2886:N2886)),0)),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2886=LataProjekcji,$F2886,IF($D2886<LataProjekcji,IF((SUM($K2886:O2886)+12)<$D2889,12,$D2889-SUM($K2886:O2886)),0)),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2886=LataProjekcji,$F2886,IF($D2886<LataProjekcji,IF((SUM($K2886:P2886)+12)<$D2889,12,$D2889-SUM($K2886:P2886)),0)),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2886=LataProjekcji,$F2886,IF($D2886<LataProjekcji,IF((SUM($K2886:Q2886)+12)<$D2889,12,$D2889-SUM($K2886:Q2886)),0)),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2886=LataProjekcji,$F2886,IF($D2886<LataProjekcji,IF((SUM($K2886:R2886)+12)<$D2889,12,$D2889-SUM($K2886:R2886)),0)),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2886=LataProjekcji,$F2886,IF($D2886<LataProjekcji,IF((SUM($K2886:S2886)+12)<$D2889,12,$D2889-SUM($K2886:S2886)),0)),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2886=LataProjekcji,$F2886,IF($D2886<LataProjekcji,IF((SUM($K2886:T2886)+12)<$D2889,12,$D2889-SUM($K2886:T2886)),0)),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2886=LataProjekcji,$F2886,IF($D2886<LataProjekcji,IF((SUM($K2886:U2886)+12)<$D2889,12,$D2889-SUM($K2886:U2886)),0)),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2886=LataProjekcji,$F2886,IF($D2886<LataProjekcji,IF((SUM($K2886:V2886)+12)<$D2889,12,$D2889-SUM($K2886:V2886)),0)),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2886=LataProjekcji,$F2886,IF($D2886<LataProjekcji,IF((SUM($K2886:W2886)+12)<$D2889,12,$D2889-SUM($K2886:W2886)),0)),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2886=LataProjekcji,$F2886,IF($D2886<LataProjekcji,IF((SUM($K2886:X2886)+12)<$D2889,12,$D2889-SUM($K2886:X2886)),0)),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2886=LataProjekcji,$F2886,IF($D2886<LataProjekcji,IF((SUM($K2886:Y2886)+12)<$D2889,12,$D2889-SUM($K2886:Y2886)),0)),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2886=LataProjekcji,$F2886,IF($D2886<LataProjekcji,IF((SUM($K2886:Z2886)+12)<$D2889,12,$D2889-SUM($K2886:Z2886)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1721","v":0},{"$f":"E1721","v":0},{"$f":"F1721","v":0},{"$f":"NOT(ISBLANK(am_maszyny))","v":false},{"$f":"SUM(K2887:AA2887)=E2889","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2886=LataProjekcji,IF($F2886>$E2889,$E2889,$F2886),IF($D2889>=$E2889,(IF($D2886<LataProjekcji,IF((SUM(J2887:$K2887)+12)<$E2889,12,$E2889-SUM(J2887:$K2887)),0)),(IF($D2886<LataProjekcji,IF((SUM(J2887:$K2887)+12)<$D2889,12,$D2889-SUM(J2887:$K2887)),0)))),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2886=LataProjekcji,IF($F2886>$E2889,$E2889,$F2886),IF($D2889>=$E2889,(IF($D2886<LataProjekcji,IF((SUM($K2887:K2887)+12)<$E2889,12,$E2889-SUM($K2887:K2887)),0)),(IF($D2886<LataProjekcji,IF((SUM($K2887:K2887)+12)<$D2889,12,$D2889-SUM($K2887:K2887)),0)))),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2886=LataProjekcji,IF($F2886>$E2889,$E2889,$F2886),IF($D2889>=$E2889,(IF($D2886<LataProjekcji,IF((SUM($K2887:L2887)+12)<$E2889,12,$E2889-SUM($K2887:L2887)),0)),(IF($D2886<LataProjekcji,IF((SUM($K2887:L2887)+12)<$D2889,12,$D2889-SUM($K2887:L2887)),0)))),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2886=LataProjekcji,IF($F2886>$E2889,$E2889,$F2886),IF($D2889>=$E2889,(IF($D2886<LataProjekcji,IF((SUM($K2887:M2887)+12)<$E2889,12,$E2889-SUM($K2887:M2887)),0)),(IF($D2886<LataProjekcji,IF((SUM($K2887:M2887)+12)<$D2889,12,$D2889-SUM($K2887:M2887)),0)))),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2886=LataProjekcji,IF($F2886>$E2889,$E2889,$F2886),IF($D2889>=$E2889,(IF($D2886<LataProjekcji,IF((SUM($K2887:N2887)+12)<$E2889,12,$E2889-SUM($K2887:N2887)),0)),(IF($D2886<LataProjekcji,IF((SUM($K2887:N2887)+12)<$D2889,12,$D2889-SUM($K2887:N2887)),0)))),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2886=LataProjekcji,IF($F2886>$E2889,$E2889,$F2886),IF($D2889>=$E2889,(IF($D2886<LataProjekcji,IF((SUM($K2887:O2887)+12)<$E2889,12,$E2889-SUM($K2887:O2887)),0)),(IF($D2886<LataProjekcji,IF((SUM($K2887:O2887)+12)<$D2889,12,$D2889-SUM($K2887:O2887)),0)))),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2886=LataProjekcji,IF($F2886>$E2889,$E2889,$F2886),IF($D2889>=$E2889,(IF($D2886<LataProjekcji,IF((SUM($K2887:P2887)+12)<$E2889,12,$E2889-SUM($K2887:P2887)),0)),(IF($D2886<LataProjekcji,IF((SUM($K2887:P2887)+12)<$D2889,12,$D2889-SUM($K2887:P2887)),0)))),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2886=LataProjekcji,IF($F2886>$E2889,$E2889,$F2886),IF($D2889>=$E2889,(IF($D2886<LataProjekcji,IF((SUM($K2887:Q2887)+12)<$E2889,12,$E2889-SUM($K2887:Q2887)),0)),(IF($D2886<LataProjekcji,IF((SUM($K2887:Q2887)+12)<$D2889,12,$D2889-SUM($K2887:Q2887)),0)))),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2886=LataProjekcji,IF($F2886>$E2889,$E2889,$F2886),IF($D2889>=$E2889,(IF($D2886<LataProjekcji,IF((SUM($K2887:R2887)+12)<$E2889,12,$E2889-SUM($K2887:R2887)),0)),(IF($D2886<LataProjekcji,IF((SUM($K2887:R2887)+12)<$D2889,12,$D2889-SUM($K2887:R2887)),0)))),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2886=LataProjekcji,IF($F2886>$E2889,$E2889,$F2886),IF($D2889>=$E2889,(IF($D2886<LataProjekcji,IF((SUM($K2887:S2887)+12)<$E2889,12,$E2889-SUM($K2887:S2887)),0)),(IF($D2886<LataProjekcji,IF((SUM($K2887:S2887)+12)<$D2889,12,$D2889-SUM($K2887:S2887)),0)))),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2886=LataProjekcji,IF($F2886>$E2889,$E2889,$F2886),IF($D2889>=$E2889,(IF($D2886<LataProjekcji,IF((SUM($K2887:T2887)+12)<$E2889,12,$E2889-SUM($K2887:T2887)),0)),(IF($D2886<LataProjekcji,IF((SUM($K2887:T2887)+12)<$D2889,12,$D2889-SUM($K2887:T2887)),0)))),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2886=LataProjekcji,IF($F2886>$E2889,$E2889,$F2886),IF($D2889>=$E2889,(IF($D2886<LataProjekcji,IF((SUM($K2887:U2887)+12)<$E2889,12,$E2889-SUM($K2887:U2887)),0)),(IF($D2886<LataProjekcji,IF((SUM($K2887:U2887)+12)<$D2889,12,$D2889-SUM($K2887:U2887)),0)))),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2886=LataProjekcji,IF($F2886>$E2889,$E2889,$F2886),IF($D2889>=$E2889,(IF($D2886<LataProjekcji,IF((SUM($K2887:V2887)+12)<$E2889,12,$E2889-SUM($K2887:V2887)),0)),(IF($D2886<LataProjekcji,IF((SUM($K2887:V2887)+12)<$D2889,12,$D2889-SUM($K2887:V2887)),0)))),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2886=LataProjekcji,IF($F2886>$E2889,$E2889,$F2886),IF($D2889>=$E2889,(IF($D2886<LataProjekcji,IF((SUM($K2887:W2887)+12)<$E2889,12,$E2889-SUM($K2887:W2887)),0)),(IF($D2886<LataProjekcji,IF((SUM($K2887:W2887)+12)<$D2889,12,$D2889-SUM($K2887:W2887)),0)))),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2886=LataProjekcji,IF($F2886>$E2889,$E2889,$F2886),IF($D2889>=$E2889,(IF($D2886<LataProjekcji,IF((SUM($K2887:X2887)+12)<$E2889,12,$E2889-SUM($K2887:X2887)),0)),(IF($D2886<LataProjekcji,IF((SUM($K2887:X2887)+12)<$D2889,12,$D2889-SUM($K2887:X2887)),0)))),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2886=LataProjekcji,IF($F2886>$E2889,$E2889,$F2886),IF($D2889>=$E2889,(IF($D2886<LataProjekcji,IF((SUM($K2887:Y2887)+12)<$E2889,12,$E2889-SUM($K2887:Y2887)),0)),(IF($D2886<LataProjekcji,IF((SUM($K2887:Y2887)+12)<$D2889,12,$D2889-SUM($K2887:Y2887)),0)))),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2886=LataProjekcji,IF($F2886>$E2889,$E2889,$F2886),IF($D2889>=$E2889,(IF($D2886<LataProjekcji,IF((SUM($K2887:Z2887)+12)<$E2889,12,$E2889-SUM($K2887:Z2887)),0)),(IF($D2886<LataProjekcji,IF((SUM($K2887:Z2887)+12)<$D2889,12,$D2889-SUM($K2887:Z2887)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1722","v":0},{"$f":"IF(D2887>10,ROUND(D2888/12,2),D2888)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2888:AA2888)=D2887","v":true},"amortyzacja",null,{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2889,ROUND($D2887,0),ROUND(K2886*$E2888,0)),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2889,ROUND($D2887-SUM(K2888:$K2888),0),ROUND(L2886*$E2888,0)),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2889,ROUND($D2887-SUM($K2888:L2888),0),ROUND(M2886*$E2888,0)),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2889,ROUND($D2887-SUM($K2888:M2888),0),ROUND(N2886*$E2888,0)),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2889,ROUND($D2887-SUM($K2888:N2888),0),ROUND(O2886*$E2888,0)),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2889,ROUND($D2887-SUM($K2888:O2888),0),ROUND(P2886*$E2888,0)),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2889,ROUND($D2887-SUM($K2888:P2888),0),ROUND(Q2886*$E2888,0)),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2889,ROUND($D2887-SUM($K2888:Q2888),0),ROUND(R2886*$E2888,0)),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2889,ROUND($D2887-SUM($K2888:R2888),0),ROUND(S2886*$E2888,0)),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2889,ROUND($D2887-SUM($K2888:S2888),0),ROUND(T2886*$E2888,0)),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2889,ROUND($D2887-SUM($K2888:T2888),0),ROUND(U2886*$E2888,0)),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2889,ROUND($D2887-SUM($K2888:U2888),0),ROUND(V2886*$E2888,0)),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2889,ROUND($D2887-SUM($K2888:V2888),0),ROUND(W2886*$E2888,0)),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2889,ROUND($D2887-SUM($K2888:W2888),0),ROUND(X2886*$E2888,0)),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2889,ROUND($D2887-SUM($K2888:X2888),0),ROUND(Y2886*$E2888,0)),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2889,ROUND($D2887-SUM($K2888:Y2888),0),ROUND(Z2886*$E2888,0)),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2889,ROUND($D2887-SUM($K2888:Z2888),0),ROUND(AA2886*$E2888,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2887/E2888,0),0)","v":0},{"$f":"IF(D2889=0,0,DATEDIF(DATE(D2886,E2886,1),DATE(F2888,G2888,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2886),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2886),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2888,IF(AND($G2888=$G2889,$F2888=$F2889),ROUND($D2887-SUM($K2889),0),ROUND(K2887*$E2888,0)),IF(LataProjekcji>$F2888,0,ROUND(K2887*$E2888,0))),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2888,IF(AND($G2888=$G2889,$F2888=$F2889),ROUND($D2887-SUM($K2889:K2889),0),ROUND(L2887*$E2888,0)),IF(LataProjekcji>$F2888,0,ROUND(L2887*$E2888,0))),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2888,IF(AND($G2888=$G2889,$F2888=$F2889),ROUND($D2887-SUM($K2889:L2889),0),ROUND(M2887*$E2888,0)),IF(LataProjekcji>$F2888,0,ROUND(M2887*$E2888,0))),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2888,IF(AND($G2888=$G2889,$F2888=$F2889),ROUND($D2887-SUM($K2889:M2889),0),ROUND(N2887*$E2888,0)),IF(LataProjekcji>$F2888,0,ROUND(N2887*$E2888,0))),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2888,IF(AND($G2888=$G2889,$F2888=$F2889),ROUND($D2887-SUM($K2889:N2889),0),ROUND(O2887*$E2888,0)),IF(LataProjekcji>$F2888,0,ROUND(O2887*$E2888,0))),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2888,IF(AND($G2888=$G2889,$F2888=$F2889),ROUND($D2887-SUM($K2889:O2889),0),ROUND(P2887*$E2888,0)),IF(LataProjekcji>$F2888,0,ROUND(P2887*$E2888,0))),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2888,IF(AND($G2888=$G2889,$F2888=$F2889),ROUND($D2887-SUM($K2889:P2889),0),ROUND(Q2887*$E2888,0)),IF(LataProjekcji>$F2888,0,ROUND(Q2887*$E2888,0))),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2888,IF(AND($G2888=$G2889,$F2888=$F2889),ROUND($D2887-SUM($K2889:Q2889),0),ROUND(R2887*$E2888,0)),IF(LataProjekcji>$F2888,0,ROUND(R2887*$E2888,0))),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2888,IF(AND($G2888=$G2889,$F2888=$F2889),ROUND($D2887-SUM($K2889:R2889),0),ROUND(S2887*$E2888,0)),IF(LataProjekcji>$F2888,0,ROUND(S2887*$E2888,0))),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2888,IF(AND($G2888=$G2889,$F2888=$F2889),ROUND($D2887-SUM($K2889:S2889),0),ROUND(T2887*$E2888,0)),IF(LataProjekcji>$F2888,0,ROUND(T2887*$E2888,0))),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2888,IF(AND($G2888=$G2889,$F2888=$F2889),ROUND($D2887-SUM($K2889:T2889),0),ROUND(U2887*$E2888,0)),IF(LataProjekcji>$F2888,0,ROUND(U2887*$E2888,0))),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2888,IF(AND($G2888=$G2889,$F2888=$F2889),ROUND($D2887-SUM($K2889:U2889),0),ROUND(V2887*$E2888,0)),IF(LataProjekcji>$F2888,0,ROUND(V2887*$E2888,0))),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2888,IF(AND($G2888=$G2889,$F2888=$F2889),ROUND($D2887-SUM($K2889:V2889),0),ROUND(W2887*$E2888,0)),IF(LataProjekcji>$F2888,0,ROUND(W2887*$E2888,0))),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2888,IF(AND($G2888=$G2889,$F2888=$F2889),ROUND($D2887-SUM($K2889:W2889),0),ROUND(X2887*$E2888,0)),IF(LataProjekcji>$F2888,0,ROUND(X2887*$E2888,0))),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2888,IF(AND($G2888=$G2889,$F2888=$F2889),ROUND($D2887-SUM($K2889:X2889),0),ROUND(Y2887*$E2888,0)),IF(LataProjekcji>$F2888,0,ROUND(Y2887*$E2888,0))),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2888,IF(AND($G2888=$G2889,$F2888=$F2889),ROUND($D2887-SUM($K2889:Y2889),0),ROUND(Z2887*$E2888,0)),IF(LataProjekcji>$F2888,0,ROUND(Z2887*$E2888,0))),0),0)","v":0},{"$f":"IF(AND($G2887,NOT(ISTEXT($G2886)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2888,IF(AND($G2888=$G2889,$F2888=$F2889),ROUND($D2887-SUM($K2889:Z2889),0),ROUND(AA2887*$E2888,0)),IF(LataProjekcji>$F2888,0,ROUND(AA2887*$E2888,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2887>10,ROUND((D2889-1)*E2888,0),E2888)","v":0},{"$f":"D2887-D2890","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1726","v":"nazwa ST: 0"},null,{"$f":"D1726","v":174},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1727","v":1900},{"$f":"E1727","v":1},{"$f":"IF(D2894>10,F1727,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2892,0)),\"brak daty\",IF(D2894>10,EDATE(OFFSET($E$269,$D2892,0),D2896),DATE(D2893,E2893,1)))","v":"brak daty"},{"$f":"SUM(K2893:AA2893)=D2896","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2893=LataProjekcji,$F2893,IF($D2893<LataProjekcji,IF((SUM(K2893)+12)<$D2896,12,$D2896-SUM(K2893)),0)),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2893=LataProjekcji,$F2893,IF($D2893<LataProjekcji,IF((SUM($K2893:K2893)+12)<$D2896,12,$D2896-SUM($K2893:K2893)),0)),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2893=LataProjekcji,$F2893,IF($D2893<LataProjekcji,IF((SUM($K2893:L2893)+12)<$D2896,12,$D2896-SUM($K2893:L2893)),0)),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2893=LataProjekcji,$F2893,IF($D2893<LataProjekcji,IF((SUM($K2893:M2893)+12)<$D2896,12,$D2896-SUM($K2893:M2893)),0)),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2893=LataProjekcji,$F2893,IF($D2893<LataProjekcji,IF((SUM($K2893:N2893)+12)<$D2896,12,$D2896-SUM($K2893:N2893)),0)),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2893=LataProjekcji,$F2893,IF($D2893<LataProjekcji,IF((SUM($K2893:O2893)+12)<$D2896,12,$D2896-SUM($K2893:O2893)),0)),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2893=LataProjekcji,$F2893,IF($D2893<LataProjekcji,IF((SUM($K2893:P2893)+12)<$D2896,12,$D2896-SUM($K2893:P2893)),0)),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2893=LataProjekcji,$F2893,IF($D2893<LataProjekcji,IF((SUM($K2893:Q2893)+12)<$D2896,12,$D2896-SUM($K2893:Q2893)),0)),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2893=LataProjekcji,$F2893,IF($D2893<LataProjekcji,IF((SUM($K2893:R2893)+12)<$D2896,12,$D2896-SUM($K2893:R2893)),0)),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2893=LataProjekcji,$F2893,IF($D2893<LataProjekcji,IF((SUM($K2893:S2893)+12)<$D2896,12,$D2896-SUM($K2893:S2893)),0)),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2893=LataProjekcji,$F2893,IF($D2893<LataProjekcji,IF((SUM($K2893:T2893)+12)<$D2896,12,$D2896-SUM($K2893:T2893)),0)),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2893=LataProjekcji,$F2893,IF($D2893<LataProjekcji,IF((SUM($K2893:U2893)+12)<$D2896,12,$D2896-SUM($K2893:U2893)),0)),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2893=LataProjekcji,$F2893,IF($D2893<LataProjekcji,IF((SUM($K2893:V2893)+12)<$D2896,12,$D2896-SUM($K2893:V2893)),0)),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2893=LataProjekcji,$F2893,IF($D2893<LataProjekcji,IF((SUM($K2893:W2893)+12)<$D2896,12,$D2896-SUM($K2893:W2893)),0)),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2893=LataProjekcji,$F2893,IF($D2893<LataProjekcji,IF((SUM($K2893:X2893)+12)<$D2896,12,$D2896-SUM($K2893:X2893)),0)),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2893=LataProjekcji,$F2893,IF($D2893<LataProjekcji,IF((SUM($K2893:Y2893)+12)<$D2896,12,$D2896-SUM($K2893:Y2893)),0)),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2893=LataProjekcji,$F2893,IF($D2893<LataProjekcji,IF((SUM($K2893:Z2893)+12)<$D2896,12,$D2896-SUM($K2893:Z2893)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1728","v":0},{"$f":"E1728","v":0},{"$f":"F1728","v":0},{"$f":"NOT(ISBLANK(am_maszyny))","v":false},{"$f":"SUM(K2894:AA2894)=E2896","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2893=LataProjekcji,IF($F2893>$E2896,$E2896,$F2893),IF($D2896>=$E2896,(IF($D2893<LataProjekcji,IF((SUM(J2894:$K2894)+12)<$E2896,12,$E2896-SUM(J2894:$K2894)),0)),(IF($D2893<LataProjekcji,IF((SUM(J2894:$K2894)+12)<$D2896,12,$D2896-SUM(J2894:$K2894)),0)))),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2893=LataProjekcji,IF($F2893>$E2896,$E2896,$F2893),IF($D2896>=$E2896,(IF($D2893<LataProjekcji,IF((SUM($K2894:K2894)+12)<$E2896,12,$E2896-SUM($K2894:K2894)),0)),(IF($D2893<LataProjekcji,IF((SUM($K2894:K2894)+12)<$D2896,12,$D2896-SUM($K2894:K2894)),0)))),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2893=LataProjekcji,IF($F2893>$E2896,$E2896,$F2893),IF($D2896>=$E2896,(IF($D2893<LataProjekcji,IF((SUM($K2894:L2894)+12)<$E2896,12,$E2896-SUM($K2894:L2894)),0)),(IF($D2893<LataProjekcji,IF((SUM($K2894:L2894)+12)<$D2896,12,$D2896-SUM($K2894:L2894)),0)))),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2893=LataProjekcji,IF($F2893>$E2896,$E2896,$F2893),IF($D2896>=$E2896,(IF($D2893<LataProjekcji,IF((SUM($K2894:M2894)+12)<$E2896,12,$E2896-SUM($K2894:M2894)),0)),(IF($D2893<LataProjekcji,IF((SUM($K2894:M2894)+12)<$D2896,12,$D2896-SUM($K2894:M2894)),0)))),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2893=LataProjekcji,IF($F2893>$E2896,$E2896,$F2893),IF($D2896>=$E2896,(IF($D2893<LataProjekcji,IF((SUM($K2894:N2894)+12)<$E2896,12,$E2896-SUM($K2894:N2894)),0)),(IF($D2893<LataProjekcji,IF((SUM($K2894:N2894)+12)<$D2896,12,$D2896-SUM($K2894:N2894)),0)))),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2893=LataProjekcji,IF($F2893>$E2896,$E2896,$F2893),IF($D2896>=$E2896,(IF($D2893<LataProjekcji,IF((SUM($K2894:O2894)+12)<$E2896,12,$E2896-SUM($K2894:O2894)),0)),(IF($D2893<LataProjekcji,IF((SUM($K2894:O2894)+12)<$D2896,12,$D2896-SUM($K2894:O2894)),0)))),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2893=LataProjekcji,IF($F2893>$E2896,$E2896,$F2893),IF($D2896>=$E2896,(IF($D2893<LataProjekcji,IF((SUM($K2894:P2894)+12)<$E2896,12,$E2896-SUM($K2894:P2894)),0)),(IF($D2893<LataProjekcji,IF((SUM($K2894:P2894)+12)<$D2896,12,$D2896-SUM($K2894:P2894)),0)))),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2893=LataProjekcji,IF($F2893>$E2896,$E2896,$F2893),IF($D2896>=$E2896,(IF($D2893<LataProjekcji,IF((SUM($K2894:Q2894)+12)<$E2896,12,$E2896-SUM($K2894:Q2894)),0)),(IF($D2893<LataProjekcji,IF((SUM($K2894:Q2894)+12)<$D2896,12,$D2896-SUM($K2894:Q2894)),0)))),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2893=LataProjekcji,IF($F2893>$E2896,$E2896,$F2893),IF($D2896>=$E2896,(IF($D2893<LataProjekcji,IF((SUM($K2894:R2894)+12)<$E2896,12,$E2896-SUM($K2894:R2894)),0)),(IF($D2893<LataProjekcji,IF((SUM($K2894:R2894)+12)<$D2896,12,$D2896-SUM($K2894:R2894)),0)))),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2893=LataProjekcji,IF($F2893>$E2896,$E2896,$F2893),IF($D2896>=$E2896,(IF($D2893<LataProjekcji,IF((SUM($K2894:S2894)+12)<$E2896,12,$E2896-SUM($K2894:S2894)),0)),(IF($D2893<LataProjekcji,IF((SUM($K2894:S2894)+12)<$D2896,12,$D2896-SUM($K2894:S2894)),0)))),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2893=LataProjekcji,IF($F2893>$E2896,$E2896,$F2893),IF($D2896>=$E2896,(IF($D2893<LataProjekcji,IF((SUM($K2894:T2894)+12)<$E2896,12,$E2896-SUM($K2894:T2894)),0)),(IF($D2893<LataProjekcji,IF((SUM($K2894:T2894)+12)<$D2896,12,$D2896-SUM($K2894:T2894)),0)))),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2893=LataProjekcji,IF($F2893>$E2896,$E2896,$F2893),IF($D2896>=$E2896,(IF($D2893<LataProjekcji,IF((SUM($K2894:U2894)+12)<$E2896,12,$E2896-SUM($K2894:U2894)),0)),(IF($D2893<LataProjekcji,IF((SUM($K2894:U2894)+12)<$D2896,12,$D2896-SUM($K2894:U2894)),0)))),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2893=LataProjekcji,IF($F2893>$E2896,$E2896,$F2893),IF($D2896>=$E2896,(IF($D2893<LataProjekcji,IF((SUM($K2894:V2894)+12)<$E2896,12,$E2896-SUM($K2894:V2894)),0)),(IF($D2893<LataProjekcji,IF((SUM($K2894:V2894)+12)<$D2896,12,$D2896-SUM($K2894:V2894)),0)))),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2893=LataProjekcji,IF($F2893>$E2896,$E2896,$F2893),IF($D2896>=$E2896,(IF($D2893<LataProjekcji,IF((SUM($K2894:W2894)+12)<$E2896,12,$E2896-SUM($K2894:W2894)),0)),(IF($D2893<LataProjekcji,IF((SUM($K2894:W2894)+12)<$D2896,12,$D2896-SUM($K2894:W2894)),0)))),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2893=LataProjekcji,IF($F2893>$E2896,$E2896,$F2893),IF($D2896>=$E2896,(IF($D2893<LataProjekcji,IF((SUM($K2894:X2894)+12)<$E2896,12,$E2896-SUM($K2894:X2894)),0)),(IF($D2893<LataProjekcji,IF((SUM($K2894:X2894)+12)<$D2896,12,$D2896-SUM($K2894:X2894)),0)))),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2893=LataProjekcji,IF($F2893>$E2896,$E2896,$F2893),IF($D2896>=$E2896,(IF($D2893<LataProjekcji,IF((SUM($K2894:Y2894)+12)<$E2896,12,$E2896-SUM($K2894:Y2894)),0)),(IF($D2893<LataProjekcji,IF((SUM($K2894:Y2894)+12)<$D2896,12,$D2896-SUM($K2894:Y2894)),0)))),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2893=LataProjekcji,IF($F2893>$E2896,$E2896,$F2893),IF($D2896>=$E2896,(IF($D2893<LataProjekcji,IF((SUM($K2894:Z2894)+12)<$E2896,12,$E2896-SUM($K2894:Z2894)),0)),(IF($D2893<LataProjekcji,IF((SUM($K2894:Z2894)+12)<$D2896,12,$D2896-SUM($K2894:Z2894)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1729","v":0},{"$f":"IF(D2894>10,ROUND(D2895/12,2),D2895)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2895:AA2895)=D2894","v":true},"amortyzacja",null,{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2896,ROUND($D2894,0),ROUND(K2893*$E2895,0)),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2896,ROUND($D2894-SUM(K2895:$K2895),0),ROUND(L2893*$E2895,0)),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2896,ROUND($D2894-SUM($K2895:L2895),0),ROUND(M2893*$E2895,0)),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2896,ROUND($D2894-SUM($K2895:M2895),0),ROUND(N2893*$E2895,0)),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2896,ROUND($D2894-SUM($K2895:N2895),0),ROUND(O2893*$E2895,0)),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2896,ROUND($D2894-SUM($K2895:O2895),0),ROUND(P2893*$E2895,0)),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2896,ROUND($D2894-SUM($K2895:P2895),0),ROUND(Q2893*$E2895,0)),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2896,ROUND($D2894-SUM($K2895:Q2895),0),ROUND(R2893*$E2895,0)),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2896,ROUND($D2894-SUM($K2895:R2895),0),ROUND(S2893*$E2895,0)),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2896,ROUND($D2894-SUM($K2895:S2895),0),ROUND(T2893*$E2895,0)),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2896,ROUND($D2894-SUM($K2895:T2895),0),ROUND(U2893*$E2895,0)),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2896,ROUND($D2894-SUM($K2895:U2895),0),ROUND(V2893*$E2895,0)),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2896,ROUND($D2894-SUM($K2895:V2895),0),ROUND(W2893*$E2895,0)),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2896,ROUND($D2894-SUM($K2895:W2895),0),ROUND(X2893*$E2895,0)),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2896,ROUND($D2894-SUM($K2895:X2895),0),ROUND(Y2893*$E2895,0)),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2896,ROUND($D2894-SUM($K2895:Y2895),0),ROUND(Z2893*$E2895,0)),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2896,ROUND($D2894-SUM($K2895:Z2895),0),ROUND(AA2893*$E2895,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2894/E2895,0),0)","v":0},{"$f":"IF(D2896=0,0,DATEDIF(DATE(D2893,E2893,1),DATE(F2895,G2895,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2893),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2893),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2895,IF(AND($G2895=$G2896,$F2895=$F2896),ROUND($D2894-SUM($K2896),0),ROUND(K2894*$E2895,0)),IF(LataProjekcji>$F2895,0,ROUND(K2894*$E2895,0))),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2895,IF(AND($G2895=$G2896,$F2895=$F2896),ROUND($D2894-SUM($K2896:K2896),0),ROUND(L2894*$E2895,0)),IF(LataProjekcji>$F2895,0,ROUND(L2894*$E2895,0))),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2895,IF(AND($G2895=$G2896,$F2895=$F2896),ROUND($D2894-SUM($K2896:L2896),0),ROUND(M2894*$E2895,0)),IF(LataProjekcji>$F2895,0,ROUND(M2894*$E2895,0))),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2895,IF(AND($G2895=$G2896,$F2895=$F2896),ROUND($D2894-SUM($K2896:M2896),0),ROUND(N2894*$E2895,0)),IF(LataProjekcji>$F2895,0,ROUND(N2894*$E2895,0))),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2895,IF(AND($G2895=$G2896,$F2895=$F2896),ROUND($D2894-SUM($K2896:N2896),0),ROUND(O2894*$E2895,0)),IF(LataProjekcji>$F2895,0,ROUND(O2894*$E2895,0))),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2895,IF(AND($G2895=$G2896,$F2895=$F2896),ROUND($D2894-SUM($K2896:O2896),0),ROUND(P2894*$E2895,0)),IF(LataProjekcji>$F2895,0,ROUND(P2894*$E2895,0))),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2895,IF(AND($G2895=$G2896,$F2895=$F2896),ROUND($D2894-SUM($K2896:P2896),0),ROUND(Q2894*$E2895,0)),IF(LataProjekcji>$F2895,0,ROUND(Q2894*$E2895,0))),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2895,IF(AND($G2895=$G2896,$F2895=$F2896),ROUND($D2894-SUM($K2896:Q2896),0),ROUND(R2894*$E2895,0)),IF(LataProjekcji>$F2895,0,ROUND(R2894*$E2895,0))),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2895,IF(AND($G2895=$G2896,$F2895=$F2896),ROUND($D2894-SUM($K2896:R2896),0),ROUND(S2894*$E2895,0)),IF(LataProjekcji>$F2895,0,ROUND(S2894*$E2895,0))),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2895,IF(AND($G2895=$G2896,$F2895=$F2896),ROUND($D2894-SUM($K2896:S2896),0),ROUND(T2894*$E2895,0)),IF(LataProjekcji>$F2895,0,ROUND(T2894*$E2895,0))),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2895,IF(AND($G2895=$G2896,$F2895=$F2896),ROUND($D2894-SUM($K2896:T2896),0),ROUND(U2894*$E2895,0)),IF(LataProjekcji>$F2895,0,ROUND(U2894*$E2895,0))),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2895,IF(AND($G2895=$G2896,$F2895=$F2896),ROUND($D2894-SUM($K2896:U2896),0),ROUND(V2894*$E2895,0)),IF(LataProjekcji>$F2895,0,ROUND(V2894*$E2895,0))),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2895,IF(AND($G2895=$G2896,$F2895=$F2896),ROUND($D2894-SUM($K2896:V2896),0),ROUND(W2894*$E2895,0)),IF(LataProjekcji>$F2895,0,ROUND(W2894*$E2895,0))),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2895,IF(AND($G2895=$G2896,$F2895=$F2896),ROUND($D2894-SUM($K2896:W2896),0),ROUND(X2894*$E2895,0)),IF(LataProjekcji>$F2895,0,ROUND(X2894*$E2895,0))),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2895,IF(AND($G2895=$G2896,$F2895=$F2896),ROUND($D2894-SUM($K2896:X2896),0),ROUND(Y2894*$E2895,0)),IF(LataProjekcji>$F2895,0,ROUND(Y2894*$E2895,0))),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2895,IF(AND($G2895=$G2896,$F2895=$F2896),ROUND($D2894-SUM($K2896:Y2896),0),ROUND(Z2894*$E2895,0)),IF(LataProjekcji>$F2895,0,ROUND(Z2894*$E2895,0))),0),0)","v":0},{"$f":"IF(AND($G2894,NOT(ISTEXT($G2893)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2895,IF(AND($G2895=$G2896,$F2895=$F2896),ROUND($D2894-SUM($K2896:Z2896),0),ROUND(AA2894*$E2895,0)),IF(LataProjekcji>$F2895,0,ROUND(AA2894*$E2895,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2894>10,ROUND((D2896-1)*E2895,0),E2895)","v":0},{"$f":"D2894-D2897","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1733","v":"nazwa ST: 0"},null,{"$f":"D1733","v":175},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1734","v":1900},{"$f":"E1734","v":1},{"$f":"IF(D2901>10,F1734,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2899,0)),\"brak daty\",IF(D2901>10,EDATE(OFFSET($E$269,$D2899,0),D2903),DATE(D2900,E2900,1)))","v":"brak daty"},{"$f":"SUM(K2900:AA2900)=D2903","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2900=LataProjekcji,$F2900,IF($D2900<LataProjekcji,IF((SUM(K2900)+12)<$D2903,12,$D2903-SUM(K2900)),0)),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2900=LataProjekcji,$F2900,IF($D2900<LataProjekcji,IF((SUM($K2900:K2900)+12)<$D2903,12,$D2903-SUM($K2900:K2900)),0)),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2900=LataProjekcji,$F2900,IF($D2900<LataProjekcji,IF((SUM($K2900:L2900)+12)<$D2903,12,$D2903-SUM($K2900:L2900)),0)),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2900=LataProjekcji,$F2900,IF($D2900<LataProjekcji,IF((SUM($K2900:M2900)+12)<$D2903,12,$D2903-SUM($K2900:M2900)),0)),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2900=LataProjekcji,$F2900,IF($D2900<LataProjekcji,IF((SUM($K2900:N2900)+12)<$D2903,12,$D2903-SUM($K2900:N2900)),0)),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2900=LataProjekcji,$F2900,IF($D2900<LataProjekcji,IF((SUM($K2900:O2900)+12)<$D2903,12,$D2903-SUM($K2900:O2900)),0)),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2900=LataProjekcji,$F2900,IF($D2900<LataProjekcji,IF((SUM($K2900:P2900)+12)<$D2903,12,$D2903-SUM($K2900:P2900)),0)),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2900=LataProjekcji,$F2900,IF($D2900<LataProjekcji,IF((SUM($K2900:Q2900)+12)<$D2903,12,$D2903-SUM($K2900:Q2900)),0)),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2900=LataProjekcji,$F2900,IF($D2900<LataProjekcji,IF((SUM($K2900:R2900)+12)<$D2903,12,$D2903-SUM($K2900:R2900)),0)),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2900=LataProjekcji,$F2900,IF($D2900<LataProjekcji,IF((SUM($K2900:S2900)+12)<$D2903,12,$D2903-SUM($K2900:S2900)),0)),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2900=LataProjekcji,$F2900,IF($D2900<LataProjekcji,IF((SUM($K2900:T2900)+12)<$D2903,12,$D2903-SUM($K2900:T2900)),0)),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2900=LataProjekcji,$F2900,IF($D2900<LataProjekcji,IF((SUM($K2900:U2900)+12)<$D2903,12,$D2903-SUM($K2900:U2900)),0)),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2900=LataProjekcji,$F2900,IF($D2900<LataProjekcji,IF((SUM($K2900:V2900)+12)<$D2903,12,$D2903-SUM($K2900:V2900)),0)),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2900=LataProjekcji,$F2900,IF($D2900<LataProjekcji,IF((SUM($K2900:W2900)+12)<$D2903,12,$D2903-SUM($K2900:W2900)),0)),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2900=LataProjekcji,$F2900,IF($D2900<LataProjekcji,IF((SUM($K2900:X2900)+12)<$D2903,12,$D2903-SUM($K2900:X2900)),0)),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2900=LataProjekcji,$F2900,IF($D2900<LataProjekcji,IF((SUM($K2900:Y2900)+12)<$D2903,12,$D2903-SUM($K2900:Y2900)),0)),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2900=LataProjekcji,$F2900,IF($D2900<LataProjekcji,IF((SUM($K2900:Z2900)+12)<$D2903,12,$D2903-SUM($K2900:Z2900)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1735","v":0},{"$f":"E1735","v":0},{"$f":"F1735","v":0},{"$f":"NOT(ISBLANK(am_maszyny))","v":false},{"$f":"SUM(K2901:AA2901)=E2903","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2900=LataProjekcji,IF($F2900>$E2903,$E2903,$F2900),IF($D2903>=$E2903,(IF($D2900<LataProjekcji,IF((SUM(J2901:$K2901)+12)<$E2903,12,$E2903-SUM(J2901:$K2901)),0)),(IF($D2900<LataProjekcji,IF((SUM(J2901:$K2901)+12)<$D2903,12,$D2903-SUM(J2901:$K2901)),0)))),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2900=LataProjekcji,IF($F2900>$E2903,$E2903,$F2900),IF($D2903>=$E2903,(IF($D2900<LataProjekcji,IF((SUM($K2901:K2901)+12)<$E2903,12,$E2903-SUM($K2901:K2901)),0)),(IF($D2900<LataProjekcji,IF((SUM($K2901:K2901)+12)<$D2903,12,$D2903-SUM($K2901:K2901)),0)))),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2900=LataProjekcji,IF($F2900>$E2903,$E2903,$F2900),IF($D2903>=$E2903,(IF($D2900<LataProjekcji,IF((SUM($K2901:L2901)+12)<$E2903,12,$E2903-SUM($K2901:L2901)),0)),(IF($D2900<LataProjekcji,IF((SUM($K2901:L2901)+12)<$D2903,12,$D2903-SUM($K2901:L2901)),0)))),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2900=LataProjekcji,IF($F2900>$E2903,$E2903,$F2900),IF($D2903>=$E2903,(IF($D2900<LataProjekcji,IF((SUM($K2901:M2901)+12)<$E2903,12,$E2903-SUM($K2901:M2901)),0)),(IF($D2900<LataProjekcji,IF((SUM($K2901:M2901)+12)<$D2903,12,$D2903-SUM($K2901:M2901)),0)))),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2900=LataProjekcji,IF($F2900>$E2903,$E2903,$F2900),IF($D2903>=$E2903,(IF($D2900<LataProjekcji,IF((SUM($K2901:N2901)+12)<$E2903,12,$E2903-SUM($K2901:N2901)),0)),(IF($D2900<LataProjekcji,IF((SUM($K2901:N2901)+12)<$D2903,12,$D2903-SUM($K2901:N2901)),0)))),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2900=LataProjekcji,IF($F2900>$E2903,$E2903,$F2900),IF($D2903>=$E2903,(IF($D2900<LataProjekcji,IF((SUM($K2901:O2901)+12)<$E2903,12,$E2903-SUM($K2901:O2901)),0)),(IF($D2900<LataProjekcji,IF((SUM($K2901:O2901)+12)<$D2903,12,$D2903-SUM($K2901:O2901)),0)))),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2900=LataProjekcji,IF($F2900>$E2903,$E2903,$F2900),IF($D2903>=$E2903,(IF($D2900<LataProjekcji,IF((SUM($K2901:P2901)+12)<$E2903,12,$E2903-SUM($K2901:P2901)),0)),(IF($D2900<LataProjekcji,IF((SUM($K2901:P2901)+12)<$D2903,12,$D2903-SUM($K2901:P2901)),0)))),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2900=LataProjekcji,IF($F2900>$E2903,$E2903,$F2900),IF($D2903>=$E2903,(IF($D2900<LataProjekcji,IF((SUM($K2901:Q2901)+12)<$E2903,12,$E2903-SUM($K2901:Q2901)),0)),(IF($D2900<LataProjekcji,IF((SUM($K2901:Q2901)+12)<$D2903,12,$D2903-SUM($K2901:Q2901)),0)))),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2900=LataProjekcji,IF($F2900>$E2903,$E2903,$F2900),IF($D2903>=$E2903,(IF($D2900<LataProjekcji,IF((SUM($K2901:R2901)+12)<$E2903,12,$E2903-SUM($K2901:R2901)),0)),(IF($D2900<LataProjekcji,IF((SUM($K2901:R2901)+12)<$D2903,12,$D2903-SUM($K2901:R2901)),0)))),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2900=LataProjekcji,IF($F2900>$E2903,$E2903,$F2900),IF($D2903>=$E2903,(IF($D2900<LataProjekcji,IF((SUM($K2901:S2901)+12)<$E2903,12,$E2903-SUM($K2901:S2901)),0)),(IF($D2900<LataProjekcji,IF((SUM($K2901:S2901)+12)<$D2903,12,$D2903-SUM($K2901:S2901)),0)))),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2900=LataProjekcji,IF($F2900>$E2903,$E2903,$F2900),IF($D2903>=$E2903,(IF($D2900<LataProjekcji,IF((SUM($K2901:T2901)+12)<$E2903,12,$E2903-SUM($K2901:T2901)),0)),(IF($D2900<LataProjekcji,IF((SUM($K2901:T2901)+12)<$D2903,12,$D2903-SUM($K2901:T2901)),0)))),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2900=LataProjekcji,IF($F2900>$E2903,$E2903,$F2900),IF($D2903>=$E2903,(IF($D2900<LataProjekcji,IF((SUM($K2901:U2901)+12)<$E2903,12,$E2903-SUM($K2901:U2901)),0)),(IF($D2900<LataProjekcji,IF((SUM($K2901:U2901)+12)<$D2903,12,$D2903-SUM($K2901:U2901)),0)))),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2900=LataProjekcji,IF($F2900>$E2903,$E2903,$F2900),IF($D2903>=$E2903,(IF($D2900<LataProjekcji,IF((SUM($K2901:V2901)+12)<$E2903,12,$E2903-SUM($K2901:V2901)),0)),(IF($D2900<LataProjekcji,IF((SUM($K2901:V2901)+12)<$D2903,12,$D2903-SUM($K2901:V2901)),0)))),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2900=LataProjekcji,IF($F2900>$E2903,$E2903,$F2900),IF($D2903>=$E2903,(IF($D2900<LataProjekcji,IF((SUM($K2901:W2901)+12)<$E2903,12,$E2903-SUM($K2901:W2901)),0)),(IF($D2900<LataProjekcji,IF((SUM($K2901:W2901)+12)<$D2903,12,$D2903-SUM($K2901:W2901)),0)))),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2900=LataProjekcji,IF($F2900>$E2903,$E2903,$F2900),IF($D2903>=$E2903,(IF($D2900<LataProjekcji,IF((SUM($K2901:X2901)+12)<$E2903,12,$E2903-SUM($K2901:X2901)),0)),(IF($D2900<LataProjekcji,IF((SUM($K2901:X2901)+12)<$D2903,12,$D2903-SUM($K2901:X2901)),0)))),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2900=LataProjekcji,IF($F2900>$E2903,$E2903,$F2900),IF($D2903>=$E2903,(IF($D2900<LataProjekcji,IF((SUM($K2901:Y2901)+12)<$E2903,12,$E2903-SUM($K2901:Y2901)),0)),(IF($D2900<LataProjekcji,IF((SUM($K2901:Y2901)+12)<$D2903,12,$D2903-SUM($K2901:Y2901)),0)))),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2900=LataProjekcji,IF($F2900>$E2903,$E2903,$F2900),IF($D2903>=$E2903,(IF($D2900<LataProjekcji,IF((SUM($K2901:Z2901)+12)<$E2903,12,$E2903-SUM($K2901:Z2901)),0)),(IF($D2900<LataProjekcji,IF((SUM($K2901:Z2901)+12)<$D2903,12,$D2903-SUM($K2901:Z2901)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1736","v":0},{"$f":"IF(D2901>10,ROUND(D2902/12,2),D2902)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2902:AA2902)=D2901","v":true},"amortyzacja",null,{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2903,ROUND($D2901,0),ROUND(K2900*$E2902,0)),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2903,ROUND($D2901-SUM(K2902:$K2902),0),ROUND(L2900*$E2902,0)),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2903,ROUND($D2901-SUM($K2902:L2902),0),ROUND(M2900*$E2902,0)),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2903,ROUND($D2901-SUM($K2902:M2902),0),ROUND(N2900*$E2902,0)),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2903,ROUND($D2901-SUM($K2902:N2902),0),ROUND(O2900*$E2902,0)),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2903,ROUND($D2901-SUM($K2902:O2902),0),ROUND(P2900*$E2902,0)),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2903,ROUND($D2901-SUM($K2902:P2902),0),ROUND(Q2900*$E2902,0)),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2903,ROUND($D2901-SUM($K2902:Q2902),0),ROUND(R2900*$E2902,0)),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2903,ROUND($D2901-SUM($K2902:R2902),0),ROUND(S2900*$E2902,0)),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2903,ROUND($D2901-SUM($K2902:S2902),0),ROUND(T2900*$E2902,0)),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2903,ROUND($D2901-SUM($K2902:T2902),0),ROUND(U2900*$E2902,0)),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2903,ROUND($D2901-SUM($K2902:U2902),0),ROUND(V2900*$E2902,0)),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2903,ROUND($D2901-SUM($K2902:V2902),0),ROUND(W2900*$E2902,0)),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2903,ROUND($D2901-SUM($K2902:W2902),0),ROUND(X2900*$E2902,0)),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2903,ROUND($D2901-SUM($K2902:X2902),0),ROUND(Y2900*$E2902,0)),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2903,ROUND($D2901-SUM($K2902:Y2902),0),ROUND(Z2900*$E2902,0)),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2903,ROUND($D2901-SUM($K2902:Z2902),0),ROUND(AA2900*$E2902,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2901/E2902,0),0)","v":0},{"$f":"IF(D2903=0,0,DATEDIF(DATE(D2900,E2900,1),DATE(F2902,G2902,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2900),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2900),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2902,IF(AND($G2902=$G2903,$F2902=$F2903),ROUND($D2901-SUM($K2903),0),ROUND(K2901*$E2902,0)),IF(LataProjekcji>$F2902,0,ROUND(K2901*$E2902,0))),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2902,IF(AND($G2902=$G2903,$F2902=$F2903),ROUND($D2901-SUM($K2903:K2903),0),ROUND(L2901*$E2902,0)),IF(LataProjekcji>$F2902,0,ROUND(L2901*$E2902,0))),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2902,IF(AND($G2902=$G2903,$F2902=$F2903),ROUND($D2901-SUM($K2903:L2903),0),ROUND(M2901*$E2902,0)),IF(LataProjekcji>$F2902,0,ROUND(M2901*$E2902,0))),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2902,IF(AND($G2902=$G2903,$F2902=$F2903),ROUND($D2901-SUM($K2903:M2903),0),ROUND(N2901*$E2902,0)),IF(LataProjekcji>$F2902,0,ROUND(N2901*$E2902,0))),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2902,IF(AND($G2902=$G2903,$F2902=$F2903),ROUND($D2901-SUM($K2903:N2903),0),ROUND(O2901*$E2902,0)),IF(LataProjekcji>$F2902,0,ROUND(O2901*$E2902,0))),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2902,IF(AND($G2902=$G2903,$F2902=$F2903),ROUND($D2901-SUM($K2903:O2903),0),ROUND(P2901*$E2902,0)),IF(LataProjekcji>$F2902,0,ROUND(P2901*$E2902,0))),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2902,IF(AND($G2902=$G2903,$F2902=$F2903),ROUND($D2901-SUM($K2903:P2903),0),ROUND(Q2901*$E2902,0)),IF(LataProjekcji>$F2902,0,ROUND(Q2901*$E2902,0))),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2902,IF(AND($G2902=$G2903,$F2902=$F2903),ROUND($D2901-SUM($K2903:Q2903),0),ROUND(R2901*$E2902,0)),IF(LataProjekcji>$F2902,0,ROUND(R2901*$E2902,0))),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2902,IF(AND($G2902=$G2903,$F2902=$F2903),ROUND($D2901-SUM($K2903:R2903),0),ROUND(S2901*$E2902,0)),IF(LataProjekcji>$F2902,0,ROUND(S2901*$E2902,0))),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2902,IF(AND($G2902=$G2903,$F2902=$F2903),ROUND($D2901-SUM($K2903:S2903),0),ROUND(T2901*$E2902,0)),IF(LataProjekcji>$F2902,0,ROUND(T2901*$E2902,0))),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2902,IF(AND($G2902=$G2903,$F2902=$F2903),ROUND($D2901-SUM($K2903:T2903),0),ROUND(U2901*$E2902,0)),IF(LataProjekcji>$F2902,0,ROUND(U2901*$E2902,0))),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2902,IF(AND($G2902=$G2903,$F2902=$F2903),ROUND($D2901-SUM($K2903:U2903),0),ROUND(V2901*$E2902,0)),IF(LataProjekcji>$F2902,0,ROUND(V2901*$E2902,0))),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2902,IF(AND($G2902=$G2903,$F2902=$F2903),ROUND($D2901-SUM($K2903:V2903),0),ROUND(W2901*$E2902,0)),IF(LataProjekcji>$F2902,0,ROUND(W2901*$E2902,0))),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2902,IF(AND($G2902=$G2903,$F2902=$F2903),ROUND($D2901-SUM($K2903:W2903),0),ROUND(X2901*$E2902,0)),IF(LataProjekcji>$F2902,0,ROUND(X2901*$E2902,0))),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2902,IF(AND($G2902=$G2903,$F2902=$F2903),ROUND($D2901-SUM($K2903:X2903),0),ROUND(Y2901*$E2902,0)),IF(LataProjekcji>$F2902,0,ROUND(Y2901*$E2902,0))),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2902,IF(AND($G2902=$G2903,$F2902=$F2903),ROUND($D2901-SUM($K2903:Y2903),0),ROUND(Z2901*$E2902,0)),IF(LataProjekcji>$F2902,0,ROUND(Z2901*$E2902,0))),0),0)","v":0},{"$f":"IF(AND($G2901,NOT(ISTEXT($G2900)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2902,IF(AND($G2902=$G2903,$F2902=$F2903),ROUND($D2901-SUM($K2903:Z2903),0),ROUND(AA2901*$E2902,0)),IF(LataProjekcji>$F2902,0,ROUND(AA2901*$E2902,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2901>10,ROUND((D2903-1)*E2902,0),E2902)","v":0},{"$f":"D2901-D2904","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1740","v":"nazwa ST: 0"},null,{"$f":"D1740","v":176},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1741","v":1900},{"$f":"E1741","v":1},{"$f":"IF(D2908>10,F1741,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2906,0)),\"brak daty\",IF(D2908>10,EDATE(OFFSET($E$269,$D2906,0),D2910),DATE(D2907,E2907,1)))","v":"brak daty"},{"$f":"SUM(K2907:AA2907)=D2910","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2907=LataProjekcji,$F2907,IF($D2907<LataProjekcji,IF((SUM(K2907)+12)<$D2910,12,$D2910-SUM(K2907)),0)),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2907=LataProjekcji,$F2907,IF($D2907<LataProjekcji,IF((SUM($K2907:K2907)+12)<$D2910,12,$D2910-SUM($K2907:K2907)),0)),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2907=LataProjekcji,$F2907,IF($D2907<LataProjekcji,IF((SUM($K2907:L2907)+12)<$D2910,12,$D2910-SUM($K2907:L2907)),0)),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2907=LataProjekcji,$F2907,IF($D2907<LataProjekcji,IF((SUM($K2907:M2907)+12)<$D2910,12,$D2910-SUM($K2907:M2907)),0)),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2907=LataProjekcji,$F2907,IF($D2907<LataProjekcji,IF((SUM($K2907:N2907)+12)<$D2910,12,$D2910-SUM($K2907:N2907)),0)),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2907=LataProjekcji,$F2907,IF($D2907<LataProjekcji,IF((SUM($K2907:O2907)+12)<$D2910,12,$D2910-SUM($K2907:O2907)),0)),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2907=LataProjekcji,$F2907,IF($D2907<LataProjekcji,IF((SUM($K2907:P2907)+12)<$D2910,12,$D2910-SUM($K2907:P2907)),0)),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2907=LataProjekcji,$F2907,IF($D2907<LataProjekcji,IF((SUM($K2907:Q2907)+12)<$D2910,12,$D2910-SUM($K2907:Q2907)),0)),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2907=LataProjekcji,$F2907,IF($D2907<LataProjekcji,IF((SUM($K2907:R2907)+12)<$D2910,12,$D2910-SUM($K2907:R2907)),0)),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2907=LataProjekcji,$F2907,IF($D2907<LataProjekcji,IF((SUM($K2907:S2907)+12)<$D2910,12,$D2910-SUM($K2907:S2907)),0)),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2907=LataProjekcji,$F2907,IF($D2907<LataProjekcji,IF((SUM($K2907:T2907)+12)<$D2910,12,$D2910-SUM($K2907:T2907)),0)),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2907=LataProjekcji,$F2907,IF($D2907<LataProjekcji,IF((SUM($K2907:U2907)+12)<$D2910,12,$D2910-SUM($K2907:U2907)),0)),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2907=LataProjekcji,$F2907,IF($D2907<LataProjekcji,IF((SUM($K2907:V2907)+12)<$D2910,12,$D2910-SUM($K2907:V2907)),0)),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2907=LataProjekcji,$F2907,IF($D2907<LataProjekcji,IF((SUM($K2907:W2907)+12)<$D2910,12,$D2910-SUM($K2907:W2907)),0)),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2907=LataProjekcji,$F2907,IF($D2907<LataProjekcji,IF((SUM($K2907:X2907)+12)<$D2910,12,$D2910-SUM($K2907:X2907)),0)),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2907=LataProjekcji,$F2907,IF($D2907<LataProjekcji,IF((SUM($K2907:Y2907)+12)<$D2910,12,$D2910-SUM($K2907:Y2907)),0)),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2907=LataProjekcji,$F2907,IF($D2907<LataProjekcji,IF((SUM($K2907:Z2907)+12)<$D2910,12,$D2910-SUM($K2907:Z2907)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1742","v":0},{"$f":"E1742","v":0},{"$f":"F1742","v":0},{"$f":"NOT(ISBLANK(am_maszyny))","v":false},{"$f":"SUM(K2908:AA2908)=E2910","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2907=LataProjekcji,IF($F2907>$E2910,$E2910,$F2907),IF($D2910>=$E2910,(IF($D2907<LataProjekcji,IF((SUM(J2908:$K2908)+12)<$E2910,12,$E2910-SUM(J2908:$K2908)),0)),(IF($D2907<LataProjekcji,IF((SUM(J2908:$K2908)+12)<$D2910,12,$D2910-SUM(J2908:$K2908)),0)))),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2907=LataProjekcji,IF($F2907>$E2910,$E2910,$F2907),IF($D2910>=$E2910,(IF($D2907<LataProjekcji,IF((SUM($K2908:K2908)+12)<$E2910,12,$E2910-SUM($K2908:K2908)),0)),(IF($D2907<LataProjekcji,IF((SUM($K2908:K2908)+12)<$D2910,12,$D2910-SUM($K2908:K2908)),0)))),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2907=LataProjekcji,IF($F2907>$E2910,$E2910,$F2907),IF($D2910>=$E2910,(IF($D2907<LataProjekcji,IF((SUM($K2908:L2908)+12)<$E2910,12,$E2910-SUM($K2908:L2908)),0)),(IF($D2907<LataProjekcji,IF((SUM($K2908:L2908)+12)<$D2910,12,$D2910-SUM($K2908:L2908)),0)))),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2907=LataProjekcji,IF($F2907>$E2910,$E2910,$F2907),IF($D2910>=$E2910,(IF($D2907<LataProjekcji,IF((SUM($K2908:M2908)+12)<$E2910,12,$E2910-SUM($K2908:M2908)),0)),(IF($D2907<LataProjekcji,IF((SUM($K2908:M2908)+12)<$D2910,12,$D2910-SUM($K2908:M2908)),0)))),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2907=LataProjekcji,IF($F2907>$E2910,$E2910,$F2907),IF($D2910>=$E2910,(IF($D2907<LataProjekcji,IF((SUM($K2908:N2908)+12)<$E2910,12,$E2910-SUM($K2908:N2908)),0)),(IF($D2907<LataProjekcji,IF((SUM($K2908:N2908)+12)<$D2910,12,$D2910-SUM($K2908:N2908)),0)))),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2907=LataProjekcji,IF($F2907>$E2910,$E2910,$F2907),IF($D2910>=$E2910,(IF($D2907<LataProjekcji,IF((SUM($K2908:O2908)+12)<$E2910,12,$E2910-SUM($K2908:O2908)),0)),(IF($D2907<LataProjekcji,IF((SUM($K2908:O2908)+12)<$D2910,12,$D2910-SUM($K2908:O2908)),0)))),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2907=LataProjekcji,IF($F2907>$E2910,$E2910,$F2907),IF($D2910>=$E2910,(IF($D2907<LataProjekcji,IF((SUM($K2908:P2908)+12)<$E2910,12,$E2910-SUM($K2908:P2908)),0)),(IF($D2907<LataProjekcji,IF((SUM($K2908:P2908)+12)<$D2910,12,$D2910-SUM($K2908:P2908)),0)))),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2907=LataProjekcji,IF($F2907>$E2910,$E2910,$F2907),IF($D2910>=$E2910,(IF($D2907<LataProjekcji,IF((SUM($K2908:Q2908)+12)<$E2910,12,$E2910-SUM($K2908:Q2908)),0)),(IF($D2907<LataProjekcji,IF((SUM($K2908:Q2908)+12)<$D2910,12,$D2910-SUM($K2908:Q2908)),0)))),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2907=LataProjekcji,IF($F2907>$E2910,$E2910,$F2907),IF($D2910>=$E2910,(IF($D2907<LataProjekcji,IF((SUM($K2908:R2908)+12)<$E2910,12,$E2910-SUM($K2908:R2908)),0)),(IF($D2907<LataProjekcji,IF((SUM($K2908:R2908)+12)<$D2910,12,$D2910-SUM($K2908:R2908)),0)))),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2907=LataProjekcji,IF($F2907>$E2910,$E2910,$F2907),IF($D2910>=$E2910,(IF($D2907<LataProjekcji,IF((SUM($K2908:S2908)+12)<$E2910,12,$E2910-SUM($K2908:S2908)),0)),(IF($D2907<LataProjekcji,IF((SUM($K2908:S2908)+12)<$D2910,12,$D2910-SUM($K2908:S2908)),0)))),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2907=LataProjekcji,IF($F2907>$E2910,$E2910,$F2907),IF($D2910>=$E2910,(IF($D2907<LataProjekcji,IF((SUM($K2908:T2908)+12)<$E2910,12,$E2910-SUM($K2908:T2908)),0)),(IF($D2907<LataProjekcji,IF((SUM($K2908:T2908)+12)<$D2910,12,$D2910-SUM($K2908:T2908)),0)))),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2907=LataProjekcji,IF($F2907>$E2910,$E2910,$F2907),IF($D2910>=$E2910,(IF($D2907<LataProjekcji,IF((SUM($K2908:U2908)+12)<$E2910,12,$E2910-SUM($K2908:U2908)),0)),(IF($D2907<LataProjekcji,IF((SUM($K2908:U2908)+12)<$D2910,12,$D2910-SUM($K2908:U2908)),0)))),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2907=LataProjekcji,IF($F2907>$E2910,$E2910,$F2907),IF($D2910>=$E2910,(IF($D2907<LataProjekcji,IF((SUM($K2908:V2908)+12)<$E2910,12,$E2910-SUM($K2908:V2908)),0)),(IF($D2907<LataProjekcji,IF((SUM($K2908:V2908)+12)<$D2910,12,$D2910-SUM($K2908:V2908)),0)))),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2907=LataProjekcji,IF($F2907>$E2910,$E2910,$F2907),IF($D2910>=$E2910,(IF($D2907<LataProjekcji,IF((SUM($K2908:W2908)+12)<$E2910,12,$E2910-SUM($K2908:W2908)),0)),(IF($D2907<LataProjekcji,IF((SUM($K2908:W2908)+12)<$D2910,12,$D2910-SUM($K2908:W2908)),0)))),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2907=LataProjekcji,IF($F2907>$E2910,$E2910,$F2907),IF($D2910>=$E2910,(IF($D2907<LataProjekcji,IF((SUM($K2908:X2908)+12)<$E2910,12,$E2910-SUM($K2908:X2908)),0)),(IF($D2907<LataProjekcji,IF((SUM($K2908:X2908)+12)<$D2910,12,$D2910-SUM($K2908:X2908)),0)))),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2907=LataProjekcji,IF($F2907>$E2910,$E2910,$F2907),IF($D2910>=$E2910,(IF($D2907<LataProjekcji,IF((SUM($K2908:Y2908)+12)<$E2910,12,$E2910-SUM($K2908:Y2908)),0)),(IF($D2907<LataProjekcji,IF((SUM($K2908:Y2908)+12)<$D2910,12,$D2910-SUM($K2908:Y2908)),0)))),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2907=LataProjekcji,IF($F2907>$E2910,$E2910,$F2907),IF($D2910>=$E2910,(IF($D2907<LataProjekcji,IF((SUM($K2908:Z2908)+12)<$E2910,12,$E2910-SUM($K2908:Z2908)),0)),(IF($D2907<LataProjekcji,IF((SUM($K2908:Z2908)+12)<$D2910,12,$D2910-SUM($K2908:Z2908)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1743","v":0},{"$f":"IF(D2908>10,ROUND(D2909/12,2),D2909)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2909:AA2909)=D2908","v":true},"amortyzacja",null,{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2910,ROUND($D2908,0),ROUND(K2907*$E2909,0)),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2910,ROUND($D2908-SUM(K2909:$K2909),0),ROUND(L2907*$E2909,0)),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2910,ROUND($D2908-SUM($K2909:L2909),0),ROUND(M2907*$E2909,0)),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2910,ROUND($D2908-SUM($K2909:M2909),0),ROUND(N2907*$E2909,0)),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2910,ROUND($D2908-SUM($K2909:N2909),0),ROUND(O2907*$E2909,0)),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2910,ROUND($D2908-SUM($K2909:O2909),0),ROUND(P2907*$E2909,0)),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2910,ROUND($D2908-SUM($K2909:P2909),0),ROUND(Q2907*$E2909,0)),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2910,ROUND($D2908-SUM($K2909:Q2909),0),ROUND(R2907*$E2909,0)),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2910,ROUND($D2908-SUM($K2909:R2909),0),ROUND(S2907*$E2909,0)),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2910,ROUND($D2908-SUM($K2909:S2909),0),ROUND(T2907*$E2909,0)),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2910,ROUND($D2908-SUM($K2909:T2909),0),ROUND(U2907*$E2909,0)),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2910,ROUND($D2908-SUM($K2909:U2909),0),ROUND(V2907*$E2909,0)),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2910,ROUND($D2908-SUM($K2909:V2909),0),ROUND(W2907*$E2909,0)),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2910,ROUND($D2908-SUM($K2909:W2909),0),ROUND(X2907*$E2909,0)),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2910,ROUND($D2908-SUM($K2909:X2909),0),ROUND(Y2907*$E2909,0)),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2910,ROUND($D2908-SUM($K2909:Y2909),0),ROUND(Z2907*$E2909,0)),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2910,ROUND($D2908-SUM($K2909:Z2909),0),ROUND(AA2907*$E2909,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2908/E2909,0),0)","v":0},{"$f":"IF(D2910=0,0,DATEDIF(DATE(D2907,E2907,1),DATE(F2909,G2909,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2907),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2907),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2909,IF(AND($G2909=$G2910,$F2909=$F2910),ROUND($D2908-SUM($K2910),0),ROUND(K2908*$E2909,0)),IF(LataProjekcji>$F2909,0,ROUND(K2908*$E2909,0))),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2909,IF(AND($G2909=$G2910,$F2909=$F2910),ROUND($D2908-SUM($K2910:K2910),0),ROUND(L2908*$E2909,0)),IF(LataProjekcji>$F2909,0,ROUND(L2908*$E2909,0))),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2909,IF(AND($G2909=$G2910,$F2909=$F2910),ROUND($D2908-SUM($K2910:L2910),0),ROUND(M2908*$E2909,0)),IF(LataProjekcji>$F2909,0,ROUND(M2908*$E2909,0))),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2909,IF(AND($G2909=$G2910,$F2909=$F2910),ROUND($D2908-SUM($K2910:M2910),0),ROUND(N2908*$E2909,0)),IF(LataProjekcji>$F2909,0,ROUND(N2908*$E2909,0))),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2909,IF(AND($G2909=$G2910,$F2909=$F2910),ROUND($D2908-SUM($K2910:N2910),0),ROUND(O2908*$E2909,0)),IF(LataProjekcji>$F2909,0,ROUND(O2908*$E2909,0))),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2909,IF(AND($G2909=$G2910,$F2909=$F2910),ROUND($D2908-SUM($K2910:O2910),0),ROUND(P2908*$E2909,0)),IF(LataProjekcji>$F2909,0,ROUND(P2908*$E2909,0))),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2909,IF(AND($G2909=$G2910,$F2909=$F2910),ROUND($D2908-SUM($K2910:P2910),0),ROUND(Q2908*$E2909,0)),IF(LataProjekcji>$F2909,0,ROUND(Q2908*$E2909,0))),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2909,IF(AND($G2909=$G2910,$F2909=$F2910),ROUND($D2908-SUM($K2910:Q2910),0),ROUND(R2908*$E2909,0)),IF(LataProjekcji>$F2909,0,ROUND(R2908*$E2909,0))),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2909,IF(AND($G2909=$G2910,$F2909=$F2910),ROUND($D2908-SUM($K2910:R2910),0),ROUND(S2908*$E2909,0)),IF(LataProjekcji>$F2909,0,ROUND(S2908*$E2909,0))),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2909,IF(AND($G2909=$G2910,$F2909=$F2910),ROUND($D2908-SUM($K2910:S2910),0),ROUND(T2908*$E2909,0)),IF(LataProjekcji>$F2909,0,ROUND(T2908*$E2909,0))),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2909,IF(AND($G2909=$G2910,$F2909=$F2910),ROUND($D2908-SUM($K2910:T2910),0),ROUND(U2908*$E2909,0)),IF(LataProjekcji>$F2909,0,ROUND(U2908*$E2909,0))),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2909,IF(AND($G2909=$G2910,$F2909=$F2910),ROUND($D2908-SUM($K2910:U2910),0),ROUND(V2908*$E2909,0)),IF(LataProjekcji>$F2909,0,ROUND(V2908*$E2909,0))),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2909,IF(AND($G2909=$G2910,$F2909=$F2910),ROUND($D2908-SUM($K2910:V2910),0),ROUND(W2908*$E2909,0)),IF(LataProjekcji>$F2909,0,ROUND(W2908*$E2909,0))),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2909,IF(AND($G2909=$G2910,$F2909=$F2910),ROUND($D2908-SUM($K2910:W2910),0),ROUND(X2908*$E2909,0)),IF(LataProjekcji>$F2909,0,ROUND(X2908*$E2909,0))),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2909,IF(AND($G2909=$G2910,$F2909=$F2910),ROUND($D2908-SUM($K2910:X2910),0),ROUND(Y2908*$E2909,0)),IF(LataProjekcji>$F2909,0,ROUND(Y2908*$E2909,0))),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2909,IF(AND($G2909=$G2910,$F2909=$F2910),ROUND($D2908-SUM($K2910:Y2910),0),ROUND(Z2908*$E2909,0)),IF(LataProjekcji>$F2909,0,ROUND(Z2908*$E2909,0))),0),0)","v":0},{"$f":"IF(AND($G2908,NOT(ISTEXT($G2907)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2909,IF(AND($G2909=$G2910,$F2909=$F2910),ROUND($D2908-SUM($K2910:Z2910),0),ROUND(AA2908*$E2909,0)),IF(LataProjekcji>$F2909,0,ROUND(AA2908*$E2909,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2908>10,ROUND((D2910-1)*E2909,0),E2909)","v":0},{"$f":"D2908-D2911","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1747","v":"nazwa ST: 0"},null,{"$f":"D1747","v":177},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1748","v":1900},{"$f":"E1748","v":1},{"$f":"IF(D2915>10,F1748,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2913,0)),\"brak daty\",IF(D2915>10,EDATE(OFFSET($E$269,$D2913,0),D2917),DATE(D2914,E2914,1)))","v":"brak daty"},{"$f":"SUM(K2914:AA2914)=D2917","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2914=LataProjekcji,$F2914,IF($D2914<LataProjekcji,IF((SUM(K2914)+12)<$D2917,12,$D2917-SUM(K2914)),0)),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2914=LataProjekcji,$F2914,IF($D2914<LataProjekcji,IF((SUM($K2914:K2914)+12)<$D2917,12,$D2917-SUM($K2914:K2914)),0)),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2914=LataProjekcji,$F2914,IF($D2914<LataProjekcji,IF((SUM($K2914:L2914)+12)<$D2917,12,$D2917-SUM($K2914:L2914)),0)),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2914=LataProjekcji,$F2914,IF($D2914<LataProjekcji,IF((SUM($K2914:M2914)+12)<$D2917,12,$D2917-SUM($K2914:M2914)),0)),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2914=LataProjekcji,$F2914,IF($D2914<LataProjekcji,IF((SUM($K2914:N2914)+12)<$D2917,12,$D2917-SUM($K2914:N2914)),0)),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2914=LataProjekcji,$F2914,IF($D2914<LataProjekcji,IF((SUM($K2914:O2914)+12)<$D2917,12,$D2917-SUM($K2914:O2914)),0)),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2914=LataProjekcji,$F2914,IF($D2914<LataProjekcji,IF((SUM($K2914:P2914)+12)<$D2917,12,$D2917-SUM($K2914:P2914)),0)),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2914=LataProjekcji,$F2914,IF($D2914<LataProjekcji,IF((SUM($K2914:Q2914)+12)<$D2917,12,$D2917-SUM($K2914:Q2914)),0)),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2914=LataProjekcji,$F2914,IF($D2914<LataProjekcji,IF((SUM($K2914:R2914)+12)<$D2917,12,$D2917-SUM($K2914:R2914)),0)),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2914=LataProjekcji,$F2914,IF($D2914<LataProjekcji,IF((SUM($K2914:S2914)+12)<$D2917,12,$D2917-SUM($K2914:S2914)),0)),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2914=LataProjekcji,$F2914,IF($D2914<LataProjekcji,IF((SUM($K2914:T2914)+12)<$D2917,12,$D2917-SUM($K2914:T2914)),0)),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2914=LataProjekcji,$F2914,IF($D2914<LataProjekcji,IF((SUM($K2914:U2914)+12)<$D2917,12,$D2917-SUM($K2914:U2914)),0)),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2914=LataProjekcji,$F2914,IF($D2914<LataProjekcji,IF((SUM($K2914:V2914)+12)<$D2917,12,$D2917-SUM($K2914:V2914)),0)),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2914=LataProjekcji,$F2914,IF($D2914<LataProjekcji,IF((SUM($K2914:W2914)+12)<$D2917,12,$D2917-SUM($K2914:W2914)),0)),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2914=LataProjekcji,$F2914,IF($D2914<LataProjekcji,IF((SUM($K2914:X2914)+12)<$D2917,12,$D2917-SUM($K2914:X2914)),0)),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2914=LataProjekcji,$F2914,IF($D2914<LataProjekcji,IF((SUM($K2914:Y2914)+12)<$D2917,12,$D2917-SUM($K2914:Y2914)),0)),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2914=LataProjekcji,$F2914,IF($D2914<LataProjekcji,IF((SUM($K2914:Z2914)+12)<$D2917,12,$D2917-SUM($K2914:Z2914)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1749","v":0},{"$f":"E1749","v":0},{"$f":"F1749","v":0},{"$f":"NOT(ISBLANK(am_maszyny))","v":false},{"$f":"SUM(K2915:AA2915)=E2917","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2914=LataProjekcji,IF($F2914>$E2917,$E2917,$F2914),IF($D2917>=$E2917,(IF($D2914<LataProjekcji,IF((SUM(J2915:$K2915)+12)<$E2917,12,$E2917-SUM(J2915:$K2915)),0)),(IF($D2914<LataProjekcji,IF((SUM(J2915:$K2915)+12)<$D2917,12,$D2917-SUM(J2915:$K2915)),0)))),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2914=LataProjekcji,IF($F2914>$E2917,$E2917,$F2914),IF($D2917>=$E2917,(IF($D2914<LataProjekcji,IF((SUM($K2915:K2915)+12)<$E2917,12,$E2917-SUM($K2915:K2915)),0)),(IF($D2914<LataProjekcji,IF((SUM($K2915:K2915)+12)<$D2917,12,$D2917-SUM($K2915:K2915)),0)))),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2914=LataProjekcji,IF($F2914>$E2917,$E2917,$F2914),IF($D2917>=$E2917,(IF($D2914<LataProjekcji,IF((SUM($K2915:L2915)+12)<$E2917,12,$E2917-SUM($K2915:L2915)),0)),(IF($D2914<LataProjekcji,IF((SUM($K2915:L2915)+12)<$D2917,12,$D2917-SUM($K2915:L2915)),0)))),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2914=LataProjekcji,IF($F2914>$E2917,$E2917,$F2914),IF($D2917>=$E2917,(IF($D2914<LataProjekcji,IF((SUM($K2915:M2915)+12)<$E2917,12,$E2917-SUM($K2915:M2915)),0)),(IF($D2914<LataProjekcji,IF((SUM($K2915:M2915)+12)<$D2917,12,$D2917-SUM($K2915:M2915)),0)))),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2914=LataProjekcji,IF($F2914>$E2917,$E2917,$F2914),IF($D2917>=$E2917,(IF($D2914<LataProjekcji,IF((SUM($K2915:N2915)+12)<$E2917,12,$E2917-SUM($K2915:N2915)),0)),(IF($D2914<LataProjekcji,IF((SUM($K2915:N2915)+12)<$D2917,12,$D2917-SUM($K2915:N2915)),0)))),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2914=LataProjekcji,IF($F2914>$E2917,$E2917,$F2914),IF($D2917>=$E2917,(IF($D2914<LataProjekcji,IF((SUM($K2915:O2915)+12)<$E2917,12,$E2917-SUM($K2915:O2915)),0)),(IF($D2914<LataProjekcji,IF((SUM($K2915:O2915)+12)<$D2917,12,$D2917-SUM($K2915:O2915)),0)))),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2914=LataProjekcji,IF($F2914>$E2917,$E2917,$F2914),IF($D2917>=$E2917,(IF($D2914<LataProjekcji,IF((SUM($K2915:P2915)+12)<$E2917,12,$E2917-SUM($K2915:P2915)),0)),(IF($D2914<LataProjekcji,IF((SUM($K2915:P2915)+12)<$D2917,12,$D2917-SUM($K2915:P2915)),0)))),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2914=LataProjekcji,IF($F2914>$E2917,$E2917,$F2914),IF($D2917>=$E2917,(IF($D2914<LataProjekcji,IF((SUM($K2915:Q2915)+12)<$E2917,12,$E2917-SUM($K2915:Q2915)),0)),(IF($D2914<LataProjekcji,IF((SUM($K2915:Q2915)+12)<$D2917,12,$D2917-SUM($K2915:Q2915)),0)))),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2914=LataProjekcji,IF($F2914>$E2917,$E2917,$F2914),IF($D2917>=$E2917,(IF($D2914<LataProjekcji,IF((SUM($K2915:R2915)+12)<$E2917,12,$E2917-SUM($K2915:R2915)),0)),(IF($D2914<LataProjekcji,IF((SUM($K2915:R2915)+12)<$D2917,12,$D2917-SUM($K2915:R2915)),0)))),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2914=LataProjekcji,IF($F2914>$E2917,$E2917,$F2914),IF($D2917>=$E2917,(IF($D2914<LataProjekcji,IF((SUM($K2915:S2915)+12)<$E2917,12,$E2917-SUM($K2915:S2915)),0)),(IF($D2914<LataProjekcji,IF((SUM($K2915:S2915)+12)<$D2917,12,$D2917-SUM($K2915:S2915)),0)))),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2914=LataProjekcji,IF($F2914>$E2917,$E2917,$F2914),IF($D2917>=$E2917,(IF($D2914<LataProjekcji,IF((SUM($K2915:T2915)+12)<$E2917,12,$E2917-SUM($K2915:T2915)),0)),(IF($D2914<LataProjekcji,IF((SUM($K2915:T2915)+12)<$D2917,12,$D2917-SUM($K2915:T2915)),0)))),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2914=LataProjekcji,IF($F2914>$E2917,$E2917,$F2914),IF($D2917>=$E2917,(IF($D2914<LataProjekcji,IF((SUM($K2915:U2915)+12)<$E2917,12,$E2917-SUM($K2915:U2915)),0)),(IF($D2914<LataProjekcji,IF((SUM($K2915:U2915)+12)<$D2917,12,$D2917-SUM($K2915:U2915)),0)))),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2914=LataProjekcji,IF($F2914>$E2917,$E2917,$F2914),IF($D2917>=$E2917,(IF($D2914<LataProjekcji,IF((SUM($K2915:V2915)+12)<$E2917,12,$E2917-SUM($K2915:V2915)),0)),(IF($D2914<LataProjekcji,IF((SUM($K2915:V2915)+12)<$D2917,12,$D2917-SUM($K2915:V2915)),0)))),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2914=LataProjekcji,IF($F2914>$E2917,$E2917,$F2914),IF($D2917>=$E2917,(IF($D2914<LataProjekcji,IF((SUM($K2915:W2915)+12)<$E2917,12,$E2917-SUM($K2915:W2915)),0)),(IF($D2914<LataProjekcji,IF((SUM($K2915:W2915)+12)<$D2917,12,$D2917-SUM($K2915:W2915)),0)))),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2914=LataProjekcji,IF($F2914>$E2917,$E2917,$F2914),IF($D2917>=$E2917,(IF($D2914<LataProjekcji,IF((SUM($K2915:X2915)+12)<$E2917,12,$E2917-SUM($K2915:X2915)),0)),(IF($D2914<LataProjekcji,IF((SUM($K2915:X2915)+12)<$D2917,12,$D2917-SUM($K2915:X2915)),0)))),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2914=LataProjekcji,IF($F2914>$E2917,$E2917,$F2914),IF($D2917>=$E2917,(IF($D2914<LataProjekcji,IF((SUM($K2915:Y2915)+12)<$E2917,12,$E2917-SUM($K2915:Y2915)),0)),(IF($D2914<LataProjekcji,IF((SUM($K2915:Y2915)+12)<$D2917,12,$D2917-SUM($K2915:Y2915)),0)))),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2914=LataProjekcji,IF($F2914>$E2917,$E2917,$F2914),IF($D2917>=$E2917,(IF($D2914<LataProjekcji,IF((SUM($K2915:Z2915)+12)<$E2917,12,$E2917-SUM($K2915:Z2915)),0)),(IF($D2914<LataProjekcji,IF((SUM($K2915:Z2915)+12)<$D2917,12,$D2917-SUM($K2915:Z2915)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1750","v":0},{"$f":"IF(D2915>10,ROUND(D2916/12,2),D2916)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2916:AA2916)=D2915","v":true},"amortyzacja",null,{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2917,ROUND($D2915,0),ROUND(K2914*$E2916,0)),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2917,ROUND($D2915-SUM(K2916:$K2916),0),ROUND(L2914*$E2916,0)),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2917,ROUND($D2915-SUM($K2916:L2916),0),ROUND(M2914*$E2916,0)),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2917,ROUND($D2915-SUM($K2916:M2916),0),ROUND(N2914*$E2916,0)),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2917,ROUND($D2915-SUM($K2916:N2916),0),ROUND(O2914*$E2916,0)),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2917,ROUND($D2915-SUM($K2916:O2916),0),ROUND(P2914*$E2916,0)),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2917,ROUND($D2915-SUM($K2916:P2916),0),ROUND(Q2914*$E2916,0)),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2917,ROUND($D2915-SUM($K2916:Q2916),0),ROUND(R2914*$E2916,0)),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2917,ROUND($D2915-SUM($K2916:R2916),0),ROUND(S2914*$E2916,0)),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2917,ROUND($D2915-SUM($K2916:S2916),0),ROUND(T2914*$E2916,0)),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2917,ROUND($D2915-SUM($K2916:T2916),0),ROUND(U2914*$E2916,0)),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2917,ROUND($D2915-SUM($K2916:U2916),0),ROUND(V2914*$E2916,0)),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2917,ROUND($D2915-SUM($K2916:V2916),0),ROUND(W2914*$E2916,0)),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2917,ROUND($D2915-SUM($K2916:W2916),0),ROUND(X2914*$E2916,0)),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2917,ROUND($D2915-SUM($K2916:X2916),0),ROUND(Y2914*$E2916,0)),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2917,ROUND($D2915-SUM($K2916:Y2916),0),ROUND(Z2914*$E2916,0)),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2917,ROUND($D2915-SUM($K2916:Z2916),0),ROUND(AA2914*$E2916,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2915/E2916,0),0)","v":0},{"$f":"IF(D2917=0,0,DATEDIF(DATE(D2914,E2914,1),DATE(F2916,G2916,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2914),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2914),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2916,IF(AND($G2916=$G2917,$F2916=$F2917),ROUND($D2915-SUM($K2917),0),ROUND(K2915*$E2916,0)),IF(LataProjekcji>$F2916,0,ROUND(K2915*$E2916,0))),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2916,IF(AND($G2916=$G2917,$F2916=$F2917),ROUND($D2915-SUM($K2917:K2917),0),ROUND(L2915*$E2916,0)),IF(LataProjekcji>$F2916,0,ROUND(L2915*$E2916,0))),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2916,IF(AND($G2916=$G2917,$F2916=$F2917),ROUND($D2915-SUM($K2917:L2917),0),ROUND(M2915*$E2916,0)),IF(LataProjekcji>$F2916,0,ROUND(M2915*$E2916,0))),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2916,IF(AND($G2916=$G2917,$F2916=$F2917),ROUND($D2915-SUM($K2917:M2917),0),ROUND(N2915*$E2916,0)),IF(LataProjekcji>$F2916,0,ROUND(N2915*$E2916,0))),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2916,IF(AND($G2916=$G2917,$F2916=$F2917),ROUND($D2915-SUM($K2917:N2917),0),ROUND(O2915*$E2916,0)),IF(LataProjekcji>$F2916,0,ROUND(O2915*$E2916,0))),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2916,IF(AND($G2916=$G2917,$F2916=$F2917),ROUND($D2915-SUM($K2917:O2917),0),ROUND(P2915*$E2916,0)),IF(LataProjekcji>$F2916,0,ROUND(P2915*$E2916,0))),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2916,IF(AND($G2916=$G2917,$F2916=$F2917),ROUND($D2915-SUM($K2917:P2917),0),ROUND(Q2915*$E2916,0)),IF(LataProjekcji>$F2916,0,ROUND(Q2915*$E2916,0))),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2916,IF(AND($G2916=$G2917,$F2916=$F2917),ROUND($D2915-SUM($K2917:Q2917),0),ROUND(R2915*$E2916,0)),IF(LataProjekcji>$F2916,0,ROUND(R2915*$E2916,0))),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2916,IF(AND($G2916=$G2917,$F2916=$F2917),ROUND($D2915-SUM($K2917:R2917),0),ROUND(S2915*$E2916,0)),IF(LataProjekcji>$F2916,0,ROUND(S2915*$E2916,0))),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2916,IF(AND($G2916=$G2917,$F2916=$F2917),ROUND($D2915-SUM($K2917:S2917),0),ROUND(T2915*$E2916,0)),IF(LataProjekcji>$F2916,0,ROUND(T2915*$E2916,0))),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2916,IF(AND($G2916=$G2917,$F2916=$F2917),ROUND($D2915-SUM($K2917:T2917),0),ROUND(U2915*$E2916,0)),IF(LataProjekcji>$F2916,0,ROUND(U2915*$E2916,0))),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2916,IF(AND($G2916=$G2917,$F2916=$F2917),ROUND($D2915-SUM($K2917:U2917),0),ROUND(V2915*$E2916,0)),IF(LataProjekcji>$F2916,0,ROUND(V2915*$E2916,0))),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2916,IF(AND($G2916=$G2917,$F2916=$F2917),ROUND($D2915-SUM($K2917:V2917),0),ROUND(W2915*$E2916,0)),IF(LataProjekcji>$F2916,0,ROUND(W2915*$E2916,0))),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2916,IF(AND($G2916=$G2917,$F2916=$F2917),ROUND($D2915-SUM($K2917:W2917),0),ROUND(X2915*$E2916,0)),IF(LataProjekcji>$F2916,0,ROUND(X2915*$E2916,0))),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2916,IF(AND($G2916=$G2917,$F2916=$F2917),ROUND($D2915-SUM($K2917:X2917),0),ROUND(Y2915*$E2916,0)),IF(LataProjekcji>$F2916,0,ROUND(Y2915*$E2916,0))),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2916,IF(AND($G2916=$G2917,$F2916=$F2917),ROUND($D2915-SUM($K2917:Y2917),0),ROUND(Z2915*$E2916,0)),IF(LataProjekcji>$F2916,0,ROUND(Z2915*$E2916,0))),0),0)","v":0},{"$f":"IF(AND($G2915,NOT(ISTEXT($G2914)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2916,IF(AND($G2916=$G2917,$F2916=$F2917),ROUND($D2915-SUM($K2917:Z2917),0),ROUND(AA2915*$E2916,0)),IF(LataProjekcji>$F2916,0,ROUND(AA2915*$E2916,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2915>10,ROUND((D2917-1)*E2916,0),E2916)","v":0},{"$f":"D2915-D2918","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1754","v":"nazwa ST: 0"},null,{"$f":"D1754","v":178},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1755","v":1900},{"$f":"E1755","v":1},{"$f":"IF(D2922>10,F1755,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2920,0)),\"brak daty\",IF(D2922>10,EDATE(OFFSET($E$269,$D2920,0),D2924),DATE(D2921,E2921,1)))","v":"brak daty"},{"$f":"SUM(K2921:AA2921)=D2924","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2921=LataProjekcji,$F2921,IF($D2921<LataProjekcji,IF((SUM(K2921)+12)<$D2924,12,$D2924-SUM(K2921)),0)),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2921=LataProjekcji,$F2921,IF($D2921<LataProjekcji,IF((SUM($K2921:K2921)+12)<$D2924,12,$D2924-SUM($K2921:K2921)),0)),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2921=LataProjekcji,$F2921,IF($D2921<LataProjekcji,IF((SUM($K2921:L2921)+12)<$D2924,12,$D2924-SUM($K2921:L2921)),0)),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2921=LataProjekcji,$F2921,IF($D2921<LataProjekcji,IF((SUM($K2921:M2921)+12)<$D2924,12,$D2924-SUM($K2921:M2921)),0)),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2921=LataProjekcji,$F2921,IF($D2921<LataProjekcji,IF((SUM($K2921:N2921)+12)<$D2924,12,$D2924-SUM($K2921:N2921)),0)),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2921=LataProjekcji,$F2921,IF($D2921<LataProjekcji,IF((SUM($K2921:O2921)+12)<$D2924,12,$D2924-SUM($K2921:O2921)),0)),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2921=LataProjekcji,$F2921,IF($D2921<LataProjekcji,IF((SUM($K2921:P2921)+12)<$D2924,12,$D2924-SUM($K2921:P2921)),0)),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2921=LataProjekcji,$F2921,IF($D2921<LataProjekcji,IF((SUM($K2921:Q2921)+12)<$D2924,12,$D2924-SUM($K2921:Q2921)),0)),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2921=LataProjekcji,$F2921,IF($D2921<LataProjekcji,IF((SUM($K2921:R2921)+12)<$D2924,12,$D2924-SUM($K2921:R2921)),0)),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2921=LataProjekcji,$F2921,IF($D2921<LataProjekcji,IF((SUM($K2921:S2921)+12)<$D2924,12,$D2924-SUM($K2921:S2921)),0)),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2921=LataProjekcji,$F2921,IF($D2921<LataProjekcji,IF((SUM($K2921:T2921)+12)<$D2924,12,$D2924-SUM($K2921:T2921)),0)),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2921=LataProjekcji,$F2921,IF($D2921<LataProjekcji,IF((SUM($K2921:U2921)+12)<$D2924,12,$D2924-SUM($K2921:U2921)),0)),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2921=LataProjekcji,$F2921,IF($D2921<LataProjekcji,IF((SUM($K2921:V2921)+12)<$D2924,12,$D2924-SUM($K2921:V2921)),0)),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2921=LataProjekcji,$F2921,IF($D2921<LataProjekcji,IF((SUM($K2921:W2921)+12)<$D2924,12,$D2924-SUM($K2921:W2921)),0)),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2921=LataProjekcji,$F2921,IF($D2921<LataProjekcji,IF((SUM($K2921:X2921)+12)<$D2924,12,$D2924-SUM($K2921:X2921)),0)),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2921=LataProjekcji,$F2921,IF($D2921<LataProjekcji,IF((SUM($K2921:Y2921)+12)<$D2924,12,$D2924-SUM($K2921:Y2921)),0)),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2921=LataProjekcji,$F2921,IF($D2921<LataProjekcji,IF((SUM($K2921:Z2921)+12)<$D2924,12,$D2924-SUM($K2921:Z2921)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1756","v":0},{"$f":"E1756","v":0},{"$f":"F1756","v":0},{"$f":"NOT(ISBLANK(am_maszyny))","v":false},{"$f":"SUM(K2922:AA2922)=E2924","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2921=LataProjekcji,IF($F2921>$E2924,$E2924,$F2921),IF($D2924>=$E2924,(IF($D2921<LataProjekcji,IF((SUM(J2922:$K2922)+12)<$E2924,12,$E2924-SUM(J2922:$K2922)),0)),(IF($D2921<LataProjekcji,IF((SUM(J2922:$K2922)+12)<$D2924,12,$D2924-SUM(J2922:$K2922)),0)))),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2921=LataProjekcji,IF($F2921>$E2924,$E2924,$F2921),IF($D2924>=$E2924,(IF($D2921<LataProjekcji,IF((SUM($K2922:K2922)+12)<$E2924,12,$E2924-SUM($K2922:K2922)),0)),(IF($D2921<LataProjekcji,IF((SUM($K2922:K2922)+12)<$D2924,12,$D2924-SUM($K2922:K2922)),0)))),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2921=LataProjekcji,IF($F2921>$E2924,$E2924,$F2921),IF($D2924>=$E2924,(IF($D2921<LataProjekcji,IF((SUM($K2922:L2922)+12)<$E2924,12,$E2924-SUM($K2922:L2922)),0)),(IF($D2921<LataProjekcji,IF((SUM($K2922:L2922)+12)<$D2924,12,$D2924-SUM($K2922:L2922)),0)))),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2921=LataProjekcji,IF($F2921>$E2924,$E2924,$F2921),IF($D2924>=$E2924,(IF($D2921<LataProjekcji,IF((SUM($K2922:M2922)+12)<$E2924,12,$E2924-SUM($K2922:M2922)),0)),(IF($D2921<LataProjekcji,IF((SUM($K2922:M2922)+12)<$D2924,12,$D2924-SUM($K2922:M2922)),0)))),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2921=LataProjekcji,IF($F2921>$E2924,$E2924,$F2921),IF($D2924>=$E2924,(IF($D2921<LataProjekcji,IF((SUM($K2922:N2922)+12)<$E2924,12,$E2924-SUM($K2922:N2922)),0)),(IF($D2921<LataProjekcji,IF((SUM($K2922:N2922)+12)<$D2924,12,$D2924-SUM($K2922:N2922)),0)))),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2921=LataProjekcji,IF($F2921>$E2924,$E2924,$F2921),IF($D2924>=$E2924,(IF($D2921<LataProjekcji,IF((SUM($K2922:O2922)+12)<$E2924,12,$E2924-SUM($K2922:O2922)),0)),(IF($D2921<LataProjekcji,IF((SUM($K2922:O2922)+12)<$D2924,12,$D2924-SUM($K2922:O2922)),0)))),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2921=LataProjekcji,IF($F2921>$E2924,$E2924,$F2921),IF($D2924>=$E2924,(IF($D2921<LataProjekcji,IF((SUM($K2922:P2922)+12)<$E2924,12,$E2924-SUM($K2922:P2922)),0)),(IF($D2921<LataProjekcji,IF((SUM($K2922:P2922)+12)<$D2924,12,$D2924-SUM($K2922:P2922)),0)))),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2921=LataProjekcji,IF($F2921>$E2924,$E2924,$F2921),IF($D2924>=$E2924,(IF($D2921<LataProjekcji,IF((SUM($K2922:Q2922)+12)<$E2924,12,$E2924-SUM($K2922:Q2922)),0)),(IF($D2921<LataProjekcji,IF((SUM($K2922:Q2922)+12)<$D2924,12,$D2924-SUM($K2922:Q2922)),0)))),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2921=LataProjekcji,IF($F2921>$E2924,$E2924,$F2921),IF($D2924>=$E2924,(IF($D2921<LataProjekcji,IF((SUM($K2922:R2922)+12)<$E2924,12,$E2924-SUM($K2922:R2922)),0)),(IF($D2921<LataProjekcji,IF((SUM($K2922:R2922)+12)<$D2924,12,$D2924-SUM($K2922:R2922)),0)))),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2921=LataProjekcji,IF($F2921>$E2924,$E2924,$F2921),IF($D2924>=$E2924,(IF($D2921<LataProjekcji,IF((SUM($K2922:S2922)+12)<$E2924,12,$E2924-SUM($K2922:S2922)),0)),(IF($D2921<LataProjekcji,IF((SUM($K2922:S2922)+12)<$D2924,12,$D2924-SUM($K2922:S2922)),0)))),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2921=LataProjekcji,IF($F2921>$E2924,$E2924,$F2921),IF($D2924>=$E2924,(IF($D2921<LataProjekcji,IF((SUM($K2922:T2922)+12)<$E2924,12,$E2924-SUM($K2922:T2922)),0)),(IF($D2921<LataProjekcji,IF((SUM($K2922:T2922)+12)<$D2924,12,$D2924-SUM($K2922:T2922)),0)))),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2921=LataProjekcji,IF($F2921>$E2924,$E2924,$F2921),IF($D2924>=$E2924,(IF($D2921<LataProjekcji,IF((SUM($K2922:U2922)+12)<$E2924,12,$E2924-SUM($K2922:U2922)),0)),(IF($D2921<LataProjekcji,IF((SUM($K2922:U2922)+12)<$D2924,12,$D2924-SUM($K2922:U2922)),0)))),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2921=LataProjekcji,IF($F2921>$E2924,$E2924,$F2921),IF($D2924>=$E2924,(IF($D2921<LataProjekcji,IF((SUM($K2922:V2922)+12)<$E2924,12,$E2924-SUM($K2922:V2922)),0)),(IF($D2921<LataProjekcji,IF((SUM($K2922:V2922)+12)<$D2924,12,$D2924-SUM($K2922:V2922)),0)))),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2921=LataProjekcji,IF($F2921>$E2924,$E2924,$F2921),IF($D2924>=$E2924,(IF($D2921<LataProjekcji,IF((SUM($K2922:W2922)+12)<$E2924,12,$E2924-SUM($K2922:W2922)),0)),(IF($D2921<LataProjekcji,IF((SUM($K2922:W2922)+12)<$D2924,12,$D2924-SUM($K2922:W2922)),0)))),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2921=LataProjekcji,IF($F2921>$E2924,$E2924,$F2921),IF($D2924>=$E2924,(IF($D2921<LataProjekcji,IF((SUM($K2922:X2922)+12)<$E2924,12,$E2924-SUM($K2922:X2922)),0)),(IF($D2921<LataProjekcji,IF((SUM($K2922:X2922)+12)<$D2924,12,$D2924-SUM($K2922:X2922)),0)))),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2921=LataProjekcji,IF($F2921>$E2924,$E2924,$F2921),IF($D2924>=$E2924,(IF($D2921<LataProjekcji,IF((SUM($K2922:Y2922)+12)<$E2924,12,$E2924-SUM($K2922:Y2922)),0)),(IF($D2921<LataProjekcji,IF((SUM($K2922:Y2922)+12)<$D2924,12,$D2924-SUM($K2922:Y2922)),0)))),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2921=LataProjekcji,IF($F2921>$E2924,$E2924,$F2921),IF($D2924>=$E2924,(IF($D2921<LataProjekcji,IF((SUM($K2922:Z2922)+12)<$E2924,12,$E2924-SUM($K2922:Z2922)),0)),(IF($D2921<LataProjekcji,IF((SUM($K2922:Z2922)+12)<$D2924,12,$D2924-SUM($K2922:Z2922)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1757","v":0},{"$f":"IF(D2922>10,ROUND(D2923/12,2),D2923)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2923:AA2923)=D2922","v":true},"amortyzacja",null,{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2924,ROUND($D2922,0),ROUND(K2921*$E2923,0)),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2924,ROUND($D2922-SUM(K2923:$K2923),0),ROUND(L2921*$E2923,0)),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2924,ROUND($D2922-SUM($K2923:L2923),0),ROUND(M2921*$E2923,0)),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2924,ROUND($D2922-SUM($K2923:M2923),0),ROUND(N2921*$E2923,0)),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2924,ROUND($D2922-SUM($K2923:N2923),0),ROUND(O2921*$E2923,0)),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2924,ROUND($D2922-SUM($K2923:O2923),0),ROUND(P2921*$E2923,0)),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2924,ROUND($D2922-SUM($K2923:P2923),0),ROUND(Q2921*$E2923,0)),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2924,ROUND($D2922-SUM($K2923:Q2923),0),ROUND(R2921*$E2923,0)),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2924,ROUND($D2922-SUM($K2923:R2923),0),ROUND(S2921*$E2923,0)),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2924,ROUND($D2922-SUM($K2923:S2923),0),ROUND(T2921*$E2923,0)),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2924,ROUND($D2922-SUM($K2923:T2923),0),ROUND(U2921*$E2923,0)),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2924,ROUND($D2922-SUM($K2923:U2923),0),ROUND(V2921*$E2923,0)),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2924,ROUND($D2922-SUM($K2923:V2923),0),ROUND(W2921*$E2923,0)),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2924,ROUND($D2922-SUM($K2923:W2923),0),ROUND(X2921*$E2923,0)),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2924,ROUND($D2922-SUM($K2923:X2923),0),ROUND(Y2921*$E2923,0)),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2924,ROUND($D2922-SUM($K2923:Y2923),0),ROUND(Z2921*$E2923,0)),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2924,ROUND($D2922-SUM($K2923:Z2923),0),ROUND(AA2921*$E2923,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2922/E2923,0),0)","v":0},{"$f":"IF(D2924=0,0,DATEDIF(DATE(D2921,E2921,1),DATE(F2923,G2923,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2921),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2921),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2923,IF(AND($G2923=$G2924,$F2923=$F2924),ROUND($D2922-SUM($K2924),0),ROUND(K2922*$E2923,0)),IF(LataProjekcji>$F2923,0,ROUND(K2922*$E2923,0))),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2923,IF(AND($G2923=$G2924,$F2923=$F2924),ROUND($D2922-SUM($K2924:K2924),0),ROUND(L2922*$E2923,0)),IF(LataProjekcji>$F2923,0,ROUND(L2922*$E2923,0))),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2923,IF(AND($G2923=$G2924,$F2923=$F2924),ROUND($D2922-SUM($K2924:L2924),0),ROUND(M2922*$E2923,0)),IF(LataProjekcji>$F2923,0,ROUND(M2922*$E2923,0))),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2923,IF(AND($G2923=$G2924,$F2923=$F2924),ROUND($D2922-SUM($K2924:M2924),0),ROUND(N2922*$E2923,0)),IF(LataProjekcji>$F2923,0,ROUND(N2922*$E2923,0))),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2923,IF(AND($G2923=$G2924,$F2923=$F2924),ROUND($D2922-SUM($K2924:N2924),0),ROUND(O2922*$E2923,0)),IF(LataProjekcji>$F2923,0,ROUND(O2922*$E2923,0))),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2923,IF(AND($G2923=$G2924,$F2923=$F2924),ROUND($D2922-SUM($K2924:O2924),0),ROUND(P2922*$E2923,0)),IF(LataProjekcji>$F2923,0,ROUND(P2922*$E2923,0))),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2923,IF(AND($G2923=$G2924,$F2923=$F2924),ROUND($D2922-SUM($K2924:P2924),0),ROUND(Q2922*$E2923,0)),IF(LataProjekcji>$F2923,0,ROUND(Q2922*$E2923,0))),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2923,IF(AND($G2923=$G2924,$F2923=$F2924),ROUND($D2922-SUM($K2924:Q2924),0),ROUND(R2922*$E2923,0)),IF(LataProjekcji>$F2923,0,ROUND(R2922*$E2923,0))),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2923,IF(AND($G2923=$G2924,$F2923=$F2924),ROUND($D2922-SUM($K2924:R2924),0),ROUND(S2922*$E2923,0)),IF(LataProjekcji>$F2923,0,ROUND(S2922*$E2923,0))),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2923,IF(AND($G2923=$G2924,$F2923=$F2924),ROUND($D2922-SUM($K2924:S2924),0),ROUND(T2922*$E2923,0)),IF(LataProjekcji>$F2923,0,ROUND(T2922*$E2923,0))),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2923,IF(AND($G2923=$G2924,$F2923=$F2924),ROUND($D2922-SUM($K2924:T2924),0),ROUND(U2922*$E2923,0)),IF(LataProjekcji>$F2923,0,ROUND(U2922*$E2923,0))),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2923,IF(AND($G2923=$G2924,$F2923=$F2924),ROUND($D2922-SUM($K2924:U2924),0),ROUND(V2922*$E2923,0)),IF(LataProjekcji>$F2923,0,ROUND(V2922*$E2923,0))),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2923,IF(AND($G2923=$G2924,$F2923=$F2924),ROUND($D2922-SUM($K2924:V2924),0),ROUND(W2922*$E2923,0)),IF(LataProjekcji>$F2923,0,ROUND(W2922*$E2923,0))),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2923,IF(AND($G2923=$G2924,$F2923=$F2924),ROUND($D2922-SUM($K2924:W2924),0),ROUND(X2922*$E2923,0)),IF(LataProjekcji>$F2923,0,ROUND(X2922*$E2923,0))),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2923,IF(AND($G2923=$G2924,$F2923=$F2924),ROUND($D2922-SUM($K2924:X2924),0),ROUND(Y2922*$E2923,0)),IF(LataProjekcji>$F2923,0,ROUND(Y2922*$E2923,0))),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2923,IF(AND($G2923=$G2924,$F2923=$F2924),ROUND($D2922-SUM($K2924:Y2924),0),ROUND(Z2922*$E2923,0)),IF(LataProjekcji>$F2923,0,ROUND(Z2922*$E2923,0))),0),0)","v":0},{"$f":"IF(AND($G2922,NOT(ISTEXT($G2921)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2923,IF(AND($G2923=$G2924,$F2923=$F2924),ROUND($D2922-SUM($K2924:Z2924),0),ROUND(AA2922*$E2923,0)),IF(LataProjekcji>$F2923,0,ROUND(AA2922*$E2923,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2922>10,ROUND((D2924-1)*E2923,0),E2923)","v":0},{"$f":"D2922-D2925","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1761","v":"nazwa ST: 0"},null,{"$f":"D1761","v":179},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1762","v":1900},{"$f":"E1762","v":1},{"$f":"IF(D2929>10,F1762,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2927,0)),\"brak daty\",IF(D2929>10,EDATE(OFFSET($E$269,$D2927,0),D2931),DATE(D2928,E2928,1)))","v":"brak daty"},{"$f":"SUM(K2928:AA2928)=D2931","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2928=LataProjekcji,$F2928,IF($D2928<LataProjekcji,IF((SUM(K2928)+12)<$D2931,12,$D2931-SUM(K2928)),0)),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2928=LataProjekcji,$F2928,IF($D2928<LataProjekcji,IF((SUM($K2928:K2928)+12)<$D2931,12,$D2931-SUM($K2928:K2928)),0)),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2928=LataProjekcji,$F2928,IF($D2928<LataProjekcji,IF((SUM($K2928:L2928)+12)<$D2931,12,$D2931-SUM($K2928:L2928)),0)),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2928=LataProjekcji,$F2928,IF($D2928<LataProjekcji,IF((SUM($K2928:M2928)+12)<$D2931,12,$D2931-SUM($K2928:M2928)),0)),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2928=LataProjekcji,$F2928,IF($D2928<LataProjekcji,IF((SUM($K2928:N2928)+12)<$D2931,12,$D2931-SUM($K2928:N2928)),0)),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2928=LataProjekcji,$F2928,IF($D2928<LataProjekcji,IF((SUM($K2928:O2928)+12)<$D2931,12,$D2931-SUM($K2928:O2928)),0)),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2928=LataProjekcji,$F2928,IF($D2928<LataProjekcji,IF((SUM($K2928:P2928)+12)<$D2931,12,$D2931-SUM($K2928:P2928)),0)),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2928=LataProjekcji,$F2928,IF($D2928<LataProjekcji,IF((SUM($K2928:Q2928)+12)<$D2931,12,$D2931-SUM($K2928:Q2928)),0)),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2928=LataProjekcji,$F2928,IF($D2928<LataProjekcji,IF((SUM($K2928:R2928)+12)<$D2931,12,$D2931-SUM($K2928:R2928)),0)),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2928=LataProjekcji,$F2928,IF($D2928<LataProjekcji,IF((SUM($K2928:S2928)+12)<$D2931,12,$D2931-SUM($K2928:S2928)),0)),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2928=LataProjekcji,$F2928,IF($D2928<LataProjekcji,IF((SUM($K2928:T2928)+12)<$D2931,12,$D2931-SUM($K2928:T2928)),0)),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2928=LataProjekcji,$F2928,IF($D2928<LataProjekcji,IF((SUM($K2928:U2928)+12)<$D2931,12,$D2931-SUM($K2928:U2928)),0)),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2928=LataProjekcji,$F2928,IF($D2928<LataProjekcji,IF((SUM($K2928:V2928)+12)<$D2931,12,$D2931-SUM($K2928:V2928)),0)),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2928=LataProjekcji,$F2928,IF($D2928<LataProjekcji,IF((SUM($K2928:W2928)+12)<$D2931,12,$D2931-SUM($K2928:W2928)),0)),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2928=LataProjekcji,$F2928,IF($D2928<LataProjekcji,IF((SUM($K2928:X2928)+12)<$D2931,12,$D2931-SUM($K2928:X2928)),0)),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2928=LataProjekcji,$F2928,IF($D2928<LataProjekcji,IF((SUM($K2928:Y2928)+12)<$D2931,12,$D2931-SUM($K2928:Y2928)),0)),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2928=LataProjekcji,$F2928,IF($D2928<LataProjekcji,IF((SUM($K2928:Z2928)+12)<$D2931,12,$D2931-SUM($K2928:Z2928)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1763","v":0},{"$f":"E1763","v":0},{"$f":"F1763","v":0},{"$f":"NOT(ISBLANK(am_maszyny))","v":false},{"$f":"SUM(K2929:AA2929)=E2931","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2928=LataProjekcji,IF($F2928>$E2931,$E2931,$F2928),IF($D2931>=$E2931,(IF($D2928<LataProjekcji,IF((SUM(J2929:$K2929)+12)<$E2931,12,$E2931-SUM(J2929:$K2929)),0)),(IF($D2928<LataProjekcji,IF((SUM(J2929:$K2929)+12)<$D2931,12,$D2931-SUM(J2929:$K2929)),0)))),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2928=LataProjekcji,IF($F2928>$E2931,$E2931,$F2928),IF($D2931>=$E2931,(IF($D2928<LataProjekcji,IF((SUM($K2929:K2929)+12)<$E2931,12,$E2931-SUM($K2929:K2929)),0)),(IF($D2928<LataProjekcji,IF((SUM($K2929:K2929)+12)<$D2931,12,$D2931-SUM($K2929:K2929)),0)))),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2928=LataProjekcji,IF($F2928>$E2931,$E2931,$F2928),IF($D2931>=$E2931,(IF($D2928<LataProjekcji,IF((SUM($K2929:L2929)+12)<$E2931,12,$E2931-SUM($K2929:L2929)),0)),(IF($D2928<LataProjekcji,IF((SUM($K2929:L2929)+12)<$D2931,12,$D2931-SUM($K2929:L2929)),0)))),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2928=LataProjekcji,IF($F2928>$E2931,$E2931,$F2928),IF($D2931>=$E2931,(IF($D2928<LataProjekcji,IF((SUM($K2929:M2929)+12)<$E2931,12,$E2931-SUM($K2929:M2929)),0)),(IF($D2928<LataProjekcji,IF((SUM($K2929:M2929)+12)<$D2931,12,$D2931-SUM($K2929:M2929)),0)))),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2928=LataProjekcji,IF($F2928>$E2931,$E2931,$F2928),IF($D2931>=$E2931,(IF($D2928<LataProjekcji,IF((SUM($K2929:N2929)+12)<$E2931,12,$E2931-SUM($K2929:N2929)),0)),(IF($D2928<LataProjekcji,IF((SUM($K2929:N2929)+12)<$D2931,12,$D2931-SUM($K2929:N2929)),0)))),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2928=LataProjekcji,IF($F2928>$E2931,$E2931,$F2928),IF($D2931>=$E2931,(IF($D2928<LataProjekcji,IF((SUM($K2929:O2929)+12)<$E2931,12,$E2931-SUM($K2929:O2929)),0)),(IF($D2928<LataProjekcji,IF((SUM($K2929:O2929)+12)<$D2931,12,$D2931-SUM($K2929:O2929)),0)))),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2928=LataProjekcji,IF($F2928>$E2931,$E2931,$F2928),IF($D2931>=$E2931,(IF($D2928<LataProjekcji,IF((SUM($K2929:P2929)+12)<$E2931,12,$E2931-SUM($K2929:P2929)),0)),(IF($D2928<LataProjekcji,IF((SUM($K2929:P2929)+12)<$D2931,12,$D2931-SUM($K2929:P2929)),0)))),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2928=LataProjekcji,IF($F2928>$E2931,$E2931,$F2928),IF($D2931>=$E2931,(IF($D2928<LataProjekcji,IF((SUM($K2929:Q2929)+12)<$E2931,12,$E2931-SUM($K2929:Q2929)),0)),(IF($D2928<LataProjekcji,IF((SUM($K2929:Q2929)+12)<$D2931,12,$D2931-SUM($K2929:Q2929)),0)))),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2928=LataProjekcji,IF($F2928>$E2931,$E2931,$F2928),IF($D2931>=$E2931,(IF($D2928<LataProjekcji,IF((SUM($K2929:R2929)+12)<$E2931,12,$E2931-SUM($K2929:R2929)),0)),(IF($D2928<LataProjekcji,IF((SUM($K2929:R2929)+12)<$D2931,12,$D2931-SUM($K2929:R2929)),0)))),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2928=LataProjekcji,IF($F2928>$E2931,$E2931,$F2928),IF($D2931>=$E2931,(IF($D2928<LataProjekcji,IF((SUM($K2929:S2929)+12)<$E2931,12,$E2931-SUM($K2929:S2929)),0)),(IF($D2928<LataProjekcji,IF((SUM($K2929:S2929)+12)<$D2931,12,$D2931-SUM($K2929:S2929)),0)))),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2928=LataProjekcji,IF($F2928>$E2931,$E2931,$F2928),IF($D2931>=$E2931,(IF($D2928<LataProjekcji,IF((SUM($K2929:T2929)+12)<$E2931,12,$E2931-SUM($K2929:T2929)),0)),(IF($D2928<LataProjekcji,IF((SUM($K2929:T2929)+12)<$D2931,12,$D2931-SUM($K2929:T2929)),0)))),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2928=LataProjekcji,IF($F2928>$E2931,$E2931,$F2928),IF($D2931>=$E2931,(IF($D2928<LataProjekcji,IF((SUM($K2929:U2929)+12)<$E2931,12,$E2931-SUM($K2929:U2929)),0)),(IF($D2928<LataProjekcji,IF((SUM($K2929:U2929)+12)<$D2931,12,$D2931-SUM($K2929:U2929)),0)))),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2928=LataProjekcji,IF($F2928>$E2931,$E2931,$F2928),IF($D2931>=$E2931,(IF($D2928<LataProjekcji,IF((SUM($K2929:V2929)+12)<$E2931,12,$E2931-SUM($K2929:V2929)),0)),(IF($D2928<LataProjekcji,IF((SUM($K2929:V2929)+12)<$D2931,12,$D2931-SUM($K2929:V2929)),0)))),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2928=LataProjekcji,IF($F2928>$E2931,$E2931,$F2928),IF($D2931>=$E2931,(IF($D2928<LataProjekcji,IF((SUM($K2929:W2929)+12)<$E2931,12,$E2931-SUM($K2929:W2929)),0)),(IF($D2928<LataProjekcji,IF((SUM($K2929:W2929)+12)<$D2931,12,$D2931-SUM($K2929:W2929)),0)))),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2928=LataProjekcji,IF($F2928>$E2931,$E2931,$F2928),IF($D2931>=$E2931,(IF($D2928<LataProjekcji,IF((SUM($K2929:X2929)+12)<$E2931,12,$E2931-SUM($K2929:X2929)),0)),(IF($D2928<LataProjekcji,IF((SUM($K2929:X2929)+12)<$D2931,12,$D2931-SUM($K2929:X2929)),0)))),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2928=LataProjekcji,IF($F2928>$E2931,$E2931,$F2928),IF($D2931>=$E2931,(IF($D2928<LataProjekcji,IF((SUM($K2929:Y2929)+12)<$E2931,12,$E2931-SUM($K2929:Y2929)),0)),(IF($D2928<LataProjekcji,IF((SUM($K2929:Y2929)+12)<$D2931,12,$D2931-SUM($K2929:Y2929)),0)))),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2928=LataProjekcji,IF($F2928>$E2931,$E2931,$F2928),IF($D2931>=$E2931,(IF($D2928<LataProjekcji,IF((SUM($K2929:Z2929)+12)<$E2931,12,$E2931-SUM($K2929:Z2929)),0)),(IF($D2928<LataProjekcji,IF((SUM($K2929:Z2929)+12)<$D2931,12,$D2931-SUM($K2929:Z2929)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1764","v":0},{"$f":"IF(D2929>10,ROUND(D2930/12,2),D2930)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2930:AA2930)=D2929","v":true},"amortyzacja",null,{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2931,ROUND($D2929,0),ROUND(K2928*$E2930,0)),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2931,ROUND($D2929-SUM(K2930:$K2930),0),ROUND(L2928*$E2930,0)),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2931,ROUND($D2929-SUM($K2930:L2930),0),ROUND(M2928*$E2930,0)),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2931,ROUND($D2929-SUM($K2930:M2930),0),ROUND(N2928*$E2930,0)),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2931,ROUND($D2929-SUM($K2930:N2930),0),ROUND(O2928*$E2930,0)),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2931,ROUND($D2929-SUM($K2930:O2930),0),ROUND(P2928*$E2930,0)),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2931,ROUND($D2929-SUM($K2930:P2930),0),ROUND(Q2928*$E2930,0)),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2931,ROUND($D2929-SUM($K2930:Q2930),0),ROUND(R2928*$E2930,0)),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2931,ROUND($D2929-SUM($K2930:R2930),0),ROUND(S2928*$E2930,0)),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2931,ROUND($D2929-SUM($K2930:S2930),0),ROUND(T2928*$E2930,0)),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2931,ROUND($D2929-SUM($K2930:T2930),0),ROUND(U2928*$E2930,0)),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2931,ROUND($D2929-SUM($K2930:U2930),0),ROUND(V2928*$E2930,0)),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2931,ROUND($D2929-SUM($K2930:V2930),0),ROUND(W2928*$E2930,0)),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2931,ROUND($D2929-SUM($K2930:W2930),0),ROUND(X2928*$E2930,0)),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2931,ROUND($D2929-SUM($K2930:X2930),0),ROUND(Y2928*$E2930,0)),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2931,ROUND($D2929-SUM($K2930:Y2930),0),ROUND(Z2928*$E2930,0)),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2931,ROUND($D2929-SUM($K2930:Z2930),0),ROUND(AA2928*$E2930,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2929/E2930,0),0)","v":0},{"$f":"IF(D2931=0,0,DATEDIF(DATE(D2928,E2928,1),DATE(F2930,G2930,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2928),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2928),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2930,IF(AND($G2930=$G2931,$F2930=$F2931),ROUND($D2929-SUM($K2931),0),ROUND(K2929*$E2930,0)),IF(LataProjekcji>$F2930,0,ROUND(K2929*$E2930,0))),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2930,IF(AND($G2930=$G2931,$F2930=$F2931),ROUND($D2929-SUM($K2931:K2931),0),ROUND(L2929*$E2930,0)),IF(LataProjekcji>$F2930,0,ROUND(L2929*$E2930,0))),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2930,IF(AND($G2930=$G2931,$F2930=$F2931),ROUND($D2929-SUM($K2931:L2931),0),ROUND(M2929*$E2930,0)),IF(LataProjekcji>$F2930,0,ROUND(M2929*$E2930,0))),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2930,IF(AND($G2930=$G2931,$F2930=$F2931),ROUND($D2929-SUM($K2931:M2931),0),ROUND(N2929*$E2930,0)),IF(LataProjekcji>$F2930,0,ROUND(N2929*$E2930,0))),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2930,IF(AND($G2930=$G2931,$F2930=$F2931),ROUND($D2929-SUM($K2931:N2931),0),ROUND(O2929*$E2930,0)),IF(LataProjekcji>$F2930,0,ROUND(O2929*$E2930,0))),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2930,IF(AND($G2930=$G2931,$F2930=$F2931),ROUND($D2929-SUM($K2931:O2931),0),ROUND(P2929*$E2930,0)),IF(LataProjekcji>$F2930,0,ROUND(P2929*$E2930,0))),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2930,IF(AND($G2930=$G2931,$F2930=$F2931),ROUND($D2929-SUM($K2931:P2931),0),ROUND(Q2929*$E2930,0)),IF(LataProjekcji>$F2930,0,ROUND(Q2929*$E2930,0))),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2930,IF(AND($G2930=$G2931,$F2930=$F2931),ROUND($D2929-SUM($K2931:Q2931),0),ROUND(R2929*$E2930,0)),IF(LataProjekcji>$F2930,0,ROUND(R2929*$E2930,0))),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2930,IF(AND($G2930=$G2931,$F2930=$F2931),ROUND($D2929-SUM($K2931:R2931),0),ROUND(S2929*$E2930,0)),IF(LataProjekcji>$F2930,0,ROUND(S2929*$E2930,0))),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2930,IF(AND($G2930=$G2931,$F2930=$F2931),ROUND($D2929-SUM($K2931:S2931),0),ROUND(T2929*$E2930,0)),IF(LataProjekcji>$F2930,0,ROUND(T2929*$E2930,0))),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2930,IF(AND($G2930=$G2931,$F2930=$F2931),ROUND($D2929-SUM($K2931:T2931),0),ROUND(U2929*$E2930,0)),IF(LataProjekcji>$F2930,0,ROUND(U2929*$E2930,0))),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2930,IF(AND($G2930=$G2931,$F2930=$F2931),ROUND($D2929-SUM($K2931:U2931),0),ROUND(V2929*$E2930,0)),IF(LataProjekcji>$F2930,0,ROUND(V2929*$E2930,0))),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2930,IF(AND($G2930=$G2931,$F2930=$F2931),ROUND($D2929-SUM($K2931:V2931),0),ROUND(W2929*$E2930,0)),IF(LataProjekcji>$F2930,0,ROUND(W2929*$E2930,0))),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2930,IF(AND($G2930=$G2931,$F2930=$F2931),ROUND($D2929-SUM($K2931:W2931),0),ROUND(X2929*$E2930,0)),IF(LataProjekcji>$F2930,0,ROUND(X2929*$E2930,0))),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2930,IF(AND($G2930=$G2931,$F2930=$F2931),ROUND($D2929-SUM($K2931:X2931),0),ROUND(Y2929*$E2930,0)),IF(LataProjekcji>$F2930,0,ROUND(Y2929*$E2930,0))),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2930,IF(AND($G2930=$G2931,$F2930=$F2931),ROUND($D2929-SUM($K2931:Y2931),0),ROUND(Z2929*$E2930,0)),IF(LataProjekcji>$F2930,0,ROUND(Z2929*$E2930,0))),0),0)","v":0},{"$f":"IF(AND($G2929,NOT(ISTEXT($G2928)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2930,IF(AND($G2930=$G2931,$F2930=$F2931),ROUND($D2929-SUM($K2931:Z2931),0),ROUND(AA2929*$E2930,0)),IF(LataProjekcji>$F2930,0,ROUND(AA2929*$E2930,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2929>10,ROUND((D2931-1)*E2930,0),E2930)","v":0},{"$f":"D2929-D2932","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1768","v":"nazwa ST: 0"},null,{"$f":"D1768","v":180},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1769","v":1900},{"$f":"E1769","v":1},{"$f":"IF(D2936>10,F1769,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2934,0)),\"brak daty\",IF(D2936>10,EDATE(OFFSET($E$269,$D2934,0),D2938),DATE(D2935,E2935,1)))","v":"brak daty"},{"$f":"SUM(K2935:AA2935)=D2938","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2935=LataProjekcji,$F2935,IF($D2935<LataProjekcji,IF((SUM(K2935)+12)<$D2938,12,$D2938-SUM(K2935)),0)),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2935=LataProjekcji,$F2935,IF($D2935<LataProjekcji,IF((SUM($K2935:K2935)+12)<$D2938,12,$D2938-SUM($K2935:K2935)),0)),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2935=LataProjekcji,$F2935,IF($D2935<LataProjekcji,IF((SUM($K2935:L2935)+12)<$D2938,12,$D2938-SUM($K2935:L2935)),0)),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2935=LataProjekcji,$F2935,IF($D2935<LataProjekcji,IF((SUM($K2935:M2935)+12)<$D2938,12,$D2938-SUM($K2935:M2935)),0)),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2935=LataProjekcji,$F2935,IF($D2935<LataProjekcji,IF((SUM($K2935:N2935)+12)<$D2938,12,$D2938-SUM($K2935:N2935)),0)),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2935=LataProjekcji,$F2935,IF($D2935<LataProjekcji,IF((SUM($K2935:O2935)+12)<$D2938,12,$D2938-SUM($K2935:O2935)),0)),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2935=LataProjekcji,$F2935,IF($D2935<LataProjekcji,IF((SUM($K2935:P2935)+12)<$D2938,12,$D2938-SUM($K2935:P2935)),0)),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2935=LataProjekcji,$F2935,IF($D2935<LataProjekcji,IF((SUM($K2935:Q2935)+12)<$D2938,12,$D2938-SUM($K2935:Q2935)),0)),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2935=LataProjekcji,$F2935,IF($D2935<LataProjekcji,IF((SUM($K2935:R2935)+12)<$D2938,12,$D2938-SUM($K2935:R2935)),0)),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2935=LataProjekcji,$F2935,IF($D2935<LataProjekcji,IF((SUM($K2935:S2935)+12)<$D2938,12,$D2938-SUM($K2935:S2935)),0)),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2935=LataProjekcji,$F2935,IF($D2935<LataProjekcji,IF((SUM($K2935:T2935)+12)<$D2938,12,$D2938-SUM($K2935:T2935)),0)),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2935=LataProjekcji,$F2935,IF($D2935<LataProjekcji,IF((SUM($K2935:U2935)+12)<$D2938,12,$D2938-SUM($K2935:U2935)),0)),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2935=LataProjekcji,$F2935,IF($D2935<LataProjekcji,IF((SUM($K2935:V2935)+12)<$D2938,12,$D2938-SUM($K2935:V2935)),0)),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2935=LataProjekcji,$F2935,IF($D2935<LataProjekcji,IF((SUM($K2935:W2935)+12)<$D2938,12,$D2938-SUM($K2935:W2935)),0)),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2935=LataProjekcji,$F2935,IF($D2935<LataProjekcji,IF((SUM($K2935:X2935)+12)<$D2938,12,$D2938-SUM($K2935:X2935)),0)),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2935=LataProjekcji,$F2935,IF($D2935<LataProjekcji,IF((SUM($K2935:Y2935)+12)<$D2938,12,$D2938-SUM($K2935:Y2935)),0)),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2935=LataProjekcji,$F2935,IF($D2935<LataProjekcji,IF((SUM($K2935:Z2935)+12)<$D2938,12,$D2938-SUM($K2935:Z2935)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1770","v":0},{"$f":"E1770","v":0},{"$f":"F1770","v":0},{"$f":"NOT(ISBLANK(am_maszyny))","v":false},{"$f":"SUM(K2936:AA2936)=E2938","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2935=LataProjekcji,IF($F2935>$E2938,$E2938,$F2935),IF($D2938>=$E2938,(IF($D2935<LataProjekcji,IF((SUM(J2936:$K2936)+12)<$E2938,12,$E2938-SUM(J2936:$K2936)),0)),(IF($D2935<LataProjekcji,IF((SUM(J2936:$K2936)+12)<$D2938,12,$D2938-SUM(J2936:$K2936)),0)))),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2935=LataProjekcji,IF($F2935>$E2938,$E2938,$F2935),IF($D2938>=$E2938,(IF($D2935<LataProjekcji,IF((SUM($K2936:K2936)+12)<$E2938,12,$E2938-SUM($K2936:K2936)),0)),(IF($D2935<LataProjekcji,IF((SUM($K2936:K2936)+12)<$D2938,12,$D2938-SUM($K2936:K2936)),0)))),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2935=LataProjekcji,IF($F2935>$E2938,$E2938,$F2935),IF($D2938>=$E2938,(IF($D2935<LataProjekcji,IF((SUM($K2936:L2936)+12)<$E2938,12,$E2938-SUM($K2936:L2936)),0)),(IF($D2935<LataProjekcji,IF((SUM($K2936:L2936)+12)<$D2938,12,$D2938-SUM($K2936:L2936)),0)))),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2935=LataProjekcji,IF($F2935>$E2938,$E2938,$F2935),IF($D2938>=$E2938,(IF($D2935<LataProjekcji,IF((SUM($K2936:M2936)+12)<$E2938,12,$E2938-SUM($K2936:M2936)),0)),(IF($D2935<LataProjekcji,IF((SUM($K2936:M2936)+12)<$D2938,12,$D2938-SUM($K2936:M2936)),0)))),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2935=LataProjekcji,IF($F2935>$E2938,$E2938,$F2935),IF($D2938>=$E2938,(IF($D2935<LataProjekcji,IF((SUM($K2936:N2936)+12)<$E2938,12,$E2938-SUM($K2936:N2936)),0)),(IF($D2935<LataProjekcji,IF((SUM($K2936:N2936)+12)<$D2938,12,$D2938-SUM($K2936:N2936)),0)))),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2935=LataProjekcji,IF($F2935>$E2938,$E2938,$F2935),IF($D2938>=$E2938,(IF($D2935<LataProjekcji,IF((SUM($K2936:O2936)+12)<$E2938,12,$E2938-SUM($K2936:O2936)),0)),(IF($D2935<LataProjekcji,IF((SUM($K2936:O2936)+12)<$D2938,12,$D2938-SUM($K2936:O2936)),0)))),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2935=LataProjekcji,IF($F2935>$E2938,$E2938,$F2935),IF($D2938>=$E2938,(IF($D2935<LataProjekcji,IF((SUM($K2936:P2936)+12)<$E2938,12,$E2938-SUM($K2936:P2936)),0)),(IF($D2935<LataProjekcji,IF((SUM($K2936:P2936)+12)<$D2938,12,$D2938-SUM($K2936:P2936)),0)))),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2935=LataProjekcji,IF($F2935>$E2938,$E2938,$F2935),IF($D2938>=$E2938,(IF($D2935<LataProjekcji,IF((SUM($K2936:Q2936)+12)<$E2938,12,$E2938-SUM($K2936:Q2936)),0)),(IF($D2935<LataProjekcji,IF((SUM($K2936:Q2936)+12)<$D2938,12,$D2938-SUM($K2936:Q2936)),0)))),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2935=LataProjekcji,IF($F2935>$E2938,$E2938,$F2935),IF($D2938>=$E2938,(IF($D2935<LataProjekcji,IF((SUM($K2936:R2936)+12)<$E2938,12,$E2938-SUM($K2936:R2936)),0)),(IF($D2935<LataProjekcji,IF((SUM($K2936:R2936)+12)<$D2938,12,$D2938-SUM($K2936:R2936)),0)))),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2935=LataProjekcji,IF($F2935>$E2938,$E2938,$F2935),IF($D2938>=$E2938,(IF($D2935<LataProjekcji,IF((SUM($K2936:S2936)+12)<$E2938,12,$E2938-SUM($K2936:S2936)),0)),(IF($D2935<LataProjekcji,IF((SUM($K2936:S2936)+12)<$D2938,12,$D2938-SUM($K2936:S2936)),0)))),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2935=LataProjekcji,IF($F2935>$E2938,$E2938,$F2935),IF($D2938>=$E2938,(IF($D2935<LataProjekcji,IF((SUM($K2936:T2936)+12)<$E2938,12,$E2938-SUM($K2936:T2936)),0)),(IF($D2935<LataProjekcji,IF((SUM($K2936:T2936)+12)<$D2938,12,$D2938-SUM($K2936:T2936)),0)))),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2935=LataProjekcji,IF($F2935>$E2938,$E2938,$F2935),IF($D2938>=$E2938,(IF($D2935<LataProjekcji,IF((SUM($K2936:U2936)+12)<$E2938,12,$E2938-SUM($K2936:U2936)),0)),(IF($D2935<LataProjekcji,IF((SUM($K2936:U2936)+12)<$D2938,12,$D2938-SUM($K2936:U2936)),0)))),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2935=LataProjekcji,IF($F2935>$E2938,$E2938,$F2935),IF($D2938>=$E2938,(IF($D2935<LataProjekcji,IF((SUM($K2936:V2936)+12)<$E2938,12,$E2938-SUM($K2936:V2936)),0)),(IF($D2935<LataProjekcji,IF((SUM($K2936:V2936)+12)<$D2938,12,$D2938-SUM($K2936:V2936)),0)))),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2935=LataProjekcji,IF($F2935>$E2938,$E2938,$F2935),IF($D2938>=$E2938,(IF($D2935<LataProjekcji,IF((SUM($K2936:W2936)+12)<$E2938,12,$E2938-SUM($K2936:W2936)),0)),(IF($D2935<LataProjekcji,IF((SUM($K2936:W2936)+12)<$D2938,12,$D2938-SUM($K2936:W2936)),0)))),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2935=LataProjekcji,IF($F2935>$E2938,$E2938,$F2935),IF($D2938>=$E2938,(IF($D2935<LataProjekcji,IF((SUM($K2936:X2936)+12)<$E2938,12,$E2938-SUM($K2936:X2936)),0)),(IF($D2935<LataProjekcji,IF((SUM($K2936:X2936)+12)<$D2938,12,$D2938-SUM($K2936:X2936)),0)))),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2935=LataProjekcji,IF($F2935>$E2938,$E2938,$F2935),IF($D2938>=$E2938,(IF($D2935<LataProjekcji,IF((SUM($K2936:Y2936)+12)<$E2938,12,$E2938-SUM($K2936:Y2936)),0)),(IF($D2935<LataProjekcji,IF((SUM($K2936:Y2936)+12)<$D2938,12,$D2938-SUM($K2936:Y2936)),0)))),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2935=LataProjekcji,IF($F2935>$E2938,$E2938,$F2935),IF($D2938>=$E2938,(IF($D2935<LataProjekcji,IF((SUM($K2936:Z2936)+12)<$E2938,12,$E2938-SUM($K2936:Z2936)),0)),(IF($D2935<LataProjekcji,IF((SUM($K2936:Z2936)+12)<$D2938,12,$D2938-SUM($K2936:Z2936)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1771","v":0},{"$f":"IF(D2936>10,ROUND(D2937/12,2),D2937)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2937:AA2937)=D2936","v":true},"amortyzacja",null,{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2938,ROUND($D2936,0),ROUND(K2935*$E2937,0)),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2938,ROUND($D2936-SUM(K2937:$K2937),0),ROUND(L2935*$E2937,0)),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2938,ROUND($D2936-SUM($K2937:L2937),0),ROUND(M2935*$E2937,0)),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2938,ROUND($D2936-SUM($K2937:M2937),0),ROUND(N2935*$E2937,0)),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2938,ROUND($D2936-SUM($K2937:N2937),0),ROUND(O2935*$E2937,0)),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2938,ROUND($D2936-SUM($K2937:O2937),0),ROUND(P2935*$E2937,0)),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2938,ROUND($D2936-SUM($K2937:P2937),0),ROUND(Q2935*$E2937,0)),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2938,ROUND($D2936-SUM($K2937:Q2937),0),ROUND(R2935*$E2937,0)),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2938,ROUND($D2936-SUM($K2937:R2937),0),ROUND(S2935*$E2937,0)),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2938,ROUND($D2936-SUM($K2937:S2937),0),ROUND(T2935*$E2937,0)),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2938,ROUND($D2936-SUM($K2937:T2937),0),ROUND(U2935*$E2937,0)),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2938,ROUND($D2936-SUM($K2937:U2937),0),ROUND(V2935*$E2937,0)),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2938,ROUND($D2936-SUM($K2937:V2937),0),ROUND(W2935*$E2937,0)),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2938,ROUND($D2936-SUM($K2937:W2937),0),ROUND(X2935*$E2937,0)),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2938,ROUND($D2936-SUM($K2937:X2937),0),ROUND(Y2935*$E2937,0)),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2938,ROUND($D2936-SUM($K2937:Y2937),0),ROUND(Z2935*$E2937,0)),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2938,ROUND($D2936-SUM($K2937:Z2937),0),ROUND(AA2935*$E2937,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2936/E2937,0),0)","v":0},{"$f":"IF(D2938=0,0,DATEDIF(DATE(D2935,E2935,1),DATE(F2937,G2937,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2935),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2935),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2937,IF(AND($G2937=$G2938,$F2937=$F2938),ROUND($D2936-SUM($K2938),0),ROUND(K2936*$E2937,0)),IF(LataProjekcji>$F2937,0,ROUND(K2936*$E2937,0))),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2937,IF(AND($G2937=$G2938,$F2937=$F2938),ROUND($D2936-SUM($K2938:K2938),0),ROUND(L2936*$E2937,0)),IF(LataProjekcji>$F2937,0,ROUND(L2936*$E2937,0))),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2937,IF(AND($G2937=$G2938,$F2937=$F2938),ROUND($D2936-SUM($K2938:L2938),0),ROUND(M2936*$E2937,0)),IF(LataProjekcji>$F2937,0,ROUND(M2936*$E2937,0))),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2937,IF(AND($G2937=$G2938,$F2937=$F2938),ROUND($D2936-SUM($K2938:M2938),0),ROUND(N2936*$E2937,0)),IF(LataProjekcji>$F2937,0,ROUND(N2936*$E2937,0))),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2937,IF(AND($G2937=$G2938,$F2937=$F2938),ROUND($D2936-SUM($K2938:N2938),0),ROUND(O2936*$E2937,0)),IF(LataProjekcji>$F2937,0,ROUND(O2936*$E2937,0))),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2937,IF(AND($G2937=$G2938,$F2937=$F2938),ROUND($D2936-SUM($K2938:O2938),0),ROUND(P2936*$E2937,0)),IF(LataProjekcji>$F2937,0,ROUND(P2936*$E2937,0))),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2937,IF(AND($G2937=$G2938,$F2937=$F2938),ROUND($D2936-SUM($K2938:P2938),0),ROUND(Q2936*$E2937,0)),IF(LataProjekcji>$F2937,0,ROUND(Q2936*$E2937,0))),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2937,IF(AND($G2937=$G2938,$F2937=$F2938),ROUND($D2936-SUM($K2938:Q2938),0),ROUND(R2936*$E2937,0)),IF(LataProjekcji>$F2937,0,ROUND(R2936*$E2937,0))),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2937,IF(AND($G2937=$G2938,$F2937=$F2938),ROUND($D2936-SUM($K2938:R2938),0),ROUND(S2936*$E2937,0)),IF(LataProjekcji>$F2937,0,ROUND(S2936*$E2937,0))),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2937,IF(AND($G2937=$G2938,$F2937=$F2938),ROUND($D2936-SUM($K2938:S2938),0),ROUND(T2936*$E2937,0)),IF(LataProjekcji>$F2937,0,ROUND(T2936*$E2937,0))),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2937,IF(AND($G2937=$G2938,$F2937=$F2938),ROUND($D2936-SUM($K2938:T2938),0),ROUND(U2936*$E2937,0)),IF(LataProjekcji>$F2937,0,ROUND(U2936*$E2937,0))),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2937,IF(AND($G2937=$G2938,$F2937=$F2938),ROUND($D2936-SUM($K2938:U2938),0),ROUND(V2936*$E2937,0)),IF(LataProjekcji>$F2937,0,ROUND(V2936*$E2937,0))),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2937,IF(AND($G2937=$G2938,$F2937=$F2938),ROUND($D2936-SUM($K2938:V2938),0),ROUND(W2936*$E2937,0)),IF(LataProjekcji>$F2937,0,ROUND(W2936*$E2937,0))),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2937,IF(AND($G2937=$G2938,$F2937=$F2938),ROUND($D2936-SUM($K2938:W2938),0),ROUND(X2936*$E2937,0)),IF(LataProjekcji>$F2937,0,ROUND(X2936*$E2937,0))),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2937,IF(AND($G2937=$G2938,$F2937=$F2938),ROUND($D2936-SUM($K2938:X2938),0),ROUND(Y2936*$E2937,0)),IF(LataProjekcji>$F2937,0,ROUND(Y2936*$E2937,0))),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2937,IF(AND($G2937=$G2938,$F2937=$F2938),ROUND($D2936-SUM($K2938:Y2938),0),ROUND(Z2936*$E2937,0)),IF(LataProjekcji>$F2937,0,ROUND(Z2936*$E2937,0))),0),0)","v":0},{"$f":"IF(AND($G2936,NOT(ISTEXT($G2935)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2937,IF(AND($G2937=$G2938,$F2937=$F2938),ROUND($D2936-SUM($K2938:Z2938),0),ROUND(AA2936*$E2937,0)),IF(LataProjekcji>$F2937,0,ROUND(AA2936*$E2937,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2936>10,ROUND((D2938-1)*E2937,0),E2937)","v":0},{"$f":"D2936-D2939","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1775","v":"nazwa ST: 0"},null,{"$f":"D1775","v":181},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1776","v":1900},{"$f":"E1776","v":1},{"$f":"IF(D2943>10,F1776,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2941,0)),\"brak daty\",IF(D2943>10,EDATE(OFFSET($E$269,$D2941,0),D2945),DATE(D2942,E2942,1)))","v":"brak daty"},{"$f":"SUM(K2942:AA2942)=D2945","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2942=LataProjekcji,$F2942,IF($D2942<LataProjekcji,IF((SUM(K2942)+12)<$D2945,12,$D2945-SUM(K2942)),0)),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2942=LataProjekcji,$F2942,IF($D2942<LataProjekcji,IF((SUM($K2942:K2942)+12)<$D2945,12,$D2945-SUM($K2942:K2942)),0)),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2942=LataProjekcji,$F2942,IF($D2942<LataProjekcji,IF((SUM($K2942:L2942)+12)<$D2945,12,$D2945-SUM($K2942:L2942)),0)),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2942=LataProjekcji,$F2942,IF($D2942<LataProjekcji,IF((SUM($K2942:M2942)+12)<$D2945,12,$D2945-SUM($K2942:M2942)),0)),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2942=LataProjekcji,$F2942,IF($D2942<LataProjekcji,IF((SUM($K2942:N2942)+12)<$D2945,12,$D2945-SUM($K2942:N2942)),0)),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2942=LataProjekcji,$F2942,IF($D2942<LataProjekcji,IF((SUM($K2942:O2942)+12)<$D2945,12,$D2945-SUM($K2942:O2942)),0)),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2942=LataProjekcji,$F2942,IF($D2942<LataProjekcji,IF((SUM($K2942:P2942)+12)<$D2945,12,$D2945-SUM($K2942:P2942)),0)),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2942=LataProjekcji,$F2942,IF($D2942<LataProjekcji,IF((SUM($K2942:Q2942)+12)<$D2945,12,$D2945-SUM($K2942:Q2942)),0)),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2942=LataProjekcji,$F2942,IF($D2942<LataProjekcji,IF((SUM($K2942:R2942)+12)<$D2945,12,$D2945-SUM($K2942:R2942)),0)),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2942=LataProjekcji,$F2942,IF($D2942<LataProjekcji,IF((SUM($K2942:S2942)+12)<$D2945,12,$D2945-SUM($K2942:S2942)),0)),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2942=LataProjekcji,$F2942,IF($D2942<LataProjekcji,IF((SUM($K2942:T2942)+12)<$D2945,12,$D2945-SUM($K2942:T2942)),0)),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2942=LataProjekcji,$F2942,IF($D2942<LataProjekcji,IF((SUM($K2942:U2942)+12)<$D2945,12,$D2945-SUM($K2942:U2942)),0)),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2942=LataProjekcji,$F2942,IF($D2942<LataProjekcji,IF((SUM($K2942:V2942)+12)<$D2945,12,$D2945-SUM($K2942:V2942)),0)),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2942=LataProjekcji,$F2942,IF($D2942<LataProjekcji,IF((SUM($K2942:W2942)+12)<$D2945,12,$D2945-SUM($K2942:W2942)),0)),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2942=LataProjekcji,$F2942,IF($D2942<LataProjekcji,IF((SUM($K2942:X2942)+12)<$D2945,12,$D2945-SUM($K2942:X2942)),0)),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2942=LataProjekcji,$F2942,IF($D2942<LataProjekcji,IF((SUM($K2942:Y2942)+12)<$D2945,12,$D2945-SUM($K2942:Y2942)),0)),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2942=LataProjekcji,$F2942,IF($D2942<LataProjekcji,IF((SUM($K2942:Z2942)+12)<$D2945,12,$D2945-SUM($K2942:Z2942)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1777","v":0},{"$f":"E1777","v":0},{"$f":"F1777","v":0},{"$f":"NOT(ISBLANK(am_maszyny))","v":false},{"$f":"SUM(K2943:AA2943)=E2945","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2942=LataProjekcji,IF($F2942>$E2945,$E2945,$F2942),IF($D2945>=$E2945,(IF($D2942<LataProjekcji,IF((SUM(J2943:$K2943)+12)<$E2945,12,$E2945-SUM(J2943:$K2943)),0)),(IF($D2942<LataProjekcji,IF((SUM(J2943:$K2943)+12)<$D2945,12,$D2945-SUM(J2943:$K2943)),0)))),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2942=LataProjekcji,IF($F2942>$E2945,$E2945,$F2942),IF($D2945>=$E2945,(IF($D2942<LataProjekcji,IF((SUM($K2943:K2943)+12)<$E2945,12,$E2945-SUM($K2943:K2943)),0)),(IF($D2942<LataProjekcji,IF((SUM($K2943:K2943)+12)<$D2945,12,$D2945-SUM($K2943:K2943)),0)))),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2942=LataProjekcji,IF($F2942>$E2945,$E2945,$F2942),IF($D2945>=$E2945,(IF($D2942<LataProjekcji,IF((SUM($K2943:L2943)+12)<$E2945,12,$E2945-SUM($K2943:L2943)),0)),(IF($D2942<LataProjekcji,IF((SUM($K2943:L2943)+12)<$D2945,12,$D2945-SUM($K2943:L2943)),0)))),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2942=LataProjekcji,IF($F2942>$E2945,$E2945,$F2942),IF($D2945>=$E2945,(IF($D2942<LataProjekcji,IF((SUM($K2943:M2943)+12)<$E2945,12,$E2945-SUM($K2943:M2943)),0)),(IF($D2942<LataProjekcji,IF((SUM($K2943:M2943)+12)<$D2945,12,$D2945-SUM($K2943:M2943)),0)))),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2942=LataProjekcji,IF($F2942>$E2945,$E2945,$F2942),IF($D2945>=$E2945,(IF($D2942<LataProjekcji,IF((SUM($K2943:N2943)+12)<$E2945,12,$E2945-SUM($K2943:N2943)),0)),(IF($D2942<LataProjekcji,IF((SUM($K2943:N2943)+12)<$D2945,12,$D2945-SUM($K2943:N2943)),0)))),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2942=LataProjekcji,IF($F2942>$E2945,$E2945,$F2942),IF($D2945>=$E2945,(IF($D2942<LataProjekcji,IF((SUM($K2943:O2943)+12)<$E2945,12,$E2945-SUM($K2943:O2943)),0)),(IF($D2942<LataProjekcji,IF((SUM($K2943:O2943)+12)<$D2945,12,$D2945-SUM($K2943:O2943)),0)))),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2942=LataProjekcji,IF($F2942>$E2945,$E2945,$F2942),IF($D2945>=$E2945,(IF($D2942<LataProjekcji,IF((SUM($K2943:P2943)+12)<$E2945,12,$E2945-SUM($K2943:P2943)),0)),(IF($D2942<LataProjekcji,IF((SUM($K2943:P2943)+12)<$D2945,12,$D2945-SUM($K2943:P2943)),0)))),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2942=LataProjekcji,IF($F2942>$E2945,$E2945,$F2942),IF($D2945>=$E2945,(IF($D2942<LataProjekcji,IF((SUM($K2943:Q2943)+12)<$E2945,12,$E2945-SUM($K2943:Q2943)),0)),(IF($D2942<LataProjekcji,IF((SUM($K2943:Q2943)+12)<$D2945,12,$D2945-SUM($K2943:Q2943)),0)))),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2942=LataProjekcji,IF($F2942>$E2945,$E2945,$F2942),IF($D2945>=$E2945,(IF($D2942<LataProjekcji,IF((SUM($K2943:R2943)+12)<$E2945,12,$E2945-SUM($K2943:R2943)),0)),(IF($D2942<LataProjekcji,IF((SUM($K2943:R2943)+12)<$D2945,12,$D2945-SUM($K2943:R2943)),0)))),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2942=LataProjekcji,IF($F2942>$E2945,$E2945,$F2942),IF($D2945>=$E2945,(IF($D2942<LataProjekcji,IF((SUM($K2943:S2943)+12)<$E2945,12,$E2945-SUM($K2943:S2943)),0)),(IF($D2942<LataProjekcji,IF((SUM($K2943:S2943)+12)<$D2945,12,$D2945-SUM($K2943:S2943)),0)))),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2942=LataProjekcji,IF($F2942>$E2945,$E2945,$F2942),IF($D2945>=$E2945,(IF($D2942<LataProjekcji,IF((SUM($K2943:T2943)+12)<$E2945,12,$E2945-SUM($K2943:T2943)),0)),(IF($D2942<LataProjekcji,IF((SUM($K2943:T2943)+12)<$D2945,12,$D2945-SUM($K2943:T2943)),0)))),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2942=LataProjekcji,IF($F2942>$E2945,$E2945,$F2942),IF($D2945>=$E2945,(IF($D2942<LataProjekcji,IF((SUM($K2943:U2943)+12)<$E2945,12,$E2945-SUM($K2943:U2943)),0)),(IF($D2942<LataProjekcji,IF((SUM($K2943:U2943)+12)<$D2945,12,$D2945-SUM($K2943:U2943)),0)))),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2942=LataProjekcji,IF($F2942>$E2945,$E2945,$F2942),IF($D2945>=$E2945,(IF($D2942<LataProjekcji,IF((SUM($K2943:V2943)+12)<$E2945,12,$E2945-SUM($K2943:V2943)),0)),(IF($D2942<LataProjekcji,IF((SUM($K2943:V2943)+12)<$D2945,12,$D2945-SUM($K2943:V2943)),0)))),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2942=LataProjekcji,IF($F2942>$E2945,$E2945,$F2942),IF($D2945>=$E2945,(IF($D2942<LataProjekcji,IF((SUM($K2943:W2943)+12)<$E2945,12,$E2945-SUM($K2943:W2943)),0)),(IF($D2942<LataProjekcji,IF((SUM($K2943:W2943)+12)<$D2945,12,$D2945-SUM($K2943:W2943)),0)))),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2942=LataProjekcji,IF($F2942>$E2945,$E2945,$F2942),IF($D2945>=$E2945,(IF($D2942<LataProjekcji,IF((SUM($K2943:X2943)+12)<$E2945,12,$E2945-SUM($K2943:X2943)),0)),(IF($D2942<LataProjekcji,IF((SUM($K2943:X2943)+12)<$D2945,12,$D2945-SUM($K2943:X2943)),0)))),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2942=LataProjekcji,IF($F2942>$E2945,$E2945,$F2942),IF($D2945>=$E2945,(IF($D2942<LataProjekcji,IF((SUM($K2943:Y2943)+12)<$E2945,12,$E2945-SUM($K2943:Y2943)),0)),(IF($D2942<LataProjekcji,IF((SUM($K2943:Y2943)+12)<$D2945,12,$D2945-SUM($K2943:Y2943)),0)))),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2942=LataProjekcji,IF($F2942>$E2945,$E2945,$F2942),IF($D2945>=$E2945,(IF($D2942<LataProjekcji,IF((SUM($K2943:Z2943)+12)<$E2945,12,$E2945-SUM($K2943:Z2943)),0)),(IF($D2942<LataProjekcji,IF((SUM($K2943:Z2943)+12)<$D2945,12,$D2945-SUM($K2943:Z2943)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1778","v":0},{"$f":"IF(D2943>10,ROUND(D2944/12,2),D2944)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2944:AA2944)=D2943","v":true},"amortyzacja",null,{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2945,ROUND($D2943,0),ROUND(K2942*$E2944,0)),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2945,ROUND($D2943-SUM(K2944:$K2944),0),ROUND(L2942*$E2944,0)),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2945,ROUND($D2943-SUM($K2944:L2944),0),ROUND(M2942*$E2944,0)),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2945,ROUND($D2943-SUM($K2944:M2944),0),ROUND(N2942*$E2944,0)),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2945,ROUND($D2943-SUM($K2944:N2944),0),ROUND(O2942*$E2944,0)),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2945,ROUND($D2943-SUM($K2944:O2944),0),ROUND(P2942*$E2944,0)),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2945,ROUND($D2943-SUM($K2944:P2944),0),ROUND(Q2942*$E2944,0)),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2945,ROUND($D2943-SUM($K2944:Q2944),0),ROUND(R2942*$E2944,0)),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2945,ROUND($D2943-SUM($K2944:R2944),0),ROUND(S2942*$E2944,0)),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2945,ROUND($D2943-SUM($K2944:S2944),0),ROUND(T2942*$E2944,0)),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2945,ROUND($D2943-SUM($K2944:T2944),0),ROUND(U2942*$E2944,0)),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2945,ROUND($D2943-SUM($K2944:U2944),0),ROUND(V2942*$E2944,0)),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2945,ROUND($D2943-SUM($K2944:V2944),0),ROUND(W2942*$E2944,0)),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2945,ROUND($D2943-SUM($K2944:W2944),0),ROUND(X2942*$E2944,0)),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2945,ROUND($D2943-SUM($K2944:X2944),0),ROUND(Y2942*$E2944,0)),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2945,ROUND($D2943-SUM($K2944:Y2944),0),ROUND(Z2942*$E2944,0)),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2945,ROUND($D2943-SUM($K2944:Z2944),0),ROUND(AA2942*$E2944,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2943/E2944,0),0)","v":0},{"$f":"IF(D2945=0,0,DATEDIF(DATE(D2942,E2942,1),DATE(F2944,G2944,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2942),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2942),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2944,IF(AND($G2944=$G2945,$F2944=$F2945),ROUND($D2943-SUM($K2945),0),ROUND(K2943*$E2944,0)),IF(LataProjekcji>$F2944,0,ROUND(K2943*$E2944,0))),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2944,IF(AND($G2944=$G2945,$F2944=$F2945),ROUND($D2943-SUM($K2945:K2945),0),ROUND(L2943*$E2944,0)),IF(LataProjekcji>$F2944,0,ROUND(L2943*$E2944,0))),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2944,IF(AND($G2944=$G2945,$F2944=$F2945),ROUND($D2943-SUM($K2945:L2945),0),ROUND(M2943*$E2944,0)),IF(LataProjekcji>$F2944,0,ROUND(M2943*$E2944,0))),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2944,IF(AND($G2944=$G2945,$F2944=$F2945),ROUND($D2943-SUM($K2945:M2945),0),ROUND(N2943*$E2944,0)),IF(LataProjekcji>$F2944,0,ROUND(N2943*$E2944,0))),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2944,IF(AND($G2944=$G2945,$F2944=$F2945),ROUND($D2943-SUM($K2945:N2945),0),ROUND(O2943*$E2944,0)),IF(LataProjekcji>$F2944,0,ROUND(O2943*$E2944,0))),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2944,IF(AND($G2944=$G2945,$F2944=$F2945),ROUND($D2943-SUM($K2945:O2945),0),ROUND(P2943*$E2944,0)),IF(LataProjekcji>$F2944,0,ROUND(P2943*$E2944,0))),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2944,IF(AND($G2944=$G2945,$F2944=$F2945),ROUND($D2943-SUM($K2945:P2945),0),ROUND(Q2943*$E2944,0)),IF(LataProjekcji>$F2944,0,ROUND(Q2943*$E2944,0))),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2944,IF(AND($G2944=$G2945,$F2944=$F2945),ROUND($D2943-SUM($K2945:Q2945),0),ROUND(R2943*$E2944,0)),IF(LataProjekcji>$F2944,0,ROUND(R2943*$E2944,0))),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2944,IF(AND($G2944=$G2945,$F2944=$F2945),ROUND($D2943-SUM($K2945:R2945),0),ROUND(S2943*$E2944,0)),IF(LataProjekcji>$F2944,0,ROUND(S2943*$E2944,0))),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2944,IF(AND($G2944=$G2945,$F2944=$F2945),ROUND($D2943-SUM($K2945:S2945),0),ROUND(T2943*$E2944,0)),IF(LataProjekcji>$F2944,0,ROUND(T2943*$E2944,0))),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2944,IF(AND($G2944=$G2945,$F2944=$F2945),ROUND($D2943-SUM($K2945:T2945),0),ROUND(U2943*$E2944,0)),IF(LataProjekcji>$F2944,0,ROUND(U2943*$E2944,0))),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2944,IF(AND($G2944=$G2945,$F2944=$F2945),ROUND($D2943-SUM($K2945:U2945),0),ROUND(V2943*$E2944,0)),IF(LataProjekcji>$F2944,0,ROUND(V2943*$E2944,0))),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2944,IF(AND($G2944=$G2945,$F2944=$F2945),ROUND($D2943-SUM($K2945:V2945),0),ROUND(W2943*$E2944,0)),IF(LataProjekcji>$F2944,0,ROUND(W2943*$E2944,0))),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2944,IF(AND($G2944=$G2945,$F2944=$F2945),ROUND($D2943-SUM($K2945:W2945),0),ROUND(X2943*$E2944,0)),IF(LataProjekcji>$F2944,0,ROUND(X2943*$E2944,0))),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2944,IF(AND($G2944=$G2945,$F2944=$F2945),ROUND($D2943-SUM($K2945:X2945),0),ROUND(Y2943*$E2944,0)),IF(LataProjekcji>$F2944,0,ROUND(Y2943*$E2944,0))),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2944,IF(AND($G2944=$G2945,$F2944=$F2945),ROUND($D2943-SUM($K2945:Y2945),0),ROUND(Z2943*$E2944,0)),IF(LataProjekcji>$F2944,0,ROUND(Z2943*$E2944,0))),0),0)","v":0},{"$f":"IF(AND($G2943,NOT(ISTEXT($G2942)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2944,IF(AND($G2944=$G2945,$F2944=$F2945),ROUND($D2943-SUM($K2945:Z2945),0),ROUND(AA2943*$E2944,0)),IF(LataProjekcji>$F2944,0,ROUND(AA2943*$E2944,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2943>10,ROUND((D2945-1)*E2944,0),E2944)","v":0},{"$f":"D2943-D2946","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1782","v":"nazwa ST: 0"},null,{"$f":"D1782","v":182},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1783","v":1900},{"$f":"E1783","v":1},{"$f":"IF(D2950>10,F1783,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2948,0)),\"brak daty\",IF(D2950>10,EDATE(OFFSET($E$269,$D2948,0),D2952),DATE(D2949,E2949,1)))","v":"brak daty"},{"$f":"SUM(K2949:AA2949)=D2952","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2949=LataProjekcji,$F2949,IF($D2949<LataProjekcji,IF((SUM(K2949)+12)<$D2952,12,$D2952-SUM(K2949)),0)),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2949=LataProjekcji,$F2949,IF($D2949<LataProjekcji,IF((SUM($K2949:K2949)+12)<$D2952,12,$D2952-SUM($K2949:K2949)),0)),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2949=LataProjekcji,$F2949,IF($D2949<LataProjekcji,IF((SUM($K2949:L2949)+12)<$D2952,12,$D2952-SUM($K2949:L2949)),0)),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2949=LataProjekcji,$F2949,IF($D2949<LataProjekcji,IF((SUM($K2949:M2949)+12)<$D2952,12,$D2952-SUM($K2949:M2949)),0)),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2949=LataProjekcji,$F2949,IF($D2949<LataProjekcji,IF((SUM($K2949:N2949)+12)<$D2952,12,$D2952-SUM($K2949:N2949)),0)),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2949=LataProjekcji,$F2949,IF($D2949<LataProjekcji,IF((SUM($K2949:O2949)+12)<$D2952,12,$D2952-SUM($K2949:O2949)),0)),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2949=LataProjekcji,$F2949,IF($D2949<LataProjekcji,IF((SUM($K2949:P2949)+12)<$D2952,12,$D2952-SUM($K2949:P2949)),0)),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2949=LataProjekcji,$F2949,IF($D2949<LataProjekcji,IF((SUM($K2949:Q2949)+12)<$D2952,12,$D2952-SUM($K2949:Q2949)),0)),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2949=LataProjekcji,$F2949,IF($D2949<LataProjekcji,IF((SUM($K2949:R2949)+12)<$D2952,12,$D2952-SUM($K2949:R2949)),0)),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2949=LataProjekcji,$F2949,IF($D2949<LataProjekcji,IF((SUM($K2949:S2949)+12)<$D2952,12,$D2952-SUM($K2949:S2949)),0)),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2949=LataProjekcji,$F2949,IF($D2949<LataProjekcji,IF((SUM($K2949:T2949)+12)<$D2952,12,$D2952-SUM($K2949:T2949)),0)),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2949=LataProjekcji,$F2949,IF($D2949<LataProjekcji,IF((SUM($K2949:U2949)+12)<$D2952,12,$D2952-SUM($K2949:U2949)),0)),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2949=LataProjekcji,$F2949,IF($D2949<LataProjekcji,IF((SUM($K2949:V2949)+12)<$D2952,12,$D2952-SUM($K2949:V2949)),0)),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2949=LataProjekcji,$F2949,IF($D2949<LataProjekcji,IF((SUM($K2949:W2949)+12)<$D2952,12,$D2952-SUM($K2949:W2949)),0)),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2949=LataProjekcji,$F2949,IF($D2949<LataProjekcji,IF((SUM($K2949:X2949)+12)<$D2952,12,$D2952-SUM($K2949:X2949)),0)),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2949=LataProjekcji,$F2949,IF($D2949<LataProjekcji,IF((SUM($K2949:Y2949)+12)<$D2952,12,$D2952-SUM($K2949:Y2949)),0)),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2949=LataProjekcji,$F2949,IF($D2949<LataProjekcji,IF((SUM($K2949:Z2949)+12)<$D2952,12,$D2952-SUM($K2949:Z2949)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1784","v":0},{"$f":"E1784","v":0},{"$f":"F1784","v":0},{"$f":"NOT(ISBLANK(am_maszyny))","v":false},{"$f":"SUM(K2950:AA2950)=E2952","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2949=LataProjekcji,IF($F2949>$E2952,$E2952,$F2949),IF($D2952>=$E2952,(IF($D2949<LataProjekcji,IF((SUM(J2950:$K2950)+12)<$E2952,12,$E2952-SUM(J2950:$K2950)),0)),(IF($D2949<LataProjekcji,IF((SUM(J2950:$K2950)+12)<$D2952,12,$D2952-SUM(J2950:$K2950)),0)))),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2949=LataProjekcji,IF($F2949>$E2952,$E2952,$F2949),IF($D2952>=$E2952,(IF($D2949<LataProjekcji,IF((SUM($K2950:K2950)+12)<$E2952,12,$E2952-SUM($K2950:K2950)),0)),(IF($D2949<LataProjekcji,IF((SUM($K2950:K2950)+12)<$D2952,12,$D2952-SUM($K2950:K2950)),0)))),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2949=LataProjekcji,IF($F2949>$E2952,$E2952,$F2949),IF($D2952>=$E2952,(IF($D2949<LataProjekcji,IF((SUM($K2950:L2950)+12)<$E2952,12,$E2952-SUM($K2950:L2950)),0)),(IF($D2949<LataProjekcji,IF((SUM($K2950:L2950)+12)<$D2952,12,$D2952-SUM($K2950:L2950)),0)))),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2949=LataProjekcji,IF($F2949>$E2952,$E2952,$F2949),IF($D2952>=$E2952,(IF($D2949<LataProjekcji,IF((SUM($K2950:M2950)+12)<$E2952,12,$E2952-SUM($K2950:M2950)),0)),(IF($D2949<LataProjekcji,IF((SUM($K2950:M2950)+12)<$D2952,12,$D2952-SUM($K2950:M2950)),0)))),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2949=LataProjekcji,IF($F2949>$E2952,$E2952,$F2949),IF($D2952>=$E2952,(IF($D2949<LataProjekcji,IF((SUM($K2950:N2950)+12)<$E2952,12,$E2952-SUM($K2950:N2950)),0)),(IF($D2949<LataProjekcji,IF((SUM($K2950:N2950)+12)<$D2952,12,$D2952-SUM($K2950:N2950)),0)))),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2949=LataProjekcji,IF($F2949>$E2952,$E2952,$F2949),IF($D2952>=$E2952,(IF($D2949<LataProjekcji,IF((SUM($K2950:O2950)+12)<$E2952,12,$E2952-SUM($K2950:O2950)),0)),(IF($D2949<LataProjekcji,IF((SUM($K2950:O2950)+12)<$D2952,12,$D2952-SUM($K2950:O2950)),0)))),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2949=LataProjekcji,IF($F2949>$E2952,$E2952,$F2949),IF($D2952>=$E2952,(IF($D2949<LataProjekcji,IF((SUM($K2950:P2950)+12)<$E2952,12,$E2952-SUM($K2950:P2950)),0)),(IF($D2949<LataProjekcji,IF((SUM($K2950:P2950)+12)<$D2952,12,$D2952-SUM($K2950:P2950)),0)))),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2949=LataProjekcji,IF($F2949>$E2952,$E2952,$F2949),IF($D2952>=$E2952,(IF($D2949<LataProjekcji,IF((SUM($K2950:Q2950)+12)<$E2952,12,$E2952-SUM($K2950:Q2950)),0)),(IF($D2949<LataProjekcji,IF((SUM($K2950:Q2950)+12)<$D2952,12,$D2952-SUM($K2950:Q2950)),0)))),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2949=LataProjekcji,IF($F2949>$E2952,$E2952,$F2949),IF($D2952>=$E2952,(IF($D2949<LataProjekcji,IF((SUM($K2950:R2950)+12)<$E2952,12,$E2952-SUM($K2950:R2950)),0)),(IF($D2949<LataProjekcji,IF((SUM($K2950:R2950)+12)<$D2952,12,$D2952-SUM($K2950:R2950)),0)))),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2949=LataProjekcji,IF($F2949>$E2952,$E2952,$F2949),IF($D2952>=$E2952,(IF($D2949<LataProjekcji,IF((SUM($K2950:S2950)+12)<$E2952,12,$E2952-SUM($K2950:S2950)),0)),(IF($D2949<LataProjekcji,IF((SUM($K2950:S2950)+12)<$D2952,12,$D2952-SUM($K2950:S2950)),0)))),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2949=LataProjekcji,IF($F2949>$E2952,$E2952,$F2949),IF($D2952>=$E2952,(IF($D2949<LataProjekcji,IF((SUM($K2950:T2950)+12)<$E2952,12,$E2952-SUM($K2950:T2950)),0)),(IF($D2949<LataProjekcji,IF((SUM($K2950:T2950)+12)<$D2952,12,$D2952-SUM($K2950:T2950)),0)))),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2949=LataProjekcji,IF($F2949>$E2952,$E2952,$F2949),IF($D2952>=$E2952,(IF($D2949<LataProjekcji,IF((SUM($K2950:U2950)+12)<$E2952,12,$E2952-SUM($K2950:U2950)),0)),(IF($D2949<LataProjekcji,IF((SUM($K2950:U2950)+12)<$D2952,12,$D2952-SUM($K2950:U2950)),0)))),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2949=LataProjekcji,IF($F2949>$E2952,$E2952,$F2949),IF($D2952>=$E2952,(IF($D2949<LataProjekcji,IF((SUM($K2950:V2950)+12)<$E2952,12,$E2952-SUM($K2950:V2950)),0)),(IF($D2949<LataProjekcji,IF((SUM($K2950:V2950)+12)<$D2952,12,$D2952-SUM($K2950:V2950)),0)))),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2949=LataProjekcji,IF($F2949>$E2952,$E2952,$F2949),IF($D2952>=$E2952,(IF($D2949<LataProjekcji,IF((SUM($K2950:W2950)+12)<$E2952,12,$E2952-SUM($K2950:W2950)),0)),(IF($D2949<LataProjekcji,IF((SUM($K2950:W2950)+12)<$D2952,12,$D2952-SUM($K2950:W2950)),0)))),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2949=LataProjekcji,IF($F2949>$E2952,$E2952,$F2949),IF($D2952>=$E2952,(IF($D2949<LataProjekcji,IF((SUM($K2950:X2950)+12)<$E2952,12,$E2952-SUM($K2950:X2950)),0)),(IF($D2949<LataProjekcji,IF((SUM($K2950:X2950)+12)<$D2952,12,$D2952-SUM($K2950:X2950)),0)))),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2949=LataProjekcji,IF($F2949>$E2952,$E2952,$F2949),IF($D2952>=$E2952,(IF($D2949<LataProjekcji,IF((SUM($K2950:Y2950)+12)<$E2952,12,$E2952-SUM($K2950:Y2950)),0)),(IF($D2949<LataProjekcji,IF((SUM($K2950:Y2950)+12)<$D2952,12,$D2952-SUM($K2950:Y2950)),0)))),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2949=LataProjekcji,IF($F2949>$E2952,$E2952,$F2949),IF($D2952>=$E2952,(IF($D2949<LataProjekcji,IF((SUM($K2950:Z2950)+12)<$E2952,12,$E2952-SUM($K2950:Z2950)),0)),(IF($D2949<LataProjekcji,IF((SUM($K2950:Z2950)+12)<$D2952,12,$D2952-SUM($K2950:Z2950)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1785","v":0},{"$f":"IF(D2950>10,ROUND(D2951/12,2),D2951)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2951:AA2951)=D2950","v":true},"amortyzacja",null,{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2952,ROUND($D2950,0),ROUND(K2949*$E2951,0)),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2952,ROUND($D2950-SUM(K2951:$K2951),0),ROUND(L2949*$E2951,0)),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2952,ROUND($D2950-SUM($K2951:L2951),0),ROUND(M2949*$E2951,0)),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2952,ROUND($D2950-SUM($K2951:M2951),0),ROUND(N2949*$E2951,0)),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2952,ROUND($D2950-SUM($K2951:N2951),0),ROUND(O2949*$E2951,0)),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2952,ROUND($D2950-SUM($K2951:O2951),0),ROUND(P2949*$E2951,0)),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2952,ROUND($D2950-SUM($K2951:P2951),0),ROUND(Q2949*$E2951,0)),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2952,ROUND($D2950-SUM($K2951:Q2951),0),ROUND(R2949*$E2951,0)),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2952,ROUND($D2950-SUM($K2951:R2951),0),ROUND(S2949*$E2951,0)),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2952,ROUND($D2950-SUM($K2951:S2951),0),ROUND(T2949*$E2951,0)),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2952,ROUND($D2950-SUM($K2951:T2951),0),ROUND(U2949*$E2951,0)),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2952,ROUND($D2950-SUM($K2951:U2951),0),ROUND(V2949*$E2951,0)),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2952,ROUND($D2950-SUM($K2951:V2951),0),ROUND(W2949*$E2951,0)),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2952,ROUND($D2950-SUM($K2951:W2951),0),ROUND(X2949*$E2951,0)),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2952,ROUND($D2950-SUM($K2951:X2951),0),ROUND(Y2949*$E2951,0)),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2952,ROUND($D2950-SUM($K2951:Y2951),0),ROUND(Z2949*$E2951,0)),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2952,ROUND($D2950-SUM($K2951:Z2951),0),ROUND(AA2949*$E2951,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2950/E2951,0),0)","v":0},{"$f":"IF(D2952=0,0,DATEDIF(DATE(D2949,E2949,1),DATE(F2951,G2951,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2949),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2949),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2951,IF(AND($G2951=$G2952,$F2951=$F2952),ROUND($D2950-SUM($K2952),0),ROUND(K2950*$E2951,0)),IF(LataProjekcji>$F2951,0,ROUND(K2950*$E2951,0))),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2951,IF(AND($G2951=$G2952,$F2951=$F2952),ROUND($D2950-SUM($K2952:K2952),0),ROUND(L2950*$E2951,0)),IF(LataProjekcji>$F2951,0,ROUND(L2950*$E2951,0))),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2951,IF(AND($G2951=$G2952,$F2951=$F2952),ROUND($D2950-SUM($K2952:L2952),0),ROUND(M2950*$E2951,0)),IF(LataProjekcji>$F2951,0,ROUND(M2950*$E2951,0))),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2951,IF(AND($G2951=$G2952,$F2951=$F2952),ROUND($D2950-SUM($K2952:M2952),0),ROUND(N2950*$E2951,0)),IF(LataProjekcji>$F2951,0,ROUND(N2950*$E2951,0))),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2951,IF(AND($G2951=$G2952,$F2951=$F2952),ROUND($D2950-SUM($K2952:N2952),0),ROUND(O2950*$E2951,0)),IF(LataProjekcji>$F2951,0,ROUND(O2950*$E2951,0))),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2951,IF(AND($G2951=$G2952,$F2951=$F2952),ROUND($D2950-SUM($K2952:O2952),0),ROUND(P2950*$E2951,0)),IF(LataProjekcji>$F2951,0,ROUND(P2950*$E2951,0))),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2951,IF(AND($G2951=$G2952,$F2951=$F2952),ROUND($D2950-SUM($K2952:P2952),0),ROUND(Q2950*$E2951,0)),IF(LataProjekcji>$F2951,0,ROUND(Q2950*$E2951,0))),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2951,IF(AND($G2951=$G2952,$F2951=$F2952),ROUND($D2950-SUM($K2952:Q2952),0),ROUND(R2950*$E2951,0)),IF(LataProjekcji>$F2951,0,ROUND(R2950*$E2951,0))),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2951,IF(AND($G2951=$G2952,$F2951=$F2952),ROUND($D2950-SUM($K2952:R2952),0),ROUND(S2950*$E2951,0)),IF(LataProjekcji>$F2951,0,ROUND(S2950*$E2951,0))),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2951,IF(AND($G2951=$G2952,$F2951=$F2952),ROUND($D2950-SUM($K2952:S2952),0),ROUND(T2950*$E2951,0)),IF(LataProjekcji>$F2951,0,ROUND(T2950*$E2951,0))),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2951,IF(AND($G2951=$G2952,$F2951=$F2952),ROUND($D2950-SUM($K2952:T2952),0),ROUND(U2950*$E2951,0)),IF(LataProjekcji>$F2951,0,ROUND(U2950*$E2951,0))),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2951,IF(AND($G2951=$G2952,$F2951=$F2952),ROUND($D2950-SUM($K2952:U2952),0),ROUND(V2950*$E2951,0)),IF(LataProjekcji>$F2951,0,ROUND(V2950*$E2951,0))),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2951,IF(AND($G2951=$G2952,$F2951=$F2952),ROUND($D2950-SUM($K2952:V2952),0),ROUND(W2950*$E2951,0)),IF(LataProjekcji>$F2951,0,ROUND(W2950*$E2951,0))),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2951,IF(AND($G2951=$G2952,$F2951=$F2952),ROUND($D2950-SUM($K2952:W2952),0),ROUND(X2950*$E2951,0)),IF(LataProjekcji>$F2951,0,ROUND(X2950*$E2951,0))),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2951,IF(AND($G2951=$G2952,$F2951=$F2952),ROUND($D2950-SUM($K2952:X2952),0),ROUND(Y2950*$E2951,0)),IF(LataProjekcji>$F2951,0,ROUND(Y2950*$E2951,0))),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2951,IF(AND($G2951=$G2952,$F2951=$F2952),ROUND($D2950-SUM($K2952:Y2952),0),ROUND(Z2950*$E2951,0)),IF(LataProjekcji>$F2951,0,ROUND(Z2950*$E2951,0))),0),0)","v":0},{"$f":"IF(AND($G2950,NOT(ISTEXT($G2949)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2951,IF(AND($G2951=$G2952,$F2951=$F2952),ROUND($D2950-SUM($K2952:Z2952),0),ROUND(AA2950*$E2951,0)),IF(LataProjekcji>$F2951,0,ROUND(AA2950*$E2951,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2950>10,ROUND((D2952-1)*E2951,0),E2951)","v":0},{"$f":"D2950-D2953","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1789","v":"nazwa ST: 0"},null,{"$f":"D1789","v":183},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1790","v":1900},{"$f":"E1790","v":1},{"$f":"IF(D2957>10,F1790,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2955,0)),\"brak daty\",IF(D2957>10,EDATE(OFFSET($E$269,$D2955,0),D2959),DATE(D2956,E2956,1)))","v":"brak daty"},{"$f":"SUM(K2956:AA2956)=D2959","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2956=LataProjekcji,$F2956,IF($D2956<LataProjekcji,IF((SUM(K2956)+12)<$D2959,12,$D2959-SUM(K2956)),0)),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2956=LataProjekcji,$F2956,IF($D2956<LataProjekcji,IF((SUM($K2956:K2956)+12)<$D2959,12,$D2959-SUM($K2956:K2956)),0)),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2956=LataProjekcji,$F2956,IF($D2956<LataProjekcji,IF((SUM($K2956:L2956)+12)<$D2959,12,$D2959-SUM($K2956:L2956)),0)),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2956=LataProjekcji,$F2956,IF($D2956<LataProjekcji,IF((SUM($K2956:M2956)+12)<$D2959,12,$D2959-SUM($K2956:M2956)),0)),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2956=LataProjekcji,$F2956,IF($D2956<LataProjekcji,IF((SUM($K2956:N2956)+12)<$D2959,12,$D2959-SUM($K2956:N2956)),0)),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2956=LataProjekcji,$F2956,IF($D2956<LataProjekcji,IF((SUM($K2956:O2956)+12)<$D2959,12,$D2959-SUM($K2956:O2956)),0)),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2956=LataProjekcji,$F2956,IF($D2956<LataProjekcji,IF((SUM($K2956:P2956)+12)<$D2959,12,$D2959-SUM($K2956:P2956)),0)),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2956=LataProjekcji,$F2956,IF($D2956<LataProjekcji,IF((SUM($K2956:Q2956)+12)<$D2959,12,$D2959-SUM($K2956:Q2956)),0)),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2956=LataProjekcji,$F2956,IF($D2956<LataProjekcji,IF((SUM($K2956:R2956)+12)<$D2959,12,$D2959-SUM($K2956:R2956)),0)),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2956=LataProjekcji,$F2956,IF($D2956<LataProjekcji,IF((SUM($K2956:S2956)+12)<$D2959,12,$D2959-SUM($K2956:S2956)),0)),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2956=LataProjekcji,$F2956,IF($D2956<LataProjekcji,IF((SUM($K2956:T2956)+12)<$D2959,12,$D2959-SUM($K2956:T2956)),0)),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2956=LataProjekcji,$F2956,IF($D2956<LataProjekcji,IF((SUM($K2956:U2956)+12)<$D2959,12,$D2959-SUM($K2956:U2956)),0)),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2956=LataProjekcji,$F2956,IF($D2956<LataProjekcji,IF((SUM($K2956:V2956)+12)<$D2959,12,$D2959-SUM($K2956:V2956)),0)),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2956=LataProjekcji,$F2956,IF($D2956<LataProjekcji,IF((SUM($K2956:W2956)+12)<$D2959,12,$D2959-SUM($K2956:W2956)),0)),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2956=LataProjekcji,$F2956,IF($D2956<LataProjekcji,IF((SUM($K2956:X2956)+12)<$D2959,12,$D2959-SUM($K2956:X2956)),0)),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2956=LataProjekcji,$F2956,IF($D2956<LataProjekcji,IF((SUM($K2956:Y2956)+12)<$D2959,12,$D2959-SUM($K2956:Y2956)),0)),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2956=LataProjekcji,$F2956,IF($D2956<LataProjekcji,IF((SUM($K2956:Z2956)+12)<$D2959,12,$D2959-SUM($K2956:Z2956)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1791","v":0},{"$f":"E1791","v":0},{"$f":"F1791","v":0},{"$f":"NOT(ISBLANK(am_maszyny))","v":false},{"$f":"SUM(K2957:AA2957)=E2959","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2956=LataProjekcji,IF($F2956>$E2959,$E2959,$F2956),IF($D2959>=$E2959,(IF($D2956<LataProjekcji,IF((SUM(J2957:$K2957)+12)<$E2959,12,$E2959-SUM(J2957:$K2957)),0)),(IF($D2956<LataProjekcji,IF((SUM(J2957:$K2957)+12)<$D2959,12,$D2959-SUM(J2957:$K2957)),0)))),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2956=LataProjekcji,IF($F2956>$E2959,$E2959,$F2956),IF($D2959>=$E2959,(IF($D2956<LataProjekcji,IF((SUM($K2957:K2957)+12)<$E2959,12,$E2959-SUM($K2957:K2957)),0)),(IF($D2956<LataProjekcji,IF((SUM($K2957:K2957)+12)<$D2959,12,$D2959-SUM($K2957:K2957)),0)))),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2956=LataProjekcji,IF($F2956>$E2959,$E2959,$F2956),IF($D2959>=$E2959,(IF($D2956<LataProjekcji,IF((SUM($K2957:L2957)+12)<$E2959,12,$E2959-SUM($K2957:L2957)),0)),(IF($D2956<LataProjekcji,IF((SUM($K2957:L2957)+12)<$D2959,12,$D2959-SUM($K2957:L2957)),0)))),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2956=LataProjekcji,IF($F2956>$E2959,$E2959,$F2956),IF($D2959>=$E2959,(IF($D2956<LataProjekcji,IF((SUM($K2957:M2957)+12)<$E2959,12,$E2959-SUM($K2957:M2957)),0)),(IF($D2956<LataProjekcji,IF((SUM($K2957:M2957)+12)<$D2959,12,$D2959-SUM($K2957:M2957)),0)))),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2956=LataProjekcji,IF($F2956>$E2959,$E2959,$F2956),IF($D2959>=$E2959,(IF($D2956<LataProjekcji,IF((SUM($K2957:N2957)+12)<$E2959,12,$E2959-SUM($K2957:N2957)),0)),(IF($D2956<LataProjekcji,IF((SUM($K2957:N2957)+12)<$D2959,12,$D2959-SUM($K2957:N2957)),0)))),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2956=LataProjekcji,IF($F2956>$E2959,$E2959,$F2956),IF($D2959>=$E2959,(IF($D2956<LataProjekcji,IF((SUM($K2957:O2957)+12)<$E2959,12,$E2959-SUM($K2957:O2957)),0)),(IF($D2956<LataProjekcji,IF((SUM($K2957:O2957)+12)<$D2959,12,$D2959-SUM($K2957:O2957)),0)))),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2956=LataProjekcji,IF($F2956>$E2959,$E2959,$F2956),IF($D2959>=$E2959,(IF($D2956<LataProjekcji,IF((SUM($K2957:P2957)+12)<$E2959,12,$E2959-SUM($K2957:P2957)),0)),(IF($D2956<LataProjekcji,IF((SUM($K2957:P2957)+12)<$D2959,12,$D2959-SUM($K2957:P2957)),0)))),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2956=LataProjekcji,IF($F2956>$E2959,$E2959,$F2956),IF($D2959>=$E2959,(IF($D2956<LataProjekcji,IF((SUM($K2957:Q2957)+12)<$E2959,12,$E2959-SUM($K2957:Q2957)),0)),(IF($D2956<LataProjekcji,IF((SUM($K2957:Q2957)+12)<$D2959,12,$D2959-SUM($K2957:Q2957)),0)))),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2956=LataProjekcji,IF($F2956>$E2959,$E2959,$F2956),IF($D2959>=$E2959,(IF($D2956<LataProjekcji,IF((SUM($K2957:R2957)+12)<$E2959,12,$E2959-SUM($K2957:R2957)),0)),(IF($D2956<LataProjekcji,IF((SUM($K2957:R2957)+12)<$D2959,12,$D2959-SUM($K2957:R2957)),0)))),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2956=LataProjekcji,IF($F2956>$E2959,$E2959,$F2956),IF($D2959>=$E2959,(IF($D2956<LataProjekcji,IF((SUM($K2957:S2957)+12)<$E2959,12,$E2959-SUM($K2957:S2957)),0)),(IF($D2956<LataProjekcji,IF((SUM($K2957:S2957)+12)<$D2959,12,$D2959-SUM($K2957:S2957)),0)))),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2956=LataProjekcji,IF($F2956>$E2959,$E2959,$F2956),IF($D2959>=$E2959,(IF($D2956<LataProjekcji,IF((SUM($K2957:T2957)+12)<$E2959,12,$E2959-SUM($K2957:T2957)),0)),(IF($D2956<LataProjekcji,IF((SUM($K2957:T2957)+12)<$D2959,12,$D2959-SUM($K2957:T2957)),0)))),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2956=LataProjekcji,IF($F2956>$E2959,$E2959,$F2956),IF($D2959>=$E2959,(IF($D2956<LataProjekcji,IF((SUM($K2957:U2957)+12)<$E2959,12,$E2959-SUM($K2957:U2957)),0)),(IF($D2956<LataProjekcji,IF((SUM($K2957:U2957)+12)<$D2959,12,$D2959-SUM($K2957:U2957)),0)))),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2956=LataProjekcji,IF($F2956>$E2959,$E2959,$F2956),IF($D2959>=$E2959,(IF($D2956<LataProjekcji,IF((SUM($K2957:V2957)+12)<$E2959,12,$E2959-SUM($K2957:V2957)),0)),(IF($D2956<LataProjekcji,IF((SUM($K2957:V2957)+12)<$D2959,12,$D2959-SUM($K2957:V2957)),0)))),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2956=LataProjekcji,IF($F2956>$E2959,$E2959,$F2956),IF($D2959>=$E2959,(IF($D2956<LataProjekcji,IF((SUM($K2957:W2957)+12)<$E2959,12,$E2959-SUM($K2957:W2957)),0)),(IF($D2956<LataProjekcji,IF((SUM($K2957:W2957)+12)<$D2959,12,$D2959-SUM($K2957:W2957)),0)))),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2956=LataProjekcji,IF($F2956>$E2959,$E2959,$F2956),IF($D2959>=$E2959,(IF($D2956<LataProjekcji,IF((SUM($K2957:X2957)+12)<$E2959,12,$E2959-SUM($K2957:X2957)),0)),(IF($D2956<LataProjekcji,IF((SUM($K2957:X2957)+12)<$D2959,12,$D2959-SUM($K2957:X2957)),0)))),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2956=LataProjekcji,IF($F2956>$E2959,$E2959,$F2956),IF($D2959>=$E2959,(IF($D2956<LataProjekcji,IF((SUM($K2957:Y2957)+12)<$E2959,12,$E2959-SUM($K2957:Y2957)),0)),(IF($D2956<LataProjekcji,IF((SUM($K2957:Y2957)+12)<$D2959,12,$D2959-SUM($K2957:Y2957)),0)))),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2956=LataProjekcji,IF($F2956>$E2959,$E2959,$F2956),IF($D2959>=$E2959,(IF($D2956<LataProjekcji,IF((SUM($K2957:Z2957)+12)<$E2959,12,$E2959-SUM($K2957:Z2957)),0)),(IF($D2956<LataProjekcji,IF((SUM($K2957:Z2957)+12)<$D2959,12,$D2959-SUM($K2957:Z2957)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1792","v":0},{"$f":"IF(D2957>10,ROUND(D2958/12,2),D2958)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2958:AA2958)=D2957","v":true},"amortyzacja",null,{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2959,ROUND($D2957,0),ROUND(K2956*$E2958,0)),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2959,ROUND($D2957-SUM(K2958:$K2958),0),ROUND(L2956*$E2958,0)),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2959,ROUND($D2957-SUM($K2958:L2958),0),ROUND(M2956*$E2958,0)),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2959,ROUND($D2957-SUM($K2958:M2958),0),ROUND(N2956*$E2958,0)),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2959,ROUND($D2957-SUM($K2958:N2958),0),ROUND(O2956*$E2958,0)),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2959,ROUND($D2957-SUM($K2958:O2958),0),ROUND(P2956*$E2958,0)),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2959,ROUND($D2957-SUM($K2958:P2958),0),ROUND(Q2956*$E2958,0)),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2959,ROUND($D2957-SUM($K2958:Q2958),0),ROUND(R2956*$E2958,0)),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2959,ROUND($D2957-SUM($K2958:R2958),0),ROUND(S2956*$E2958,0)),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2959,ROUND($D2957-SUM($K2958:S2958),0),ROUND(T2956*$E2958,0)),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2959,ROUND($D2957-SUM($K2958:T2958),0),ROUND(U2956*$E2958,0)),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2959,ROUND($D2957-SUM($K2958:U2958),0),ROUND(V2956*$E2958,0)),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2959,ROUND($D2957-SUM($K2958:V2958),0),ROUND(W2956*$E2958,0)),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2959,ROUND($D2957-SUM($K2958:W2958),0),ROUND(X2956*$E2958,0)),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2959,ROUND($D2957-SUM($K2958:X2958),0),ROUND(Y2956*$E2958,0)),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2959,ROUND($D2957-SUM($K2958:Y2958),0),ROUND(Z2956*$E2958,0)),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2959,ROUND($D2957-SUM($K2958:Z2958),0),ROUND(AA2956*$E2958,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2957/E2958,0),0)","v":0},{"$f":"IF(D2959=0,0,DATEDIF(DATE(D2956,E2956,1),DATE(F2958,G2958,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2956),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2956),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2958,IF(AND($G2958=$G2959,$F2958=$F2959),ROUND($D2957-SUM($K2959),0),ROUND(K2957*$E2958,0)),IF(LataProjekcji>$F2958,0,ROUND(K2957*$E2958,0))),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2958,IF(AND($G2958=$G2959,$F2958=$F2959),ROUND($D2957-SUM($K2959:K2959),0),ROUND(L2957*$E2958,0)),IF(LataProjekcji>$F2958,0,ROUND(L2957*$E2958,0))),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2958,IF(AND($G2958=$G2959,$F2958=$F2959),ROUND($D2957-SUM($K2959:L2959),0),ROUND(M2957*$E2958,0)),IF(LataProjekcji>$F2958,0,ROUND(M2957*$E2958,0))),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2958,IF(AND($G2958=$G2959,$F2958=$F2959),ROUND($D2957-SUM($K2959:M2959),0),ROUND(N2957*$E2958,0)),IF(LataProjekcji>$F2958,0,ROUND(N2957*$E2958,0))),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2958,IF(AND($G2958=$G2959,$F2958=$F2959),ROUND($D2957-SUM($K2959:N2959),0),ROUND(O2957*$E2958,0)),IF(LataProjekcji>$F2958,0,ROUND(O2957*$E2958,0))),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2958,IF(AND($G2958=$G2959,$F2958=$F2959),ROUND($D2957-SUM($K2959:O2959),0),ROUND(P2957*$E2958,0)),IF(LataProjekcji>$F2958,0,ROUND(P2957*$E2958,0))),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2958,IF(AND($G2958=$G2959,$F2958=$F2959),ROUND($D2957-SUM($K2959:P2959),0),ROUND(Q2957*$E2958,0)),IF(LataProjekcji>$F2958,0,ROUND(Q2957*$E2958,0))),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2958,IF(AND($G2958=$G2959,$F2958=$F2959),ROUND($D2957-SUM($K2959:Q2959),0),ROUND(R2957*$E2958,0)),IF(LataProjekcji>$F2958,0,ROUND(R2957*$E2958,0))),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2958,IF(AND($G2958=$G2959,$F2958=$F2959),ROUND($D2957-SUM($K2959:R2959),0),ROUND(S2957*$E2958,0)),IF(LataProjekcji>$F2958,0,ROUND(S2957*$E2958,0))),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2958,IF(AND($G2958=$G2959,$F2958=$F2959),ROUND($D2957-SUM($K2959:S2959),0),ROUND(T2957*$E2958,0)),IF(LataProjekcji>$F2958,0,ROUND(T2957*$E2958,0))),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2958,IF(AND($G2958=$G2959,$F2958=$F2959),ROUND($D2957-SUM($K2959:T2959),0),ROUND(U2957*$E2958,0)),IF(LataProjekcji>$F2958,0,ROUND(U2957*$E2958,0))),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2958,IF(AND($G2958=$G2959,$F2958=$F2959),ROUND($D2957-SUM($K2959:U2959),0),ROUND(V2957*$E2958,0)),IF(LataProjekcji>$F2958,0,ROUND(V2957*$E2958,0))),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2958,IF(AND($G2958=$G2959,$F2958=$F2959),ROUND($D2957-SUM($K2959:V2959),0),ROUND(W2957*$E2958,0)),IF(LataProjekcji>$F2958,0,ROUND(W2957*$E2958,0))),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2958,IF(AND($G2958=$G2959,$F2958=$F2959),ROUND($D2957-SUM($K2959:W2959),0),ROUND(X2957*$E2958,0)),IF(LataProjekcji>$F2958,0,ROUND(X2957*$E2958,0))),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2958,IF(AND($G2958=$G2959,$F2958=$F2959),ROUND($D2957-SUM($K2959:X2959),0),ROUND(Y2957*$E2958,0)),IF(LataProjekcji>$F2958,0,ROUND(Y2957*$E2958,0))),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2958,IF(AND($G2958=$G2959,$F2958=$F2959),ROUND($D2957-SUM($K2959:Y2959),0),ROUND(Z2957*$E2958,0)),IF(LataProjekcji>$F2958,0,ROUND(Z2957*$E2958,0))),0),0)","v":0},{"$f":"IF(AND($G2957,NOT(ISTEXT($G2956)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2958,IF(AND($G2958=$G2959,$F2958=$F2959),ROUND($D2957-SUM($K2959:Z2959),0),ROUND(AA2957*$E2958,0)),IF(LataProjekcji>$F2958,0,ROUND(AA2957*$E2958,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2957>10,ROUND((D2959-1)*E2958,0),E2958)","v":0},{"$f":"D2957-D2960","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1796","v":"nazwa ST: 0"},null,{"$f":"D1796","v":184},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1797","v":1900},{"$f":"E1797","v":1},{"$f":"IF(D2964>10,F1797,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2962,0)),\"brak daty\",IF(D2964>10,EDATE(OFFSET($E$269,$D2962,0),D2966),DATE(D2963,E2963,1)))","v":"brak daty"},{"$f":"SUM(K2963:AA2963)=D2966","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2963=LataProjekcji,$F2963,IF($D2963<LataProjekcji,IF((SUM(K2963)+12)<$D2966,12,$D2966-SUM(K2963)),0)),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2963=LataProjekcji,$F2963,IF($D2963<LataProjekcji,IF((SUM($K2963:K2963)+12)<$D2966,12,$D2966-SUM($K2963:K2963)),0)),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2963=LataProjekcji,$F2963,IF($D2963<LataProjekcji,IF((SUM($K2963:L2963)+12)<$D2966,12,$D2966-SUM($K2963:L2963)),0)),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2963=LataProjekcji,$F2963,IF($D2963<LataProjekcji,IF((SUM($K2963:M2963)+12)<$D2966,12,$D2966-SUM($K2963:M2963)),0)),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2963=LataProjekcji,$F2963,IF($D2963<LataProjekcji,IF((SUM($K2963:N2963)+12)<$D2966,12,$D2966-SUM($K2963:N2963)),0)),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2963=LataProjekcji,$F2963,IF($D2963<LataProjekcji,IF((SUM($K2963:O2963)+12)<$D2966,12,$D2966-SUM($K2963:O2963)),0)),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2963=LataProjekcji,$F2963,IF($D2963<LataProjekcji,IF((SUM($K2963:P2963)+12)<$D2966,12,$D2966-SUM($K2963:P2963)),0)),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2963=LataProjekcji,$F2963,IF($D2963<LataProjekcji,IF((SUM($K2963:Q2963)+12)<$D2966,12,$D2966-SUM($K2963:Q2963)),0)),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2963=LataProjekcji,$F2963,IF($D2963<LataProjekcji,IF((SUM($K2963:R2963)+12)<$D2966,12,$D2966-SUM($K2963:R2963)),0)),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2963=LataProjekcji,$F2963,IF($D2963<LataProjekcji,IF((SUM($K2963:S2963)+12)<$D2966,12,$D2966-SUM($K2963:S2963)),0)),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2963=LataProjekcji,$F2963,IF($D2963<LataProjekcji,IF((SUM($K2963:T2963)+12)<$D2966,12,$D2966-SUM($K2963:T2963)),0)),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2963=LataProjekcji,$F2963,IF($D2963<LataProjekcji,IF((SUM($K2963:U2963)+12)<$D2966,12,$D2966-SUM($K2963:U2963)),0)),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2963=LataProjekcji,$F2963,IF($D2963<LataProjekcji,IF((SUM($K2963:V2963)+12)<$D2966,12,$D2966-SUM($K2963:V2963)),0)),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2963=LataProjekcji,$F2963,IF($D2963<LataProjekcji,IF((SUM($K2963:W2963)+12)<$D2966,12,$D2966-SUM($K2963:W2963)),0)),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2963=LataProjekcji,$F2963,IF($D2963<LataProjekcji,IF((SUM($K2963:X2963)+12)<$D2966,12,$D2966-SUM($K2963:X2963)),0)),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2963=LataProjekcji,$F2963,IF($D2963<LataProjekcji,IF((SUM($K2963:Y2963)+12)<$D2966,12,$D2966-SUM($K2963:Y2963)),0)),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2963=LataProjekcji,$F2963,IF($D2963<LataProjekcji,IF((SUM($K2963:Z2963)+12)<$D2966,12,$D2966-SUM($K2963:Z2963)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1798","v":0},{"$f":"E1798","v":0},{"$f":"F1798","v":0},{"$f":"NOT(ISBLANK(am_maszyny))","v":false},{"$f":"SUM(K2964:AA2964)=E2966","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2963=LataProjekcji,IF($F2963>$E2966,$E2966,$F2963),IF($D2966>=$E2966,(IF($D2963<LataProjekcji,IF((SUM(J2964:$K2964)+12)<$E2966,12,$E2966-SUM(J2964:$K2964)),0)),(IF($D2963<LataProjekcji,IF((SUM(J2964:$K2964)+12)<$D2966,12,$D2966-SUM(J2964:$K2964)),0)))),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2963=LataProjekcji,IF($F2963>$E2966,$E2966,$F2963),IF($D2966>=$E2966,(IF($D2963<LataProjekcji,IF((SUM($K2964:K2964)+12)<$E2966,12,$E2966-SUM($K2964:K2964)),0)),(IF($D2963<LataProjekcji,IF((SUM($K2964:K2964)+12)<$D2966,12,$D2966-SUM($K2964:K2964)),0)))),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2963=LataProjekcji,IF($F2963>$E2966,$E2966,$F2963),IF($D2966>=$E2966,(IF($D2963<LataProjekcji,IF((SUM($K2964:L2964)+12)<$E2966,12,$E2966-SUM($K2964:L2964)),0)),(IF($D2963<LataProjekcji,IF((SUM($K2964:L2964)+12)<$D2966,12,$D2966-SUM($K2964:L2964)),0)))),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2963=LataProjekcji,IF($F2963>$E2966,$E2966,$F2963),IF($D2966>=$E2966,(IF($D2963<LataProjekcji,IF((SUM($K2964:M2964)+12)<$E2966,12,$E2966-SUM($K2964:M2964)),0)),(IF($D2963<LataProjekcji,IF((SUM($K2964:M2964)+12)<$D2966,12,$D2966-SUM($K2964:M2964)),0)))),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2963=LataProjekcji,IF($F2963>$E2966,$E2966,$F2963),IF($D2966>=$E2966,(IF($D2963<LataProjekcji,IF((SUM($K2964:N2964)+12)<$E2966,12,$E2966-SUM($K2964:N2964)),0)),(IF($D2963<LataProjekcji,IF((SUM($K2964:N2964)+12)<$D2966,12,$D2966-SUM($K2964:N2964)),0)))),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2963=LataProjekcji,IF($F2963>$E2966,$E2966,$F2963),IF($D2966>=$E2966,(IF($D2963<LataProjekcji,IF((SUM($K2964:O2964)+12)<$E2966,12,$E2966-SUM($K2964:O2964)),0)),(IF($D2963<LataProjekcji,IF((SUM($K2964:O2964)+12)<$D2966,12,$D2966-SUM($K2964:O2964)),0)))),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2963=LataProjekcji,IF($F2963>$E2966,$E2966,$F2963),IF($D2966>=$E2966,(IF($D2963<LataProjekcji,IF((SUM($K2964:P2964)+12)<$E2966,12,$E2966-SUM($K2964:P2964)),0)),(IF($D2963<LataProjekcji,IF((SUM($K2964:P2964)+12)<$D2966,12,$D2966-SUM($K2964:P2964)),0)))),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2963=LataProjekcji,IF($F2963>$E2966,$E2966,$F2963),IF($D2966>=$E2966,(IF($D2963<LataProjekcji,IF((SUM($K2964:Q2964)+12)<$E2966,12,$E2966-SUM($K2964:Q2964)),0)),(IF($D2963<LataProjekcji,IF((SUM($K2964:Q2964)+12)<$D2966,12,$D2966-SUM($K2964:Q2964)),0)))),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2963=LataProjekcji,IF($F2963>$E2966,$E2966,$F2963),IF($D2966>=$E2966,(IF($D2963<LataProjekcji,IF((SUM($K2964:R2964)+12)<$E2966,12,$E2966-SUM($K2964:R2964)),0)),(IF($D2963<LataProjekcji,IF((SUM($K2964:R2964)+12)<$D2966,12,$D2966-SUM($K2964:R2964)),0)))),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2963=LataProjekcji,IF($F2963>$E2966,$E2966,$F2963),IF($D2966>=$E2966,(IF($D2963<LataProjekcji,IF((SUM($K2964:S2964)+12)<$E2966,12,$E2966-SUM($K2964:S2964)),0)),(IF($D2963<LataProjekcji,IF((SUM($K2964:S2964)+12)<$D2966,12,$D2966-SUM($K2964:S2964)),0)))),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2963=LataProjekcji,IF($F2963>$E2966,$E2966,$F2963),IF($D2966>=$E2966,(IF($D2963<LataProjekcji,IF((SUM($K2964:T2964)+12)<$E2966,12,$E2966-SUM($K2964:T2964)),0)),(IF($D2963<LataProjekcji,IF((SUM($K2964:T2964)+12)<$D2966,12,$D2966-SUM($K2964:T2964)),0)))),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2963=LataProjekcji,IF($F2963>$E2966,$E2966,$F2963),IF($D2966>=$E2966,(IF($D2963<LataProjekcji,IF((SUM($K2964:U2964)+12)<$E2966,12,$E2966-SUM($K2964:U2964)),0)),(IF($D2963<LataProjekcji,IF((SUM($K2964:U2964)+12)<$D2966,12,$D2966-SUM($K2964:U2964)),0)))),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2963=LataProjekcji,IF($F2963>$E2966,$E2966,$F2963),IF($D2966>=$E2966,(IF($D2963<LataProjekcji,IF((SUM($K2964:V2964)+12)<$E2966,12,$E2966-SUM($K2964:V2964)),0)),(IF($D2963<LataProjekcji,IF((SUM($K2964:V2964)+12)<$D2966,12,$D2966-SUM($K2964:V2964)),0)))),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2963=LataProjekcji,IF($F2963>$E2966,$E2966,$F2963),IF($D2966>=$E2966,(IF($D2963<LataProjekcji,IF((SUM($K2964:W2964)+12)<$E2966,12,$E2966-SUM($K2964:W2964)),0)),(IF($D2963<LataProjekcji,IF((SUM($K2964:W2964)+12)<$D2966,12,$D2966-SUM($K2964:W2964)),0)))),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2963=LataProjekcji,IF($F2963>$E2966,$E2966,$F2963),IF($D2966>=$E2966,(IF($D2963<LataProjekcji,IF((SUM($K2964:X2964)+12)<$E2966,12,$E2966-SUM($K2964:X2964)),0)),(IF($D2963<LataProjekcji,IF((SUM($K2964:X2964)+12)<$D2966,12,$D2966-SUM($K2964:X2964)),0)))),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2963=LataProjekcji,IF($F2963>$E2966,$E2966,$F2963),IF($D2966>=$E2966,(IF($D2963<LataProjekcji,IF((SUM($K2964:Y2964)+12)<$E2966,12,$E2966-SUM($K2964:Y2964)),0)),(IF($D2963<LataProjekcji,IF((SUM($K2964:Y2964)+12)<$D2966,12,$D2966-SUM($K2964:Y2964)),0)))),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2963=LataProjekcji,IF($F2963>$E2966,$E2966,$F2963),IF($D2966>=$E2966,(IF($D2963<LataProjekcji,IF((SUM($K2964:Z2964)+12)<$E2966,12,$E2966-SUM($K2964:Z2964)),0)),(IF($D2963<LataProjekcji,IF((SUM($K2964:Z2964)+12)<$D2966,12,$D2966-SUM($K2964:Z2964)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1799","v":0},{"$f":"IF(D2964>10,ROUND(D2965/12,2),D2965)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2965:AA2965)=D2964","v":true},"amortyzacja",null,{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2966,ROUND($D2964,0),ROUND(K2963*$E2965,0)),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2966,ROUND($D2964-SUM(K2965:$K2965),0),ROUND(L2963*$E2965,0)),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2966,ROUND($D2964-SUM($K2965:L2965),0),ROUND(M2963*$E2965,0)),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2966,ROUND($D2964-SUM($K2965:M2965),0),ROUND(N2963*$E2965,0)),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2966,ROUND($D2964-SUM($K2965:N2965),0),ROUND(O2963*$E2965,0)),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2966,ROUND($D2964-SUM($K2965:O2965),0),ROUND(P2963*$E2965,0)),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2966,ROUND($D2964-SUM($K2965:P2965),0),ROUND(Q2963*$E2965,0)),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2966,ROUND($D2964-SUM($K2965:Q2965),0),ROUND(R2963*$E2965,0)),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2966,ROUND($D2964-SUM($K2965:R2965),0),ROUND(S2963*$E2965,0)),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2966,ROUND($D2964-SUM($K2965:S2965),0),ROUND(T2963*$E2965,0)),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2966,ROUND($D2964-SUM($K2965:T2965),0),ROUND(U2963*$E2965,0)),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2966,ROUND($D2964-SUM($K2965:U2965),0),ROUND(V2963*$E2965,0)),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2966,ROUND($D2964-SUM($K2965:V2965),0),ROUND(W2963*$E2965,0)),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2966,ROUND($D2964-SUM($K2965:W2965),0),ROUND(X2963*$E2965,0)),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2966,ROUND($D2964-SUM($K2965:X2965),0),ROUND(Y2963*$E2965,0)),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2966,ROUND($D2964-SUM($K2965:Y2965),0),ROUND(Z2963*$E2965,0)),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2966,ROUND($D2964-SUM($K2965:Z2965),0),ROUND(AA2963*$E2965,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2964/E2965,0),0)","v":0},{"$f":"IF(D2966=0,0,DATEDIF(DATE(D2963,E2963,1),DATE(F2965,G2965,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2963),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2963),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2965,IF(AND($G2965=$G2966,$F2965=$F2966),ROUND($D2964-SUM($K2966),0),ROUND(K2964*$E2965,0)),IF(LataProjekcji>$F2965,0,ROUND(K2964*$E2965,0))),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2965,IF(AND($G2965=$G2966,$F2965=$F2966),ROUND($D2964-SUM($K2966:K2966),0),ROUND(L2964*$E2965,0)),IF(LataProjekcji>$F2965,0,ROUND(L2964*$E2965,0))),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2965,IF(AND($G2965=$G2966,$F2965=$F2966),ROUND($D2964-SUM($K2966:L2966),0),ROUND(M2964*$E2965,0)),IF(LataProjekcji>$F2965,0,ROUND(M2964*$E2965,0))),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2965,IF(AND($G2965=$G2966,$F2965=$F2966),ROUND($D2964-SUM($K2966:M2966),0),ROUND(N2964*$E2965,0)),IF(LataProjekcji>$F2965,0,ROUND(N2964*$E2965,0))),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2965,IF(AND($G2965=$G2966,$F2965=$F2966),ROUND($D2964-SUM($K2966:N2966),0),ROUND(O2964*$E2965,0)),IF(LataProjekcji>$F2965,0,ROUND(O2964*$E2965,0))),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2965,IF(AND($G2965=$G2966,$F2965=$F2966),ROUND($D2964-SUM($K2966:O2966),0),ROUND(P2964*$E2965,0)),IF(LataProjekcji>$F2965,0,ROUND(P2964*$E2965,0))),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2965,IF(AND($G2965=$G2966,$F2965=$F2966),ROUND($D2964-SUM($K2966:P2966),0),ROUND(Q2964*$E2965,0)),IF(LataProjekcji>$F2965,0,ROUND(Q2964*$E2965,0))),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2965,IF(AND($G2965=$G2966,$F2965=$F2966),ROUND($D2964-SUM($K2966:Q2966),0),ROUND(R2964*$E2965,0)),IF(LataProjekcji>$F2965,0,ROUND(R2964*$E2965,0))),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2965,IF(AND($G2965=$G2966,$F2965=$F2966),ROUND($D2964-SUM($K2966:R2966),0),ROUND(S2964*$E2965,0)),IF(LataProjekcji>$F2965,0,ROUND(S2964*$E2965,0))),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2965,IF(AND($G2965=$G2966,$F2965=$F2966),ROUND($D2964-SUM($K2966:S2966),0),ROUND(T2964*$E2965,0)),IF(LataProjekcji>$F2965,0,ROUND(T2964*$E2965,0))),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2965,IF(AND($G2965=$G2966,$F2965=$F2966),ROUND($D2964-SUM($K2966:T2966),0),ROUND(U2964*$E2965,0)),IF(LataProjekcji>$F2965,0,ROUND(U2964*$E2965,0))),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2965,IF(AND($G2965=$G2966,$F2965=$F2966),ROUND($D2964-SUM($K2966:U2966),0),ROUND(V2964*$E2965,0)),IF(LataProjekcji>$F2965,0,ROUND(V2964*$E2965,0))),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2965,IF(AND($G2965=$G2966,$F2965=$F2966),ROUND($D2964-SUM($K2966:V2966),0),ROUND(W2964*$E2965,0)),IF(LataProjekcji>$F2965,0,ROUND(W2964*$E2965,0))),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2965,IF(AND($G2965=$G2966,$F2965=$F2966),ROUND($D2964-SUM($K2966:W2966),0),ROUND(X2964*$E2965,0)),IF(LataProjekcji>$F2965,0,ROUND(X2964*$E2965,0))),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2965,IF(AND($G2965=$G2966,$F2965=$F2966),ROUND($D2964-SUM($K2966:X2966),0),ROUND(Y2964*$E2965,0)),IF(LataProjekcji>$F2965,0,ROUND(Y2964*$E2965,0))),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2965,IF(AND($G2965=$G2966,$F2965=$F2966),ROUND($D2964-SUM($K2966:Y2966),0),ROUND(Z2964*$E2965,0)),IF(LataProjekcji>$F2965,0,ROUND(Z2964*$E2965,0))),0),0)","v":0},{"$f":"IF(AND($G2964,NOT(ISTEXT($G2963)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2965,IF(AND($G2965=$G2966,$F2965=$F2966),ROUND($D2964-SUM($K2966:Z2966),0),ROUND(AA2964*$E2965,0)),IF(LataProjekcji>$F2965,0,ROUND(AA2964*$E2965,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2964>10,ROUND((D2966-1)*E2965,0),E2965)","v":0},{"$f":"D2964-D2967","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1803","v":"nazwa ST: 0"},null,{"$f":"D1803","v":185},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1804","v":1900},{"$f":"E1804","v":1},{"$f":"IF(D2971>10,F1804,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2969,0)),\"brak daty\",IF(D2971>10,EDATE(OFFSET($E$269,$D2969,0),D2973),DATE(D2970,E2970,1)))","v":"brak daty"},{"$f":"SUM(K2970:AA2970)=D2973","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2970=LataProjekcji,$F2970,IF($D2970<LataProjekcji,IF((SUM(K2970)+12)<$D2973,12,$D2973-SUM(K2970)),0)),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2970=LataProjekcji,$F2970,IF($D2970<LataProjekcji,IF((SUM($K2970:K2970)+12)<$D2973,12,$D2973-SUM($K2970:K2970)),0)),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2970=LataProjekcji,$F2970,IF($D2970<LataProjekcji,IF((SUM($K2970:L2970)+12)<$D2973,12,$D2973-SUM($K2970:L2970)),0)),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2970=LataProjekcji,$F2970,IF($D2970<LataProjekcji,IF((SUM($K2970:M2970)+12)<$D2973,12,$D2973-SUM($K2970:M2970)),0)),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2970=LataProjekcji,$F2970,IF($D2970<LataProjekcji,IF((SUM($K2970:N2970)+12)<$D2973,12,$D2973-SUM($K2970:N2970)),0)),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2970=LataProjekcji,$F2970,IF($D2970<LataProjekcji,IF((SUM($K2970:O2970)+12)<$D2973,12,$D2973-SUM($K2970:O2970)),0)),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2970=LataProjekcji,$F2970,IF($D2970<LataProjekcji,IF((SUM($K2970:P2970)+12)<$D2973,12,$D2973-SUM($K2970:P2970)),0)),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2970=LataProjekcji,$F2970,IF($D2970<LataProjekcji,IF((SUM($K2970:Q2970)+12)<$D2973,12,$D2973-SUM($K2970:Q2970)),0)),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2970=LataProjekcji,$F2970,IF($D2970<LataProjekcji,IF((SUM($K2970:R2970)+12)<$D2973,12,$D2973-SUM($K2970:R2970)),0)),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2970=LataProjekcji,$F2970,IF($D2970<LataProjekcji,IF((SUM($K2970:S2970)+12)<$D2973,12,$D2973-SUM($K2970:S2970)),0)),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2970=LataProjekcji,$F2970,IF($D2970<LataProjekcji,IF((SUM($K2970:T2970)+12)<$D2973,12,$D2973-SUM($K2970:T2970)),0)),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2970=LataProjekcji,$F2970,IF($D2970<LataProjekcji,IF((SUM($K2970:U2970)+12)<$D2973,12,$D2973-SUM($K2970:U2970)),0)),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2970=LataProjekcji,$F2970,IF($D2970<LataProjekcji,IF((SUM($K2970:V2970)+12)<$D2973,12,$D2973-SUM($K2970:V2970)),0)),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2970=LataProjekcji,$F2970,IF($D2970<LataProjekcji,IF((SUM($K2970:W2970)+12)<$D2973,12,$D2973-SUM($K2970:W2970)),0)),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2970=LataProjekcji,$F2970,IF($D2970<LataProjekcji,IF((SUM($K2970:X2970)+12)<$D2973,12,$D2973-SUM($K2970:X2970)),0)),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2970=LataProjekcji,$F2970,IF($D2970<LataProjekcji,IF((SUM($K2970:Y2970)+12)<$D2973,12,$D2973-SUM($K2970:Y2970)),0)),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2970=LataProjekcji,$F2970,IF($D2970<LataProjekcji,IF((SUM($K2970:Z2970)+12)<$D2973,12,$D2973-SUM($K2970:Z2970)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1805","v":0},{"$f":"E1805","v":0},{"$f":"F1805","v":0},{"$f":"NOT(ISBLANK(am_maszyny))","v":false},{"$f":"SUM(K2971:AA2971)=E2973","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2970=LataProjekcji,IF($F2970>$E2973,$E2973,$F2970),IF($D2973>=$E2973,(IF($D2970<LataProjekcji,IF((SUM(J2971:$K2971)+12)<$E2973,12,$E2973-SUM(J2971:$K2971)),0)),(IF($D2970<LataProjekcji,IF((SUM(J2971:$K2971)+12)<$D2973,12,$D2973-SUM(J2971:$K2971)),0)))),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2970=LataProjekcji,IF($F2970>$E2973,$E2973,$F2970),IF($D2973>=$E2973,(IF($D2970<LataProjekcji,IF((SUM($K2971:K2971)+12)<$E2973,12,$E2973-SUM($K2971:K2971)),0)),(IF($D2970<LataProjekcji,IF((SUM($K2971:K2971)+12)<$D2973,12,$D2973-SUM($K2971:K2971)),0)))),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2970=LataProjekcji,IF($F2970>$E2973,$E2973,$F2970),IF($D2973>=$E2973,(IF($D2970<LataProjekcji,IF((SUM($K2971:L2971)+12)<$E2973,12,$E2973-SUM($K2971:L2971)),0)),(IF($D2970<LataProjekcji,IF((SUM($K2971:L2971)+12)<$D2973,12,$D2973-SUM($K2971:L2971)),0)))),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2970=LataProjekcji,IF($F2970>$E2973,$E2973,$F2970),IF($D2973>=$E2973,(IF($D2970<LataProjekcji,IF((SUM($K2971:M2971)+12)<$E2973,12,$E2973-SUM($K2971:M2971)),0)),(IF($D2970<LataProjekcji,IF((SUM($K2971:M2971)+12)<$D2973,12,$D2973-SUM($K2971:M2971)),0)))),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2970=LataProjekcji,IF($F2970>$E2973,$E2973,$F2970),IF($D2973>=$E2973,(IF($D2970<LataProjekcji,IF((SUM($K2971:N2971)+12)<$E2973,12,$E2973-SUM($K2971:N2971)),0)),(IF($D2970<LataProjekcji,IF((SUM($K2971:N2971)+12)<$D2973,12,$D2973-SUM($K2971:N2971)),0)))),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2970=LataProjekcji,IF($F2970>$E2973,$E2973,$F2970),IF($D2973>=$E2973,(IF($D2970<LataProjekcji,IF((SUM($K2971:O2971)+12)<$E2973,12,$E2973-SUM($K2971:O2971)),0)),(IF($D2970<LataProjekcji,IF((SUM($K2971:O2971)+12)<$D2973,12,$D2973-SUM($K2971:O2971)),0)))),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2970=LataProjekcji,IF($F2970>$E2973,$E2973,$F2970),IF($D2973>=$E2973,(IF($D2970<LataProjekcji,IF((SUM($K2971:P2971)+12)<$E2973,12,$E2973-SUM($K2971:P2971)),0)),(IF($D2970<LataProjekcji,IF((SUM($K2971:P2971)+12)<$D2973,12,$D2973-SUM($K2971:P2971)),0)))),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2970=LataProjekcji,IF($F2970>$E2973,$E2973,$F2970),IF($D2973>=$E2973,(IF($D2970<LataProjekcji,IF((SUM($K2971:Q2971)+12)<$E2973,12,$E2973-SUM($K2971:Q2971)),0)),(IF($D2970<LataProjekcji,IF((SUM($K2971:Q2971)+12)<$D2973,12,$D2973-SUM($K2971:Q2971)),0)))),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2970=LataProjekcji,IF($F2970>$E2973,$E2973,$F2970),IF($D2973>=$E2973,(IF($D2970<LataProjekcji,IF((SUM($K2971:R2971)+12)<$E2973,12,$E2973-SUM($K2971:R2971)),0)),(IF($D2970<LataProjekcji,IF((SUM($K2971:R2971)+12)<$D2973,12,$D2973-SUM($K2971:R2971)),0)))),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2970=LataProjekcji,IF($F2970>$E2973,$E2973,$F2970),IF($D2973>=$E2973,(IF($D2970<LataProjekcji,IF((SUM($K2971:S2971)+12)<$E2973,12,$E2973-SUM($K2971:S2971)),0)),(IF($D2970<LataProjekcji,IF((SUM($K2971:S2971)+12)<$D2973,12,$D2973-SUM($K2971:S2971)),0)))),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2970=LataProjekcji,IF($F2970>$E2973,$E2973,$F2970),IF($D2973>=$E2973,(IF($D2970<LataProjekcji,IF((SUM($K2971:T2971)+12)<$E2973,12,$E2973-SUM($K2971:T2971)),0)),(IF($D2970<LataProjekcji,IF((SUM($K2971:T2971)+12)<$D2973,12,$D2973-SUM($K2971:T2971)),0)))),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2970=LataProjekcji,IF($F2970>$E2973,$E2973,$F2970),IF($D2973>=$E2973,(IF($D2970<LataProjekcji,IF((SUM($K2971:U2971)+12)<$E2973,12,$E2973-SUM($K2971:U2971)),0)),(IF($D2970<LataProjekcji,IF((SUM($K2971:U2971)+12)<$D2973,12,$D2973-SUM($K2971:U2971)),0)))),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2970=LataProjekcji,IF($F2970>$E2973,$E2973,$F2970),IF($D2973>=$E2973,(IF($D2970<LataProjekcji,IF((SUM($K2971:V2971)+12)<$E2973,12,$E2973-SUM($K2971:V2971)),0)),(IF($D2970<LataProjekcji,IF((SUM($K2971:V2971)+12)<$D2973,12,$D2973-SUM($K2971:V2971)),0)))),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2970=LataProjekcji,IF($F2970>$E2973,$E2973,$F2970),IF($D2973>=$E2973,(IF($D2970<LataProjekcji,IF((SUM($K2971:W2971)+12)<$E2973,12,$E2973-SUM($K2971:W2971)),0)),(IF($D2970<LataProjekcji,IF((SUM($K2971:W2971)+12)<$D2973,12,$D2973-SUM($K2971:W2971)),0)))),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2970=LataProjekcji,IF($F2970>$E2973,$E2973,$F2970),IF($D2973>=$E2973,(IF($D2970<LataProjekcji,IF((SUM($K2971:X2971)+12)<$E2973,12,$E2973-SUM($K2971:X2971)),0)),(IF($D2970<LataProjekcji,IF((SUM($K2971:X2971)+12)<$D2973,12,$D2973-SUM($K2971:X2971)),0)))),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2970=LataProjekcji,IF($F2970>$E2973,$E2973,$F2970),IF($D2973>=$E2973,(IF($D2970<LataProjekcji,IF((SUM($K2971:Y2971)+12)<$E2973,12,$E2973-SUM($K2971:Y2971)),0)),(IF($D2970<LataProjekcji,IF((SUM($K2971:Y2971)+12)<$D2973,12,$D2973-SUM($K2971:Y2971)),0)))),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2970=LataProjekcji,IF($F2970>$E2973,$E2973,$F2970),IF($D2973>=$E2973,(IF($D2970<LataProjekcji,IF((SUM($K2971:Z2971)+12)<$E2973,12,$E2973-SUM($K2971:Z2971)),0)),(IF($D2970<LataProjekcji,IF((SUM($K2971:Z2971)+12)<$D2973,12,$D2973-SUM($K2971:Z2971)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1806","v":0},{"$f":"IF(D2971>10,ROUND(D2972/12,2),D2972)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2972:AA2972)=D2971","v":true},"amortyzacja",null,{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2973,ROUND($D2971,0),ROUND(K2970*$E2972,0)),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2973,ROUND($D2971-SUM(K2972:$K2972),0),ROUND(L2970*$E2972,0)),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2973,ROUND($D2971-SUM($K2972:L2972),0),ROUND(M2970*$E2972,0)),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2973,ROUND($D2971-SUM($K2972:M2972),0),ROUND(N2970*$E2972,0)),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2973,ROUND($D2971-SUM($K2972:N2972),0),ROUND(O2970*$E2972,0)),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2973,ROUND($D2971-SUM($K2972:O2972),0),ROUND(P2970*$E2972,0)),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2973,ROUND($D2971-SUM($K2972:P2972),0),ROUND(Q2970*$E2972,0)),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2973,ROUND($D2971-SUM($K2972:Q2972),0),ROUND(R2970*$E2972,0)),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2973,ROUND($D2971-SUM($K2972:R2972),0),ROUND(S2970*$E2972,0)),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2973,ROUND($D2971-SUM($K2972:S2972),0),ROUND(T2970*$E2972,0)),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2973,ROUND($D2971-SUM($K2972:T2972),0),ROUND(U2970*$E2972,0)),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2973,ROUND($D2971-SUM($K2972:U2972),0),ROUND(V2970*$E2972,0)),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2973,ROUND($D2971-SUM($K2972:V2972),0),ROUND(W2970*$E2972,0)),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2973,ROUND($D2971-SUM($K2972:W2972),0),ROUND(X2970*$E2972,0)),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2973,ROUND($D2971-SUM($K2972:X2972),0),ROUND(Y2970*$E2972,0)),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2973,ROUND($D2971-SUM($K2972:Y2972),0),ROUND(Z2970*$E2972,0)),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2973,ROUND($D2971-SUM($K2972:Z2972),0),ROUND(AA2970*$E2972,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2971/E2972,0),0)","v":0},{"$f":"IF(D2973=0,0,DATEDIF(DATE(D2970,E2970,1),DATE(F2972,G2972,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2970),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2970),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2972,IF(AND($G2972=$G2973,$F2972=$F2973),ROUND($D2971-SUM($K2973),0),ROUND(K2971*$E2972,0)),IF(LataProjekcji>$F2972,0,ROUND(K2971*$E2972,0))),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2972,IF(AND($G2972=$G2973,$F2972=$F2973),ROUND($D2971-SUM($K2973:K2973),0),ROUND(L2971*$E2972,0)),IF(LataProjekcji>$F2972,0,ROUND(L2971*$E2972,0))),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2972,IF(AND($G2972=$G2973,$F2972=$F2973),ROUND($D2971-SUM($K2973:L2973),0),ROUND(M2971*$E2972,0)),IF(LataProjekcji>$F2972,0,ROUND(M2971*$E2972,0))),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2972,IF(AND($G2972=$G2973,$F2972=$F2973),ROUND($D2971-SUM($K2973:M2973),0),ROUND(N2971*$E2972,0)),IF(LataProjekcji>$F2972,0,ROUND(N2971*$E2972,0))),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2972,IF(AND($G2972=$G2973,$F2972=$F2973),ROUND($D2971-SUM($K2973:N2973),0),ROUND(O2971*$E2972,0)),IF(LataProjekcji>$F2972,0,ROUND(O2971*$E2972,0))),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2972,IF(AND($G2972=$G2973,$F2972=$F2973),ROUND($D2971-SUM($K2973:O2973),0),ROUND(P2971*$E2972,0)),IF(LataProjekcji>$F2972,0,ROUND(P2971*$E2972,0))),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2972,IF(AND($G2972=$G2973,$F2972=$F2973),ROUND($D2971-SUM($K2973:P2973),0),ROUND(Q2971*$E2972,0)),IF(LataProjekcji>$F2972,0,ROUND(Q2971*$E2972,0))),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2972,IF(AND($G2972=$G2973,$F2972=$F2973),ROUND($D2971-SUM($K2973:Q2973),0),ROUND(R2971*$E2972,0)),IF(LataProjekcji>$F2972,0,ROUND(R2971*$E2972,0))),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2972,IF(AND($G2972=$G2973,$F2972=$F2973),ROUND($D2971-SUM($K2973:R2973),0),ROUND(S2971*$E2972,0)),IF(LataProjekcji>$F2972,0,ROUND(S2971*$E2972,0))),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2972,IF(AND($G2972=$G2973,$F2972=$F2973),ROUND($D2971-SUM($K2973:S2973),0),ROUND(T2971*$E2972,0)),IF(LataProjekcji>$F2972,0,ROUND(T2971*$E2972,0))),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2972,IF(AND($G2972=$G2973,$F2972=$F2973),ROUND($D2971-SUM($K2973:T2973),0),ROUND(U2971*$E2972,0)),IF(LataProjekcji>$F2972,0,ROUND(U2971*$E2972,0))),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2972,IF(AND($G2972=$G2973,$F2972=$F2973),ROUND($D2971-SUM($K2973:U2973),0),ROUND(V2971*$E2972,0)),IF(LataProjekcji>$F2972,0,ROUND(V2971*$E2972,0))),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2972,IF(AND($G2972=$G2973,$F2972=$F2973),ROUND($D2971-SUM($K2973:V2973),0),ROUND(W2971*$E2972,0)),IF(LataProjekcji>$F2972,0,ROUND(W2971*$E2972,0))),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2972,IF(AND($G2972=$G2973,$F2972=$F2973),ROUND($D2971-SUM($K2973:W2973),0),ROUND(X2971*$E2972,0)),IF(LataProjekcji>$F2972,0,ROUND(X2971*$E2972,0))),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2972,IF(AND($G2972=$G2973,$F2972=$F2973),ROUND($D2971-SUM($K2973:X2973),0),ROUND(Y2971*$E2972,0)),IF(LataProjekcji>$F2972,0,ROUND(Y2971*$E2972,0))),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2972,IF(AND($G2972=$G2973,$F2972=$F2973),ROUND($D2971-SUM($K2973:Y2973),0),ROUND(Z2971*$E2972,0)),IF(LataProjekcji>$F2972,0,ROUND(Z2971*$E2972,0))),0),0)","v":0},{"$f":"IF(AND($G2971,NOT(ISTEXT($G2970)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2972,IF(AND($G2972=$G2973,$F2972=$F2973),ROUND($D2971-SUM($K2973:Z2973),0),ROUND(AA2971*$E2972,0)),IF(LataProjekcji>$F2972,0,ROUND(AA2971*$E2972,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2971>10,ROUND((D2973-1)*E2972,0),E2972)","v":0},{"$f":"D2971-D2974","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1810","v":"nazwa ST: 0"},null,{"$f":"D1810","v":186},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1811","v":1900},{"$f":"E1811","v":1},{"$f":"IF(D2978>10,F1811,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2976,0)),\"brak daty\",IF(D2978>10,EDATE(OFFSET($E$269,$D2976,0),D2980),DATE(D2977,E2977,1)))","v":"brak daty"},{"$f":"SUM(K2977:AA2977)=D2980","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2977=LataProjekcji,$F2977,IF($D2977<LataProjekcji,IF((SUM(K2977)+12)<$D2980,12,$D2980-SUM(K2977)),0)),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2977=LataProjekcji,$F2977,IF($D2977<LataProjekcji,IF((SUM($K2977:K2977)+12)<$D2980,12,$D2980-SUM($K2977:K2977)),0)),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2977=LataProjekcji,$F2977,IF($D2977<LataProjekcji,IF((SUM($K2977:L2977)+12)<$D2980,12,$D2980-SUM($K2977:L2977)),0)),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2977=LataProjekcji,$F2977,IF($D2977<LataProjekcji,IF((SUM($K2977:M2977)+12)<$D2980,12,$D2980-SUM($K2977:M2977)),0)),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2977=LataProjekcji,$F2977,IF($D2977<LataProjekcji,IF((SUM($K2977:N2977)+12)<$D2980,12,$D2980-SUM($K2977:N2977)),0)),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2977=LataProjekcji,$F2977,IF($D2977<LataProjekcji,IF((SUM($K2977:O2977)+12)<$D2980,12,$D2980-SUM($K2977:O2977)),0)),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2977=LataProjekcji,$F2977,IF($D2977<LataProjekcji,IF((SUM($K2977:P2977)+12)<$D2980,12,$D2980-SUM($K2977:P2977)),0)),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2977=LataProjekcji,$F2977,IF($D2977<LataProjekcji,IF((SUM($K2977:Q2977)+12)<$D2980,12,$D2980-SUM($K2977:Q2977)),0)),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2977=LataProjekcji,$F2977,IF($D2977<LataProjekcji,IF((SUM($K2977:R2977)+12)<$D2980,12,$D2980-SUM($K2977:R2977)),0)),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2977=LataProjekcji,$F2977,IF($D2977<LataProjekcji,IF((SUM($K2977:S2977)+12)<$D2980,12,$D2980-SUM($K2977:S2977)),0)),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2977=LataProjekcji,$F2977,IF($D2977<LataProjekcji,IF((SUM($K2977:T2977)+12)<$D2980,12,$D2980-SUM($K2977:T2977)),0)),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2977=LataProjekcji,$F2977,IF($D2977<LataProjekcji,IF((SUM($K2977:U2977)+12)<$D2980,12,$D2980-SUM($K2977:U2977)),0)),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2977=LataProjekcji,$F2977,IF($D2977<LataProjekcji,IF((SUM($K2977:V2977)+12)<$D2980,12,$D2980-SUM($K2977:V2977)),0)),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2977=LataProjekcji,$F2977,IF($D2977<LataProjekcji,IF((SUM($K2977:W2977)+12)<$D2980,12,$D2980-SUM($K2977:W2977)),0)),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2977=LataProjekcji,$F2977,IF($D2977<LataProjekcji,IF((SUM($K2977:X2977)+12)<$D2980,12,$D2980-SUM($K2977:X2977)),0)),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2977=LataProjekcji,$F2977,IF($D2977<LataProjekcji,IF((SUM($K2977:Y2977)+12)<$D2980,12,$D2980-SUM($K2977:Y2977)),0)),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2977=LataProjekcji,$F2977,IF($D2977<LataProjekcji,IF((SUM($K2977:Z2977)+12)<$D2980,12,$D2980-SUM($K2977:Z2977)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1812","v":0},{"$f":"E1812","v":0},{"$f":"F1812","v":0},{"$f":"NOT(ISBLANK(am_maszyny))","v":false},{"$f":"SUM(K2978:AA2978)=E2980","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2977=LataProjekcji,IF($F2977>$E2980,$E2980,$F2977),IF($D2980>=$E2980,(IF($D2977<LataProjekcji,IF((SUM(J2978:$K2978)+12)<$E2980,12,$E2980-SUM(J2978:$K2978)),0)),(IF($D2977<LataProjekcji,IF((SUM(J2978:$K2978)+12)<$D2980,12,$D2980-SUM(J2978:$K2978)),0)))),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2977=LataProjekcji,IF($F2977>$E2980,$E2980,$F2977),IF($D2980>=$E2980,(IF($D2977<LataProjekcji,IF((SUM($K2978:K2978)+12)<$E2980,12,$E2980-SUM($K2978:K2978)),0)),(IF($D2977<LataProjekcji,IF((SUM($K2978:K2978)+12)<$D2980,12,$D2980-SUM($K2978:K2978)),0)))),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2977=LataProjekcji,IF($F2977>$E2980,$E2980,$F2977),IF($D2980>=$E2980,(IF($D2977<LataProjekcji,IF((SUM($K2978:L2978)+12)<$E2980,12,$E2980-SUM($K2978:L2978)),0)),(IF($D2977<LataProjekcji,IF((SUM($K2978:L2978)+12)<$D2980,12,$D2980-SUM($K2978:L2978)),0)))),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2977=LataProjekcji,IF($F2977>$E2980,$E2980,$F2977),IF($D2980>=$E2980,(IF($D2977<LataProjekcji,IF((SUM($K2978:M2978)+12)<$E2980,12,$E2980-SUM($K2978:M2978)),0)),(IF($D2977<LataProjekcji,IF((SUM($K2978:M2978)+12)<$D2980,12,$D2980-SUM($K2978:M2978)),0)))),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2977=LataProjekcji,IF($F2977>$E2980,$E2980,$F2977),IF($D2980>=$E2980,(IF($D2977<LataProjekcji,IF((SUM($K2978:N2978)+12)<$E2980,12,$E2980-SUM($K2978:N2978)),0)),(IF($D2977<LataProjekcji,IF((SUM($K2978:N2978)+12)<$D2980,12,$D2980-SUM($K2978:N2978)),0)))),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2977=LataProjekcji,IF($F2977>$E2980,$E2980,$F2977),IF($D2980>=$E2980,(IF($D2977<LataProjekcji,IF((SUM($K2978:O2978)+12)<$E2980,12,$E2980-SUM($K2978:O2978)),0)),(IF($D2977<LataProjekcji,IF((SUM($K2978:O2978)+12)<$D2980,12,$D2980-SUM($K2978:O2978)),0)))),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2977=LataProjekcji,IF($F2977>$E2980,$E2980,$F2977),IF($D2980>=$E2980,(IF($D2977<LataProjekcji,IF((SUM($K2978:P2978)+12)<$E2980,12,$E2980-SUM($K2978:P2978)),0)),(IF($D2977<LataProjekcji,IF((SUM($K2978:P2978)+12)<$D2980,12,$D2980-SUM($K2978:P2978)),0)))),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2977=LataProjekcji,IF($F2977>$E2980,$E2980,$F2977),IF($D2980>=$E2980,(IF($D2977<LataProjekcji,IF((SUM($K2978:Q2978)+12)<$E2980,12,$E2980-SUM($K2978:Q2978)),0)),(IF($D2977<LataProjekcji,IF((SUM($K2978:Q2978)+12)<$D2980,12,$D2980-SUM($K2978:Q2978)),0)))),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2977=LataProjekcji,IF($F2977>$E2980,$E2980,$F2977),IF($D2980>=$E2980,(IF($D2977<LataProjekcji,IF((SUM($K2978:R2978)+12)<$E2980,12,$E2980-SUM($K2978:R2978)),0)),(IF($D2977<LataProjekcji,IF((SUM($K2978:R2978)+12)<$D2980,12,$D2980-SUM($K2978:R2978)),0)))),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2977=LataProjekcji,IF($F2977>$E2980,$E2980,$F2977),IF($D2980>=$E2980,(IF($D2977<LataProjekcji,IF((SUM($K2978:S2978)+12)<$E2980,12,$E2980-SUM($K2978:S2978)),0)),(IF($D2977<LataProjekcji,IF((SUM($K2978:S2978)+12)<$D2980,12,$D2980-SUM($K2978:S2978)),0)))),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2977=LataProjekcji,IF($F2977>$E2980,$E2980,$F2977),IF($D2980>=$E2980,(IF($D2977<LataProjekcji,IF((SUM($K2978:T2978)+12)<$E2980,12,$E2980-SUM($K2978:T2978)),0)),(IF($D2977<LataProjekcji,IF((SUM($K2978:T2978)+12)<$D2980,12,$D2980-SUM($K2978:T2978)),0)))),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2977=LataProjekcji,IF($F2977>$E2980,$E2980,$F2977),IF($D2980>=$E2980,(IF($D2977<LataProjekcji,IF((SUM($K2978:U2978)+12)<$E2980,12,$E2980-SUM($K2978:U2978)),0)),(IF($D2977<LataProjekcji,IF((SUM($K2978:U2978)+12)<$D2980,12,$D2980-SUM($K2978:U2978)),0)))),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2977=LataProjekcji,IF($F2977>$E2980,$E2980,$F2977),IF($D2980>=$E2980,(IF($D2977<LataProjekcji,IF((SUM($K2978:V2978)+12)<$E2980,12,$E2980-SUM($K2978:V2978)),0)),(IF($D2977<LataProjekcji,IF((SUM($K2978:V2978)+12)<$D2980,12,$D2980-SUM($K2978:V2978)),0)))),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2977=LataProjekcji,IF($F2977>$E2980,$E2980,$F2977),IF($D2980>=$E2980,(IF($D2977<LataProjekcji,IF((SUM($K2978:W2978)+12)<$E2980,12,$E2980-SUM($K2978:W2978)),0)),(IF($D2977<LataProjekcji,IF((SUM($K2978:W2978)+12)<$D2980,12,$D2980-SUM($K2978:W2978)),0)))),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2977=LataProjekcji,IF($F2977>$E2980,$E2980,$F2977),IF($D2980>=$E2980,(IF($D2977<LataProjekcji,IF((SUM($K2978:X2978)+12)<$E2980,12,$E2980-SUM($K2978:X2978)),0)),(IF($D2977<LataProjekcji,IF((SUM($K2978:X2978)+12)<$D2980,12,$D2980-SUM($K2978:X2978)),0)))),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2977=LataProjekcji,IF($F2977>$E2980,$E2980,$F2977),IF($D2980>=$E2980,(IF($D2977<LataProjekcji,IF((SUM($K2978:Y2978)+12)<$E2980,12,$E2980-SUM($K2978:Y2978)),0)),(IF($D2977<LataProjekcji,IF((SUM($K2978:Y2978)+12)<$D2980,12,$D2980-SUM($K2978:Y2978)),0)))),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2977=LataProjekcji,IF($F2977>$E2980,$E2980,$F2977),IF($D2980>=$E2980,(IF($D2977<LataProjekcji,IF((SUM($K2978:Z2978)+12)<$E2980,12,$E2980-SUM($K2978:Z2978)),0)),(IF($D2977<LataProjekcji,IF((SUM($K2978:Z2978)+12)<$D2980,12,$D2980-SUM($K2978:Z2978)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1813","v":0},{"$f":"IF(D2978>10,ROUND(D2979/12,2),D2979)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2979:AA2979)=D2978","v":true},"amortyzacja",null,{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2980,ROUND($D2978,0),ROUND(K2977*$E2979,0)),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2980,ROUND($D2978-SUM(K2979:$K2979),0),ROUND(L2977*$E2979,0)),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2980,ROUND($D2978-SUM($K2979:L2979),0),ROUND(M2977*$E2979,0)),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2980,ROUND($D2978-SUM($K2979:M2979),0),ROUND(N2977*$E2979,0)),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2980,ROUND($D2978-SUM($K2979:N2979),0),ROUND(O2977*$E2979,0)),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2980,ROUND($D2978-SUM($K2979:O2979),0),ROUND(P2977*$E2979,0)),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2980,ROUND($D2978-SUM($K2979:P2979),0),ROUND(Q2977*$E2979,0)),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2980,ROUND($D2978-SUM($K2979:Q2979),0),ROUND(R2977*$E2979,0)),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2980,ROUND($D2978-SUM($K2979:R2979),0),ROUND(S2977*$E2979,0)),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2980,ROUND($D2978-SUM($K2979:S2979),0),ROUND(T2977*$E2979,0)),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2980,ROUND($D2978-SUM($K2979:T2979),0),ROUND(U2977*$E2979,0)),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2980,ROUND($D2978-SUM($K2979:U2979),0),ROUND(V2977*$E2979,0)),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2980,ROUND($D2978-SUM($K2979:V2979),0),ROUND(W2977*$E2979,0)),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2980,ROUND($D2978-SUM($K2979:W2979),0),ROUND(X2977*$E2979,0)),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2980,ROUND($D2978-SUM($K2979:X2979),0),ROUND(Y2977*$E2979,0)),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2980,ROUND($D2978-SUM($K2979:Y2979),0),ROUND(Z2977*$E2979,0)),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2980,ROUND($D2978-SUM($K2979:Z2979),0),ROUND(AA2977*$E2979,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2978/E2979,0),0)","v":0},{"$f":"IF(D2980=0,0,DATEDIF(DATE(D2977,E2977,1),DATE(F2979,G2979,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2977),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2977),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2979,IF(AND($G2979=$G2980,$F2979=$F2980),ROUND($D2978-SUM($K2980),0),ROUND(K2978*$E2979,0)),IF(LataProjekcji>$F2979,0,ROUND(K2978*$E2979,0))),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2979,IF(AND($G2979=$G2980,$F2979=$F2980),ROUND($D2978-SUM($K2980:K2980),0),ROUND(L2978*$E2979,0)),IF(LataProjekcji>$F2979,0,ROUND(L2978*$E2979,0))),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2979,IF(AND($G2979=$G2980,$F2979=$F2980),ROUND($D2978-SUM($K2980:L2980),0),ROUND(M2978*$E2979,0)),IF(LataProjekcji>$F2979,0,ROUND(M2978*$E2979,0))),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2979,IF(AND($G2979=$G2980,$F2979=$F2980),ROUND($D2978-SUM($K2980:M2980),0),ROUND(N2978*$E2979,0)),IF(LataProjekcji>$F2979,0,ROUND(N2978*$E2979,0))),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2979,IF(AND($G2979=$G2980,$F2979=$F2980),ROUND($D2978-SUM($K2980:N2980),0),ROUND(O2978*$E2979,0)),IF(LataProjekcji>$F2979,0,ROUND(O2978*$E2979,0))),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2979,IF(AND($G2979=$G2980,$F2979=$F2980),ROUND($D2978-SUM($K2980:O2980),0),ROUND(P2978*$E2979,0)),IF(LataProjekcji>$F2979,0,ROUND(P2978*$E2979,0))),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2979,IF(AND($G2979=$G2980,$F2979=$F2980),ROUND($D2978-SUM($K2980:P2980),0),ROUND(Q2978*$E2979,0)),IF(LataProjekcji>$F2979,0,ROUND(Q2978*$E2979,0))),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2979,IF(AND($G2979=$G2980,$F2979=$F2980),ROUND($D2978-SUM($K2980:Q2980),0),ROUND(R2978*$E2979,0)),IF(LataProjekcji>$F2979,0,ROUND(R2978*$E2979,0))),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2979,IF(AND($G2979=$G2980,$F2979=$F2980),ROUND($D2978-SUM($K2980:R2980),0),ROUND(S2978*$E2979,0)),IF(LataProjekcji>$F2979,0,ROUND(S2978*$E2979,0))),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2979,IF(AND($G2979=$G2980,$F2979=$F2980),ROUND($D2978-SUM($K2980:S2980),0),ROUND(T2978*$E2979,0)),IF(LataProjekcji>$F2979,0,ROUND(T2978*$E2979,0))),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2979,IF(AND($G2979=$G2980,$F2979=$F2980),ROUND($D2978-SUM($K2980:T2980),0),ROUND(U2978*$E2979,0)),IF(LataProjekcji>$F2979,0,ROUND(U2978*$E2979,0))),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2979,IF(AND($G2979=$G2980,$F2979=$F2980),ROUND($D2978-SUM($K2980:U2980),0),ROUND(V2978*$E2979,0)),IF(LataProjekcji>$F2979,0,ROUND(V2978*$E2979,0))),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2979,IF(AND($G2979=$G2980,$F2979=$F2980),ROUND($D2978-SUM($K2980:V2980),0),ROUND(W2978*$E2979,0)),IF(LataProjekcji>$F2979,0,ROUND(W2978*$E2979,0))),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2979,IF(AND($G2979=$G2980,$F2979=$F2980),ROUND($D2978-SUM($K2980:W2980),0),ROUND(X2978*$E2979,0)),IF(LataProjekcji>$F2979,0,ROUND(X2978*$E2979,0))),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2979,IF(AND($G2979=$G2980,$F2979=$F2980),ROUND($D2978-SUM($K2980:X2980),0),ROUND(Y2978*$E2979,0)),IF(LataProjekcji>$F2979,0,ROUND(Y2978*$E2979,0))),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2979,IF(AND($G2979=$G2980,$F2979=$F2980),ROUND($D2978-SUM($K2980:Y2980),0),ROUND(Z2978*$E2979,0)),IF(LataProjekcji>$F2979,0,ROUND(Z2978*$E2979,0))),0),0)","v":0},{"$f":"IF(AND($G2978,NOT(ISTEXT($G2977)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2979,IF(AND($G2979=$G2980,$F2979=$F2980),ROUND($D2978-SUM($K2980:Z2980),0),ROUND(AA2978*$E2979,0)),IF(LataProjekcji>$F2979,0,ROUND(AA2978*$E2979,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2978>10,ROUND((D2980-1)*E2979,0),E2979)","v":0},{"$f":"D2978-D2981","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1817","v":"nazwa ST: 0"},null,{"$f":"D1817","v":187},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1818","v":1900},{"$f":"E1818","v":1},{"$f":"IF(D2985>10,F1818,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2983,0)),\"brak daty\",IF(D2985>10,EDATE(OFFSET($E$269,$D2983,0),D2987),DATE(D2984,E2984,1)))","v":"brak daty"},{"$f":"SUM(K2984:AA2984)=D2987","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2984=LataProjekcji,$F2984,IF($D2984<LataProjekcji,IF((SUM(K2984)+12)<$D2987,12,$D2987-SUM(K2984)),0)),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2984=LataProjekcji,$F2984,IF($D2984<LataProjekcji,IF((SUM($K2984:K2984)+12)<$D2987,12,$D2987-SUM($K2984:K2984)),0)),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2984=LataProjekcji,$F2984,IF($D2984<LataProjekcji,IF((SUM($K2984:L2984)+12)<$D2987,12,$D2987-SUM($K2984:L2984)),0)),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2984=LataProjekcji,$F2984,IF($D2984<LataProjekcji,IF((SUM($K2984:M2984)+12)<$D2987,12,$D2987-SUM($K2984:M2984)),0)),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2984=LataProjekcji,$F2984,IF($D2984<LataProjekcji,IF((SUM($K2984:N2984)+12)<$D2987,12,$D2987-SUM($K2984:N2984)),0)),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2984=LataProjekcji,$F2984,IF($D2984<LataProjekcji,IF((SUM($K2984:O2984)+12)<$D2987,12,$D2987-SUM($K2984:O2984)),0)),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2984=LataProjekcji,$F2984,IF($D2984<LataProjekcji,IF((SUM($K2984:P2984)+12)<$D2987,12,$D2987-SUM($K2984:P2984)),0)),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2984=LataProjekcji,$F2984,IF($D2984<LataProjekcji,IF((SUM($K2984:Q2984)+12)<$D2987,12,$D2987-SUM($K2984:Q2984)),0)),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2984=LataProjekcji,$F2984,IF($D2984<LataProjekcji,IF((SUM($K2984:R2984)+12)<$D2987,12,$D2987-SUM($K2984:R2984)),0)),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2984=LataProjekcji,$F2984,IF($D2984<LataProjekcji,IF((SUM($K2984:S2984)+12)<$D2987,12,$D2987-SUM($K2984:S2984)),0)),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2984=LataProjekcji,$F2984,IF($D2984<LataProjekcji,IF((SUM($K2984:T2984)+12)<$D2987,12,$D2987-SUM($K2984:T2984)),0)),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2984=LataProjekcji,$F2984,IF($D2984<LataProjekcji,IF((SUM($K2984:U2984)+12)<$D2987,12,$D2987-SUM($K2984:U2984)),0)),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2984=LataProjekcji,$F2984,IF($D2984<LataProjekcji,IF((SUM($K2984:V2984)+12)<$D2987,12,$D2987-SUM($K2984:V2984)),0)),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2984=LataProjekcji,$F2984,IF($D2984<LataProjekcji,IF((SUM($K2984:W2984)+12)<$D2987,12,$D2987-SUM($K2984:W2984)),0)),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2984=LataProjekcji,$F2984,IF($D2984<LataProjekcji,IF((SUM($K2984:X2984)+12)<$D2987,12,$D2987-SUM($K2984:X2984)),0)),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2984=LataProjekcji,$F2984,IF($D2984<LataProjekcji,IF((SUM($K2984:Y2984)+12)<$D2987,12,$D2987-SUM($K2984:Y2984)),0)),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2984=LataProjekcji,$F2984,IF($D2984<LataProjekcji,IF((SUM($K2984:Z2984)+12)<$D2987,12,$D2987-SUM($K2984:Z2984)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1819","v":0},{"$f":"E1819","v":0},{"$f":"F1819","v":0},{"$f":"NOT(ISBLANK(am_maszyny))","v":false},{"$f":"SUM(K2985:AA2985)=E2987","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2984=LataProjekcji,IF($F2984>$E2987,$E2987,$F2984),IF($D2987>=$E2987,(IF($D2984<LataProjekcji,IF((SUM(J2985:$K2985)+12)<$E2987,12,$E2987-SUM(J2985:$K2985)),0)),(IF($D2984<LataProjekcji,IF((SUM(J2985:$K2985)+12)<$D2987,12,$D2987-SUM(J2985:$K2985)),0)))),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2984=LataProjekcji,IF($F2984>$E2987,$E2987,$F2984),IF($D2987>=$E2987,(IF($D2984<LataProjekcji,IF((SUM($K2985:K2985)+12)<$E2987,12,$E2987-SUM($K2985:K2985)),0)),(IF($D2984<LataProjekcji,IF((SUM($K2985:K2985)+12)<$D2987,12,$D2987-SUM($K2985:K2985)),0)))),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2984=LataProjekcji,IF($F2984>$E2987,$E2987,$F2984),IF($D2987>=$E2987,(IF($D2984<LataProjekcji,IF((SUM($K2985:L2985)+12)<$E2987,12,$E2987-SUM($K2985:L2985)),0)),(IF($D2984<LataProjekcji,IF((SUM($K2985:L2985)+12)<$D2987,12,$D2987-SUM($K2985:L2985)),0)))),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2984=LataProjekcji,IF($F2984>$E2987,$E2987,$F2984),IF($D2987>=$E2987,(IF($D2984<LataProjekcji,IF((SUM($K2985:M2985)+12)<$E2987,12,$E2987-SUM($K2985:M2985)),0)),(IF($D2984<LataProjekcji,IF((SUM($K2985:M2985)+12)<$D2987,12,$D2987-SUM($K2985:M2985)),0)))),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2984=LataProjekcji,IF($F2984>$E2987,$E2987,$F2984),IF($D2987>=$E2987,(IF($D2984<LataProjekcji,IF((SUM($K2985:N2985)+12)<$E2987,12,$E2987-SUM($K2985:N2985)),0)),(IF($D2984<LataProjekcji,IF((SUM($K2985:N2985)+12)<$D2987,12,$D2987-SUM($K2985:N2985)),0)))),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2984=LataProjekcji,IF($F2984>$E2987,$E2987,$F2984),IF($D2987>=$E2987,(IF($D2984<LataProjekcji,IF((SUM($K2985:O2985)+12)<$E2987,12,$E2987-SUM($K2985:O2985)),0)),(IF($D2984<LataProjekcji,IF((SUM($K2985:O2985)+12)<$D2987,12,$D2987-SUM($K2985:O2985)),0)))),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2984=LataProjekcji,IF($F2984>$E2987,$E2987,$F2984),IF($D2987>=$E2987,(IF($D2984<LataProjekcji,IF((SUM($K2985:P2985)+12)<$E2987,12,$E2987-SUM($K2985:P2985)),0)),(IF($D2984<LataProjekcji,IF((SUM($K2985:P2985)+12)<$D2987,12,$D2987-SUM($K2985:P2985)),0)))),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2984=LataProjekcji,IF($F2984>$E2987,$E2987,$F2984),IF($D2987>=$E2987,(IF($D2984<LataProjekcji,IF((SUM($K2985:Q2985)+12)<$E2987,12,$E2987-SUM($K2985:Q2985)),0)),(IF($D2984<LataProjekcji,IF((SUM($K2985:Q2985)+12)<$D2987,12,$D2987-SUM($K2985:Q2985)),0)))),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2984=LataProjekcji,IF($F2984>$E2987,$E2987,$F2984),IF($D2987>=$E2987,(IF($D2984<LataProjekcji,IF((SUM($K2985:R2985)+12)<$E2987,12,$E2987-SUM($K2985:R2985)),0)),(IF($D2984<LataProjekcji,IF((SUM($K2985:R2985)+12)<$D2987,12,$D2987-SUM($K2985:R2985)),0)))),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2984=LataProjekcji,IF($F2984>$E2987,$E2987,$F2984),IF($D2987>=$E2987,(IF($D2984<LataProjekcji,IF((SUM($K2985:S2985)+12)<$E2987,12,$E2987-SUM($K2985:S2985)),0)),(IF($D2984<LataProjekcji,IF((SUM($K2985:S2985)+12)<$D2987,12,$D2987-SUM($K2985:S2985)),0)))),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2984=LataProjekcji,IF($F2984>$E2987,$E2987,$F2984),IF($D2987>=$E2987,(IF($D2984<LataProjekcji,IF((SUM($K2985:T2985)+12)<$E2987,12,$E2987-SUM($K2985:T2985)),0)),(IF($D2984<LataProjekcji,IF((SUM($K2985:T2985)+12)<$D2987,12,$D2987-SUM($K2985:T2985)),0)))),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2984=LataProjekcji,IF($F2984>$E2987,$E2987,$F2984),IF($D2987>=$E2987,(IF($D2984<LataProjekcji,IF((SUM($K2985:U2985)+12)<$E2987,12,$E2987-SUM($K2985:U2985)),0)),(IF($D2984<LataProjekcji,IF((SUM($K2985:U2985)+12)<$D2987,12,$D2987-SUM($K2985:U2985)),0)))),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2984=LataProjekcji,IF($F2984>$E2987,$E2987,$F2984),IF($D2987>=$E2987,(IF($D2984<LataProjekcji,IF((SUM($K2985:V2985)+12)<$E2987,12,$E2987-SUM($K2985:V2985)),0)),(IF($D2984<LataProjekcji,IF((SUM($K2985:V2985)+12)<$D2987,12,$D2987-SUM($K2985:V2985)),0)))),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2984=LataProjekcji,IF($F2984>$E2987,$E2987,$F2984),IF($D2987>=$E2987,(IF($D2984<LataProjekcji,IF((SUM($K2985:W2985)+12)<$E2987,12,$E2987-SUM($K2985:W2985)),0)),(IF($D2984<LataProjekcji,IF((SUM($K2985:W2985)+12)<$D2987,12,$D2987-SUM($K2985:W2985)),0)))),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2984=LataProjekcji,IF($F2984>$E2987,$E2987,$F2984),IF($D2987>=$E2987,(IF($D2984<LataProjekcji,IF((SUM($K2985:X2985)+12)<$E2987,12,$E2987-SUM($K2985:X2985)),0)),(IF($D2984<LataProjekcji,IF((SUM($K2985:X2985)+12)<$D2987,12,$D2987-SUM($K2985:X2985)),0)))),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2984=LataProjekcji,IF($F2984>$E2987,$E2987,$F2984),IF($D2987>=$E2987,(IF($D2984<LataProjekcji,IF((SUM($K2985:Y2985)+12)<$E2987,12,$E2987-SUM($K2985:Y2985)),0)),(IF($D2984<LataProjekcji,IF((SUM($K2985:Y2985)+12)<$D2987,12,$D2987-SUM($K2985:Y2985)),0)))),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2984=LataProjekcji,IF($F2984>$E2987,$E2987,$F2984),IF($D2987>=$E2987,(IF($D2984<LataProjekcji,IF((SUM($K2985:Z2985)+12)<$E2987,12,$E2987-SUM($K2985:Z2985)),0)),(IF($D2984<LataProjekcji,IF((SUM($K2985:Z2985)+12)<$D2987,12,$D2987-SUM($K2985:Z2985)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1820","v":0},{"$f":"IF(D2985>10,ROUND(D2986/12,2),D2986)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2986:AA2986)=D2985","v":true},"amortyzacja",null,{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2987,ROUND($D2985,0),ROUND(K2984*$E2986,0)),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2987,ROUND($D2985-SUM(K2986:$K2986),0),ROUND(L2984*$E2986,0)),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2987,ROUND($D2985-SUM($K2986:L2986),0),ROUND(M2984*$E2986,0)),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2987,ROUND($D2985-SUM($K2986:M2986),0),ROUND(N2984*$E2986,0)),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2987,ROUND($D2985-SUM($K2986:N2986),0),ROUND(O2984*$E2986,0)),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2987,ROUND($D2985-SUM($K2986:O2986),0),ROUND(P2984*$E2986,0)),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2987,ROUND($D2985-SUM($K2986:P2986),0),ROUND(Q2984*$E2986,0)),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2987,ROUND($D2985-SUM($K2986:Q2986),0),ROUND(R2984*$E2986,0)),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2987,ROUND($D2985-SUM($K2986:R2986),0),ROUND(S2984*$E2986,0)),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2987,ROUND($D2985-SUM($K2986:S2986),0),ROUND(T2984*$E2986,0)),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2987,ROUND($D2985-SUM($K2986:T2986),0),ROUND(U2984*$E2986,0)),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2987,ROUND($D2985-SUM($K2986:U2986),0),ROUND(V2984*$E2986,0)),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2987,ROUND($D2985-SUM($K2986:V2986),0),ROUND(W2984*$E2986,0)),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2987,ROUND($D2985-SUM($K2986:W2986),0),ROUND(X2984*$E2986,0)),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2987,ROUND($D2985-SUM($K2986:X2986),0),ROUND(Y2984*$E2986,0)),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2987,ROUND($D2985-SUM($K2986:Y2986),0),ROUND(Z2984*$E2986,0)),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2987,ROUND($D2985-SUM($K2986:Z2986),0),ROUND(AA2984*$E2986,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2985/E2986,0),0)","v":0},{"$f":"IF(D2987=0,0,DATEDIF(DATE(D2984,E2984,1),DATE(F2986,G2986,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2984),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2984),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2986,IF(AND($G2986=$G2987,$F2986=$F2987),ROUND($D2985-SUM($K2987),0),ROUND(K2985*$E2986,0)),IF(LataProjekcji>$F2986,0,ROUND(K2985*$E2986,0))),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2986,IF(AND($G2986=$G2987,$F2986=$F2987),ROUND($D2985-SUM($K2987:K2987),0),ROUND(L2985*$E2986,0)),IF(LataProjekcji>$F2986,0,ROUND(L2985*$E2986,0))),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2986,IF(AND($G2986=$G2987,$F2986=$F2987),ROUND($D2985-SUM($K2987:L2987),0),ROUND(M2985*$E2986,0)),IF(LataProjekcji>$F2986,0,ROUND(M2985*$E2986,0))),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2986,IF(AND($G2986=$G2987,$F2986=$F2987),ROUND($D2985-SUM($K2987:M2987),0),ROUND(N2985*$E2986,0)),IF(LataProjekcji>$F2986,0,ROUND(N2985*$E2986,0))),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2986,IF(AND($G2986=$G2987,$F2986=$F2987),ROUND($D2985-SUM($K2987:N2987),0),ROUND(O2985*$E2986,0)),IF(LataProjekcji>$F2986,0,ROUND(O2985*$E2986,0))),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2986,IF(AND($G2986=$G2987,$F2986=$F2987),ROUND($D2985-SUM($K2987:O2987),0),ROUND(P2985*$E2986,0)),IF(LataProjekcji>$F2986,0,ROUND(P2985*$E2986,0))),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2986,IF(AND($G2986=$G2987,$F2986=$F2987),ROUND($D2985-SUM($K2987:P2987),0),ROUND(Q2985*$E2986,0)),IF(LataProjekcji>$F2986,0,ROUND(Q2985*$E2986,0))),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2986,IF(AND($G2986=$G2987,$F2986=$F2987),ROUND($D2985-SUM($K2987:Q2987),0),ROUND(R2985*$E2986,0)),IF(LataProjekcji>$F2986,0,ROUND(R2985*$E2986,0))),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2986,IF(AND($G2986=$G2987,$F2986=$F2987),ROUND($D2985-SUM($K2987:R2987),0),ROUND(S2985*$E2986,0)),IF(LataProjekcji>$F2986,0,ROUND(S2985*$E2986,0))),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2986,IF(AND($G2986=$G2987,$F2986=$F2987),ROUND($D2985-SUM($K2987:S2987),0),ROUND(T2985*$E2986,0)),IF(LataProjekcji>$F2986,0,ROUND(T2985*$E2986,0))),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2986,IF(AND($G2986=$G2987,$F2986=$F2987),ROUND($D2985-SUM($K2987:T2987),0),ROUND(U2985*$E2986,0)),IF(LataProjekcji>$F2986,0,ROUND(U2985*$E2986,0))),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2986,IF(AND($G2986=$G2987,$F2986=$F2987),ROUND($D2985-SUM($K2987:U2987),0),ROUND(V2985*$E2986,0)),IF(LataProjekcji>$F2986,0,ROUND(V2985*$E2986,0))),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2986,IF(AND($G2986=$G2987,$F2986=$F2987),ROUND($D2985-SUM($K2987:V2987),0),ROUND(W2985*$E2986,0)),IF(LataProjekcji>$F2986,0,ROUND(W2985*$E2986,0))),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2986,IF(AND($G2986=$G2987,$F2986=$F2987),ROUND($D2985-SUM($K2987:W2987),0),ROUND(X2985*$E2986,0)),IF(LataProjekcji>$F2986,0,ROUND(X2985*$E2986,0))),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2986,IF(AND($G2986=$G2987,$F2986=$F2987),ROUND($D2985-SUM($K2987:X2987),0),ROUND(Y2985*$E2986,0)),IF(LataProjekcji>$F2986,0,ROUND(Y2985*$E2986,0))),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2986,IF(AND($G2986=$G2987,$F2986=$F2987),ROUND($D2985-SUM($K2987:Y2987),0),ROUND(Z2985*$E2986,0)),IF(LataProjekcji>$F2986,0,ROUND(Z2985*$E2986,0))),0),0)","v":0},{"$f":"IF(AND($G2985,NOT(ISTEXT($G2984)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2986,IF(AND($G2986=$G2987,$F2986=$F2987),ROUND($D2985-SUM($K2987:Z2987),0),ROUND(AA2985*$E2986,0)),IF(LataProjekcji>$F2986,0,ROUND(AA2985*$E2986,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2985>10,ROUND((D2987-1)*E2986,0),E2986)","v":0},{"$f":"D2985-D2988","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1824","v":"nazwa ST: 0"},null,{"$f":"D1824","v":188},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1825","v":1900},{"$f":"E1825","v":1},{"$f":"IF(D2992>10,F1825,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D2990,0)),\"brak daty\",IF(D2992>10,EDATE(OFFSET($E$269,$D2990,0),D2994),DATE(D2991,E2991,1)))","v":"brak daty"},{"$f":"SUM(K2991:AA2991)=D2994","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2991=LataProjekcji,$F2991,IF($D2991<LataProjekcji,IF((SUM(K2991)+12)<$D2994,12,$D2994-SUM(K2991)),0)),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2991=LataProjekcji,$F2991,IF($D2991<LataProjekcji,IF((SUM($K2991:K2991)+12)<$D2994,12,$D2994-SUM($K2991:K2991)),0)),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2991=LataProjekcji,$F2991,IF($D2991<LataProjekcji,IF((SUM($K2991:L2991)+12)<$D2994,12,$D2994-SUM($K2991:L2991)),0)),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2991=LataProjekcji,$F2991,IF($D2991<LataProjekcji,IF((SUM($K2991:M2991)+12)<$D2994,12,$D2994-SUM($K2991:M2991)),0)),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2991=LataProjekcji,$F2991,IF($D2991<LataProjekcji,IF((SUM($K2991:N2991)+12)<$D2994,12,$D2994-SUM($K2991:N2991)),0)),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2991=LataProjekcji,$F2991,IF($D2991<LataProjekcji,IF((SUM($K2991:O2991)+12)<$D2994,12,$D2994-SUM($K2991:O2991)),0)),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2991=LataProjekcji,$F2991,IF($D2991<LataProjekcji,IF((SUM($K2991:P2991)+12)<$D2994,12,$D2994-SUM($K2991:P2991)),0)),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2991=LataProjekcji,$F2991,IF($D2991<LataProjekcji,IF((SUM($K2991:Q2991)+12)<$D2994,12,$D2994-SUM($K2991:Q2991)),0)),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2991=LataProjekcji,$F2991,IF($D2991<LataProjekcji,IF((SUM($K2991:R2991)+12)<$D2994,12,$D2994-SUM($K2991:R2991)),0)),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2991=LataProjekcji,$F2991,IF($D2991<LataProjekcji,IF((SUM($K2991:S2991)+12)<$D2994,12,$D2994-SUM($K2991:S2991)),0)),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2991=LataProjekcji,$F2991,IF($D2991<LataProjekcji,IF((SUM($K2991:T2991)+12)<$D2994,12,$D2994-SUM($K2991:T2991)),0)),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2991=LataProjekcji,$F2991,IF($D2991<LataProjekcji,IF((SUM($K2991:U2991)+12)<$D2994,12,$D2994-SUM($K2991:U2991)),0)),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2991=LataProjekcji,$F2991,IF($D2991<LataProjekcji,IF((SUM($K2991:V2991)+12)<$D2994,12,$D2994-SUM($K2991:V2991)),0)),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2991=LataProjekcji,$F2991,IF($D2991<LataProjekcji,IF((SUM($K2991:W2991)+12)<$D2994,12,$D2994-SUM($K2991:W2991)),0)),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2991=LataProjekcji,$F2991,IF($D2991<LataProjekcji,IF((SUM($K2991:X2991)+12)<$D2994,12,$D2994-SUM($K2991:X2991)),0)),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2991=LataProjekcji,$F2991,IF($D2991<LataProjekcji,IF((SUM($K2991:Y2991)+12)<$D2994,12,$D2994-SUM($K2991:Y2991)),0)),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2991=LataProjekcji,$F2991,IF($D2991<LataProjekcji,IF((SUM($K2991:Z2991)+12)<$D2994,12,$D2994-SUM($K2991:Z2991)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1826","v":0},{"$f":"E1826","v":0},{"$f":"F1826","v":0},{"$f":"NOT(ISBLANK(am_maszyny))","v":false},{"$f":"SUM(K2992:AA2992)=E2994","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2991=LataProjekcji,IF($F2991>$E2994,$E2994,$F2991),IF($D2994>=$E2994,(IF($D2991<LataProjekcji,IF((SUM(J2992:$K2992)+12)<$E2994,12,$E2994-SUM(J2992:$K2992)),0)),(IF($D2991<LataProjekcji,IF((SUM(J2992:$K2992)+12)<$D2994,12,$D2994-SUM(J2992:$K2992)),0)))),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2991=LataProjekcji,IF($F2991>$E2994,$E2994,$F2991),IF($D2994>=$E2994,(IF($D2991<LataProjekcji,IF((SUM($K2992:K2992)+12)<$E2994,12,$E2994-SUM($K2992:K2992)),0)),(IF($D2991<LataProjekcji,IF((SUM($K2992:K2992)+12)<$D2994,12,$D2994-SUM($K2992:K2992)),0)))),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2991=LataProjekcji,IF($F2991>$E2994,$E2994,$F2991),IF($D2994>=$E2994,(IF($D2991<LataProjekcji,IF((SUM($K2992:L2992)+12)<$E2994,12,$E2994-SUM($K2992:L2992)),0)),(IF($D2991<LataProjekcji,IF((SUM($K2992:L2992)+12)<$D2994,12,$D2994-SUM($K2992:L2992)),0)))),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2991=LataProjekcji,IF($F2991>$E2994,$E2994,$F2991),IF($D2994>=$E2994,(IF($D2991<LataProjekcji,IF((SUM($K2992:M2992)+12)<$E2994,12,$E2994-SUM($K2992:M2992)),0)),(IF($D2991<LataProjekcji,IF((SUM($K2992:M2992)+12)<$D2994,12,$D2994-SUM($K2992:M2992)),0)))),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2991=LataProjekcji,IF($F2991>$E2994,$E2994,$F2991),IF($D2994>=$E2994,(IF($D2991<LataProjekcji,IF((SUM($K2992:N2992)+12)<$E2994,12,$E2994-SUM($K2992:N2992)),0)),(IF($D2991<LataProjekcji,IF((SUM($K2992:N2992)+12)<$D2994,12,$D2994-SUM($K2992:N2992)),0)))),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2991=LataProjekcji,IF($F2991>$E2994,$E2994,$F2991),IF($D2994>=$E2994,(IF($D2991<LataProjekcji,IF((SUM($K2992:O2992)+12)<$E2994,12,$E2994-SUM($K2992:O2992)),0)),(IF($D2991<LataProjekcji,IF((SUM($K2992:O2992)+12)<$D2994,12,$D2994-SUM($K2992:O2992)),0)))),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2991=LataProjekcji,IF($F2991>$E2994,$E2994,$F2991),IF($D2994>=$E2994,(IF($D2991<LataProjekcji,IF((SUM($K2992:P2992)+12)<$E2994,12,$E2994-SUM($K2992:P2992)),0)),(IF($D2991<LataProjekcji,IF((SUM($K2992:P2992)+12)<$D2994,12,$D2994-SUM($K2992:P2992)),0)))),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2991=LataProjekcji,IF($F2991>$E2994,$E2994,$F2991),IF($D2994>=$E2994,(IF($D2991<LataProjekcji,IF((SUM($K2992:Q2992)+12)<$E2994,12,$E2994-SUM($K2992:Q2992)),0)),(IF($D2991<LataProjekcji,IF((SUM($K2992:Q2992)+12)<$D2994,12,$D2994-SUM($K2992:Q2992)),0)))),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2991=LataProjekcji,IF($F2991>$E2994,$E2994,$F2991),IF($D2994>=$E2994,(IF($D2991<LataProjekcji,IF((SUM($K2992:R2992)+12)<$E2994,12,$E2994-SUM($K2992:R2992)),0)),(IF($D2991<LataProjekcji,IF((SUM($K2992:R2992)+12)<$D2994,12,$D2994-SUM($K2992:R2992)),0)))),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2991=LataProjekcji,IF($F2991>$E2994,$E2994,$F2991),IF($D2994>=$E2994,(IF($D2991<LataProjekcji,IF((SUM($K2992:S2992)+12)<$E2994,12,$E2994-SUM($K2992:S2992)),0)),(IF($D2991<LataProjekcji,IF((SUM($K2992:S2992)+12)<$D2994,12,$D2994-SUM($K2992:S2992)),0)))),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2991=LataProjekcji,IF($F2991>$E2994,$E2994,$F2991),IF($D2994>=$E2994,(IF($D2991<LataProjekcji,IF((SUM($K2992:T2992)+12)<$E2994,12,$E2994-SUM($K2992:T2992)),0)),(IF($D2991<LataProjekcji,IF((SUM($K2992:T2992)+12)<$D2994,12,$D2994-SUM($K2992:T2992)),0)))),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2991=LataProjekcji,IF($F2991>$E2994,$E2994,$F2991),IF($D2994>=$E2994,(IF($D2991<LataProjekcji,IF((SUM($K2992:U2992)+12)<$E2994,12,$E2994-SUM($K2992:U2992)),0)),(IF($D2991<LataProjekcji,IF((SUM($K2992:U2992)+12)<$D2994,12,$D2994-SUM($K2992:U2992)),0)))),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2991=LataProjekcji,IF($F2991>$E2994,$E2994,$F2991),IF($D2994>=$E2994,(IF($D2991<LataProjekcji,IF((SUM($K2992:V2992)+12)<$E2994,12,$E2994-SUM($K2992:V2992)),0)),(IF($D2991<LataProjekcji,IF((SUM($K2992:V2992)+12)<$D2994,12,$D2994-SUM($K2992:V2992)),0)))),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2991=LataProjekcji,IF($F2991>$E2994,$E2994,$F2991),IF($D2994>=$E2994,(IF($D2991<LataProjekcji,IF((SUM($K2992:W2992)+12)<$E2994,12,$E2994-SUM($K2992:W2992)),0)),(IF($D2991<LataProjekcji,IF((SUM($K2992:W2992)+12)<$D2994,12,$D2994-SUM($K2992:W2992)),0)))),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2991=LataProjekcji,IF($F2991>$E2994,$E2994,$F2991),IF($D2994>=$E2994,(IF($D2991<LataProjekcji,IF((SUM($K2992:X2992)+12)<$E2994,12,$E2994-SUM($K2992:X2992)),0)),(IF($D2991<LataProjekcji,IF((SUM($K2992:X2992)+12)<$D2994,12,$D2994-SUM($K2992:X2992)),0)))),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2991=LataProjekcji,IF($F2991>$E2994,$E2994,$F2991),IF($D2994>=$E2994,(IF($D2991<LataProjekcji,IF((SUM($K2992:Y2992)+12)<$E2994,12,$E2994-SUM($K2992:Y2992)),0)),(IF($D2991<LataProjekcji,IF((SUM($K2992:Y2992)+12)<$D2994,12,$D2994-SUM($K2992:Y2992)),0)))),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2991=LataProjekcji,IF($F2991>$E2994,$E2994,$F2991),IF($D2994>=$E2994,(IF($D2991<LataProjekcji,IF((SUM($K2992:Z2992)+12)<$E2994,12,$E2994-SUM($K2992:Z2992)),0)),(IF($D2991<LataProjekcji,IF((SUM($K2992:Z2992)+12)<$D2994,12,$D2994-SUM($K2992:Z2992)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1827","v":0},{"$f":"IF(D2992>10,ROUND(D2993/12,2),D2993)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K2993:AA2993)=D2992","v":true},"amortyzacja",null,{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2994,ROUND($D2992,0),ROUND(K2991*$E2993,0)),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2994,ROUND($D2992-SUM(K2993:$K2993),0),ROUND(L2991*$E2993,0)),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2994,ROUND($D2992-SUM($K2993:L2993),0),ROUND(M2991*$E2993,0)),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2994,ROUND($D2992-SUM($K2993:M2993),0),ROUND(N2991*$E2993,0)),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2994,ROUND($D2992-SUM($K2993:N2993),0),ROUND(O2991*$E2993,0)),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2994,ROUND($D2992-SUM($K2993:O2993),0),ROUND(P2991*$E2993,0)),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2994,ROUND($D2992-SUM($K2993:P2993),0),ROUND(Q2991*$E2993,0)),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2994,ROUND($D2992-SUM($K2993:Q2993),0),ROUND(R2991*$E2993,0)),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2994,ROUND($D2992-SUM($K2993:R2993),0),ROUND(S2991*$E2993,0)),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2994,ROUND($D2992-SUM($K2993:S2993),0),ROUND(T2991*$E2993,0)),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2994,ROUND($D2992-SUM($K2993:T2993),0),ROUND(U2991*$E2993,0)),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2994,ROUND($D2992-SUM($K2993:U2993),0),ROUND(V2991*$E2993,0)),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2994,ROUND($D2992-SUM($K2993:V2993),0),ROUND(W2991*$E2993,0)),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2994,ROUND($D2992-SUM($K2993:W2993),0),ROUND(X2991*$E2993,0)),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2994,ROUND($D2992-SUM($K2993:X2993),0),ROUND(Y2991*$E2993,0)),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2994,ROUND($D2992-SUM($K2993:Y2993),0),ROUND(Z2991*$E2993,0)),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2994,ROUND($D2992-SUM($K2993:Z2993),0),ROUND(AA2991*$E2993,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D2992/E2993,0),0)","v":0},{"$f":"IF(D2994=0,0,DATEDIF(DATE(D2991,E2991,1),DATE(F2993,G2993,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2991),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2991),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2993,IF(AND($G2993=$G2994,$F2993=$F2994),ROUND($D2992-SUM($K2994),0),ROUND(K2992*$E2993,0)),IF(LataProjekcji>$F2993,0,ROUND(K2992*$E2993,0))),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2993,IF(AND($G2993=$G2994,$F2993=$F2994),ROUND($D2992-SUM($K2994:K2994),0),ROUND(L2992*$E2993,0)),IF(LataProjekcji>$F2993,0,ROUND(L2992*$E2993,0))),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2993,IF(AND($G2993=$G2994,$F2993=$F2994),ROUND($D2992-SUM($K2994:L2994),0),ROUND(M2992*$E2993,0)),IF(LataProjekcji>$F2993,0,ROUND(M2992*$E2993,0))),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2993,IF(AND($G2993=$G2994,$F2993=$F2994),ROUND($D2992-SUM($K2994:M2994),0),ROUND(N2992*$E2993,0)),IF(LataProjekcji>$F2993,0,ROUND(N2992*$E2993,0))),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2993,IF(AND($G2993=$G2994,$F2993=$F2994),ROUND($D2992-SUM($K2994:N2994),0),ROUND(O2992*$E2993,0)),IF(LataProjekcji>$F2993,0,ROUND(O2992*$E2993,0))),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2993,IF(AND($G2993=$G2994,$F2993=$F2994),ROUND($D2992-SUM($K2994:O2994),0),ROUND(P2992*$E2993,0)),IF(LataProjekcji>$F2993,0,ROUND(P2992*$E2993,0))),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2993,IF(AND($G2993=$G2994,$F2993=$F2994),ROUND($D2992-SUM($K2994:P2994),0),ROUND(Q2992*$E2993,0)),IF(LataProjekcji>$F2993,0,ROUND(Q2992*$E2993,0))),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2993,IF(AND($G2993=$G2994,$F2993=$F2994),ROUND($D2992-SUM($K2994:Q2994),0),ROUND(R2992*$E2993,0)),IF(LataProjekcji>$F2993,0,ROUND(R2992*$E2993,0))),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2993,IF(AND($G2993=$G2994,$F2993=$F2994),ROUND($D2992-SUM($K2994:R2994),0),ROUND(S2992*$E2993,0)),IF(LataProjekcji>$F2993,0,ROUND(S2992*$E2993,0))),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2993,IF(AND($G2993=$G2994,$F2993=$F2994),ROUND($D2992-SUM($K2994:S2994),0),ROUND(T2992*$E2993,0)),IF(LataProjekcji>$F2993,0,ROUND(T2992*$E2993,0))),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2993,IF(AND($G2993=$G2994,$F2993=$F2994),ROUND($D2992-SUM($K2994:T2994),0),ROUND(U2992*$E2993,0)),IF(LataProjekcji>$F2993,0,ROUND(U2992*$E2993,0))),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2993,IF(AND($G2993=$G2994,$F2993=$F2994),ROUND($D2992-SUM($K2994:U2994),0),ROUND(V2992*$E2993,0)),IF(LataProjekcji>$F2993,0,ROUND(V2992*$E2993,0))),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2993,IF(AND($G2993=$G2994,$F2993=$F2994),ROUND($D2992-SUM($K2994:V2994),0),ROUND(W2992*$E2993,0)),IF(LataProjekcji>$F2993,0,ROUND(W2992*$E2993,0))),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2993,IF(AND($G2993=$G2994,$F2993=$F2994),ROUND($D2992-SUM($K2994:W2994),0),ROUND(X2992*$E2993,0)),IF(LataProjekcji>$F2993,0,ROUND(X2992*$E2993,0))),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2993,IF(AND($G2993=$G2994,$F2993=$F2994),ROUND($D2992-SUM($K2994:X2994),0),ROUND(Y2992*$E2993,0)),IF(LataProjekcji>$F2993,0,ROUND(Y2992*$E2993,0))),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2993,IF(AND($G2993=$G2994,$F2993=$F2994),ROUND($D2992-SUM($K2994:Y2994),0),ROUND(Z2992*$E2993,0)),IF(LataProjekcji>$F2993,0,ROUND(Z2992*$E2993,0))),0),0)","v":0},{"$f":"IF(AND($G2992,NOT(ISTEXT($G2991)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F2993,IF(AND($G2993=$G2994,$F2993=$F2994),ROUND($D2992-SUM($K2994:Z2994),0),ROUND(AA2992*$E2993,0)),IF(LataProjekcji>$F2993,0,ROUND(AA2992*$E2993,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D2992>10,ROUND((D2994-1)*E2993,0),E2993)","v":0},{"$f":"D2992-D2995","v":0}]
[]
[]
[null,{"$f":"\"nazwa ST: \"&B1843","v":"nazwa ST: "},null,{"$f":"D1843","v":1564},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1844","v":0},{"$f":"E1844","v":0},{"$f":"IF(D3000>10,F1844,1)","v":1},{"$f":"IF(OR(ISBLANK(OFFSET($E$269,$D2998,0)),ISTEXT(OFFSET($E$269,$D2998,0))),\"brak daty\",IF(D3000>10,EDATE(OFFSET($E$269,$D2998,0),D3002),DATE(D2999,E2999,1)))","v":"brak daty"},{"$f":"SUM(K2999:AA2999)=D3002","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2999=LataProjekcji,$F2999,IF($D2999<LataProjekcji,IF((SUM(K2999)+12)<$D3002,12,$D3002-SUM(K2999)),0)),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2999=LataProjekcji,$F2999,IF($D2999<LataProjekcji,IF((SUM($K2999:K2999)+12)<$D3002,12,$D3002-SUM($K2999:K2999)),0)),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2999=LataProjekcji,$F2999,IF($D2999<LataProjekcji,IF((SUM($K2999:L2999)+12)<$D3002,12,$D3002-SUM($K2999:L2999)),0)),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2999=LataProjekcji,$F2999,IF($D2999<LataProjekcji,IF((SUM($K2999:M2999)+12)<$D3002,12,$D3002-SUM($K2999:M2999)),0)),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2999=LataProjekcji,$F2999,IF($D2999<LataProjekcji,IF((SUM($K2999:N2999)+12)<$D3002,12,$D3002-SUM($K2999:N2999)),0)),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2999=LataProjekcji,$F2999,IF($D2999<LataProjekcji,IF((SUM($K2999:O2999)+12)<$D3002,12,$D3002-SUM($K2999:O2999)),0)),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2999=LataProjekcji,$F2999,IF($D2999<LataProjekcji,IF((SUM($K2999:P2999)+12)<$D3002,12,$D3002-SUM($K2999:P2999)),0)),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2999=LataProjekcji,$F2999,IF($D2999<LataProjekcji,IF((SUM($K2999:Q2999)+12)<$D3002,12,$D3002-SUM($K2999:Q2999)),0)),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2999=LataProjekcji,$F2999,IF($D2999<LataProjekcji,IF((SUM($K2999:R2999)+12)<$D3002,12,$D3002-SUM($K2999:R2999)),0)),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2999=LataProjekcji,$F2999,IF($D2999<LataProjekcji,IF((SUM($K2999:S2999)+12)<$D3002,12,$D3002-SUM($K2999:S2999)),0)),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2999=LataProjekcji,$F2999,IF($D2999<LataProjekcji,IF((SUM($K2999:T2999)+12)<$D3002,12,$D3002-SUM($K2999:T2999)),0)),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2999=LataProjekcji,$F2999,IF($D2999<LataProjekcji,IF((SUM($K2999:U2999)+12)<$D3002,12,$D3002-SUM($K2999:U2999)),0)),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2999=LataProjekcji,$F2999,IF($D2999<LataProjekcji,IF((SUM($K2999:V2999)+12)<$D3002,12,$D3002-SUM($K2999:V2999)),0)),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2999=LataProjekcji,$F2999,IF($D2999<LataProjekcji,IF((SUM($K2999:W2999)+12)<$D3002,12,$D3002-SUM($K2999:W2999)),0)),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2999=LataProjekcji,$F2999,IF($D2999<LataProjekcji,IF((SUM($K2999:X2999)+12)<$D3002,12,$D3002-SUM($K2999:X2999)),0)),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2999=LataProjekcji,$F2999,IF($D2999<LataProjekcji,IF((SUM($K2999:Y2999)+12)<$D3002,12,$D3002-SUM($K2999:Y2999)),0)),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2999=LataProjekcji,$F2999,IF($D2999<LataProjekcji,IF((SUM($K2999:Z2999)+12)<$D3002,12,$D3002-SUM($K2999:Z2999)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1845","v":0},{"$f":"E1845","v":0},{"$f":"F1845","v":0},{"$f":"NOT(ISBLANK(am_maszyny))","v":false},{"$f":"SUM(K3000:AA3000)=E3002","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2999=LataProjekcji,IF($F2999>$E3002,$E3002,$F2999),IF($D3002>=$E3002,(IF($D2999<LataProjekcji,IF((SUM(J3000:$K3000)+12)<$E3002,12,$E3002-SUM(J3000:$K3000)),0)),(IF($D2999<LataProjekcji,IF((SUM(J3000:$K3000)+12)<$D3002,12,$D3002-SUM(J3000:$K3000)),0)))),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2999=LataProjekcji,IF($F2999>$E3002,$E3002,$F2999),IF($D3002>=$E3002,(IF($D2999<LataProjekcji,IF((SUM($K3000:K3000)+12)<$E3002,12,$E3002-SUM($K3000:K3000)),0)),(IF($D2999<LataProjekcji,IF((SUM($K3000:K3000)+12)<$D3002,12,$D3002-SUM($K3000:K3000)),0)))),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2999=LataProjekcji,IF($F2999>$E3002,$E3002,$F2999),IF($D3002>=$E3002,(IF($D2999<LataProjekcji,IF((SUM($K3000:L3000)+12)<$E3002,12,$E3002-SUM($K3000:L3000)),0)),(IF($D2999<LataProjekcji,IF((SUM($K3000:L3000)+12)<$D3002,12,$D3002-SUM($K3000:L3000)),0)))),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2999=LataProjekcji,IF($F2999>$E3002,$E3002,$F2999),IF($D3002>=$E3002,(IF($D2999<LataProjekcji,IF((SUM($K3000:M3000)+12)<$E3002,12,$E3002-SUM($K3000:M3000)),0)),(IF($D2999<LataProjekcji,IF((SUM($K3000:M3000)+12)<$D3002,12,$D3002-SUM($K3000:M3000)),0)))),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2999=LataProjekcji,IF($F2999>$E3002,$E3002,$F2999),IF($D3002>=$E3002,(IF($D2999<LataProjekcji,IF((SUM($K3000:N3000)+12)<$E3002,12,$E3002-SUM($K3000:N3000)),0)),(IF($D2999<LataProjekcji,IF((SUM($K3000:N3000)+12)<$D3002,12,$D3002-SUM($K3000:N3000)),0)))),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2999=LataProjekcji,IF($F2999>$E3002,$E3002,$F2999),IF($D3002>=$E3002,(IF($D2999<LataProjekcji,IF((SUM($K3000:O3000)+12)<$E3002,12,$E3002-SUM($K3000:O3000)),0)),(IF($D2999<LataProjekcji,IF((SUM($K3000:O3000)+12)<$D3002,12,$D3002-SUM($K3000:O3000)),0)))),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2999=LataProjekcji,IF($F2999>$E3002,$E3002,$F2999),IF($D3002>=$E3002,(IF($D2999<LataProjekcji,IF((SUM($K3000:P3000)+12)<$E3002,12,$E3002-SUM($K3000:P3000)),0)),(IF($D2999<LataProjekcji,IF((SUM($K3000:P3000)+12)<$D3002,12,$D3002-SUM($K3000:P3000)),0)))),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2999=LataProjekcji,IF($F2999>$E3002,$E3002,$F2999),IF($D3002>=$E3002,(IF($D2999<LataProjekcji,IF((SUM($K3000:Q3000)+12)<$E3002,12,$E3002-SUM($K3000:Q3000)),0)),(IF($D2999<LataProjekcji,IF((SUM($K3000:Q3000)+12)<$D3002,12,$D3002-SUM($K3000:Q3000)),0)))),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2999=LataProjekcji,IF($F2999>$E3002,$E3002,$F2999),IF($D3002>=$E3002,(IF($D2999<LataProjekcji,IF((SUM($K3000:R3000)+12)<$E3002,12,$E3002-SUM($K3000:R3000)),0)),(IF($D2999<LataProjekcji,IF((SUM($K3000:R3000)+12)<$D3002,12,$D3002-SUM($K3000:R3000)),0)))),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2999=LataProjekcji,IF($F2999>$E3002,$E3002,$F2999),IF($D3002>=$E3002,(IF($D2999<LataProjekcji,IF((SUM($K3000:S3000)+12)<$E3002,12,$E3002-SUM($K3000:S3000)),0)),(IF($D2999<LataProjekcji,IF((SUM($K3000:S3000)+12)<$D3002,12,$D3002-SUM($K3000:S3000)),0)))),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2999=LataProjekcji,IF($F2999>$E3002,$E3002,$F2999),IF($D3002>=$E3002,(IF($D2999<LataProjekcji,IF((SUM($K3000:T3000)+12)<$E3002,12,$E3002-SUM($K3000:T3000)),0)),(IF($D2999<LataProjekcji,IF((SUM($K3000:T3000)+12)<$D3002,12,$D3002-SUM($K3000:T3000)),0)))),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2999=LataProjekcji,IF($F2999>$E3002,$E3002,$F2999),IF($D3002>=$E3002,(IF($D2999<LataProjekcji,IF((SUM($K3000:U3000)+12)<$E3002,12,$E3002-SUM($K3000:U3000)),0)),(IF($D2999<LataProjekcji,IF((SUM($K3000:U3000)+12)<$D3002,12,$D3002-SUM($K3000:U3000)),0)))),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2999=LataProjekcji,IF($F2999>$E3002,$E3002,$F2999),IF($D3002>=$E3002,(IF($D2999<LataProjekcji,IF((SUM($K3000:V3000)+12)<$E3002,12,$E3002-SUM($K3000:V3000)),0)),(IF($D2999<LataProjekcji,IF((SUM($K3000:V3000)+12)<$D3002,12,$D3002-SUM($K3000:V3000)),0)))),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2999=LataProjekcji,IF($F2999>$E3002,$E3002,$F2999),IF($D3002>=$E3002,(IF($D2999<LataProjekcji,IF((SUM($K3000:W3000)+12)<$E3002,12,$E3002-SUM($K3000:W3000)),0)),(IF($D2999<LataProjekcji,IF((SUM($K3000:W3000)+12)<$D3002,12,$D3002-SUM($K3000:W3000)),0)))),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2999=LataProjekcji,IF($F2999>$E3002,$E3002,$F2999),IF($D3002>=$E3002,(IF($D2999<LataProjekcji,IF((SUM($K3000:X3000)+12)<$E3002,12,$E3002-SUM($K3000:X3000)),0)),(IF($D2999<LataProjekcji,IF((SUM($K3000:X3000)+12)<$D3002,12,$D3002-SUM($K3000:X3000)),0)))),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2999=LataProjekcji,IF($F2999>$E3002,$E3002,$F2999),IF($D3002>=$E3002,(IF($D2999<LataProjekcji,IF((SUM($K3000:Y3000)+12)<$E3002,12,$E3002-SUM($K3000:Y3000)),0)),(IF($D2999<LataProjekcji,IF((SUM($K3000:Y3000)+12)<$D3002,12,$D3002-SUM($K3000:Y3000)),0)))),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D2999=LataProjekcji,IF($F2999>$E3002,$E3002,$F2999),IF($D3002>=$E3002,(IF($D2999<LataProjekcji,IF((SUM($K3000:Z3000)+12)<$E3002,12,$E3002-SUM($K3000:Z3000)),0)),(IF($D2999<LataProjekcji,IF((SUM($K3000:Z3000)+12)<$D3002,12,$D3002-SUM($K3000:Z3000)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1846","v":0},{"$f":"IF(D3000>10,ROUND(D3001/12,2),D3001)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K3001:AA3001)=D3000","v":true},"amortyzacja",null,{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3002,ROUND($D3000,0),ROUND(K2999*$E3001,0)),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3002,ROUND($D3000-SUM(K3001:$K3001),0),ROUND(L2999*$E3001,0)),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3002,ROUND($D3000-SUM($K3001:L3001),0),ROUND(M2999*$E3001,0)),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3002,ROUND($D3000-SUM($K3001:M3001),0),ROUND(N2999*$E3001,0)),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3002,ROUND($D3000-SUM($K3001:N3001),0),ROUND(O2999*$E3001,0)),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3002,ROUND($D3000-SUM($K3001:O3001),0),ROUND(P2999*$E3001,0)),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3002,ROUND($D3000-SUM($K3001:P3001),0),ROUND(Q2999*$E3001,0)),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3002,ROUND($D3000-SUM($K3001:Q3001),0),ROUND(R2999*$E3001,0)),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3002,ROUND($D3000-SUM($K3001:R3001),0),ROUND(S2999*$E3001,0)),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3002,ROUND($D3000-SUM($K3001:S3001),0),ROUND(T2999*$E3001,0)),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3002,ROUND($D3000-SUM($K3001:T3001),0),ROUND(U2999*$E3001,0)),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3002,ROUND($D3000-SUM($K3001:U3001),0),ROUND(V2999*$E3001,0)),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3002,ROUND($D3000-SUM($K3001:V3001),0),ROUND(W2999*$E3001,0)),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3002,ROUND($D3000-SUM($K3001:W3001),0),ROUND(X2999*$E3001,0)),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3002,ROUND($D3000-SUM($K3001:X3001),0),ROUND(Y2999*$E3001,0)),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3002,ROUND($D3000-SUM($K3001:Y3001),0),ROUND(Z2999*$E3001,0)),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3002,ROUND($D3000-SUM($K3001:Z3001),0),ROUND(AA2999*$E3001,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D3000/E3001,0),0)","v":0},{"$f":"IF(D3002=0,0,DATEDIF(DATE(D2999,E2999,1),DATE(F3001,G3001,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G2999),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G2999),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3001,IF(AND($G3001=$G3002,$F3001=$F3002),ROUND($D3000-SUM($K3002),0),ROUND(K3000*$E3001,0)),IF(LataProjekcji>$F3001,0,ROUND(K3000*$E3001,0))),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3001,IF(AND($G3001=$G3002,$F3001=$F3002),ROUND($D3000-SUM($K3002:K3002),0),ROUND(L3000*$E3001,0)),IF(LataProjekcji>$F3001,0,ROUND(L3000*$E3001,0))),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3001,IF(AND($G3001=$G3002,$F3001=$F3002),ROUND($D3000-SUM($K3002:L3002),0),ROUND(M3000*$E3001,0)),IF(LataProjekcji>$F3001,0,ROUND(M3000*$E3001,0))),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3001,IF(AND($G3001=$G3002,$F3001=$F3002),ROUND($D3000-SUM($K3002:M3002),0),ROUND(N3000*$E3001,0)),IF(LataProjekcji>$F3001,0,ROUND(N3000*$E3001,0))),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3001,IF(AND($G3001=$G3002,$F3001=$F3002),ROUND($D3000-SUM($K3002:N3002),0),ROUND(O3000*$E3001,0)),IF(LataProjekcji>$F3001,0,ROUND(O3000*$E3001,0))),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3001,IF(AND($G3001=$G3002,$F3001=$F3002),ROUND($D3000-SUM($K3002:O3002),0),ROUND(P3000*$E3001,0)),IF(LataProjekcji>$F3001,0,ROUND(P3000*$E3001,0))),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3001,IF(AND($G3001=$G3002,$F3001=$F3002),ROUND($D3000-SUM($K3002:P3002),0),ROUND(Q3000*$E3001,0)),IF(LataProjekcji>$F3001,0,ROUND(Q3000*$E3001,0))),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3001,IF(AND($G3001=$G3002,$F3001=$F3002),ROUND($D3000-SUM($K3002:Q3002),0),ROUND(R3000*$E3001,0)),IF(LataProjekcji>$F3001,0,ROUND(R3000*$E3001,0))),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3001,IF(AND($G3001=$G3002,$F3001=$F3002),ROUND($D3000-SUM($K3002:R3002),0),ROUND(S3000*$E3001,0)),IF(LataProjekcji>$F3001,0,ROUND(S3000*$E3001,0))),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3001,IF(AND($G3001=$G3002,$F3001=$F3002),ROUND($D3000-SUM($K3002:S3002),0),ROUND(T3000*$E3001,0)),IF(LataProjekcji>$F3001,0,ROUND(T3000*$E3001,0))),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3001,IF(AND($G3001=$G3002,$F3001=$F3002),ROUND($D3000-SUM($K3002:T3002),0),ROUND(U3000*$E3001,0)),IF(LataProjekcji>$F3001,0,ROUND(U3000*$E3001,0))),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3001,IF(AND($G3001=$G3002,$F3001=$F3002),ROUND($D3000-SUM($K3002:U3002),0),ROUND(V3000*$E3001,0)),IF(LataProjekcji>$F3001,0,ROUND(V3000*$E3001,0))),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3001,IF(AND($G3001=$G3002,$F3001=$F3002),ROUND($D3000-SUM($K3002:V3002),0),ROUND(W3000*$E3001,0)),IF(LataProjekcji>$F3001,0,ROUND(W3000*$E3001,0))),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3001,IF(AND($G3001=$G3002,$F3001=$F3002),ROUND($D3000-SUM($K3002:W3002),0),ROUND(X3000*$E3001,0)),IF(LataProjekcji>$F3001,0,ROUND(X3000*$E3001,0))),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3001,IF(AND($G3001=$G3002,$F3001=$F3002),ROUND($D3000-SUM($K3002:X3002),0),ROUND(Y3000*$E3001,0)),IF(LataProjekcji>$F3001,0,ROUND(Y3000*$E3001,0))),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3001,IF(AND($G3001=$G3002,$F3001=$F3002),ROUND($D3000-SUM($K3002:Y3002),0),ROUND(Z3000*$E3001,0)),IF(LataProjekcji>$F3001,0,ROUND(Z3000*$E3001,0))),0),0)","v":0},{"$f":"IF(AND($G3000,NOT(ISTEXT($G2999)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3001,IF(AND($G3001=$G3002,$F3001=$F3002),ROUND($D3000-SUM($K3002:Z3002),0),ROUND(AA3000*$E3001,0)),IF(LataProjekcji>$F3001,0,ROUND(AA3000*$E3001,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D3000>10,ROUND((D3002-1)*E3001,0),E3001)","v":0},{"$f":"D3000-D3003","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1850","v":"nazwa ST: "},null,{"$f":"D1850","v":1565},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1851","v":0},{"$f":"E1851","v":0},{"$f":"IF(D3007>10,F1851,1)","v":1},{"$f":"IF(OR(ISBLANK(OFFSET($E$269,$D3005,0)),ISTEXT(OFFSET($E$269,$D3005,0))),\"brak daty\",IF(D3007>10,EDATE(OFFSET($E$269,$D3005,0),D3009),DATE(D3006,E3006,1)))","v":"brak daty"},{"$f":"SUM(K3006:AA3006)=D3009","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3006=LataProjekcji,$F3006,IF($D3006<LataProjekcji,IF((SUM(K3006)+12)<$D3009,12,$D3009-SUM(K3006)),0)),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3006=LataProjekcji,$F3006,IF($D3006<LataProjekcji,IF((SUM($K3006:K3006)+12)<$D3009,12,$D3009-SUM($K3006:K3006)),0)),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3006=LataProjekcji,$F3006,IF($D3006<LataProjekcji,IF((SUM($K3006:L3006)+12)<$D3009,12,$D3009-SUM($K3006:L3006)),0)),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3006=LataProjekcji,$F3006,IF($D3006<LataProjekcji,IF((SUM($K3006:M3006)+12)<$D3009,12,$D3009-SUM($K3006:M3006)),0)),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3006=LataProjekcji,$F3006,IF($D3006<LataProjekcji,IF((SUM($K3006:N3006)+12)<$D3009,12,$D3009-SUM($K3006:N3006)),0)),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3006=LataProjekcji,$F3006,IF($D3006<LataProjekcji,IF((SUM($K3006:O3006)+12)<$D3009,12,$D3009-SUM($K3006:O3006)),0)),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3006=LataProjekcji,$F3006,IF($D3006<LataProjekcji,IF((SUM($K3006:P3006)+12)<$D3009,12,$D3009-SUM($K3006:P3006)),0)),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3006=LataProjekcji,$F3006,IF($D3006<LataProjekcji,IF((SUM($K3006:Q3006)+12)<$D3009,12,$D3009-SUM($K3006:Q3006)),0)),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3006=LataProjekcji,$F3006,IF($D3006<LataProjekcji,IF((SUM($K3006:R3006)+12)<$D3009,12,$D3009-SUM($K3006:R3006)),0)),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3006=LataProjekcji,$F3006,IF($D3006<LataProjekcji,IF((SUM($K3006:S3006)+12)<$D3009,12,$D3009-SUM($K3006:S3006)),0)),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3006=LataProjekcji,$F3006,IF($D3006<LataProjekcji,IF((SUM($K3006:T3006)+12)<$D3009,12,$D3009-SUM($K3006:T3006)),0)),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3006=LataProjekcji,$F3006,IF($D3006<LataProjekcji,IF((SUM($K3006:U3006)+12)<$D3009,12,$D3009-SUM($K3006:U3006)),0)),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3006=LataProjekcji,$F3006,IF($D3006<LataProjekcji,IF((SUM($K3006:V3006)+12)<$D3009,12,$D3009-SUM($K3006:V3006)),0)),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3006=LataProjekcji,$F3006,IF($D3006<LataProjekcji,IF((SUM($K3006:W3006)+12)<$D3009,12,$D3009-SUM($K3006:W3006)),0)),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3006=LataProjekcji,$F3006,IF($D3006<LataProjekcji,IF((SUM($K3006:X3006)+12)<$D3009,12,$D3009-SUM($K3006:X3006)),0)),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3006=LataProjekcji,$F3006,IF($D3006<LataProjekcji,IF((SUM($K3006:Y3006)+12)<$D3009,12,$D3009-SUM($K3006:Y3006)),0)),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3006=LataProjekcji,$F3006,IF($D3006<LataProjekcji,IF((SUM($K3006:Z3006)+12)<$D3009,12,$D3009-SUM($K3006:Z3006)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1852","v":0},{"$f":"E1852","v":0},{"$f":"F1852","v":0},{"$f":"NOT(ISBLANK(am_maszyny))","v":false},{"$f":"SUM(K3007:AA3007)=E3009","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3006=LataProjekcji,IF($F3006>$E3009,$E3009,$F3006),IF($D3009>=$E3009,(IF($D3006<LataProjekcji,IF((SUM(J3007:$K3007)+12)<$E3009,12,$E3009-SUM(J3007:$K3007)),0)),(IF($D3006<LataProjekcji,IF((SUM(J3007:$K3007)+12)<$D3009,12,$D3009-SUM(J3007:$K3007)),0)))),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3006=LataProjekcji,IF($F3006>$E3009,$E3009,$F3006),IF($D3009>=$E3009,(IF($D3006<LataProjekcji,IF((SUM($K3007:K3007)+12)<$E3009,12,$E3009-SUM($K3007:K3007)),0)),(IF($D3006<LataProjekcji,IF((SUM($K3007:K3007)+12)<$D3009,12,$D3009-SUM($K3007:K3007)),0)))),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3006=LataProjekcji,IF($F3006>$E3009,$E3009,$F3006),IF($D3009>=$E3009,(IF($D3006<LataProjekcji,IF((SUM($K3007:L3007)+12)<$E3009,12,$E3009-SUM($K3007:L3007)),0)),(IF($D3006<LataProjekcji,IF((SUM($K3007:L3007)+12)<$D3009,12,$D3009-SUM($K3007:L3007)),0)))),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3006=LataProjekcji,IF($F3006>$E3009,$E3009,$F3006),IF($D3009>=$E3009,(IF($D3006<LataProjekcji,IF((SUM($K3007:M3007)+12)<$E3009,12,$E3009-SUM($K3007:M3007)),0)),(IF($D3006<LataProjekcji,IF((SUM($K3007:M3007)+12)<$D3009,12,$D3009-SUM($K3007:M3007)),0)))),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3006=LataProjekcji,IF($F3006>$E3009,$E3009,$F3006),IF($D3009>=$E3009,(IF($D3006<LataProjekcji,IF((SUM($K3007:N3007)+12)<$E3009,12,$E3009-SUM($K3007:N3007)),0)),(IF($D3006<LataProjekcji,IF((SUM($K3007:N3007)+12)<$D3009,12,$D3009-SUM($K3007:N3007)),0)))),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3006=LataProjekcji,IF($F3006>$E3009,$E3009,$F3006),IF($D3009>=$E3009,(IF($D3006<LataProjekcji,IF((SUM($K3007:O3007)+12)<$E3009,12,$E3009-SUM($K3007:O3007)),0)),(IF($D3006<LataProjekcji,IF((SUM($K3007:O3007)+12)<$D3009,12,$D3009-SUM($K3007:O3007)),0)))),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3006=LataProjekcji,IF($F3006>$E3009,$E3009,$F3006),IF($D3009>=$E3009,(IF($D3006<LataProjekcji,IF((SUM($K3007:P3007)+12)<$E3009,12,$E3009-SUM($K3007:P3007)),0)),(IF($D3006<LataProjekcji,IF((SUM($K3007:P3007)+12)<$D3009,12,$D3009-SUM($K3007:P3007)),0)))),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3006=LataProjekcji,IF($F3006>$E3009,$E3009,$F3006),IF($D3009>=$E3009,(IF($D3006<LataProjekcji,IF((SUM($K3007:Q3007)+12)<$E3009,12,$E3009-SUM($K3007:Q3007)),0)),(IF($D3006<LataProjekcji,IF((SUM($K3007:Q3007)+12)<$D3009,12,$D3009-SUM($K3007:Q3007)),0)))),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3006=LataProjekcji,IF($F3006>$E3009,$E3009,$F3006),IF($D3009>=$E3009,(IF($D3006<LataProjekcji,IF((SUM($K3007:R3007)+12)<$E3009,12,$E3009-SUM($K3007:R3007)),0)),(IF($D3006<LataProjekcji,IF((SUM($K3007:R3007)+12)<$D3009,12,$D3009-SUM($K3007:R3007)),0)))),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3006=LataProjekcji,IF($F3006>$E3009,$E3009,$F3006),IF($D3009>=$E3009,(IF($D3006<LataProjekcji,IF((SUM($K3007:S3007)+12)<$E3009,12,$E3009-SUM($K3007:S3007)),0)),(IF($D3006<LataProjekcji,IF((SUM($K3007:S3007)+12)<$D3009,12,$D3009-SUM($K3007:S3007)),0)))),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3006=LataProjekcji,IF($F3006>$E3009,$E3009,$F3006),IF($D3009>=$E3009,(IF($D3006<LataProjekcji,IF((SUM($K3007:T3007)+12)<$E3009,12,$E3009-SUM($K3007:T3007)),0)),(IF($D3006<LataProjekcji,IF((SUM($K3007:T3007)+12)<$D3009,12,$D3009-SUM($K3007:T3007)),0)))),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3006=LataProjekcji,IF($F3006>$E3009,$E3009,$F3006),IF($D3009>=$E3009,(IF($D3006<LataProjekcji,IF((SUM($K3007:U3007)+12)<$E3009,12,$E3009-SUM($K3007:U3007)),0)),(IF($D3006<LataProjekcji,IF((SUM($K3007:U3007)+12)<$D3009,12,$D3009-SUM($K3007:U3007)),0)))),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3006=LataProjekcji,IF($F3006>$E3009,$E3009,$F3006),IF($D3009>=$E3009,(IF($D3006<LataProjekcji,IF((SUM($K3007:V3007)+12)<$E3009,12,$E3009-SUM($K3007:V3007)),0)),(IF($D3006<LataProjekcji,IF((SUM($K3007:V3007)+12)<$D3009,12,$D3009-SUM($K3007:V3007)),0)))),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3006=LataProjekcji,IF($F3006>$E3009,$E3009,$F3006),IF($D3009>=$E3009,(IF($D3006<LataProjekcji,IF((SUM($K3007:W3007)+12)<$E3009,12,$E3009-SUM($K3007:W3007)),0)),(IF($D3006<LataProjekcji,IF((SUM($K3007:W3007)+12)<$D3009,12,$D3009-SUM($K3007:W3007)),0)))),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3006=LataProjekcji,IF($F3006>$E3009,$E3009,$F3006),IF($D3009>=$E3009,(IF($D3006<LataProjekcji,IF((SUM($K3007:X3007)+12)<$E3009,12,$E3009-SUM($K3007:X3007)),0)),(IF($D3006<LataProjekcji,IF((SUM($K3007:X3007)+12)<$D3009,12,$D3009-SUM($K3007:X3007)),0)))),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3006=LataProjekcji,IF($F3006>$E3009,$E3009,$F3006),IF($D3009>=$E3009,(IF($D3006<LataProjekcji,IF((SUM($K3007:Y3007)+12)<$E3009,12,$E3009-SUM($K3007:Y3007)),0)),(IF($D3006<LataProjekcji,IF((SUM($K3007:Y3007)+12)<$D3009,12,$D3009-SUM($K3007:Y3007)),0)))),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3006=LataProjekcji,IF($F3006>$E3009,$E3009,$F3006),IF($D3009>=$E3009,(IF($D3006<LataProjekcji,IF((SUM($K3007:Z3007)+12)<$E3009,12,$E3009-SUM($K3007:Z3007)),0)),(IF($D3006<LataProjekcji,IF((SUM($K3007:Z3007)+12)<$D3009,12,$D3009-SUM($K3007:Z3007)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1853","v":0},{"$f":"IF(D3007>10,ROUND(D3008/12,2),D3008)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K3008:AA3008)=D3007","v":true},"amortyzacja",null,{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3009,ROUND($D3007,0),ROUND(K3006*$E3008,0)),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3009,ROUND($D3007-SUM(K3008:$K3008),0),ROUND(L3006*$E3008,0)),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3009,ROUND($D3007-SUM($K3008:L3008),0),ROUND(M3006*$E3008,0)),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3009,ROUND($D3007-SUM($K3008:M3008),0),ROUND(N3006*$E3008,0)),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3009,ROUND($D3007-SUM($K3008:N3008),0),ROUND(O3006*$E3008,0)),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3009,ROUND($D3007-SUM($K3008:O3008),0),ROUND(P3006*$E3008,0)),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3009,ROUND($D3007-SUM($K3008:P3008),0),ROUND(Q3006*$E3008,0)),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3009,ROUND($D3007-SUM($K3008:Q3008),0),ROUND(R3006*$E3008,0)),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3009,ROUND($D3007-SUM($K3008:R3008),0),ROUND(S3006*$E3008,0)),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3009,ROUND($D3007-SUM($K3008:S3008),0),ROUND(T3006*$E3008,0)),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3009,ROUND($D3007-SUM($K3008:T3008),0),ROUND(U3006*$E3008,0)),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3009,ROUND($D3007-SUM($K3008:U3008),0),ROUND(V3006*$E3008,0)),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3009,ROUND($D3007-SUM($K3008:V3008),0),ROUND(W3006*$E3008,0)),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3009,ROUND($D3007-SUM($K3008:W3008),0),ROUND(X3006*$E3008,0)),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3009,ROUND($D3007-SUM($K3008:X3008),0),ROUND(Y3006*$E3008,0)),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3009,ROUND($D3007-SUM($K3008:Y3008),0),ROUND(Z3006*$E3008,0)),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3009,ROUND($D3007-SUM($K3008:Z3008),0),ROUND(AA3006*$E3008,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D3007/E3008,0),0)","v":0},{"$f":"IF(D3009=0,0,DATEDIF(DATE(D3006,E3006,1),DATE(F3008,G3008,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G3006),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G3006),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3008,IF(AND($G3008=$G3009,$F3008=$F3009),ROUND($D3007-SUM($K3009),0),ROUND(K3007*$E3008,0)),IF(LataProjekcji>$F3008,0,ROUND(K3007*$E3008,0))),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3008,IF(AND($G3008=$G3009,$F3008=$F3009),ROUND($D3007-SUM($K3009:K3009),0),ROUND(L3007*$E3008,0)),IF(LataProjekcji>$F3008,0,ROUND(L3007*$E3008,0))),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3008,IF(AND($G3008=$G3009,$F3008=$F3009),ROUND($D3007-SUM($K3009:L3009),0),ROUND(M3007*$E3008,0)),IF(LataProjekcji>$F3008,0,ROUND(M3007*$E3008,0))),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3008,IF(AND($G3008=$G3009,$F3008=$F3009),ROUND($D3007-SUM($K3009:M3009),0),ROUND(N3007*$E3008,0)),IF(LataProjekcji>$F3008,0,ROUND(N3007*$E3008,0))),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3008,IF(AND($G3008=$G3009,$F3008=$F3009),ROUND($D3007-SUM($K3009:N3009),0),ROUND(O3007*$E3008,0)),IF(LataProjekcji>$F3008,0,ROUND(O3007*$E3008,0))),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3008,IF(AND($G3008=$G3009,$F3008=$F3009),ROUND($D3007-SUM($K3009:O3009),0),ROUND(P3007*$E3008,0)),IF(LataProjekcji>$F3008,0,ROUND(P3007*$E3008,0))),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3008,IF(AND($G3008=$G3009,$F3008=$F3009),ROUND($D3007-SUM($K3009:P3009),0),ROUND(Q3007*$E3008,0)),IF(LataProjekcji>$F3008,0,ROUND(Q3007*$E3008,0))),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3008,IF(AND($G3008=$G3009,$F3008=$F3009),ROUND($D3007-SUM($K3009:Q3009),0),ROUND(R3007*$E3008,0)),IF(LataProjekcji>$F3008,0,ROUND(R3007*$E3008,0))),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3008,IF(AND($G3008=$G3009,$F3008=$F3009),ROUND($D3007-SUM($K3009:R3009),0),ROUND(S3007*$E3008,0)),IF(LataProjekcji>$F3008,0,ROUND(S3007*$E3008,0))),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3008,IF(AND($G3008=$G3009,$F3008=$F3009),ROUND($D3007-SUM($K3009:S3009),0),ROUND(T3007*$E3008,0)),IF(LataProjekcji>$F3008,0,ROUND(T3007*$E3008,0))),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3008,IF(AND($G3008=$G3009,$F3008=$F3009),ROUND($D3007-SUM($K3009:T3009),0),ROUND(U3007*$E3008,0)),IF(LataProjekcji>$F3008,0,ROUND(U3007*$E3008,0))),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3008,IF(AND($G3008=$G3009,$F3008=$F3009),ROUND($D3007-SUM($K3009:U3009),0),ROUND(V3007*$E3008,0)),IF(LataProjekcji>$F3008,0,ROUND(V3007*$E3008,0))),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3008,IF(AND($G3008=$G3009,$F3008=$F3009),ROUND($D3007-SUM($K3009:V3009),0),ROUND(W3007*$E3008,0)),IF(LataProjekcji>$F3008,0,ROUND(W3007*$E3008,0))),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3008,IF(AND($G3008=$G3009,$F3008=$F3009),ROUND($D3007-SUM($K3009:W3009),0),ROUND(X3007*$E3008,0)),IF(LataProjekcji>$F3008,0,ROUND(X3007*$E3008,0))),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3008,IF(AND($G3008=$G3009,$F3008=$F3009),ROUND($D3007-SUM($K3009:X3009),0),ROUND(Y3007*$E3008,0)),IF(LataProjekcji>$F3008,0,ROUND(Y3007*$E3008,0))),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3008,IF(AND($G3008=$G3009,$F3008=$F3009),ROUND($D3007-SUM($K3009:Y3009),0),ROUND(Z3007*$E3008,0)),IF(LataProjekcji>$F3008,0,ROUND(Z3007*$E3008,0))),0),0)","v":0},{"$f":"IF(AND($G3007,NOT(ISTEXT($G3006)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3008,IF(AND($G3008=$G3009,$F3008=$F3009),ROUND($D3007-SUM($K3009:Z3009),0),ROUND(AA3007*$E3008,0)),IF(LataProjekcji>$F3008,0,ROUND(AA3007*$E3008,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D3007>10,ROUND((D3009-1)*E3008,0),E3008)","v":0},{"$f":"D3007-D3010","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1857","v":"nazwa ST: "},null,{"$f":"D1857","v":1566},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1858","v":0},{"$f":"E1858","v":0},{"$f":"IF(D3014>10,F1858,1)","v":1},{"$f":"IF(OR(ISBLANK(OFFSET($E$269,$D3012,0)),ISTEXT(OFFSET($E$269,$D3012,0))),\"brak daty\",IF(D3014>10,EDATE(OFFSET($E$269,$D3012,0),D3016),DATE(D3013,E3013,1)))","v":"brak daty"},{"$f":"SUM(K3013:AA3013)=D3016","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3013=LataProjekcji,$F3013,IF($D3013<LataProjekcji,IF((SUM(K3013)+12)<$D3016,12,$D3016-SUM(K3013)),0)),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3013=LataProjekcji,$F3013,IF($D3013<LataProjekcji,IF((SUM($K3013:K3013)+12)<$D3016,12,$D3016-SUM($K3013:K3013)),0)),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3013=LataProjekcji,$F3013,IF($D3013<LataProjekcji,IF((SUM($K3013:L3013)+12)<$D3016,12,$D3016-SUM($K3013:L3013)),0)),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3013=LataProjekcji,$F3013,IF($D3013<LataProjekcji,IF((SUM($K3013:M3013)+12)<$D3016,12,$D3016-SUM($K3013:M3013)),0)),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3013=LataProjekcji,$F3013,IF($D3013<LataProjekcji,IF((SUM($K3013:N3013)+12)<$D3016,12,$D3016-SUM($K3013:N3013)),0)),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3013=LataProjekcji,$F3013,IF($D3013<LataProjekcji,IF((SUM($K3013:O3013)+12)<$D3016,12,$D3016-SUM($K3013:O3013)),0)),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3013=LataProjekcji,$F3013,IF($D3013<LataProjekcji,IF((SUM($K3013:P3013)+12)<$D3016,12,$D3016-SUM($K3013:P3013)),0)),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3013=LataProjekcji,$F3013,IF($D3013<LataProjekcji,IF((SUM($K3013:Q3013)+12)<$D3016,12,$D3016-SUM($K3013:Q3013)),0)),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3013=LataProjekcji,$F3013,IF($D3013<LataProjekcji,IF((SUM($K3013:R3013)+12)<$D3016,12,$D3016-SUM($K3013:R3013)),0)),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3013=LataProjekcji,$F3013,IF($D3013<LataProjekcji,IF((SUM($K3013:S3013)+12)<$D3016,12,$D3016-SUM($K3013:S3013)),0)),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3013=LataProjekcji,$F3013,IF($D3013<LataProjekcji,IF((SUM($K3013:T3013)+12)<$D3016,12,$D3016-SUM($K3013:T3013)),0)),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3013=LataProjekcji,$F3013,IF($D3013<LataProjekcji,IF((SUM($K3013:U3013)+12)<$D3016,12,$D3016-SUM($K3013:U3013)),0)),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3013=LataProjekcji,$F3013,IF($D3013<LataProjekcji,IF((SUM($K3013:V3013)+12)<$D3016,12,$D3016-SUM($K3013:V3013)),0)),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3013=LataProjekcji,$F3013,IF($D3013<LataProjekcji,IF((SUM($K3013:W3013)+12)<$D3016,12,$D3016-SUM($K3013:W3013)),0)),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3013=LataProjekcji,$F3013,IF($D3013<LataProjekcji,IF((SUM($K3013:X3013)+12)<$D3016,12,$D3016-SUM($K3013:X3013)),0)),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3013=LataProjekcji,$F3013,IF($D3013<LataProjekcji,IF((SUM($K3013:Y3013)+12)<$D3016,12,$D3016-SUM($K3013:Y3013)),0)),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3013=LataProjekcji,$F3013,IF($D3013<LataProjekcji,IF((SUM($K3013:Z3013)+12)<$D3016,12,$D3016-SUM($K3013:Z3013)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1859","v":0},{"$f":"E1859","v":0},{"$f":"F1859","v":0},{"$f":"NOT(ISBLANK(am_maszyny))","v":false},{"$f":"SUM(K3014:AA3014)=E3016","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3013=LataProjekcji,IF($F3013>$E3016,$E3016,$F3013),IF($D3016>=$E3016,(IF($D3013<LataProjekcji,IF((SUM(J3014:$K3014)+12)<$E3016,12,$E3016-SUM(J3014:$K3014)),0)),(IF($D3013<LataProjekcji,IF((SUM(J3014:$K3014)+12)<$D3016,12,$D3016-SUM(J3014:$K3014)),0)))),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3013=LataProjekcji,IF($F3013>$E3016,$E3016,$F3013),IF($D3016>=$E3016,(IF($D3013<LataProjekcji,IF((SUM($K3014:K3014)+12)<$E3016,12,$E3016-SUM($K3014:K3014)),0)),(IF($D3013<LataProjekcji,IF((SUM($K3014:K3014)+12)<$D3016,12,$D3016-SUM($K3014:K3014)),0)))),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3013=LataProjekcji,IF($F3013>$E3016,$E3016,$F3013),IF($D3016>=$E3016,(IF($D3013<LataProjekcji,IF((SUM($K3014:L3014)+12)<$E3016,12,$E3016-SUM($K3014:L3014)),0)),(IF($D3013<LataProjekcji,IF((SUM($K3014:L3014)+12)<$D3016,12,$D3016-SUM($K3014:L3014)),0)))),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3013=LataProjekcji,IF($F3013>$E3016,$E3016,$F3013),IF($D3016>=$E3016,(IF($D3013<LataProjekcji,IF((SUM($K3014:M3014)+12)<$E3016,12,$E3016-SUM($K3014:M3014)),0)),(IF($D3013<LataProjekcji,IF((SUM($K3014:M3014)+12)<$D3016,12,$D3016-SUM($K3014:M3014)),0)))),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3013=LataProjekcji,IF($F3013>$E3016,$E3016,$F3013),IF($D3016>=$E3016,(IF($D3013<LataProjekcji,IF((SUM($K3014:N3014)+12)<$E3016,12,$E3016-SUM($K3014:N3014)),0)),(IF($D3013<LataProjekcji,IF((SUM($K3014:N3014)+12)<$D3016,12,$D3016-SUM($K3014:N3014)),0)))),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3013=LataProjekcji,IF($F3013>$E3016,$E3016,$F3013),IF($D3016>=$E3016,(IF($D3013<LataProjekcji,IF((SUM($K3014:O3014)+12)<$E3016,12,$E3016-SUM($K3014:O3014)),0)),(IF($D3013<LataProjekcji,IF((SUM($K3014:O3014)+12)<$D3016,12,$D3016-SUM($K3014:O3014)),0)))),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3013=LataProjekcji,IF($F3013>$E3016,$E3016,$F3013),IF($D3016>=$E3016,(IF($D3013<LataProjekcji,IF((SUM($K3014:P3014)+12)<$E3016,12,$E3016-SUM($K3014:P3014)),0)),(IF($D3013<LataProjekcji,IF((SUM($K3014:P3014)+12)<$D3016,12,$D3016-SUM($K3014:P3014)),0)))),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3013=LataProjekcji,IF($F3013>$E3016,$E3016,$F3013),IF($D3016>=$E3016,(IF($D3013<LataProjekcji,IF((SUM($K3014:Q3014)+12)<$E3016,12,$E3016-SUM($K3014:Q3014)),0)),(IF($D3013<LataProjekcji,IF((SUM($K3014:Q3014)+12)<$D3016,12,$D3016-SUM($K3014:Q3014)),0)))),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3013=LataProjekcji,IF($F3013>$E3016,$E3016,$F3013),IF($D3016>=$E3016,(IF($D3013<LataProjekcji,IF((SUM($K3014:R3014)+12)<$E3016,12,$E3016-SUM($K3014:R3014)),0)),(IF($D3013<LataProjekcji,IF((SUM($K3014:R3014)+12)<$D3016,12,$D3016-SUM($K3014:R3014)),0)))),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3013=LataProjekcji,IF($F3013>$E3016,$E3016,$F3013),IF($D3016>=$E3016,(IF($D3013<LataProjekcji,IF((SUM($K3014:S3014)+12)<$E3016,12,$E3016-SUM($K3014:S3014)),0)),(IF($D3013<LataProjekcji,IF((SUM($K3014:S3014)+12)<$D3016,12,$D3016-SUM($K3014:S3014)),0)))),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3013=LataProjekcji,IF($F3013>$E3016,$E3016,$F3013),IF($D3016>=$E3016,(IF($D3013<LataProjekcji,IF((SUM($K3014:T3014)+12)<$E3016,12,$E3016-SUM($K3014:T3014)),0)),(IF($D3013<LataProjekcji,IF((SUM($K3014:T3014)+12)<$D3016,12,$D3016-SUM($K3014:T3014)),0)))),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3013=LataProjekcji,IF($F3013>$E3016,$E3016,$F3013),IF($D3016>=$E3016,(IF($D3013<LataProjekcji,IF((SUM($K3014:U3014)+12)<$E3016,12,$E3016-SUM($K3014:U3014)),0)),(IF($D3013<LataProjekcji,IF((SUM($K3014:U3014)+12)<$D3016,12,$D3016-SUM($K3014:U3014)),0)))),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3013=LataProjekcji,IF($F3013>$E3016,$E3016,$F3013),IF($D3016>=$E3016,(IF($D3013<LataProjekcji,IF((SUM($K3014:V3014)+12)<$E3016,12,$E3016-SUM($K3014:V3014)),0)),(IF($D3013<LataProjekcji,IF((SUM($K3014:V3014)+12)<$D3016,12,$D3016-SUM($K3014:V3014)),0)))),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3013=LataProjekcji,IF($F3013>$E3016,$E3016,$F3013),IF($D3016>=$E3016,(IF($D3013<LataProjekcji,IF((SUM($K3014:W3014)+12)<$E3016,12,$E3016-SUM($K3014:W3014)),0)),(IF($D3013<LataProjekcji,IF((SUM($K3014:W3014)+12)<$D3016,12,$D3016-SUM($K3014:W3014)),0)))),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3013=LataProjekcji,IF($F3013>$E3016,$E3016,$F3013),IF($D3016>=$E3016,(IF($D3013<LataProjekcji,IF((SUM($K3014:X3014)+12)<$E3016,12,$E3016-SUM($K3014:X3014)),0)),(IF($D3013<LataProjekcji,IF((SUM($K3014:X3014)+12)<$D3016,12,$D3016-SUM($K3014:X3014)),0)))),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3013=LataProjekcji,IF($F3013>$E3016,$E3016,$F3013),IF($D3016>=$E3016,(IF($D3013<LataProjekcji,IF((SUM($K3014:Y3014)+12)<$E3016,12,$E3016-SUM($K3014:Y3014)),0)),(IF($D3013<LataProjekcji,IF((SUM($K3014:Y3014)+12)<$D3016,12,$D3016-SUM($K3014:Y3014)),0)))),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3013=LataProjekcji,IF($F3013>$E3016,$E3016,$F3013),IF($D3016>=$E3016,(IF($D3013<LataProjekcji,IF((SUM($K3014:Z3014)+12)<$E3016,12,$E3016-SUM($K3014:Z3014)),0)),(IF($D3013<LataProjekcji,IF((SUM($K3014:Z3014)+12)<$D3016,12,$D3016-SUM($K3014:Z3014)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1860","v":0},{"$f":"IF(D3014>10,ROUND(D3015/12,2),D3015)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K3015:AA3015)=D3014","v":true},"amortyzacja",null,{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3016,ROUND($D3014,0),ROUND(K3013*$E3015,0)),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3016,ROUND($D3014-SUM(K3015:$K3015),0),ROUND(L3013*$E3015,0)),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3016,ROUND($D3014-SUM($K3015:L3015),0),ROUND(M3013*$E3015,0)),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3016,ROUND($D3014-SUM($K3015:M3015),0),ROUND(N3013*$E3015,0)),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3016,ROUND($D3014-SUM($K3015:N3015),0),ROUND(O3013*$E3015,0)),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3016,ROUND($D3014-SUM($K3015:O3015),0),ROUND(P3013*$E3015,0)),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3016,ROUND($D3014-SUM($K3015:P3015),0),ROUND(Q3013*$E3015,0)),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3016,ROUND($D3014-SUM($K3015:Q3015),0),ROUND(R3013*$E3015,0)),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3016,ROUND($D3014-SUM($K3015:R3015),0),ROUND(S3013*$E3015,0)),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3016,ROUND($D3014-SUM($K3015:S3015),0),ROUND(T3013*$E3015,0)),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3016,ROUND($D3014-SUM($K3015:T3015),0),ROUND(U3013*$E3015,0)),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3016,ROUND($D3014-SUM($K3015:U3015),0),ROUND(V3013*$E3015,0)),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3016,ROUND($D3014-SUM($K3015:V3015),0),ROUND(W3013*$E3015,0)),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3016,ROUND($D3014-SUM($K3015:W3015),0),ROUND(X3013*$E3015,0)),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3016,ROUND($D3014-SUM($K3015:X3015),0),ROUND(Y3013*$E3015,0)),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3016,ROUND($D3014-SUM($K3015:Y3015),0),ROUND(Z3013*$E3015,0)),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3016,ROUND($D3014-SUM($K3015:Z3015),0),ROUND(AA3013*$E3015,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D3014/E3015,0),0)","v":0},{"$f":"IF(D3016=0,0,DATEDIF(DATE(D3013,E3013,1),DATE(F3015,G3015,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G3013),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G3013),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3015,IF(AND($G3015=$G3016,$F3015=$F3016),ROUND($D3014-SUM($K3016),0),ROUND(K3014*$E3015,0)),IF(LataProjekcji>$F3015,0,ROUND(K3014*$E3015,0))),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3015,IF(AND($G3015=$G3016,$F3015=$F3016),ROUND($D3014-SUM($K3016:K3016),0),ROUND(L3014*$E3015,0)),IF(LataProjekcji>$F3015,0,ROUND(L3014*$E3015,0))),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3015,IF(AND($G3015=$G3016,$F3015=$F3016),ROUND($D3014-SUM($K3016:L3016),0),ROUND(M3014*$E3015,0)),IF(LataProjekcji>$F3015,0,ROUND(M3014*$E3015,0))),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3015,IF(AND($G3015=$G3016,$F3015=$F3016),ROUND($D3014-SUM($K3016:M3016),0),ROUND(N3014*$E3015,0)),IF(LataProjekcji>$F3015,0,ROUND(N3014*$E3015,0))),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3015,IF(AND($G3015=$G3016,$F3015=$F3016),ROUND($D3014-SUM($K3016:N3016),0),ROUND(O3014*$E3015,0)),IF(LataProjekcji>$F3015,0,ROUND(O3014*$E3015,0))),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3015,IF(AND($G3015=$G3016,$F3015=$F3016),ROUND($D3014-SUM($K3016:O3016),0),ROUND(P3014*$E3015,0)),IF(LataProjekcji>$F3015,0,ROUND(P3014*$E3015,0))),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3015,IF(AND($G3015=$G3016,$F3015=$F3016),ROUND($D3014-SUM($K3016:P3016),0),ROUND(Q3014*$E3015,0)),IF(LataProjekcji>$F3015,0,ROUND(Q3014*$E3015,0))),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3015,IF(AND($G3015=$G3016,$F3015=$F3016),ROUND($D3014-SUM($K3016:Q3016),0),ROUND(R3014*$E3015,0)),IF(LataProjekcji>$F3015,0,ROUND(R3014*$E3015,0))),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3015,IF(AND($G3015=$G3016,$F3015=$F3016),ROUND($D3014-SUM($K3016:R3016),0),ROUND(S3014*$E3015,0)),IF(LataProjekcji>$F3015,0,ROUND(S3014*$E3015,0))),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3015,IF(AND($G3015=$G3016,$F3015=$F3016),ROUND($D3014-SUM($K3016:S3016),0),ROUND(T3014*$E3015,0)),IF(LataProjekcji>$F3015,0,ROUND(T3014*$E3015,0))),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3015,IF(AND($G3015=$G3016,$F3015=$F3016),ROUND($D3014-SUM($K3016:T3016),0),ROUND(U3014*$E3015,0)),IF(LataProjekcji>$F3015,0,ROUND(U3014*$E3015,0))),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3015,IF(AND($G3015=$G3016,$F3015=$F3016),ROUND($D3014-SUM($K3016:U3016),0),ROUND(V3014*$E3015,0)),IF(LataProjekcji>$F3015,0,ROUND(V3014*$E3015,0))),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3015,IF(AND($G3015=$G3016,$F3015=$F3016),ROUND($D3014-SUM($K3016:V3016),0),ROUND(W3014*$E3015,0)),IF(LataProjekcji>$F3015,0,ROUND(W3014*$E3015,0))),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3015,IF(AND($G3015=$G3016,$F3015=$F3016),ROUND($D3014-SUM($K3016:W3016),0),ROUND(X3014*$E3015,0)),IF(LataProjekcji>$F3015,0,ROUND(X3014*$E3015,0))),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3015,IF(AND($G3015=$G3016,$F3015=$F3016),ROUND($D3014-SUM($K3016:X3016),0),ROUND(Y3014*$E3015,0)),IF(LataProjekcji>$F3015,0,ROUND(Y3014*$E3015,0))),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3015,IF(AND($G3015=$G3016,$F3015=$F3016),ROUND($D3014-SUM($K3016:Y3016),0),ROUND(Z3014*$E3015,0)),IF(LataProjekcji>$F3015,0,ROUND(Z3014*$E3015,0))),0),0)","v":0},{"$f":"IF(AND($G3014,NOT(ISTEXT($G3013)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3015,IF(AND($G3015=$G3016,$F3015=$F3016),ROUND($D3014-SUM($K3016:Z3016),0),ROUND(AA3014*$E3015,0)),IF(LataProjekcji>$F3015,0,ROUND(AA3014*$E3015,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D3014>10,ROUND((D3016-1)*E3015,0),E3015)","v":0},{"$f":"D3014-D3017","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1864","v":"nazwa ST: "},null,{"$f":"D1864","v":1567},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1865","v":0},{"$f":"E1865","v":0},{"$f":"IF(D3021>10,F1865,1)","v":1},{"$f":"IF(OR(ISBLANK(OFFSET($E$269,$D3019,0)),ISTEXT(OFFSET($E$269,$D3019,0))),\"brak daty\",IF(D3021>10,EDATE(OFFSET($E$269,$D3019,0),D3023),DATE(D3020,E3020,1)))","v":"brak daty"},{"$f":"SUM(K3020:AA3020)=D3023","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3020=LataProjekcji,$F3020,IF($D3020<LataProjekcji,IF((SUM(K3020)+12)<$D3023,12,$D3023-SUM(K3020)),0)),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3020=LataProjekcji,$F3020,IF($D3020<LataProjekcji,IF((SUM($K3020:K3020)+12)<$D3023,12,$D3023-SUM($K3020:K3020)),0)),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3020=LataProjekcji,$F3020,IF($D3020<LataProjekcji,IF((SUM($K3020:L3020)+12)<$D3023,12,$D3023-SUM($K3020:L3020)),0)),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3020=LataProjekcji,$F3020,IF($D3020<LataProjekcji,IF((SUM($K3020:M3020)+12)<$D3023,12,$D3023-SUM($K3020:M3020)),0)),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3020=LataProjekcji,$F3020,IF($D3020<LataProjekcji,IF((SUM($K3020:N3020)+12)<$D3023,12,$D3023-SUM($K3020:N3020)),0)),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3020=LataProjekcji,$F3020,IF($D3020<LataProjekcji,IF((SUM($K3020:O3020)+12)<$D3023,12,$D3023-SUM($K3020:O3020)),0)),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3020=LataProjekcji,$F3020,IF($D3020<LataProjekcji,IF((SUM($K3020:P3020)+12)<$D3023,12,$D3023-SUM($K3020:P3020)),0)),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3020=LataProjekcji,$F3020,IF($D3020<LataProjekcji,IF((SUM($K3020:Q3020)+12)<$D3023,12,$D3023-SUM($K3020:Q3020)),0)),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3020=LataProjekcji,$F3020,IF($D3020<LataProjekcji,IF((SUM($K3020:R3020)+12)<$D3023,12,$D3023-SUM($K3020:R3020)),0)),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3020=LataProjekcji,$F3020,IF($D3020<LataProjekcji,IF((SUM($K3020:S3020)+12)<$D3023,12,$D3023-SUM($K3020:S3020)),0)),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3020=LataProjekcji,$F3020,IF($D3020<LataProjekcji,IF((SUM($K3020:T3020)+12)<$D3023,12,$D3023-SUM($K3020:T3020)),0)),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3020=LataProjekcji,$F3020,IF($D3020<LataProjekcji,IF((SUM($K3020:U3020)+12)<$D3023,12,$D3023-SUM($K3020:U3020)),0)),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3020=LataProjekcji,$F3020,IF($D3020<LataProjekcji,IF((SUM($K3020:V3020)+12)<$D3023,12,$D3023-SUM($K3020:V3020)),0)),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3020=LataProjekcji,$F3020,IF($D3020<LataProjekcji,IF((SUM($K3020:W3020)+12)<$D3023,12,$D3023-SUM($K3020:W3020)),0)),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3020=LataProjekcji,$F3020,IF($D3020<LataProjekcji,IF((SUM($K3020:X3020)+12)<$D3023,12,$D3023-SUM($K3020:X3020)),0)),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3020=LataProjekcji,$F3020,IF($D3020<LataProjekcji,IF((SUM($K3020:Y3020)+12)<$D3023,12,$D3023-SUM($K3020:Y3020)),0)),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3020=LataProjekcji,$F3020,IF($D3020<LataProjekcji,IF((SUM($K3020:Z3020)+12)<$D3023,12,$D3023-SUM($K3020:Z3020)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1866","v":0},{"$f":"E1866","v":0},{"$f":"F1866","v":0},{"$f":"NOT(ISBLANK(am_maszyny))","v":false},{"$f":"SUM(K3021:AA3021)=E3023","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3020=LataProjekcji,IF($F3020>$E3023,$E3023,$F3020),IF($D3023>=$E3023,(IF($D3020<LataProjekcji,IF((SUM(J3021:$K3021)+12)<$E3023,12,$E3023-SUM(J3021:$K3021)),0)),(IF($D3020<LataProjekcji,IF((SUM(J3021:$K3021)+12)<$D3023,12,$D3023-SUM(J3021:$K3021)),0)))),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3020=LataProjekcji,IF($F3020>$E3023,$E3023,$F3020),IF($D3023>=$E3023,(IF($D3020<LataProjekcji,IF((SUM($K3021:K3021)+12)<$E3023,12,$E3023-SUM($K3021:K3021)),0)),(IF($D3020<LataProjekcji,IF((SUM($K3021:K3021)+12)<$D3023,12,$D3023-SUM($K3021:K3021)),0)))),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3020=LataProjekcji,IF($F3020>$E3023,$E3023,$F3020),IF($D3023>=$E3023,(IF($D3020<LataProjekcji,IF((SUM($K3021:L3021)+12)<$E3023,12,$E3023-SUM($K3021:L3021)),0)),(IF($D3020<LataProjekcji,IF((SUM($K3021:L3021)+12)<$D3023,12,$D3023-SUM($K3021:L3021)),0)))),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3020=LataProjekcji,IF($F3020>$E3023,$E3023,$F3020),IF($D3023>=$E3023,(IF($D3020<LataProjekcji,IF((SUM($K3021:M3021)+12)<$E3023,12,$E3023-SUM($K3021:M3021)),0)),(IF($D3020<LataProjekcji,IF((SUM($K3021:M3021)+12)<$D3023,12,$D3023-SUM($K3021:M3021)),0)))),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3020=LataProjekcji,IF($F3020>$E3023,$E3023,$F3020),IF($D3023>=$E3023,(IF($D3020<LataProjekcji,IF((SUM($K3021:N3021)+12)<$E3023,12,$E3023-SUM($K3021:N3021)),0)),(IF($D3020<LataProjekcji,IF((SUM($K3021:N3021)+12)<$D3023,12,$D3023-SUM($K3021:N3021)),0)))),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3020=LataProjekcji,IF($F3020>$E3023,$E3023,$F3020),IF($D3023>=$E3023,(IF($D3020<LataProjekcji,IF((SUM($K3021:O3021)+12)<$E3023,12,$E3023-SUM($K3021:O3021)),0)),(IF($D3020<LataProjekcji,IF((SUM($K3021:O3021)+12)<$D3023,12,$D3023-SUM($K3021:O3021)),0)))),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3020=LataProjekcji,IF($F3020>$E3023,$E3023,$F3020),IF($D3023>=$E3023,(IF($D3020<LataProjekcji,IF((SUM($K3021:P3021)+12)<$E3023,12,$E3023-SUM($K3021:P3021)),0)),(IF($D3020<LataProjekcji,IF((SUM($K3021:P3021)+12)<$D3023,12,$D3023-SUM($K3021:P3021)),0)))),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3020=LataProjekcji,IF($F3020>$E3023,$E3023,$F3020),IF($D3023>=$E3023,(IF($D3020<LataProjekcji,IF((SUM($K3021:Q3021)+12)<$E3023,12,$E3023-SUM($K3021:Q3021)),0)),(IF($D3020<LataProjekcji,IF((SUM($K3021:Q3021)+12)<$D3023,12,$D3023-SUM($K3021:Q3021)),0)))),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3020=LataProjekcji,IF($F3020>$E3023,$E3023,$F3020),IF($D3023>=$E3023,(IF($D3020<LataProjekcji,IF((SUM($K3021:R3021)+12)<$E3023,12,$E3023-SUM($K3021:R3021)),0)),(IF($D3020<LataProjekcji,IF((SUM($K3021:R3021)+12)<$D3023,12,$D3023-SUM($K3021:R3021)),0)))),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3020=LataProjekcji,IF($F3020>$E3023,$E3023,$F3020),IF($D3023>=$E3023,(IF($D3020<LataProjekcji,IF((SUM($K3021:S3021)+12)<$E3023,12,$E3023-SUM($K3021:S3021)),0)),(IF($D3020<LataProjekcji,IF((SUM($K3021:S3021)+12)<$D3023,12,$D3023-SUM($K3021:S3021)),0)))),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3020=LataProjekcji,IF($F3020>$E3023,$E3023,$F3020),IF($D3023>=$E3023,(IF($D3020<LataProjekcji,IF((SUM($K3021:T3021)+12)<$E3023,12,$E3023-SUM($K3021:T3021)),0)),(IF($D3020<LataProjekcji,IF((SUM($K3021:T3021)+12)<$D3023,12,$D3023-SUM($K3021:T3021)),0)))),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3020=LataProjekcji,IF($F3020>$E3023,$E3023,$F3020),IF($D3023>=$E3023,(IF($D3020<LataProjekcji,IF((SUM($K3021:U3021)+12)<$E3023,12,$E3023-SUM($K3021:U3021)),0)),(IF($D3020<LataProjekcji,IF((SUM($K3021:U3021)+12)<$D3023,12,$D3023-SUM($K3021:U3021)),0)))),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3020=LataProjekcji,IF($F3020>$E3023,$E3023,$F3020),IF($D3023>=$E3023,(IF($D3020<LataProjekcji,IF((SUM($K3021:V3021)+12)<$E3023,12,$E3023-SUM($K3021:V3021)),0)),(IF($D3020<LataProjekcji,IF((SUM($K3021:V3021)+12)<$D3023,12,$D3023-SUM($K3021:V3021)),0)))),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3020=LataProjekcji,IF($F3020>$E3023,$E3023,$F3020),IF($D3023>=$E3023,(IF($D3020<LataProjekcji,IF((SUM($K3021:W3021)+12)<$E3023,12,$E3023-SUM($K3021:W3021)),0)),(IF($D3020<LataProjekcji,IF((SUM($K3021:W3021)+12)<$D3023,12,$D3023-SUM($K3021:W3021)),0)))),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3020=LataProjekcji,IF($F3020>$E3023,$E3023,$F3020),IF($D3023>=$E3023,(IF($D3020<LataProjekcji,IF((SUM($K3021:X3021)+12)<$E3023,12,$E3023-SUM($K3021:X3021)),0)),(IF($D3020<LataProjekcji,IF((SUM($K3021:X3021)+12)<$D3023,12,$D3023-SUM($K3021:X3021)),0)))),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3020=LataProjekcji,IF($F3020>$E3023,$E3023,$F3020),IF($D3023>=$E3023,(IF($D3020<LataProjekcji,IF((SUM($K3021:Y3021)+12)<$E3023,12,$E3023-SUM($K3021:Y3021)),0)),(IF($D3020<LataProjekcji,IF((SUM($K3021:Y3021)+12)<$D3023,12,$D3023-SUM($K3021:Y3021)),0)))),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3020=LataProjekcji,IF($F3020>$E3023,$E3023,$F3020),IF($D3023>=$E3023,(IF($D3020<LataProjekcji,IF((SUM($K3021:Z3021)+12)<$E3023,12,$E3023-SUM($K3021:Z3021)),0)),(IF($D3020<LataProjekcji,IF((SUM($K3021:Z3021)+12)<$D3023,12,$D3023-SUM($K3021:Z3021)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1867","v":0},{"$f":"IF(D3021>10,ROUND(D3022/12,2),D3022)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K3022:AA3022)=D3021","v":true},"amortyzacja",null,{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3023,ROUND($D3021,0),ROUND(K3020*$E3022,0)),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3023,ROUND($D3021-SUM(K3022:$K3022),0),ROUND(L3020*$E3022,0)),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3023,ROUND($D3021-SUM($K3022:L3022),0),ROUND(M3020*$E3022,0)),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3023,ROUND($D3021-SUM($K3022:M3022),0),ROUND(N3020*$E3022,0)),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3023,ROUND($D3021-SUM($K3022:N3022),0),ROUND(O3020*$E3022,0)),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3023,ROUND($D3021-SUM($K3022:O3022),0),ROUND(P3020*$E3022,0)),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3023,ROUND($D3021-SUM($K3022:P3022),0),ROUND(Q3020*$E3022,0)),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3023,ROUND($D3021-SUM($K3022:Q3022),0),ROUND(R3020*$E3022,0)),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3023,ROUND($D3021-SUM($K3022:R3022),0),ROUND(S3020*$E3022,0)),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3023,ROUND($D3021-SUM($K3022:S3022),0),ROUND(T3020*$E3022,0)),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3023,ROUND($D3021-SUM($K3022:T3022),0),ROUND(U3020*$E3022,0)),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3023,ROUND($D3021-SUM($K3022:U3022),0),ROUND(V3020*$E3022,0)),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3023,ROUND($D3021-SUM($K3022:V3022),0),ROUND(W3020*$E3022,0)),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3023,ROUND($D3021-SUM($K3022:W3022),0),ROUND(X3020*$E3022,0)),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3023,ROUND($D3021-SUM($K3022:X3022),0),ROUND(Y3020*$E3022,0)),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3023,ROUND($D3021-SUM($K3022:Y3022),0),ROUND(Z3020*$E3022,0)),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3023,ROUND($D3021-SUM($K3022:Z3022),0),ROUND(AA3020*$E3022,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D3021/E3022,0),0)","v":0},{"$f":"IF(D3023=0,0,DATEDIF(DATE(D3020,E3020,1),DATE(F3022,G3022,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G3020),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G3020),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3022,IF(AND($G3022=$G3023,$F3022=$F3023),ROUND($D3021-SUM($K3023),0),ROUND(K3021*$E3022,0)),IF(LataProjekcji>$F3022,0,ROUND(K3021*$E3022,0))),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3022,IF(AND($G3022=$G3023,$F3022=$F3023),ROUND($D3021-SUM($K3023:K3023),0),ROUND(L3021*$E3022,0)),IF(LataProjekcji>$F3022,0,ROUND(L3021*$E3022,0))),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3022,IF(AND($G3022=$G3023,$F3022=$F3023),ROUND($D3021-SUM($K3023:L3023),0),ROUND(M3021*$E3022,0)),IF(LataProjekcji>$F3022,0,ROUND(M3021*$E3022,0))),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3022,IF(AND($G3022=$G3023,$F3022=$F3023),ROUND($D3021-SUM($K3023:M3023),0),ROUND(N3021*$E3022,0)),IF(LataProjekcji>$F3022,0,ROUND(N3021*$E3022,0))),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3022,IF(AND($G3022=$G3023,$F3022=$F3023),ROUND($D3021-SUM($K3023:N3023),0),ROUND(O3021*$E3022,0)),IF(LataProjekcji>$F3022,0,ROUND(O3021*$E3022,0))),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3022,IF(AND($G3022=$G3023,$F3022=$F3023),ROUND($D3021-SUM($K3023:O3023),0),ROUND(P3021*$E3022,0)),IF(LataProjekcji>$F3022,0,ROUND(P3021*$E3022,0))),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3022,IF(AND($G3022=$G3023,$F3022=$F3023),ROUND($D3021-SUM($K3023:P3023),0),ROUND(Q3021*$E3022,0)),IF(LataProjekcji>$F3022,0,ROUND(Q3021*$E3022,0))),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3022,IF(AND($G3022=$G3023,$F3022=$F3023),ROUND($D3021-SUM($K3023:Q3023),0),ROUND(R3021*$E3022,0)),IF(LataProjekcji>$F3022,0,ROUND(R3021*$E3022,0))),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3022,IF(AND($G3022=$G3023,$F3022=$F3023),ROUND($D3021-SUM($K3023:R3023),0),ROUND(S3021*$E3022,0)),IF(LataProjekcji>$F3022,0,ROUND(S3021*$E3022,0))),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3022,IF(AND($G3022=$G3023,$F3022=$F3023),ROUND($D3021-SUM($K3023:S3023),0),ROUND(T3021*$E3022,0)),IF(LataProjekcji>$F3022,0,ROUND(T3021*$E3022,0))),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3022,IF(AND($G3022=$G3023,$F3022=$F3023),ROUND($D3021-SUM($K3023:T3023),0),ROUND(U3021*$E3022,0)),IF(LataProjekcji>$F3022,0,ROUND(U3021*$E3022,0))),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3022,IF(AND($G3022=$G3023,$F3022=$F3023),ROUND($D3021-SUM($K3023:U3023),0),ROUND(V3021*$E3022,0)),IF(LataProjekcji>$F3022,0,ROUND(V3021*$E3022,0))),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3022,IF(AND($G3022=$G3023,$F3022=$F3023),ROUND($D3021-SUM($K3023:V3023),0),ROUND(W3021*$E3022,0)),IF(LataProjekcji>$F3022,0,ROUND(W3021*$E3022,0))),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3022,IF(AND($G3022=$G3023,$F3022=$F3023),ROUND($D3021-SUM($K3023:W3023),0),ROUND(X3021*$E3022,0)),IF(LataProjekcji>$F3022,0,ROUND(X3021*$E3022,0))),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3022,IF(AND($G3022=$G3023,$F3022=$F3023),ROUND($D3021-SUM($K3023:X3023),0),ROUND(Y3021*$E3022,0)),IF(LataProjekcji>$F3022,0,ROUND(Y3021*$E3022,0))),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3022,IF(AND($G3022=$G3023,$F3022=$F3023),ROUND($D3021-SUM($K3023:Y3023),0),ROUND(Z3021*$E3022,0)),IF(LataProjekcji>$F3022,0,ROUND(Z3021*$E3022,0))),0),0)","v":0},{"$f":"IF(AND($G3021,NOT(ISTEXT($G3020)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3022,IF(AND($G3022=$G3023,$F3022=$F3023),ROUND($D3021-SUM($K3023:Z3023),0),ROUND(AA3021*$E3022,0)),IF(LataProjekcji>$F3022,0,ROUND(AA3021*$E3022,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D3021>10,ROUND((D3023-1)*E3022,0),E3022)","v":0},{"$f":"D3021-D3024","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1871","v":"nazwa ST: "},null,{"$f":"D1871","v":1568},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1872","v":0},{"$f":"E1872","v":0},{"$f":"IF(D3028>10,F1872,1)","v":1},{"$f":"IF(OR(ISBLANK(OFFSET($E$269,$D3026,0)),ISTEXT(OFFSET($E$269,$D3026,0))),\"brak daty\",IF(D3028>10,EDATE(OFFSET($E$269,$D3026,0),D3030),DATE(D3027,E3027,1)))","v":"brak daty"},{"$f":"SUM(K3027:AA3027)=D3030","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3027=LataProjekcji,$F3027,IF($D3027<LataProjekcji,IF((SUM(K3027)+12)<$D3030,12,$D3030-SUM(K3027)),0)),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3027=LataProjekcji,$F3027,IF($D3027<LataProjekcji,IF((SUM($K3027:K3027)+12)<$D3030,12,$D3030-SUM($K3027:K3027)),0)),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3027=LataProjekcji,$F3027,IF($D3027<LataProjekcji,IF((SUM($K3027:L3027)+12)<$D3030,12,$D3030-SUM($K3027:L3027)),0)),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3027=LataProjekcji,$F3027,IF($D3027<LataProjekcji,IF((SUM($K3027:M3027)+12)<$D3030,12,$D3030-SUM($K3027:M3027)),0)),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3027=LataProjekcji,$F3027,IF($D3027<LataProjekcji,IF((SUM($K3027:N3027)+12)<$D3030,12,$D3030-SUM($K3027:N3027)),0)),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3027=LataProjekcji,$F3027,IF($D3027<LataProjekcji,IF((SUM($K3027:O3027)+12)<$D3030,12,$D3030-SUM($K3027:O3027)),0)),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3027=LataProjekcji,$F3027,IF($D3027<LataProjekcji,IF((SUM($K3027:P3027)+12)<$D3030,12,$D3030-SUM($K3027:P3027)),0)),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3027=LataProjekcji,$F3027,IF($D3027<LataProjekcji,IF((SUM($K3027:Q3027)+12)<$D3030,12,$D3030-SUM($K3027:Q3027)),0)),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3027=LataProjekcji,$F3027,IF($D3027<LataProjekcji,IF((SUM($K3027:R3027)+12)<$D3030,12,$D3030-SUM($K3027:R3027)),0)),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3027=LataProjekcji,$F3027,IF($D3027<LataProjekcji,IF((SUM($K3027:S3027)+12)<$D3030,12,$D3030-SUM($K3027:S3027)),0)),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3027=LataProjekcji,$F3027,IF($D3027<LataProjekcji,IF((SUM($K3027:T3027)+12)<$D3030,12,$D3030-SUM($K3027:T3027)),0)),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3027=LataProjekcji,$F3027,IF($D3027<LataProjekcji,IF((SUM($K3027:U3027)+12)<$D3030,12,$D3030-SUM($K3027:U3027)),0)),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3027=LataProjekcji,$F3027,IF($D3027<LataProjekcji,IF((SUM($K3027:V3027)+12)<$D3030,12,$D3030-SUM($K3027:V3027)),0)),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3027=LataProjekcji,$F3027,IF($D3027<LataProjekcji,IF((SUM($K3027:W3027)+12)<$D3030,12,$D3030-SUM($K3027:W3027)),0)),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3027=LataProjekcji,$F3027,IF($D3027<LataProjekcji,IF((SUM($K3027:X3027)+12)<$D3030,12,$D3030-SUM($K3027:X3027)),0)),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3027=LataProjekcji,$F3027,IF($D3027<LataProjekcji,IF((SUM($K3027:Y3027)+12)<$D3030,12,$D3030-SUM($K3027:Y3027)),0)),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3027=LataProjekcji,$F3027,IF($D3027<LataProjekcji,IF((SUM($K3027:Z3027)+12)<$D3030,12,$D3030-SUM($K3027:Z3027)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1873","v":0},{"$f":"E1873","v":0},{"$f":"F1873","v":0},{"$f":"NOT(ISBLANK(am_maszyny))","v":false},{"$f":"SUM(K3028:AA3028)=E3030","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3027=LataProjekcji,IF($F3027>$E3030,$E3030,$F3027),IF($D3030>=$E3030,(IF($D3027<LataProjekcji,IF((SUM(J3028:$K3028)+12)<$E3030,12,$E3030-SUM(J3028:$K3028)),0)),(IF($D3027<LataProjekcji,IF((SUM(J3028:$K3028)+12)<$D3030,12,$D3030-SUM(J3028:$K3028)),0)))),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3027=LataProjekcji,IF($F3027>$E3030,$E3030,$F3027),IF($D3030>=$E3030,(IF($D3027<LataProjekcji,IF((SUM($K3028:K3028)+12)<$E3030,12,$E3030-SUM($K3028:K3028)),0)),(IF($D3027<LataProjekcji,IF((SUM($K3028:K3028)+12)<$D3030,12,$D3030-SUM($K3028:K3028)),0)))),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3027=LataProjekcji,IF($F3027>$E3030,$E3030,$F3027),IF($D3030>=$E3030,(IF($D3027<LataProjekcji,IF((SUM($K3028:L3028)+12)<$E3030,12,$E3030-SUM($K3028:L3028)),0)),(IF($D3027<LataProjekcji,IF((SUM($K3028:L3028)+12)<$D3030,12,$D3030-SUM($K3028:L3028)),0)))),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3027=LataProjekcji,IF($F3027>$E3030,$E3030,$F3027),IF($D3030>=$E3030,(IF($D3027<LataProjekcji,IF((SUM($K3028:M3028)+12)<$E3030,12,$E3030-SUM($K3028:M3028)),0)),(IF($D3027<LataProjekcji,IF((SUM($K3028:M3028)+12)<$D3030,12,$D3030-SUM($K3028:M3028)),0)))),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3027=LataProjekcji,IF($F3027>$E3030,$E3030,$F3027),IF($D3030>=$E3030,(IF($D3027<LataProjekcji,IF((SUM($K3028:N3028)+12)<$E3030,12,$E3030-SUM($K3028:N3028)),0)),(IF($D3027<LataProjekcji,IF((SUM($K3028:N3028)+12)<$D3030,12,$D3030-SUM($K3028:N3028)),0)))),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3027=LataProjekcji,IF($F3027>$E3030,$E3030,$F3027),IF($D3030>=$E3030,(IF($D3027<LataProjekcji,IF((SUM($K3028:O3028)+12)<$E3030,12,$E3030-SUM($K3028:O3028)),0)),(IF($D3027<LataProjekcji,IF((SUM($K3028:O3028)+12)<$D3030,12,$D3030-SUM($K3028:O3028)),0)))),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3027=LataProjekcji,IF($F3027>$E3030,$E3030,$F3027),IF($D3030>=$E3030,(IF($D3027<LataProjekcji,IF((SUM($K3028:P3028)+12)<$E3030,12,$E3030-SUM($K3028:P3028)),0)),(IF($D3027<LataProjekcji,IF((SUM($K3028:P3028)+12)<$D3030,12,$D3030-SUM($K3028:P3028)),0)))),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3027=LataProjekcji,IF($F3027>$E3030,$E3030,$F3027),IF($D3030>=$E3030,(IF($D3027<LataProjekcji,IF((SUM($K3028:Q3028)+12)<$E3030,12,$E3030-SUM($K3028:Q3028)),0)),(IF($D3027<LataProjekcji,IF((SUM($K3028:Q3028)+12)<$D3030,12,$D3030-SUM($K3028:Q3028)),0)))),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3027=LataProjekcji,IF($F3027>$E3030,$E3030,$F3027),IF($D3030>=$E3030,(IF($D3027<LataProjekcji,IF((SUM($K3028:R3028)+12)<$E3030,12,$E3030-SUM($K3028:R3028)),0)),(IF($D3027<LataProjekcji,IF((SUM($K3028:R3028)+12)<$D3030,12,$D3030-SUM($K3028:R3028)),0)))),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3027=LataProjekcji,IF($F3027>$E3030,$E3030,$F3027),IF($D3030>=$E3030,(IF($D3027<LataProjekcji,IF((SUM($K3028:S3028)+12)<$E3030,12,$E3030-SUM($K3028:S3028)),0)),(IF($D3027<LataProjekcji,IF((SUM($K3028:S3028)+12)<$D3030,12,$D3030-SUM($K3028:S3028)),0)))),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3027=LataProjekcji,IF($F3027>$E3030,$E3030,$F3027),IF($D3030>=$E3030,(IF($D3027<LataProjekcji,IF((SUM($K3028:T3028)+12)<$E3030,12,$E3030-SUM($K3028:T3028)),0)),(IF($D3027<LataProjekcji,IF((SUM($K3028:T3028)+12)<$D3030,12,$D3030-SUM($K3028:T3028)),0)))),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3027=LataProjekcji,IF($F3027>$E3030,$E3030,$F3027),IF($D3030>=$E3030,(IF($D3027<LataProjekcji,IF((SUM($K3028:U3028)+12)<$E3030,12,$E3030-SUM($K3028:U3028)),0)),(IF($D3027<LataProjekcji,IF((SUM($K3028:U3028)+12)<$D3030,12,$D3030-SUM($K3028:U3028)),0)))),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3027=LataProjekcji,IF($F3027>$E3030,$E3030,$F3027),IF($D3030>=$E3030,(IF($D3027<LataProjekcji,IF((SUM($K3028:V3028)+12)<$E3030,12,$E3030-SUM($K3028:V3028)),0)),(IF($D3027<LataProjekcji,IF((SUM($K3028:V3028)+12)<$D3030,12,$D3030-SUM($K3028:V3028)),0)))),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3027=LataProjekcji,IF($F3027>$E3030,$E3030,$F3027),IF($D3030>=$E3030,(IF($D3027<LataProjekcji,IF((SUM($K3028:W3028)+12)<$E3030,12,$E3030-SUM($K3028:W3028)),0)),(IF($D3027<LataProjekcji,IF((SUM($K3028:W3028)+12)<$D3030,12,$D3030-SUM($K3028:W3028)),0)))),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3027=LataProjekcji,IF($F3027>$E3030,$E3030,$F3027),IF($D3030>=$E3030,(IF($D3027<LataProjekcji,IF((SUM($K3028:X3028)+12)<$E3030,12,$E3030-SUM($K3028:X3028)),0)),(IF($D3027<LataProjekcji,IF((SUM($K3028:X3028)+12)<$D3030,12,$D3030-SUM($K3028:X3028)),0)))),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3027=LataProjekcji,IF($F3027>$E3030,$E3030,$F3027),IF($D3030>=$E3030,(IF($D3027<LataProjekcji,IF((SUM($K3028:Y3028)+12)<$E3030,12,$E3030-SUM($K3028:Y3028)),0)),(IF($D3027<LataProjekcji,IF((SUM($K3028:Y3028)+12)<$D3030,12,$D3030-SUM($K3028:Y3028)),0)))),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3027=LataProjekcji,IF($F3027>$E3030,$E3030,$F3027),IF($D3030>=$E3030,(IF($D3027<LataProjekcji,IF((SUM($K3028:Z3028)+12)<$E3030,12,$E3030-SUM($K3028:Z3028)),0)),(IF($D3027<LataProjekcji,IF((SUM($K3028:Z3028)+12)<$D3030,12,$D3030-SUM($K3028:Z3028)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1874","v":0},{"$f":"IF(D3028>10,ROUND(D3029/12,2),D3029)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K3029:AA3029)=D3028","v":true},"amortyzacja",null,{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3030,ROUND($D3028,0),ROUND(K3027*$E3029,0)),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3030,ROUND($D3028-SUM(K3029:$K3029),0),ROUND(L3027*$E3029,0)),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3030,ROUND($D3028-SUM($K3029:L3029),0),ROUND(M3027*$E3029,0)),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3030,ROUND($D3028-SUM($K3029:M3029),0),ROUND(N3027*$E3029,0)),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3030,ROUND($D3028-SUM($K3029:N3029),0),ROUND(O3027*$E3029,0)),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3030,ROUND($D3028-SUM($K3029:O3029),0),ROUND(P3027*$E3029,0)),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3030,ROUND($D3028-SUM($K3029:P3029),0),ROUND(Q3027*$E3029,0)),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3030,ROUND($D3028-SUM($K3029:Q3029),0),ROUND(R3027*$E3029,0)),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3030,ROUND($D3028-SUM($K3029:R3029),0),ROUND(S3027*$E3029,0)),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3030,ROUND($D3028-SUM($K3029:S3029),0),ROUND(T3027*$E3029,0)),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3030,ROUND($D3028-SUM($K3029:T3029),0),ROUND(U3027*$E3029,0)),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3030,ROUND($D3028-SUM($K3029:U3029),0),ROUND(V3027*$E3029,0)),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3030,ROUND($D3028-SUM($K3029:V3029),0),ROUND(W3027*$E3029,0)),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3030,ROUND($D3028-SUM($K3029:W3029),0),ROUND(X3027*$E3029,0)),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3030,ROUND($D3028-SUM($K3029:X3029),0),ROUND(Y3027*$E3029,0)),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3030,ROUND($D3028-SUM($K3029:Y3029),0),ROUND(Z3027*$E3029,0)),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3030,ROUND($D3028-SUM($K3029:Z3029),0),ROUND(AA3027*$E3029,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D3028/E3029,0),0)","v":0},{"$f":"IF(D3030=0,0,DATEDIF(DATE(D3027,E3027,1),DATE(F3029,G3029,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G3027),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G3027),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3029,IF(AND($G3029=$G3030,$F3029=$F3030),ROUND($D3028-SUM($K3030),0),ROUND(K3028*$E3029,0)),IF(LataProjekcji>$F3029,0,ROUND(K3028*$E3029,0))),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3029,IF(AND($G3029=$G3030,$F3029=$F3030),ROUND($D3028-SUM($K3030:K3030),0),ROUND(L3028*$E3029,0)),IF(LataProjekcji>$F3029,0,ROUND(L3028*$E3029,0))),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3029,IF(AND($G3029=$G3030,$F3029=$F3030),ROUND($D3028-SUM($K3030:L3030),0),ROUND(M3028*$E3029,0)),IF(LataProjekcji>$F3029,0,ROUND(M3028*$E3029,0))),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3029,IF(AND($G3029=$G3030,$F3029=$F3030),ROUND($D3028-SUM($K3030:M3030),0),ROUND(N3028*$E3029,0)),IF(LataProjekcji>$F3029,0,ROUND(N3028*$E3029,0))),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3029,IF(AND($G3029=$G3030,$F3029=$F3030),ROUND($D3028-SUM($K3030:N3030),0),ROUND(O3028*$E3029,0)),IF(LataProjekcji>$F3029,0,ROUND(O3028*$E3029,0))),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3029,IF(AND($G3029=$G3030,$F3029=$F3030),ROUND($D3028-SUM($K3030:O3030),0),ROUND(P3028*$E3029,0)),IF(LataProjekcji>$F3029,0,ROUND(P3028*$E3029,0))),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3029,IF(AND($G3029=$G3030,$F3029=$F3030),ROUND($D3028-SUM($K3030:P3030),0),ROUND(Q3028*$E3029,0)),IF(LataProjekcji>$F3029,0,ROUND(Q3028*$E3029,0))),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3029,IF(AND($G3029=$G3030,$F3029=$F3030),ROUND($D3028-SUM($K3030:Q3030),0),ROUND(R3028*$E3029,0)),IF(LataProjekcji>$F3029,0,ROUND(R3028*$E3029,0))),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3029,IF(AND($G3029=$G3030,$F3029=$F3030),ROUND($D3028-SUM($K3030:R3030),0),ROUND(S3028*$E3029,0)),IF(LataProjekcji>$F3029,0,ROUND(S3028*$E3029,0))),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3029,IF(AND($G3029=$G3030,$F3029=$F3030),ROUND($D3028-SUM($K3030:S3030),0),ROUND(T3028*$E3029,0)),IF(LataProjekcji>$F3029,0,ROUND(T3028*$E3029,0))),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3029,IF(AND($G3029=$G3030,$F3029=$F3030),ROUND($D3028-SUM($K3030:T3030),0),ROUND(U3028*$E3029,0)),IF(LataProjekcji>$F3029,0,ROUND(U3028*$E3029,0))),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3029,IF(AND($G3029=$G3030,$F3029=$F3030),ROUND($D3028-SUM($K3030:U3030),0),ROUND(V3028*$E3029,0)),IF(LataProjekcji>$F3029,0,ROUND(V3028*$E3029,0))),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3029,IF(AND($G3029=$G3030,$F3029=$F3030),ROUND($D3028-SUM($K3030:V3030),0),ROUND(W3028*$E3029,0)),IF(LataProjekcji>$F3029,0,ROUND(W3028*$E3029,0))),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3029,IF(AND($G3029=$G3030,$F3029=$F3030),ROUND($D3028-SUM($K3030:W3030),0),ROUND(X3028*$E3029,0)),IF(LataProjekcji>$F3029,0,ROUND(X3028*$E3029,0))),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3029,IF(AND($G3029=$G3030,$F3029=$F3030),ROUND($D3028-SUM($K3030:X3030),0),ROUND(Y3028*$E3029,0)),IF(LataProjekcji>$F3029,0,ROUND(Y3028*$E3029,0))),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3029,IF(AND($G3029=$G3030,$F3029=$F3030),ROUND($D3028-SUM($K3030:Y3030),0),ROUND(Z3028*$E3029,0)),IF(LataProjekcji>$F3029,0,ROUND(Z3028*$E3029,0))),0),0)","v":0},{"$f":"IF(AND($G3028,NOT(ISTEXT($G3027)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3029,IF(AND($G3029=$G3030,$F3029=$F3030),ROUND($D3028-SUM($K3030:Z3030),0),ROUND(AA3028*$E3029,0)),IF(LataProjekcji>$F3029,0,ROUND(AA3028*$E3029,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D3028>10,ROUND((D3030-1)*E3029,0),E3029)","v":0},{"$f":"D3028-D3031","v":0}]
[]
[]
[null,{"$f":"\"Grupa ST: \"&B1882","v":"Grupa ST: ŚRODKI TRANSPORTU"}]
[null,{"$f":"\"nazwa ST: \"&B1883","v":"nazwa ST: 0"},null,{"$f":"D1883","v":305},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1884","v":1900},{"$f":"E1884","v":1},{"$f":"IF(D3037>10,F1884,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D3035,0)),\"brak daty\",IF(D3037>10,EDATE(OFFSET($E$269,$D3035,0),D3039),DATE(D3036,E3036,1)))","v":"brak daty"},{"$f":"SUM(K3036:AA3036)=D3039","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3036=LataProjekcji,$F3036,IF($D3036<LataProjekcji,IF((SUM(K3036)+12)<$D3039,12,$D3039-SUM(K3036)),0)),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3036=LataProjekcji,$F3036,IF($D3036<LataProjekcji,IF((SUM($K3036:K3036)+12)<$D3039,12,$D3039-SUM($K3036:K3036)),0)),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3036=LataProjekcji,$F3036,IF($D3036<LataProjekcji,IF((SUM($K3036:L3036)+12)<$D3039,12,$D3039-SUM($K3036:L3036)),0)),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3036=LataProjekcji,$F3036,IF($D3036<LataProjekcji,IF((SUM($K3036:M3036)+12)<$D3039,12,$D3039-SUM($K3036:M3036)),0)),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3036=LataProjekcji,$F3036,IF($D3036<LataProjekcji,IF((SUM($K3036:N3036)+12)<$D3039,12,$D3039-SUM($K3036:N3036)),0)),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3036=LataProjekcji,$F3036,IF($D3036<LataProjekcji,IF((SUM($K3036:O3036)+12)<$D3039,12,$D3039-SUM($K3036:O3036)),0)),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3036=LataProjekcji,$F3036,IF($D3036<LataProjekcji,IF((SUM($K3036:P3036)+12)<$D3039,12,$D3039-SUM($K3036:P3036)),0)),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3036=LataProjekcji,$F3036,IF($D3036<LataProjekcji,IF((SUM($K3036:Q3036)+12)<$D3039,12,$D3039-SUM($K3036:Q3036)),0)),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3036=LataProjekcji,$F3036,IF($D3036<LataProjekcji,IF((SUM($K3036:R3036)+12)<$D3039,12,$D3039-SUM($K3036:R3036)),0)),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3036=LataProjekcji,$F3036,IF($D3036<LataProjekcji,IF((SUM($K3036:S3036)+12)<$D3039,12,$D3039-SUM($K3036:S3036)),0)),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3036=LataProjekcji,$F3036,IF($D3036<LataProjekcji,IF((SUM($K3036:T3036)+12)<$D3039,12,$D3039-SUM($K3036:T3036)),0)),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3036=LataProjekcji,$F3036,IF($D3036<LataProjekcji,IF((SUM($K3036:U3036)+12)<$D3039,12,$D3039-SUM($K3036:U3036)),0)),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3036=LataProjekcji,$F3036,IF($D3036<LataProjekcji,IF((SUM($K3036:V3036)+12)<$D3039,12,$D3039-SUM($K3036:V3036)),0)),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3036=LataProjekcji,$F3036,IF($D3036<LataProjekcji,IF((SUM($K3036:W3036)+12)<$D3039,12,$D3039-SUM($K3036:W3036)),0)),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3036=LataProjekcji,$F3036,IF($D3036<LataProjekcji,IF((SUM($K3036:X3036)+12)<$D3039,12,$D3039-SUM($K3036:X3036)),0)),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3036=LataProjekcji,$F3036,IF($D3036<LataProjekcji,IF((SUM($K3036:Y3036)+12)<$D3039,12,$D3039-SUM($K3036:Y3036)),0)),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3036=LataProjekcji,$F3036,IF($D3036<LataProjekcji,IF((SUM($K3036:Z3036)+12)<$D3039,12,$D3039-SUM($K3036:Z3036)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1885","v":0},{"$f":"E1885","v":0},{"$f":"F1885","v":0},{"$f":"NOT(ISBLANK(am_transport))","v":false},{"$f":"SUM(K3037:AA3037)=E3039","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3036=LataProjekcji,IF($F3036>$E3039,$E3039,$F3036),IF($D3039>=$E3039,(IF($D3036<LataProjekcji,IF((SUM(J3037:$K3037)+12)<$E3039,12,$E3039-SUM(J3037:$K3037)),0)),(IF($D3036<LataProjekcji,IF((SUM(J3037:$K3037)+12)<$D3039,12,$D3039-SUM(J3037:$K3037)),0)))),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3036=LataProjekcji,IF($F3036>$E3039,$E3039,$F3036),IF($D3039>=$E3039,(IF($D3036<LataProjekcji,IF((SUM($K3037:K3037)+12)<$E3039,12,$E3039-SUM($K3037:K3037)),0)),(IF($D3036<LataProjekcji,IF((SUM($K3037:K3037)+12)<$D3039,12,$D3039-SUM($K3037:K3037)),0)))),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3036=LataProjekcji,IF($F3036>$E3039,$E3039,$F3036),IF($D3039>=$E3039,(IF($D3036<LataProjekcji,IF((SUM($K3037:L3037)+12)<$E3039,12,$E3039-SUM($K3037:L3037)),0)),(IF($D3036<LataProjekcji,IF((SUM($K3037:L3037)+12)<$D3039,12,$D3039-SUM($K3037:L3037)),0)))),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3036=LataProjekcji,IF($F3036>$E3039,$E3039,$F3036),IF($D3039>=$E3039,(IF($D3036<LataProjekcji,IF((SUM($K3037:M3037)+12)<$E3039,12,$E3039-SUM($K3037:M3037)),0)),(IF($D3036<LataProjekcji,IF((SUM($K3037:M3037)+12)<$D3039,12,$D3039-SUM($K3037:M3037)),0)))),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3036=LataProjekcji,IF($F3036>$E3039,$E3039,$F3036),IF($D3039>=$E3039,(IF($D3036<LataProjekcji,IF((SUM($K3037:N3037)+12)<$E3039,12,$E3039-SUM($K3037:N3037)),0)),(IF($D3036<LataProjekcji,IF((SUM($K3037:N3037)+12)<$D3039,12,$D3039-SUM($K3037:N3037)),0)))),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3036=LataProjekcji,IF($F3036>$E3039,$E3039,$F3036),IF($D3039>=$E3039,(IF($D3036<LataProjekcji,IF((SUM($K3037:O3037)+12)<$E3039,12,$E3039-SUM($K3037:O3037)),0)),(IF($D3036<LataProjekcji,IF((SUM($K3037:O3037)+12)<$D3039,12,$D3039-SUM($K3037:O3037)),0)))),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3036=LataProjekcji,IF($F3036>$E3039,$E3039,$F3036),IF($D3039>=$E3039,(IF($D3036<LataProjekcji,IF((SUM($K3037:P3037)+12)<$E3039,12,$E3039-SUM($K3037:P3037)),0)),(IF($D3036<LataProjekcji,IF((SUM($K3037:P3037)+12)<$D3039,12,$D3039-SUM($K3037:P3037)),0)))),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3036=LataProjekcji,IF($F3036>$E3039,$E3039,$F3036),IF($D3039>=$E3039,(IF($D3036<LataProjekcji,IF((SUM($K3037:Q3037)+12)<$E3039,12,$E3039-SUM($K3037:Q3037)),0)),(IF($D3036<LataProjekcji,IF((SUM($K3037:Q3037)+12)<$D3039,12,$D3039-SUM($K3037:Q3037)),0)))),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3036=LataProjekcji,IF($F3036>$E3039,$E3039,$F3036),IF($D3039>=$E3039,(IF($D3036<LataProjekcji,IF((SUM($K3037:R3037)+12)<$E3039,12,$E3039-SUM($K3037:R3037)),0)),(IF($D3036<LataProjekcji,IF((SUM($K3037:R3037)+12)<$D3039,12,$D3039-SUM($K3037:R3037)),0)))),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3036=LataProjekcji,IF($F3036>$E3039,$E3039,$F3036),IF($D3039>=$E3039,(IF($D3036<LataProjekcji,IF((SUM($K3037:S3037)+12)<$E3039,12,$E3039-SUM($K3037:S3037)),0)),(IF($D3036<LataProjekcji,IF((SUM($K3037:S3037)+12)<$D3039,12,$D3039-SUM($K3037:S3037)),0)))),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3036=LataProjekcji,IF($F3036>$E3039,$E3039,$F3036),IF($D3039>=$E3039,(IF($D3036<LataProjekcji,IF((SUM($K3037:T3037)+12)<$E3039,12,$E3039-SUM($K3037:T3037)),0)),(IF($D3036<LataProjekcji,IF((SUM($K3037:T3037)+12)<$D3039,12,$D3039-SUM($K3037:T3037)),0)))),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3036=LataProjekcji,IF($F3036>$E3039,$E3039,$F3036),IF($D3039>=$E3039,(IF($D3036<LataProjekcji,IF((SUM($K3037:U3037)+12)<$E3039,12,$E3039-SUM($K3037:U3037)),0)),(IF($D3036<LataProjekcji,IF((SUM($K3037:U3037)+12)<$D3039,12,$D3039-SUM($K3037:U3037)),0)))),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3036=LataProjekcji,IF($F3036>$E3039,$E3039,$F3036),IF($D3039>=$E3039,(IF($D3036<LataProjekcji,IF((SUM($K3037:V3037)+12)<$E3039,12,$E3039-SUM($K3037:V3037)),0)),(IF($D3036<LataProjekcji,IF((SUM($K3037:V3037)+12)<$D3039,12,$D3039-SUM($K3037:V3037)),0)))),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3036=LataProjekcji,IF($F3036>$E3039,$E3039,$F3036),IF($D3039>=$E3039,(IF($D3036<LataProjekcji,IF((SUM($K3037:W3037)+12)<$E3039,12,$E3039-SUM($K3037:W3037)),0)),(IF($D3036<LataProjekcji,IF((SUM($K3037:W3037)+12)<$D3039,12,$D3039-SUM($K3037:W3037)),0)))),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3036=LataProjekcji,IF($F3036>$E3039,$E3039,$F3036),IF($D3039>=$E3039,(IF($D3036<LataProjekcji,IF((SUM($K3037:X3037)+12)<$E3039,12,$E3039-SUM($K3037:X3037)),0)),(IF($D3036<LataProjekcji,IF((SUM($K3037:X3037)+12)<$D3039,12,$D3039-SUM($K3037:X3037)),0)))),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3036=LataProjekcji,IF($F3036>$E3039,$E3039,$F3036),IF($D3039>=$E3039,(IF($D3036<LataProjekcji,IF((SUM($K3037:Y3037)+12)<$E3039,12,$E3039-SUM($K3037:Y3037)),0)),(IF($D3036<LataProjekcji,IF((SUM($K3037:Y3037)+12)<$D3039,12,$D3039-SUM($K3037:Y3037)),0)))),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3036=LataProjekcji,IF($F3036>$E3039,$E3039,$F3036),IF($D3039>=$E3039,(IF($D3036<LataProjekcji,IF((SUM($K3037:Z3037)+12)<$E3039,12,$E3039-SUM($K3037:Z3037)),0)),(IF($D3036<LataProjekcji,IF((SUM($K3037:Z3037)+12)<$D3039,12,$D3039-SUM($K3037:Z3037)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1886","v":0},{"$f":"IF(D3037>10,ROUND(D3038/12,2),D3038)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K3038:AA3038)=D3037","v":true},"amortyzacja",null,{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3039,ROUND($D3037,0),ROUND(K3036*$E3038,0)),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3039,ROUND($D3037-SUM(K3038:$K3038),0),ROUND(L3036*$E3038,0)),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3039,ROUND($D3037-SUM($K3038:L3038),0),ROUND(M3036*$E3038,0)),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3039,ROUND($D3037-SUM($K3038:M3038),0),ROUND(N3036*$E3038,0)),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3039,ROUND($D3037-SUM($K3038:N3038),0),ROUND(O3036*$E3038,0)),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3039,ROUND($D3037-SUM($K3038:O3038),0),ROUND(P3036*$E3038,0)),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3039,ROUND($D3037-SUM($K3038:P3038),0),ROUND(Q3036*$E3038,0)),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3039,ROUND($D3037-SUM($K3038:Q3038),0),ROUND(R3036*$E3038,0)),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3039,ROUND($D3037-SUM($K3038:R3038),0),ROUND(S3036*$E3038,0)),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3039,ROUND($D3037-SUM($K3038:S3038),0),ROUND(T3036*$E3038,0)),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3039,ROUND($D3037-SUM($K3038:T3038),0),ROUND(U3036*$E3038,0)),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3039,ROUND($D3037-SUM($K3038:U3038),0),ROUND(V3036*$E3038,0)),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3039,ROUND($D3037-SUM($K3038:V3038),0),ROUND(W3036*$E3038,0)),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3039,ROUND($D3037-SUM($K3038:W3038),0),ROUND(X3036*$E3038,0)),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3039,ROUND($D3037-SUM($K3038:X3038),0),ROUND(Y3036*$E3038,0)),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3039,ROUND($D3037-SUM($K3038:Y3038),0),ROUND(Z3036*$E3038,0)),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3039,ROUND($D3037-SUM($K3038:Z3038),0),ROUND(AA3036*$E3038,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D3037/E3038,0),0)","v":0},{"$f":"IF(D3039=0,0,DATEDIF(DATE(D3036,E3036,1),DATE(F3038,G3038,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G3036),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G3036),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3038,IF(AND($G3038=$G3039,$F3038=$F3039),ROUND($D3037-SUM($K3039),0),ROUND(K3037*$E3038,0)),IF(LataProjekcji>$F3038,0,ROUND(K3037*$E3038,0))),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3038,IF(AND($G3038=$G3039,$F3038=$F3039),ROUND($D3037-SUM($K3039:K3039),0),ROUND(L3037*$E3038,0)),IF(LataProjekcji>$F3038,0,ROUND(L3037*$E3038,0))),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3038,IF(AND($G3038=$G3039,$F3038=$F3039),ROUND($D3037-SUM($K3039:L3039),0),ROUND(M3037*$E3038,0)),IF(LataProjekcji>$F3038,0,ROUND(M3037*$E3038,0))),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3038,IF(AND($G3038=$G3039,$F3038=$F3039),ROUND($D3037-SUM($K3039:M3039),0),ROUND(N3037*$E3038,0)),IF(LataProjekcji>$F3038,0,ROUND(N3037*$E3038,0))),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3038,IF(AND($G3038=$G3039,$F3038=$F3039),ROUND($D3037-SUM($K3039:N3039),0),ROUND(O3037*$E3038,0)),IF(LataProjekcji>$F3038,0,ROUND(O3037*$E3038,0))),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3038,IF(AND($G3038=$G3039,$F3038=$F3039),ROUND($D3037-SUM($K3039:O3039),0),ROUND(P3037*$E3038,0)),IF(LataProjekcji>$F3038,0,ROUND(P3037*$E3038,0))),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3038,IF(AND($G3038=$G3039,$F3038=$F3039),ROUND($D3037-SUM($K3039:P3039),0),ROUND(Q3037*$E3038,0)),IF(LataProjekcji>$F3038,0,ROUND(Q3037*$E3038,0))),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3038,IF(AND($G3038=$G3039,$F3038=$F3039),ROUND($D3037-SUM($K3039:Q3039),0),ROUND(R3037*$E3038,0)),IF(LataProjekcji>$F3038,0,ROUND(R3037*$E3038,0))),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3038,IF(AND($G3038=$G3039,$F3038=$F3039),ROUND($D3037-SUM($K3039:R3039),0),ROUND(S3037*$E3038,0)),IF(LataProjekcji>$F3038,0,ROUND(S3037*$E3038,0))),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3038,IF(AND($G3038=$G3039,$F3038=$F3039),ROUND($D3037-SUM($K3039:S3039),0),ROUND(T3037*$E3038,0)),IF(LataProjekcji>$F3038,0,ROUND(T3037*$E3038,0))),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3038,IF(AND($G3038=$G3039,$F3038=$F3039),ROUND($D3037-SUM($K3039:T3039),0),ROUND(U3037*$E3038,0)),IF(LataProjekcji>$F3038,0,ROUND(U3037*$E3038,0))),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3038,IF(AND($G3038=$G3039,$F3038=$F3039),ROUND($D3037-SUM($K3039:U3039),0),ROUND(V3037*$E3038,0)),IF(LataProjekcji>$F3038,0,ROUND(V3037*$E3038,0))),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3038,IF(AND($G3038=$G3039,$F3038=$F3039),ROUND($D3037-SUM($K3039:V3039),0),ROUND(W3037*$E3038,0)),IF(LataProjekcji>$F3038,0,ROUND(W3037*$E3038,0))),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3038,IF(AND($G3038=$G3039,$F3038=$F3039),ROUND($D3037-SUM($K3039:W3039),0),ROUND(X3037*$E3038,0)),IF(LataProjekcji>$F3038,0,ROUND(X3037*$E3038,0))),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3038,IF(AND($G3038=$G3039,$F3038=$F3039),ROUND($D3037-SUM($K3039:X3039),0),ROUND(Y3037*$E3038,0)),IF(LataProjekcji>$F3038,0,ROUND(Y3037*$E3038,0))),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3038,IF(AND($G3038=$G3039,$F3038=$F3039),ROUND($D3037-SUM($K3039:Y3039),0),ROUND(Z3037*$E3038,0)),IF(LataProjekcji>$F3038,0,ROUND(Z3037*$E3038,0))),0),0)","v":0},{"$f":"IF(AND($G3037,NOT(ISTEXT($G3036)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3038,IF(AND($G3038=$G3039,$F3038=$F3039),ROUND($D3037-SUM($K3039:Z3039),0),ROUND(AA3037*$E3038,0)),IF(LataProjekcji>$F3038,0,ROUND(AA3037*$E3038,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D3037>10,ROUND((D3039-1)*E3038,0),E3038)","v":0},{"$f":"D3037-D3040","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1890","v":"nazwa ST: 0"},null,{"$f":"D1890","v":306},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1891","v":1900},{"$f":"E1891","v":1},{"$f":"IF(D3044>10,F1891,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D3042,0)),\"brak daty\",IF(D3044>10,EDATE(OFFSET($E$269,$D3042,0),D3046),DATE(D3043,E3043,1)))","v":"brak daty"},{"$f":"SUM(K3043:AA3043)=D3046","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3043=LataProjekcji,$F3043,IF($D3043<LataProjekcji,IF((SUM(K3043)+12)<$D3046,12,$D3046-SUM(K3043)),0)),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3043=LataProjekcji,$F3043,IF($D3043<LataProjekcji,IF((SUM($K3043:K3043)+12)<$D3046,12,$D3046-SUM($K3043:K3043)),0)),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3043=LataProjekcji,$F3043,IF($D3043<LataProjekcji,IF((SUM($K3043:L3043)+12)<$D3046,12,$D3046-SUM($K3043:L3043)),0)),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3043=LataProjekcji,$F3043,IF($D3043<LataProjekcji,IF((SUM($K3043:M3043)+12)<$D3046,12,$D3046-SUM($K3043:M3043)),0)),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3043=LataProjekcji,$F3043,IF($D3043<LataProjekcji,IF((SUM($K3043:N3043)+12)<$D3046,12,$D3046-SUM($K3043:N3043)),0)),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3043=LataProjekcji,$F3043,IF($D3043<LataProjekcji,IF((SUM($K3043:O3043)+12)<$D3046,12,$D3046-SUM($K3043:O3043)),0)),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3043=LataProjekcji,$F3043,IF($D3043<LataProjekcji,IF((SUM($K3043:P3043)+12)<$D3046,12,$D3046-SUM($K3043:P3043)),0)),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3043=LataProjekcji,$F3043,IF($D3043<LataProjekcji,IF((SUM($K3043:Q3043)+12)<$D3046,12,$D3046-SUM($K3043:Q3043)),0)),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3043=LataProjekcji,$F3043,IF($D3043<LataProjekcji,IF((SUM($K3043:R3043)+12)<$D3046,12,$D3046-SUM($K3043:R3043)),0)),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3043=LataProjekcji,$F3043,IF($D3043<LataProjekcji,IF((SUM($K3043:S3043)+12)<$D3046,12,$D3046-SUM($K3043:S3043)),0)),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3043=LataProjekcji,$F3043,IF($D3043<LataProjekcji,IF((SUM($K3043:T3043)+12)<$D3046,12,$D3046-SUM($K3043:T3043)),0)),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3043=LataProjekcji,$F3043,IF($D3043<LataProjekcji,IF((SUM($K3043:U3043)+12)<$D3046,12,$D3046-SUM($K3043:U3043)),0)),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3043=LataProjekcji,$F3043,IF($D3043<LataProjekcji,IF((SUM($K3043:V3043)+12)<$D3046,12,$D3046-SUM($K3043:V3043)),0)),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3043=LataProjekcji,$F3043,IF($D3043<LataProjekcji,IF((SUM($K3043:W3043)+12)<$D3046,12,$D3046-SUM($K3043:W3043)),0)),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3043=LataProjekcji,$F3043,IF($D3043<LataProjekcji,IF((SUM($K3043:X3043)+12)<$D3046,12,$D3046-SUM($K3043:X3043)),0)),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3043=LataProjekcji,$F3043,IF($D3043<LataProjekcji,IF((SUM($K3043:Y3043)+12)<$D3046,12,$D3046-SUM($K3043:Y3043)),0)),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3043=LataProjekcji,$F3043,IF($D3043<LataProjekcji,IF((SUM($K3043:Z3043)+12)<$D3046,12,$D3046-SUM($K3043:Z3043)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1892","v":0},{"$f":"E1892","v":0},{"$f":"F1892","v":0},{"$f":"NOT(ISBLANK(am_transport))","v":false},{"$f":"SUM(K3044:AA3044)=E3046","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3043=LataProjekcji,IF($F3043>$E3046,$E3046,$F3043),IF($D3046>=$E3046,(IF($D3043<LataProjekcji,IF((SUM(J3044:$K3044)+12)<$E3046,12,$E3046-SUM(J3044:$K3044)),0)),(IF($D3043<LataProjekcji,IF((SUM(J3044:$K3044)+12)<$D3046,12,$D3046-SUM(J3044:$K3044)),0)))),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3043=LataProjekcji,IF($F3043>$E3046,$E3046,$F3043),IF($D3046>=$E3046,(IF($D3043<LataProjekcji,IF((SUM($K3044:K3044)+12)<$E3046,12,$E3046-SUM($K3044:K3044)),0)),(IF($D3043<LataProjekcji,IF((SUM($K3044:K3044)+12)<$D3046,12,$D3046-SUM($K3044:K3044)),0)))),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3043=LataProjekcji,IF($F3043>$E3046,$E3046,$F3043),IF($D3046>=$E3046,(IF($D3043<LataProjekcji,IF((SUM($K3044:L3044)+12)<$E3046,12,$E3046-SUM($K3044:L3044)),0)),(IF($D3043<LataProjekcji,IF((SUM($K3044:L3044)+12)<$D3046,12,$D3046-SUM($K3044:L3044)),0)))),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3043=LataProjekcji,IF($F3043>$E3046,$E3046,$F3043),IF($D3046>=$E3046,(IF($D3043<LataProjekcji,IF((SUM($K3044:M3044)+12)<$E3046,12,$E3046-SUM($K3044:M3044)),0)),(IF($D3043<LataProjekcji,IF((SUM($K3044:M3044)+12)<$D3046,12,$D3046-SUM($K3044:M3044)),0)))),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3043=LataProjekcji,IF($F3043>$E3046,$E3046,$F3043),IF($D3046>=$E3046,(IF($D3043<LataProjekcji,IF((SUM($K3044:N3044)+12)<$E3046,12,$E3046-SUM($K3044:N3044)),0)),(IF($D3043<LataProjekcji,IF((SUM($K3044:N3044)+12)<$D3046,12,$D3046-SUM($K3044:N3044)),0)))),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3043=LataProjekcji,IF($F3043>$E3046,$E3046,$F3043),IF($D3046>=$E3046,(IF($D3043<LataProjekcji,IF((SUM($K3044:O3044)+12)<$E3046,12,$E3046-SUM($K3044:O3044)),0)),(IF($D3043<LataProjekcji,IF((SUM($K3044:O3044)+12)<$D3046,12,$D3046-SUM($K3044:O3044)),0)))),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3043=LataProjekcji,IF($F3043>$E3046,$E3046,$F3043),IF($D3046>=$E3046,(IF($D3043<LataProjekcji,IF((SUM($K3044:P3044)+12)<$E3046,12,$E3046-SUM($K3044:P3044)),0)),(IF($D3043<LataProjekcji,IF((SUM($K3044:P3044)+12)<$D3046,12,$D3046-SUM($K3044:P3044)),0)))),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3043=LataProjekcji,IF($F3043>$E3046,$E3046,$F3043),IF($D3046>=$E3046,(IF($D3043<LataProjekcji,IF((SUM($K3044:Q3044)+12)<$E3046,12,$E3046-SUM($K3044:Q3044)),0)),(IF($D3043<LataProjekcji,IF((SUM($K3044:Q3044)+12)<$D3046,12,$D3046-SUM($K3044:Q3044)),0)))),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3043=LataProjekcji,IF($F3043>$E3046,$E3046,$F3043),IF($D3046>=$E3046,(IF($D3043<LataProjekcji,IF((SUM($K3044:R3044)+12)<$E3046,12,$E3046-SUM($K3044:R3044)),0)),(IF($D3043<LataProjekcji,IF((SUM($K3044:R3044)+12)<$D3046,12,$D3046-SUM($K3044:R3044)),0)))),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3043=LataProjekcji,IF($F3043>$E3046,$E3046,$F3043),IF($D3046>=$E3046,(IF($D3043<LataProjekcji,IF((SUM($K3044:S3044)+12)<$E3046,12,$E3046-SUM($K3044:S3044)),0)),(IF($D3043<LataProjekcji,IF((SUM($K3044:S3044)+12)<$D3046,12,$D3046-SUM($K3044:S3044)),0)))),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3043=LataProjekcji,IF($F3043>$E3046,$E3046,$F3043),IF($D3046>=$E3046,(IF($D3043<LataProjekcji,IF((SUM($K3044:T3044)+12)<$E3046,12,$E3046-SUM($K3044:T3044)),0)),(IF($D3043<LataProjekcji,IF((SUM($K3044:T3044)+12)<$D3046,12,$D3046-SUM($K3044:T3044)),0)))),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3043=LataProjekcji,IF($F3043>$E3046,$E3046,$F3043),IF($D3046>=$E3046,(IF($D3043<LataProjekcji,IF((SUM($K3044:U3044)+12)<$E3046,12,$E3046-SUM($K3044:U3044)),0)),(IF($D3043<LataProjekcji,IF((SUM($K3044:U3044)+12)<$D3046,12,$D3046-SUM($K3044:U3044)),0)))),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3043=LataProjekcji,IF($F3043>$E3046,$E3046,$F3043),IF($D3046>=$E3046,(IF($D3043<LataProjekcji,IF((SUM($K3044:V3044)+12)<$E3046,12,$E3046-SUM($K3044:V3044)),0)),(IF($D3043<LataProjekcji,IF((SUM($K3044:V3044)+12)<$D3046,12,$D3046-SUM($K3044:V3044)),0)))),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3043=LataProjekcji,IF($F3043>$E3046,$E3046,$F3043),IF($D3046>=$E3046,(IF($D3043<LataProjekcji,IF((SUM($K3044:W3044)+12)<$E3046,12,$E3046-SUM($K3044:W3044)),0)),(IF($D3043<LataProjekcji,IF((SUM($K3044:W3044)+12)<$D3046,12,$D3046-SUM($K3044:W3044)),0)))),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3043=LataProjekcji,IF($F3043>$E3046,$E3046,$F3043),IF($D3046>=$E3046,(IF($D3043<LataProjekcji,IF((SUM($K3044:X3044)+12)<$E3046,12,$E3046-SUM($K3044:X3044)),0)),(IF($D3043<LataProjekcji,IF((SUM($K3044:X3044)+12)<$D3046,12,$D3046-SUM($K3044:X3044)),0)))),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3043=LataProjekcji,IF($F3043>$E3046,$E3046,$F3043),IF($D3046>=$E3046,(IF($D3043<LataProjekcji,IF((SUM($K3044:Y3044)+12)<$E3046,12,$E3046-SUM($K3044:Y3044)),0)),(IF($D3043<LataProjekcji,IF((SUM($K3044:Y3044)+12)<$D3046,12,$D3046-SUM($K3044:Y3044)),0)))),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3043=LataProjekcji,IF($F3043>$E3046,$E3046,$F3043),IF($D3046>=$E3046,(IF($D3043<LataProjekcji,IF((SUM($K3044:Z3044)+12)<$E3046,12,$E3046-SUM($K3044:Z3044)),0)),(IF($D3043<LataProjekcji,IF((SUM($K3044:Z3044)+12)<$D3046,12,$D3046-SUM($K3044:Z3044)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1893","v":0},{"$f":"IF(D3044>10,ROUND(D3045/12,2),D3045)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K3045:AA3045)=D3044","v":true},"amortyzacja",null,{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3046,ROUND($D3044,0),ROUND(K3043*$E3045,0)),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3046,ROUND($D3044-SUM(K3045:$K3045),0),ROUND(L3043*$E3045,0)),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3046,ROUND($D3044-SUM($K3045:L3045),0),ROUND(M3043*$E3045,0)),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3046,ROUND($D3044-SUM($K3045:M3045),0),ROUND(N3043*$E3045,0)),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3046,ROUND($D3044-SUM($K3045:N3045),0),ROUND(O3043*$E3045,0)),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3046,ROUND($D3044-SUM($K3045:O3045),0),ROUND(P3043*$E3045,0)),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3046,ROUND($D3044-SUM($K3045:P3045),0),ROUND(Q3043*$E3045,0)),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3046,ROUND($D3044-SUM($K3045:Q3045),0),ROUND(R3043*$E3045,0)),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3046,ROUND($D3044-SUM($K3045:R3045),0),ROUND(S3043*$E3045,0)),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3046,ROUND($D3044-SUM($K3045:S3045),0),ROUND(T3043*$E3045,0)),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3046,ROUND($D3044-SUM($K3045:T3045),0),ROUND(U3043*$E3045,0)),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3046,ROUND($D3044-SUM($K3045:U3045),0),ROUND(V3043*$E3045,0)),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3046,ROUND($D3044-SUM($K3045:V3045),0),ROUND(W3043*$E3045,0)),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3046,ROUND($D3044-SUM($K3045:W3045),0),ROUND(X3043*$E3045,0)),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3046,ROUND($D3044-SUM($K3045:X3045),0),ROUND(Y3043*$E3045,0)),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3046,ROUND($D3044-SUM($K3045:Y3045),0),ROUND(Z3043*$E3045,0)),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3046,ROUND($D3044-SUM($K3045:Z3045),0),ROUND(AA3043*$E3045,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D3044/E3045,0),0)","v":0},{"$f":"IF(D3046=0,0,DATEDIF(DATE(D3043,E3043,1),DATE(F3045,G3045,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G3043),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G3043),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3045,IF(AND($G3045=$G3046,$F3045=$F3046),ROUND($D3044-SUM($K3046),0),ROUND(K3044*$E3045,0)),IF(LataProjekcji>$F3045,0,ROUND(K3044*$E3045,0))),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3045,IF(AND($G3045=$G3046,$F3045=$F3046),ROUND($D3044-SUM($K3046:K3046),0),ROUND(L3044*$E3045,0)),IF(LataProjekcji>$F3045,0,ROUND(L3044*$E3045,0))),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3045,IF(AND($G3045=$G3046,$F3045=$F3046),ROUND($D3044-SUM($K3046:L3046),0),ROUND(M3044*$E3045,0)),IF(LataProjekcji>$F3045,0,ROUND(M3044*$E3045,0))),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3045,IF(AND($G3045=$G3046,$F3045=$F3046),ROUND($D3044-SUM($K3046:M3046),0),ROUND(N3044*$E3045,0)),IF(LataProjekcji>$F3045,0,ROUND(N3044*$E3045,0))),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3045,IF(AND($G3045=$G3046,$F3045=$F3046),ROUND($D3044-SUM($K3046:N3046),0),ROUND(O3044*$E3045,0)),IF(LataProjekcji>$F3045,0,ROUND(O3044*$E3045,0))),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3045,IF(AND($G3045=$G3046,$F3045=$F3046),ROUND($D3044-SUM($K3046:O3046),0),ROUND(P3044*$E3045,0)),IF(LataProjekcji>$F3045,0,ROUND(P3044*$E3045,0))),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3045,IF(AND($G3045=$G3046,$F3045=$F3046),ROUND($D3044-SUM($K3046:P3046),0),ROUND(Q3044*$E3045,0)),IF(LataProjekcji>$F3045,0,ROUND(Q3044*$E3045,0))),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3045,IF(AND($G3045=$G3046,$F3045=$F3046),ROUND($D3044-SUM($K3046:Q3046),0),ROUND(R3044*$E3045,0)),IF(LataProjekcji>$F3045,0,ROUND(R3044*$E3045,0))),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3045,IF(AND($G3045=$G3046,$F3045=$F3046),ROUND($D3044-SUM($K3046:R3046),0),ROUND(S3044*$E3045,0)),IF(LataProjekcji>$F3045,0,ROUND(S3044*$E3045,0))),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3045,IF(AND($G3045=$G3046,$F3045=$F3046),ROUND($D3044-SUM($K3046:S3046),0),ROUND(T3044*$E3045,0)),IF(LataProjekcji>$F3045,0,ROUND(T3044*$E3045,0))),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3045,IF(AND($G3045=$G3046,$F3045=$F3046),ROUND($D3044-SUM($K3046:T3046),0),ROUND(U3044*$E3045,0)),IF(LataProjekcji>$F3045,0,ROUND(U3044*$E3045,0))),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3045,IF(AND($G3045=$G3046,$F3045=$F3046),ROUND($D3044-SUM($K3046:U3046),0),ROUND(V3044*$E3045,0)),IF(LataProjekcji>$F3045,0,ROUND(V3044*$E3045,0))),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3045,IF(AND($G3045=$G3046,$F3045=$F3046),ROUND($D3044-SUM($K3046:V3046),0),ROUND(W3044*$E3045,0)),IF(LataProjekcji>$F3045,0,ROUND(W3044*$E3045,0))),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3045,IF(AND($G3045=$G3046,$F3045=$F3046),ROUND($D3044-SUM($K3046:W3046),0),ROUND(X3044*$E3045,0)),IF(LataProjekcji>$F3045,0,ROUND(X3044*$E3045,0))),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3045,IF(AND($G3045=$G3046,$F3045=$F3046),ROUND($D3044-SUM($K3046:X3046),0),ROUND(Y3044*$E3045,0)),IF(LataProjekcji>$F3045,0,ROUND(Y3044*$E3045,0))),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3045,IF(AND($G3045=$G3046,$F3045=$F3046),ROUND($D3044-SUM($K3046:Y3046),0),ROUND(Z3044*$E3045,0)),IF(LataProjekcji>$F3045,0,ROUND(Z3044*$E3045,0))),0),0)","v":0},{"$f":"IF(AND($G3044,NOT(ISTEXT($G3043)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3045,IF(AND($G3045=$G3046,$F3045=$F3046),ROUND($D3044-SUM($K3046:Z3046),0),ROUND(AA3044*$E3045,0)),IF(LataProjekcji>$F3045,0,ROUND(AA3044*$E3045,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D3044>10,ROUND((D3046-1)*E3045,0),E3045)","v":0},{"$f":"D3044-D3047","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1897","v":"nazwa ST: 0"},null,{"$f":"D1897","v":307},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1898","v":1900},{"$f":"E1898","v":1},{"$f":"IF(D3051>10,F1898,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D3049,0)),\"brak daty\",IF(D3051>10,EDATE(OFFSET($E$269,$D3049,0),D3053),DATE(D3050,E3050,1)))","v":"brak daty"},{"$f":"SUM(K3050:AA3050)=D3053","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3050=LataProjekcji,$F3050,IF($D3050<LataProjekcji,IF((SUM(K3050)+12)<$D3053,12,$D3053-SUM(K3050)),0)),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3050=LataProjekcji,$F3050,IF($D3050<LataProjekcji,IF((SUM($K3050:K3050)+12)<$D3053,12,$D3053-SUM($K3050:K3050)),0)),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3050=LataProjekcji,$F3050,IF($D3050<LataProjekcji,IF((SUM($K3050:L3050)+12)<$D3053,12,$D3053-SUM($K3050:L3050)),0)),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3050=LataProjekcji,$F3050,IF($D3050<LataProjekcji,IF((SUM($K3050:M3050)+12)<$D3053,12,$D3053-SUM($K3050:M3050)),0)),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3050=LataProjekcji,$F3050,IF($D3050<LataProjekcji,IF((SUM($K3050:N3050)+12)<$D3053,12,$D3053-SUM($K3050:N3050)),0)),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3050=LataProjekcji,$F3050,IF($D3050<LataProjekcji,IF((SUM($K3050:O3050)+12)<$D3053,12,$D3053-SUM($K3050:O3050)),0)),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3050=LataProjekcji,$F3050,IF($D3050<LataProjekcji,IF((SUM($K3050:P3050)+12)<$D3053,12,$D3053-SUM($K3050:P3050)),0)),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3050=LataProjekcji,$F3050,IF($D3050<LataProjekcji,IF((SUM($K3050:Q3050)+12)<$D3053,12,$D3053-SUM($K3050:Q3050)),0)),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3050=LataProjekcji,$F3050,IF($D3050<LataProjekcji,IF((SUM($K3050:R3050)+12)<$D3053,12,$D3053-SUM($K3050:R3050)),0)),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3050=LataProjekcji,$F3050,IF($D3050<LataProjekcji,IF((SUM($K3050:S3050)+12)<$D3053,12,$D3053-SUM($K3050:S3050)),0)),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3050=LataProjekcji,$F3050,IF($D3050<LataProjekcji,IF((SUM($K3050:T3050)+12)<$D3053,12,$D3053-SUM($K3050:T3050)),0)),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3050=LataProjekcji,$F3050,IF($D3050<LataProjekcji,IF((SUM($K3050:U3050)+12)<$D3053,12,$D3053-SUM($K3050:U3050)),0)),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3050=LataProjekcji,$F3050,IF($D3050<LataProjekcji,IF((SUM($K3050:V3050)+12)<$D3053,12,$D3053-SUM($K3050:V3050)),0)),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3050=LataProjekcji,$F3050,IF($D3050<LataProjekcji,IF((SUM($K3050:W3050)+12)<$D3053,12,$D3053-SUM($K3050:W3050)),0)),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3050=LataProjekcji,$F3050,IF($D3050<LataProjekcji,IF((SUM($K3050:X3050)+12)<$D3053,12,$D3053-SUM($K3050:X3050)),0)),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3050=LataProjekcji,$F3050,IF($D3050<LataProjekcji,IF((SUM($K3050:Y3050)+12)<$D3053,12,$D3053-SUM($K3050:Y3050)),0)),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3050=LataProjekcji,$F3050,IF($D3050<LataProjekcji,IF((SUM($K3050:Z3050)+12)<$D3053,12,$D3053-SUM($K3050:Z3050)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1899","v":0},{"$f":"E1899","v":0},{"$f":"F1899","v":0},{"$f":"NOT(ISBLANK(am_transport))","v":false},{"$f":"SUM(K3051:AA3051)=E3053","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3050=LataProjekcji,IF($F3050>$E3053,$E3053,$F3050),IF($D3053>=$E3053,(IF($D3050<LataProjekcji,IF((SUM(J3051:$K3051)+12)<$E3053,12,$E3053-SUM(J3051:$K3051)),0)),(IF($D3050<LataProjekcji,IF((SUM(J3051:$K3051)+12)<$D3053,12,$D3053-SUM(J3051:$K3051)),0)))),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3050=LataProjekcji,IF($F3050>$E3053,$E3053,$F3050),IF($D3053>=$E3053,(IF($D3050<LataProjekcji,IF((SUM($K3051:K3051)+12)<$E3053,12,$E3053-SUM($K3051:K3051)),0)),(IF($D3050<LataProjekcji,IF((SUM($K3051:K3051)+12)<$D3053,12,$D3053-SUM($K3051:K3051)),0)))),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3050=LataProjekcji,IF($F3050>$E3053,$E3053,$F3050),IF($D3053>=$E3053,(IF($D3050<LataProjekcji,IF((SUM($K3051:L3051)+12)<$E3053,12,$E3053-SUM($K3051:L3051)),0)),(IF($D3050<LataProjekcji,IF((SUM($K3051:L3051)+12)<$D3053,12,$D3053-SUM($K3051:L3051)),0)))),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3050=LataProjekcji,IF($F3050>$E3053,$E3053,$F3050),IF($D3053>=$E3053,(IF($D3050<LataProjekcji,IF((SUM($K3051:M3051)+12)<$E3053,12,$E3053-SUM($K3051:M3051)),0)),(IF($D3050<LataProjekcji,IF((SUM($K3051:M3051)+12)<$D3053,12,$D3053-SUM($K3051:M3051)),0)))),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3050=LataProjekcji,IF($F3050>$E3053,$E3053,$F3050),IF($D3053>=$E3053,(IF($D3050<LataProjekcji,IF((SUM($K3051:N3051)+12)<$E3053,12,$E3053-SUM($K3051:N3051)),0)),(IF($D3050<LataProjekcji,IF((SUM($K3051:N3051)+12)<$D3053,12,$D3053-SUM($K3051:N3051)),0)))),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3050=LataProjekcji,IF($F3050>$E3053,$E3053,$F3050),IF($D3053>=$E3053,(IF($D3050<LataProjekcji,IF((SUM($K3051:O3051)+12)<$E3053,12,$E3053-SUM($K3051:O3051)),0)),(IF($D3050<LataProjekcji,IF((SUM($K3051:O3051)+12)<$D3053,12,$D3053-SUM($K3051:O3051)),0)))),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3050=LataProjekcji,IF($F3050>$E3053,$E3053,$F3050),IF($D3053>=$E3053,(IF($D3050<LataProjekcji,IF((SUM($K3051:P3051)+12)<$E3053,12,$E3053-SUM($K3051:P3051)),0)),(IF($D3050<LataProjekcji,IF((SUM($K3051:P3051)+12)<$D3053,12,$D3053-SUM($K3051:P3051)),0)))),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3050=LataProjekcji,IF($F3050>$E3053,$E3053,$F3050),IF($D3053>=$E3053,(IF($D3050<LataProjekcji,IF((SUM($K3051:Q3051)+12)<$E3053,12,$E3053-SUM($K3051:Q3051)),0)),(IF($D3050<LataProjekcji,IF((SUM($K3051:Q3051)+12)<$D3053,12,$D3053-SUM($K3051:Q3051)),0)))),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3050=LataProjekcji,IF($F3050>$E3053,$E3053,$F3050),IF($D3053>=$E3053,(IF($D3050<LataProjekcji,IF((SUM($K3051:R3051)+12)<$E3053,12,$E3053-SUM($K3051:R3051)),0)),(IF($D3050<LataProjekcji,IF((SUM($K3051:R3051)+12)<$D3053,12,$D3053-SUM($K3051:R3051)),0)))),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3050=LataProjekcji,IF($F3050>$E3053,$E3053,$F3050),IF($D3053>=$E3053,(IF($D3050<LataProjekcji,IF((SUM($K3051:S3051)+12)<$E3053,12,$E3053-SUM($K3051:S3051)),0)),(IF($D3050<LataProjekcji,IF((SUM($K3051:S3051)+12)<$D3053,12,$D3053-SUM($K3051:S3051)),0)))),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3050=LataProjekcji,IF($F3050>$E3053,$E3053,$F3050),IF($D3053>=$E3053,(IF($D3050<LataProjekcji,IF((SUM($K3051:T3051)+12)<$E3053,12,$E3053-SUM($K3051:T3051)),0)),(IF($D3050<LataProjekcji,IF((SUM($K3051:T3051)+12)<$D3053,12,$D3053-SUM($K3051:T3051)),0)))),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3050=LataProjekcji,IF($F3050>$E3053,$E3053,$F3050),IF($D3053>=$E3053,(IF($D3050<LataProjekcji,IF((SUM($K3051:U3051)+12)<$E3053,12,$E3053-SUM($K3051:U3051)),0)),(IF($D3050<LataProjekcji,IF((SUM($K3051:U3051)+12)<$D3053,12,$D3053-SUM($K3051:U3051)),0)))),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3050=LataProjekcji,IF($F3050>$E3053,$E3053,$F3050),IF($D3053>=$E3053,(IF($D3050<LataProjekcji,IF((SUM($K3051:V3051)+12)<$E3053,12,$E3053-SUM($K3051:V3051)),0)),(IF($D3050<LataProjekcji,IF((SUM($K3051:V3051)+12)<$D3053,12,$D3053-SUM($K3051:V3051)),0)))),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3050=LataProjekcji,IF($F3050>$E3053,$E3053,$F3050),IF($D3053>=$E3053,(IF($D3050<LataProjekcji,IF((SUM($K3051:W3051)+12)<$E3053,12,$E3053-SUM($K3051:W3051)),0)),(IF($D3050<LataProjekcji,IF((SUM($K3051:W3051)+12)<$D3053,12,$D3053-SUM($K3051:W3051)),0)))),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3050=LataProjekcji,IF($F3050>$E3053,$E3053,$F3050),IF($D3053>=$E3053,(IF($D3050<LataProjekcji,IF((SUM($K3051:X3051)+12)<$E3053,12,$E3053-SUM($K3051:X3051)),0)),(IF($D3050<LataProjekcji,IF((SUM($K3051:X3051)+12)<$D3053,12,$D3053-SUM($K3051:X3051)),0)))),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3050=LataProjekcji,IF($F3050>$E3053,$E3053,$F3050),IF($D3053>=$E3053,(IF($D3050<LataProjekcji,IF((SUM($K3051:Y3051)+12)<$E3053,12,$E3053-SUM($K3051:Y3051)),0)),(IF($D3050<LataProjekcji,IF((SUM($K3051:Y3051)+12)<$D3053,12,$D3053-SUM($K3051:Y3051)),0)))),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3050=LataProjekcji,IF($F3050>$E3053,$E3053,$F3050),IF($D3053>=$E3053,(IF($D3050<LataProjekcji,IF((SUM($K3051:Z3051)+12)<$E3053,12,$E3053-SUM($K3051:Z3051)),0)),(IF($D3050<LataProjekcji,IF((SUM($K3051:Z3051)+12)<$D3053,12,$D3053-SUM($K3051:Z3051)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1900","v":0},{"$f":"IF(D3051>10,ROUND(D3052/12,2),D3052)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K3052:AA3052)=D3051","v":true},"amortyzacja",null,{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3053,ROUND($D3051,0),ROUND(K3050*$E3052,0)),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3053,ROUND($D3051-SUM(K3052:$K3052),0),ROUND(L3050*$E3052,0)),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3053,ROUND($D3051-SUM($K3052:L3052),0),ROUND(M3050*$E3052,0)),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3053,ROUND($D3051-SUM($K3052:M3052),0),ROUND(N3050*$E3052,0)),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3053,ROUND($D3051-SUM($K3052:N3052),0),ROUND(O3050*$E3052,0)),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3053,ROUND($D3051-SUM($K3052:O3052),0),ROUND(P3050*$E3052,0)),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3053,ROUND($D3051-SUM($K3052:P3052),0),ROUND(Q3050*$E3052,0)),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3053,ROUND($D3051-SUM($K3052:Q3052),0),ROUND(R3050*$E3052,0)),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3053,ROUND($D3051-SUM($K3052:R3052),0),ROUND(S3050*$E3052,0)),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3053,ROUND($D3051-SUM($K3052:S3052),0),ROUND(T3050*$E3052,0)),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3053,ROUND($D3051-SUM($K3052:T3052),0),ROUND(U3050*$E3052,0)),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3053,ROUND($D3051-SUM($K3052:U3052),0),ROUND(V3050*$E3052,0)),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3053,ROUND($D3051-SUM($K3052:V3052),0),ROUND(W3050*$E3052,0)),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3053,ROUND($D3051-SUM($K3052:W3052),0),ROUND(X3050*$E3052,0)),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3053,ROUND($D3051-SUM($K3052:X3052),0),ROUND(Y3050*$E3052,0)),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3053,ROUND($D3051-SUM($K3052:Y3052),0),ROUND(Z3050*$E3052,0)),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3053,ROUND($D3051-SUM($K3052:Z3052),0),ROUND(AA3050*$E3052,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D3051/E3052,0),0)","v":0},{"$f":"IF(D3053=0,0,DATEDIF(DATE(D3050,E3050,1),DATE(F3052,G3052,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G3050),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G3050),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3052,IF(AND($G3052=$G3053,$F3052=$F3053),ROUND($D3051-SUM($K3053),0),ROUND(K3051*$E3052,0)),IF(LataProjekcji>$F3052,0,ROUND(K3051*$E3052,0))),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3052,IF(AND($G3052=$G3053,$F3052=$F3053),ROUND($D3051-SUM($K3053:K3053),0),ROUND(L3051*$E3052,0)),IF(LataProjekcji>$F3052,0,ROUND(L3051*$E3052,0))),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3052,IF(AND($G3052=$G3053,$F3052=$F3053),ROUND($D3051-SUM($K3053:L3053),0),ROUND(M3051*$E3052,0)),IF(LataProjekcji>$F3052,0,ROUND(M3051*$E3052,0))),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3052,IF(AND($G3052=$G3053,$F3052=$F3053),ROUND($D3051-SUM($K3053:M3053),0),ROUND(N3051*$E3052,0)),IF(LataProjekcji>$F3052,0,ROUND(N3051*$E3052,0))),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3052,IF(AND($G3052=$G3053,$F3052=$F3053),ROUND($D3051-SUM($K3053:N3053),0),ROUND(O3051*$E3052,0)),IF(LataProjekcji>$F3052,0,ROUND(O3051*$E3052,0))),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3052,IF(AND($G3052=$G3053,$F3052=$F3053),ROUND($D3051-SUM($K3053:O3053),0),ROUND(P3051*$E3052,0)),IF(LataProjekcji>$F3052,0,ROUND(P3051*$E3052,0))),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3052,IF(AND($G3052=$G3053,$F3052=$F3053),ROUND($D3051-SUM($K3053:P3053),0),ROUND(Q3051*$E3052,0)),IF(LataProjekcji>$F3052,0,ROUND(Q3051*$E3052,0))),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3052,IF(AND($G3052=$G3053,$F3052=$F3053),ROUND($D3051-SUM($K3053:Q3053),0),ROUND(R3051*$E3052,0)),IF(LataProjekcji>$F3052,0,ROUND(R3051*$E3052,0))),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3052,IF(AND($G3052=$G3053,$F3052=$F3053),ROUND($D3051-SUM($K3053:R3053),0),ROUND(S3051*$E3052,0)),IF(LataProjekcji>$F3052,0,ROUND(S3051*$E3052,0))),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3052,IF(AND($G3052=$G3053,$F3052=$F3053),ROUND($D3051-SUM($K3053:S3053),0),ROUND(T3051*$E3052,0)),IF(LataProjekcji>$F3052,0,ROUND(T3051*$E3052,0))),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3052,IF(AND($G3052=$G3053,$F3052=$F3053),ROUND($D3051-SUM($K3053:T3053),0),ROUND(U3051*$E3052,0)),IF(LataProjekcji>$F3052,0,ROUND(U3051*$E3052,0))),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3052,IF(AND($G3052=$G3053,$F3052=$F3053),ROUND($D3051-SUM($K3053:U3053),0),ROUND(V3051*$E3052,0)),IF(LataProjekcji>$F3052,0,ROUND(V3051*$E3052,0))),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3052,IF(AND($G3052=$G3053,$F3052=$F3053),ROUND($D3051-SUM($K3053:V3053),0),ROUND(W3051*$E3052,0)),IF(LataProjekcji>$F3052,0,ROUND(W3051*$E3052,0))),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3052,IF(AND($G3052=$G3053,$F3052=$F3053),ROUND($D3051-SUM($K3053:W3053),0),ROUND(X3051*$E3052,0)),IF(LataProjekcji>$F3052,0,ROUND(X3051*$E3052,0))),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3052,IF(AND($G3052=$G3053,$F3052=$F3053),ROUND($D3051-SUM($K3053:X3053),0),ROUND(Y3051*$E3052,0)),IF(LataProjekcji>$F3052,0,ROUND(Y3051*$E3052,0))),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3052,IF(AND($G3052=$G3053,$F3052=$F3053),ROUND($D3051-SUM($K3053:Y3053),0),ROUND(Z3051*$E3052,0)),IF(LataProjekcji>$F3052,0,ROUND(Z3051*$E3052,0))),0),0)","v":0},{"$f":"IF(AND($G3051,NOT(ISTEXT($G3050)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3052,IF(AND($G3052=$G3053,$F3052=$F3053),ROUND($D3051-SUM($K3053:Z3053),0),ROUND(AA3051*$E3052,0)),IF(LataProjekcji>$F3052,0,ROUND(AA3051*$E3052,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D3051>10,ROUND((D3053-1)*E3052,0),E3052)","v":0},{"$f":"D3051-D3054","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1904","v":"nazwa ST: 0"},null,{"$f":"D1904","v":308},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1905","v":1900},{"$f":"E1905","v":1},{"$f":"IF(D3058>10,F1905,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D3056,0)),\"brak daty\",IF(D3058>10,EDATE(OFFSET($E$269,$D3056,0),D3060),DATE(D3057,E3057,1)))","v":"brak daty"},{"$f":"SUM(K3057:AA3057)=D3060","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,$F3057,IF($D3057<LataProjekcji,IF((SUM(K3057)+12)<$D3060,12,$D3060-SUM(K3057)),0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,$F3057,IF($D3057<LataProjekcji,IF((SUM($K3057:K3057)+12)<$D3060,12,$D3060-SUM($K3057:K3057)),0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,$F3057,IF($D3057<LataProjekcji,IF((SUM($K3057:L3057)+12)<$D3060,12,$D3060-SUM($K3057:L3057)),0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,$F3057,IF($D3057<LataProjekcji,IF((SUM($K3057:M3057)+12)<$D3060,12,$D3060-SUM($K3057:M3057)),0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,$F3057,IF($D3057<LataProjekcji,IF((SUM($K3057:N3057)+12)<$D3060,12,$D3060-SUM($K3057:N3057)),0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,$F3057,IF($D3057<LataProjekcji,IF((SUM($K3057:O3057)+12)<$D3060,12,$D3060-SUM($K3057:O3057)),0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,$F3057,IF($D3057<LataProjekcji,IF((SUM($K3057:P3057)+12)<$D3060,12,$D3060-SUM($K3057:P3057)),0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,$F3057,IF($D3057<LataProjekcji,IF((SUM($K3057:Q3057)+12)<$D3060,12,$D3060-SUM($K3057:Q3057)),0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,$F3057,IF($D3057<LataProjekcji,IF((SUM($K3057:R3057)+12)<$D3060,12,$D3060-SUM($K3057:R3057)),0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,$F3057,IF($D3057<LataProjekcji,IF((SUM($K3057:S3057)+12)<$D3060,12,$D3060-SUM($K3057:S3057)),0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,$F3057,IF($D3057<LataProjekcji,IF((SUM($K3057:T3057)+12)<$D3060,12,$D3060-SUM($K3057:T3057)),0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,$F3057,IF($D3057<LataProjekcji,IF((SUM($K3057:U3057)+12)<$D3060,12,$D3060-SUM($K3057:U3057)),0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,$F3057,IF($D3057<LataProjekcji,IF((SUM($K3057:V3057)+12)<$D3060,12,$D3060-SUM($K3057:V3057)),0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,$F3057,IF($D3057<LataProjekcji,IF((SUM($K3057:W3057)+12)<$D3060,12,$D3060-SUM($K3057:W3057)),0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,$F3057,IF($D3057<LataProjekcji,IF((SUM($K3057:X3057)+12)<$D3060,12,$D3060-SUM($K3057:X3057)),0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,$F3057,IF($D3057<LataProjekcji,IF((SUM($K3057:Y3057)+12)<$D3060,12,$D3060-SUM($K3057:Y3057)),0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,$F3057,IF($D3057<LataProjekcji,IF((SUM($K3057:Z3057)+12)<$D3060,12,$D3060-SUM($K3057:Z3057)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1906","v":0},{"$f":"E1906","v":0},{"$f":"F1906","v":0},{"$f":"NOT(ISBLANK(am_transport))","v":false},{"$f":"SUM(K3058:AA3058)=E3060","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,IF($F3057>$E3060,$E3060,$F3057),IF($D3060>=$E3060,(IF($D3057<LataProjekcji,IF((SUM(J3058:$K3058)+12)<$E3060,12,$E3060-SUM(J3058:$K3058)),0)),(IF($D3057<LataProjekcji,IF((SUM(J3058:$K3058)+12)<$D3060,12,$D3060-SUM(J3058:$K3058)),0)))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,IF($F3057>$E3060,$E3060,$F3057),IF($D3060>=$E3060,(IF($D3057<LataProjekcji,IF((SUM($K3058:K3058)+12)<$E3060,12,$E3060-SUM($K3058:K3058)),0)),(IF($D3057<LataProjekcji,IF((SUM($K3058:K3058)+12)<$D3060,12,$D3060-SUM($K3058:K3058)),0)))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,IF($F3057>$E3060,$E3060,$F3057),IF($D3060>=$E3060,(IF($D3057<LataProjekcji,IF((SUM($K3058:L3058)+12)<$E3060,12,$E3060-SUM($K3058:L3058)),0)),(IF($D3057<LataProjekcji,IF((SUM($K3058:L3058)+12)<$D3060,12,$D3060-SUM($K3058:L3058)),0)))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,IF($F3057>$E3060,$E3060,$F3057),IF($D3060>=$E3060,(IF($D3057<LataProjekcji,IF((SUM($K3058:M3058)+12)<$E3060,12,$E3060-SUM($K3058:M3058)),0)),(IF($D3057<LataProjekcji,IF((SUM($K3058:M3058)+12)<$D3060,12,$D3060-SUM($K3058:M3058)),0)))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,IF($F3057>$E3060,$E3060,$F3057),IF($D3060>=$E3060,(IF($D3057<LataProjekcji,IF((SUM($K3058:N3058)+12)<$E3060,12,$E3060-SUM($K3058:N3058)),0)),(IF($D3057<LataProjekcji,IF((SUM($K3058:N3058)+12)<$D3060,12,$D3060-SUM($K3058:N3058)),0)))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,IF($F3057>$E3060,$E3060,$F3057),IF($D3060>=$E3060,(IF($D3057<LataProjekcji,IF((SUM($K3058:O3058)+12)<$E3060,12,$E3060-SUM($K3058:O3058)),0)),(IF($D3057<LataProjekcji,IF((SUM($K3058:O3058)+12)<$D3060,12,$D3060-SUM($K3058:O3058)),0)))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,IF($F3057>$E3060,$E3060,$F3057),IF($D3060>=$E3060,(IF($D3057<LataProjekcji,IF((SUM($K3058:P3058)+12)<$E3060,12,$E3060-SUM($K3058:P3058)),0)),(IF($D3057<LataProjekcji,IF((SUM($K3058:P3058)+12)<$D3060,12,$D3060-SUM($K3058:P3058)),0)))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,IF($F3057>$E3060,$E3060,$F3057),IF($D3060>=$E3060,(IF($D3057<LataProjekcji,IF((SUM($K3058:Q3058)+12)<$E3060,12,$E3060-SUM($K3058:Q3058)),0)),(IF($D3057<LataProjekcji,IF((SUM($K3058:Q3058)+12)<$D3060,12,$D3060-SUM($K3058:Q3058)),0)))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,IF($F3057>$E3060,$E3060,$F3057),IF($D3060>=$E3060,(IF($D3057<LataProjekcji,IF((SUM($K3058:R3058)+12)<$E3060,12,$E3060-SUM($K3058:R3058)),0)),(IF($D3057<LataProjekcji,IF((SUM($K3058:R3058)+12)<$D3060,12,$D3060-SUM($K3058:R3058)),0)))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,IF($F3057>$E3060,$E3060,$F3057),IF($D3060>=$E3060,(IF($D3057<LataProjekcji,IF((SUM($K3058:S3058)+12)<$E3060,12,$E3060-SUM($K3058:S3058)),0)),(IF($D3057<LataProjekcji,IF((SUM($K3058:S3058)+12)<$D3060,12,$D3060-SUM($K3058:S3058)),0)))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,IF($F3057>$E3060,$E3060,$F3057),IF($D3060>=$E3060,(IF($D3057<LataProjekcji,IF((SUM($K3058:T3058)+12)<$E3060,12,$E3060-SUM($K3058:T3058)),0)),(IF($D3057<LataProjekcji,IF((SUM($K3058:T3058)+12)<$D3060,12,$D3060-SUM($K3058:T3058)),0)))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,IF($F3057>$E3060,$E3060,$F3057),IF($D3060>=$E3060,(IF($D3057<LataProjekcji,IF((SUM($K3058:U3058)+12)<$E3060,12,$E3060-SUM($K3058:U3058)),0)),(IF($D3057<LataProjekcji,IF((SUM($K3058:U3058)+12)<$D3060,12,$D3060-SUM($K3058:U3058)),0)))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,IF($F3057>$E3060,$E3060,$F3057),IF($D3060>=$E3060,(IF($D3057<LataProjekcji,IF((SUM($K3058:V3058)+12)<$E3060,12,$E3060-SUM($K3058:V3058)),0)),(IF($D3057<LataProjekcji,IF((SUM($K3058:V3058)+12)<$D3060,12,$D3060-SUM($K3058:V3058)),0)))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,IF($F3057>$E3060,$E3060,$F3057),IF($D3060>=$E3060,(IF($D3057<LataProjekcji,IF((SUM($K3058:W3058)+12)<$E3060,12,$E3060-SUM($K3058:W3058)),0)),(IF($D3057<LataProjekcji,IF((SUM($K3058:W3058)+12)<$D3060,12,$D3060-SUM($K3058:W3058)),0)))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,IF($F3057>$E3060,$E3060,$F3057),IF($D3060>=$E3060,(IF($D3057<LataProjekcji,IF((SUM($K3058:X3058)+12)<$E3060,12,$E3060-SUM($K3058:X3058)),0)),(IF($D3057<LataProjekcji,IF((SUM($K3058:X3058)+12)<$D3060,12,$D3060-SUM($K3058:X3058)),0)))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,IF($F3057>$E3060,$E3060,$F3057),IF($D3060>=$E3060,(IF($D3057<LataProjekcji,IF((SUM($K3058:Y3058)+12)<$E3060,12,$E3060-SUM($K3058:Y3058)),0)),(IF($D3057<LataProjekcji,IF((SUM($K3058:Y3058)+12)<$D3060,12,$D3060-SUM($K3058:Y3058)),0)))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3057=LataProjekcji,IF($F3057>$E3060,$E3060,$F3057),IF($D3060>=$E3060,(IF($D3057<LataProjekcji,IF((SUM($K3058:Z3058)+12)<$E3060,12,$E3060-SUM($K3058:Z3058)),0)),(IF($D3057<LataProjekcji,IF((SUM($K3058:Z3058)+12)<$D3060,12,$D3060-SUM($K3058:Z3058)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1907","v":0},{"$f":"IF(D3058>10,ROUND(D3059/12,2),D3059)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K3059:AA3059)=D3058","v":true},"amortyzacja",null,{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3060,ROUND($D3058,0),ROUND(K3057*$E3059,0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3060,ROUND($D3058-SUM(K3059:$K3059),0),ROUND(L3057*$E3059,0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3060,ROUND($D3058-SUM($K3059:L3059),0),ROUND(M3057*$E3059,0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3060,ROUND($D3058-SUM($K3059:M3059),0),ROUND(N3057*$E3059,0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3060,ROUND($D3058-SUM($K3059:N3059),0),ROUND(O3057*$E3059,0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3060,ROUND($D3058-SUM($K3059:O3059),0),ROUND(P3057*$E3059,0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3060,ROUND($D3058-SUM($K3059:P3059),0),ROUND(Q3057*$E3059,0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3060,ROUND($D3058-SUM($K3059:Q3059),0),ROUND(R3057*$E3059,0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3060,ROUND($D3058-SUM($K3059:R3059),0),ROUND(S3057*$E3059,0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3060,ROUND($D3058-SUM($K3059:S3059),0),ROUND(T3057*$E3059,0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3060,ROUND($D3058-SUM($K3059:T3059),0),ROUND(U3057*$E3059,0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3060,ROUND($D3058-SUM($K3059:U3059),0),ROUND(V3057*$E3059,0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3060,ROUND($D3058-SUM($K3059:V3059),0),ROUND(W3057*$E3059,0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3060,ROUND($D3058-SUM($K3059:W3059),0),ROUND(X3057*$E3059,0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3060,ROUND($D3058-SUM($K3059:X3059),0),ROUND(Y3057*$E3059,0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3060,ROUND($D3058-SUM($K3059:Y3059),0),ROUND(Z3057*$E3059,0)),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3060,ROUND($D3058-SUM($K3059:Z3059),0),ROUND(AA3057*$E3059,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D3058/E3059,0),0)","v":0},{"$f":"IF(D3060=0,0,DATEDIF(DATE(D3057,E3057,1),DATE(F3059,G3059,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G3057),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G3057),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3059,IF(AND($G3059=$G3060,$F3059=$F3060),ROUND($D3058-SUM($K3060),0),ROUND(K3058*$E3059,0)),IF(LataProjekcji>$F3059,0,ROUND(K3058*$E3059,0))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3059,IF(AND($G3059=$G3060,$F3059=$F3060),ROUND($D3058-SUM($K3060:K3060),0),ROUND(L3058*$E3059,0)),IF(LataProjekcji>$F3059,0,ROUND(L3058*$E3059,0))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3059,IF(AND($G3059=$G3060,$F3059=$F3060),ROUND($D3058-SUM($K3060:L3060),0),ROUND(M3058*$E3059,0)),IF(LataProjekcji>$F3059,0,ROUND(M3058*$E3059,0))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3059,IF(AND($G3059=$G3060,$F3059=$F3060),ROUND($D3058-SUM($K3060:M3060),0),ROUND(N3058*$E3059,0)),IF(LataProjekcji>$F3059,0,ROUND(N3058*$E3059,0))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3059,IF(AND($G3059=$G3060,$F3059=$F3060),ROUND($D3058-SUM($K3060:N3060),0),ROUND(O3058*$E3059,0)),IF(LataProjekcji>$F3059,0,ROUND(O3058*$E3059,0))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3059,IF(AND($G3059=$G3060,$F3059=$F3060),ROUND($D3058-SUM($K3060:O3060),0),ROUND(P3058*$E3059,0)),IF(LataProjekcji>$F3059,0,ROUND(P3058*$E3059,0))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3059,IF(AND($G3059=$G3060,$F3059=$F3060),ROUND($D3058-SUM($K3060:P3060),0),ROUND(Q3058*$E3059,0)),IF(LataProjekcji>$F3059,0,ROUND(Q3058*$E3059,0))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3059,IF(AND($G3059=$G3060,$F3059=$F3060),ROUND($D3058-SUM($K3060:Q3060),0),ROUND(R3058*$E3059,0)),IF(LataProjekcji>$F3059,0,ROUND(R3058*$E3059,0))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3059,IF(AND($G3059=$G3060,$F3059=$F3060),ROUND($D3058-SUM($K3060:R3060),0),ROUND(S3058*$E3059,0)),IF(LataProjekcji>$F3059,0,ROUND(S3058*$E3059,0))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3059,IF(AND($G3059=$G3060,$F3059=$F3060),ROUND($D3058-SUM($K3060:S3060),0),ROUND(T3058*$E3059,0)),IF(LataProjekcji>$F3059,0,ROUND(T3058*$E3059,0))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3059,IF(AND($G3059=$G3060,$F3059=$F3060),ROUND($D3058-SUM($K3060:T3060),0),ROUND(U3058*$E3059,0)),IF(LataProjekcji>$F3059,0,ROUND(U3058*$E3059,0))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3059,IF(AND($G3059=$G3060,$F3059=$F3060),ROUND($D3058-SUM($K3060:U3060),0),ROUND(V3058*$E3059,0)),IF(LataProjekcji>$F3059,0,ROUND(V3058*$E3059,0))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3059,IF(AND($G3059=$G3060,$F3059=$F3060),ROUND($D3058-SUM($K3060:V3060),0),ROUND(W3058*$E3059,0)),IF(LataProjekcji>$F3059,0,ROUND(W3058*$E3059,0))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3059,IF(AND($G3059=$G3060,$F3059=$F3060),ROUND($D3058-SUM($K3060:W3060),0),ROUND(X3058*$E3059,0)),IF(LataProjekcji>$F3059,0,ROUND(X3058*$E3059,0))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3059,IF(AND($G3059=$G3060,$F3059=$F3060),ROUND($D3058-SUM($K3060:X3060),0),ROUND(Y3058*$E3059,0)),IF(LataProjekcji>$F3059,0,ROUND(Y3058*$E3059,0))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3059,IF(AND($G3059=$G3060,$F3059=$F3060),ROUND($D3058-SUM($K3060:Y3060),0),ROUND(Z3058*$E3059,0)),IF(LataProjekcji>$F3059,0,ROUND(Z3058*$E3059,0))),0),0)","v":0},{"$f":"IF(AND($G3058,NOT(ISTEXT($G3057)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3059,IF(AND($G3059=$G3060,$F3059=$F3060),ROUND($D3058-SUM($K3060:Z3060),0),ROUND(AA3058*$E3059,0)),IF(LataProjekcji>$F3059,0,ROUND(AA3058*$E3059,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D3058>10,ROUND((D3060-1)*E3059,0),E3059)","v":0},{"$f":"D3058-D3061","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1911","v":"nazwa ST: 0"},null,{"$f":"D1911","v":309},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1912","v":1900},{"$f":"E1912","v":1},{"$f":"IF(D3065>10,F1912,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D3063,0)),\"brak daty\",IF(D3065>10,EDATE(OFFSET($E$269,$D3063,0),D3067),DATE(D3064,E3064,1)))","v":"brak daty"},{"$f":"SUM(K3064:AA3064)=D3067","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,$F3064,IF($D3064<LataProjekcji,IF((SUM(K3064)+12)<$D3067,12,$D3067-SUM(K3064)),0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,$F3064,IF($D3064<LataProjekcji,IF((SUM($K3064:K3064)+12)<$D3067,12,$D3067-SUM($K3064:K3064)),0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,$F3064,IF($D3064<LataProjekcji,IF((SUM($K3064:L3064)+12)<$D3067,12,$D3067-SUM($K3064:L3064)),0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,$F3064,IF($D3064<LataProjekcji,IF((SUM($K3064:M3064)+12)<$D3067,12,$D3067-SUM($K3064:M3064)),0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,$F3064,IF($D3064<LataProjekcji,IF((SUM($K3064:N3064)+12)<$D3067,12,$D3067-SUM($K3064:N3064)),0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,$F3064,IF($D3064<LataProjekcji,IF((SUM($K3064:O3064)+12)<$D3067,12,$D3067-SUM($K3064:O3064)),0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,$F3064,IF($D3064<LataProjekcji,IF((SUM($K3064:P3064)+12)<$D3067,12,$D3067-SUM($K3064:P3064)),0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,$F3064,IF($D3064<LataProjekcji,IF((SUM($K3064:Q3064)+12)<$D3067,12,$D3067-SUM($K3064:Q3064)),0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,$F3064,IF($D3064<LataProjekcji,IF((SUM($K3064:R3064)+12)<$D3067,12,$D3067-SUM($K3064:R3064)),0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,$F3064,IF($D3064<LataProjekcji,IF((SUM($K3064:S3064)+12)<$D3067,12,$D3067-SUM($K3064:S3064)),0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,$F3064,IF($D3064<LataProjekcji,IF((SUM($K3064:T3064)+12)<$D3067,12,$D3067-SUM($K3064:T3064)),0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,$F3064,IF($D3064<LataProjekcji,IF((SUM($K3064:U3064)+12)<$D3067,12,$D3067-SUM($K3064:U3064)),0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,$F3064,IF($D3064<LataProjekcji,IF((SUM($K3064:V3064)+12)<$D3067,12,$D3067-SUM($K3064:V3064)),0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,$F3064,IF($D3064<LataProjekcji,IF((SUM($K3064:W3064)+12)<$D3067,12,$D3067-SUM($K3064:W3064)),0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,$F3064,IF($D3064<LataProjekcji,IF((SUM($K3064:X3064)+12)<$D3067,12,$D3067-SUM($K3064:X3064)),0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,$F3064,IF($D3064<LataProjekcji,IF((SUM($K3064:Y3064)+12)<$D3067,12,$D3067-SUM($K3064:Y3064)),0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,$F3064,IF($D3064<LataProjekcji,IF((SUM($K3064:Z3064)+12)<$D3067,12,$D3067-SUM($K3064:Z3064)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1913","v":0},{"$f":"E1913","v":0},{"$f":"F1913","v":0},{"$f":"NOT(ISBLANK(am_transport))","v":false},{"$f":"SUM(K3065:AA3065)=E3067","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,IF($F3064>$E3067,$E3067,$F3064),IF($D3067>=$E3067,(IF($D3064<LataProjekcji,IF((SUM(J3065:$K3065)+12)<$E3067,12,$E3067-SUM(J3065:$K3065)),0)),(IF($D3064<LataProjekcji,IF((SUM(J3065:$K3065)+12)<$D3067,12,$D3067-SUM(J3065:$K3065)),0)))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,IF($F3064>$E3067,$E3067,$F3064),IF($D3067>=$E3067,(IF($D3064<LataProjekcji,IF((SUM($K3065:K3065)+12)<$E3067,12,$E3067-SUM($K3065:K3065)),0)),(IF($D3064<LataProjekcji,IF((SUM($K3065:K3065)+12)<$D3067,12,$D3067-SUM($K3065:K3065)),0)))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,IF($F3064>$E3067,$E3067,$F3064),IF($D3067>=$E3067,(IF($D3064<LataProjekcji,IF((SUM($K3065:L3065)+12)<$E3067,12,$E3067-SUM($K3065:L3065)),0)),(IF($D3064<LataProjekcji,IF((SUM($K3065:L3065)+12)<$D3067,12,$D3067-SUM($K3065:L3065)),0)))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,IF($F3064>$E3067,$E3067,$F3064),IF($D3067>=$E3067,(IF($D3064<LataProjekcji,IF((SUM($K3065:M3065)+12)<$E3067,12,$E3067-SUM($K3065:M3065)),0)),(IF($D3064<LataProjekcji,IF((SUM($K3065:M3065)+12)<$D3067,12,$D3067-SUM($K3065:M3065)),0)))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,IF($F3064>$E3067,$E3067,$F3064),IF($D3067>=$E3067,(IF($D3064<LataProjekcji,IF((SUM($K3065:N3065)+12)<$E3067,12,$E3067-SUM($K3065:N3065)),0)),(IF($D3064<LataProjekcji,IF((SUM($K3065:N3065)+12)<$D3067,12,$D3067-SUM($K3065:N3065)),0)))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,IF($F3064>$E3067,$E3067,$F3064),IF($D3067>=$E3067,(IF($D3064<LataProjekcji,IF((SUM($K3065:O3065)+12)<$E3067,12,$E3067-SUM($K3065:O3065)),0)),(IF($D3064<LataProjekcji,IF((SUM($K3065:O3065)+12)<$D3067,12,$D3067-SUM($K3065:O3065)),0)))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,IF($F3064>$E3067,$E3067,$F3064),IF($D3067>=$E3067,(IF($D3064<LataProjekcji,IF((SUM($K3065:P3065)+12)<$E3067,12,$E3067-SUM($K3065:P3065)),0)),(IF($D3064<LataProjekcji,IF((SUM($K3065:P3065)+12)<$D3067,12,$D3067-SUM($K3065:P3065)),0)))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,IF($F3064>$E3067,$E3067,$F3064),IF($D3067>=$E3067,(IF($D3064<LataProjekcji,IF((SUM($K3065:Q3065)+12)<$E3067,12,$E3067-SUM($K3065:Q3065)),0)),(IF($D3064<LataProjekcji,IF((SUM($K3065:Q3065)+12)<$D3067,12,$D3067-SUM($K3065:Q3065)),0)))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,IF($F3064>$E3067,$E3067,$F3064),IF($D3067>=$E3067,(IF($D3064<LataProjekcji,IF((SUM($K3065:R3065)+12)<$E3067,12,$E3067-SUM($K3065:R3065)),0)),(IF($D3064<LataProjekcji,IF((SUM($K3065:R3065)+12)<$D3067,12,$D3067-SUM($K3065:R3065)),0)))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,IF($F3064>$E3067,$E3067,$F3064),IF($D3067>=$E3067,(IF($D3064<LataProjekcji,IF((SUM($K3065:S3065)+12)<$E3067,12,$E3067-SUM($K3065:S3065)),0)),(IF($D3064<LataProjekcji,IF((SUM($K3065:S3065)+12)<$D3067,12,$D3067-SUM($K3065:S3065)),0)))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,IF($F3064>$E3067,$E3067,$F3064),IF($D3067>=$E3067,(IF($D3064<LataProjekcji,IF((SUM($K3065:T3065)+12)<$E3067,12,$E3067-SUM($K3065:T3065)),0)),(IF($D3064<LataProjekcji,IF((SUM($K3065:T3065)+12)<$D3067,12,$D3067-SUM($K3065:T3065)),0)))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,IF($F3064>$E3067,$E3067,$F3064),IF($D3067>=$E3067,(IF($D3064<LataProjekcji,IF((SUM($K3065:U3065)+12)<$E3067,12,$E3067-SUM($K3065:U3065)),0)),(IF($D3064<LataProjekcji,IF((SUM($K3065:U3065)+12)<$D3067,12,$D3067-SUM($K3065:U3065)),0)))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,IF($F3064>$E3067,$E3067,$F3064),IF($D3067>=$E3067,(IF($D3064<LataProjekcji,IF((SUM($K3065:V3065)+12)<$E3067,12,$E3067-SUM($K3065:V3065)),0)),(IF($D3064<LataProjekcji,IF((SUM($K3065:V3065)+12)<$D3067,12,$D3067-SUM($K3065:V3065)),0)))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,IF($F3064>$E3067,$E3067,$F3064),IF($D3067>=$E3067,(IF($D3064<LataProjekcji,IF((SUM($K3065:W3065)+12)<$E3067,12,$E3067-SUM($K3065:W3065)),0)),(IF($D3064<LataProjekcji,IF((SUM($K3065:W3065)+12)<$D3067,12,$D3067-SUM($K3065:W3065)),0)))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,IF($F3064>$E3067,$E3067,$F3064),IF($D3067>=$E3067,(IF($D3064<LataProjekcji,IF((SUM($K3065:X3065)+12)<$E3067,12,$E3067-SUM($K3065:X3065)),0)),(IF($D3064<LataProjekcji,IF((SUM($K3065:X3065)+12)<$D3067,12,$D3067-SUM($K3065:X3065)),0)))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,IF($F3064>$E3067,$E3067,$F3064),IF($D3067>=$E3067,(IF($D3064<LataProjekcji,IF((SUM($K3065:Y3065)+12)<$E3067,12,$E3067-SUM($K3065:Y3065)),0)),(IF($D3064<LataProjekcji,IF((SUM($K3065:Y3065)+12)<$D3067,12,$D3067-SUM($K3065:Y3065)),0)))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3064=LataProjekcji,IF($F3064>$E3067,$E3067,$F3064),IF($D3067>=$E3067,(IF($D3064<LataProjekcji,IF((SUM($K3065:Z3065)+12)<$E3067,12,$E3067-SUM($K3065:Z3065)),0)),(IF($D3064<LataProjekcji,IF((SUM($K3065:Z3065)+12)<$D3067,12,$D3067-SUM($K3065:Z3065)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1914","v":0},{"$f":"IF(D3065>10,ROUND(D3066/12,2),D3066)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K3066:AA3066)=D3065","v":true},"amortyzacja",null,{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3067,ROUND($D3065,0),ROUND(K3064*$E3066,0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3067,ROUND($D3065-SUM(K3066:$K3066),0),ROUND(L3064*$E3066,0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3067,ROUND($D3065-SUM($K3066:L3066),0),ROUND(M3064*$E3066,0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3067,ROUND($D3065-SUM($K3066:M3066),0),ROUND(N3064*$E3066,0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3067,ROUND($D3065-SUM($K3066:N3066),0),ROUND(O3064*$E3066,0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3067,ROUND($D3065-SUM($K3066:O3066),0),ROUND(P3064*$E3066,0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3067,ROUND($D3065-SUM($K3066:P3066),0),ROUND(Q3064*$E3066,0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3067,ROUND($D3065-SUM($K3066:Q3066),0),ROUND(R3064*$E3066,0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3067,ROUND($D3065-SUM($K3066:R3066),0),ROUND(S3064*$E3066,0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3067,ROUND($D3065-SUM($K3066:S3066),0),ROUND(T3064*$E3066,0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3067,ROUND($D3065-SUM($K3066:T3066),0),ROUND(U3064*$E3066,0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3067,ROUND($D3065-SUM($K3066:U3066),0),ROUND(V3064*$E3066,0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3067,ROUND($D3065-SUM($K3066:V3066),0),ROUND(W3064*$E3066,0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3067,ROUND($D3065-SUM($K3066:W3066),0),ROUND(X3064*$E3066,0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3067,ROUND($D3065-SUM($K3066:X3066),0),ROUND(Y3064*$E3066,0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3067,ROUND($D3065-SUM($K3066:Y3066),0),ROUND(Z3064*$E3066,0)),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3067,ROUND($D3065-SUM($K3066:Z3066),0),ROUND(AA3064*$E3066,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D3065/E3066,0),0)","v":0},{"$f":"IF(D3067=0,0,DATEDIF(DATE(D3064,E3064,1),DATE(F3066,G3066,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G3064),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G3064),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3066,IF(AND($G3066=$G3067,$F3066=$F3067),ROUND($D3065-SUM($K3067),0),ROUND(K3065*$E3066,0)),IF(LataProjekcji>$F3066,0,ROUND(K3065*$E3066,0))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3066,IF(AND($G3066=$G3067,$F3066=$F3067),ROUND($D3065-SUM($K3067:K3067),0),ROUND(L3065*$E3066,0)),IF(LataProjekcji>$F3066,0,ROUND(L3065*$E3066,0))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3066,IF(AND($G3066=$G3067,$F3066=$F3067),ROUND($D3065-SUM($K3067:L3067),0),ROUND(M3065*$E3066,0)),IF(LataProjekcji>$F3066,0,ROUND(M3065*$E3066,0))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3066,IF(AND($G3066=$G3067,$F3066=$F3067),ROUND($D3065-SUM($K3067:M3067),0),ROUND(N3065*$E3066,0)),IF(LataProjekcji>$F3066,0,ROUND(N3065*$E3066,0))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3066,IF(AND($G3066=$G3067,$F3066=$F3067),ROUND($D3065-SUM($K3067:N3067),0),ROUND(O3065*$E3066,0)),IF(LataProjekcji>$F3066,0,ROUND(O3065*$E3066,0))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3066,IF(AND($G3066=$G3067,$F3066=$F3067),ROUND($D3065-SUM($K3067:O3067),0),ROUND(P3065*$E3066,0)),IF(LataProjekcji>$F3066,0,ROUND(P3065*$E3066,0))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3066,IF(AND($G3066=$G3067,$F3066=$F3067),ROUND($D3065-SUM($K3067:P3067),0),ROUND(Q3065*$E3066,0)),IF(LataProjekcji>$F3066,0,ROUND(Q3065*$E3066,0))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3066,IF(AND($G3066=$G3067,$F3066=$F3067),ROUND($D3065-SUM($K3067:Q3067),0),ROUND(R3065*$E3066,0)),IF(LataProjekcji>$F3066,0,ROUND(R3065*$E3066,0))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3066,IF(AND($G3066=$G3067,$F3066=$F3067),ROUND($D3065-SUM($K3067:R3067),0),ROUND(S3065*$E3066,0)),IF(LataProjekcji>$F3066,0,ROUND(S3065*$E3066,0))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3066,IF(AND($G3066=$G3067,$F3066=$F3067),ROUND($D3065-SUM($K3067:S3067),0),ROUND(T3065*$E3066,0)),IF(LataProjekcji>$F3066,0,ROUND(T3065*$E3066,0))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3066,IF(AND($G3066=$G3067,$F3066=$F3067),ROUND($D3065-SUM($K3067:T3067),0),ROUND(U3065*$E3066,0)),IF(LataProjekcji>$F3066,0,ROUND(U3065*$E3066,0))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3066,IF(AND($G3066=$G3067,$F3066=$F3067),ROUND($D3065-SUM($K3067:U3067),0),ROUND(V3065*$E3066,0)),IF(LataProjekcji>$F3066,0,ROUND(V3065*$E3066,0))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3066,IF(AND($G3066=$G3067,$F3066=$F3067),ROUND($D3065-SUM($K3067:V3067),0),ROUND(W3065*$E3066,0)),IF(LataProjekcji>$F3066,0,ROUND(W3065*$E3066,0))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3066,IF(AND($G3066=$G3067,$F3066=$F3067),ROUND($D3065-SUM($K3067:W3067),0),ROUND(X3065*$E3066,0)),IF(LataProjekcji>$F3066,0,ROUND(X3065*$E3066,0))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3066,IF(AND($G3066=$G3067,$F3066=$F3067),ROUND($D3065-SUM($K3067:X3067),0),ROUND(Y3065*$E3066,0)),IF(LataProjekcji>$F3066,0,ROUND(Y3065*$E3066,0))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3066,IF(AND($G3066=$G3067,$F3066=$F3067),ROUND($D3065-SUM($K3067:Y3067),0),ROUND(Z3065*$E3066,0)),IF(LataProjekcji>$F3066,0,ROUND(Z3065*$E3066,0))),0),0)","v":0},{"$f":"IF(AND($G3065,NOT(ISTEXT($G3064)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3066,IF(AND($G3066=$G3067,$F3066=$F3067),ROUND($D3065-SUM($K3067:Z3067),0),ROUND(AA3065*$E3066,0)),IF(LataProjekcji>$F3066,0,ROUND(AA3065*$E3066,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D3065>10,ROUND((D3067-1)*E3066,0),E3066)","v":0},{"$f":"D3065-D3068","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1918","v":"nazwa ST: 0"},null,{"$f":"D1918","v":310},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1919","v":1900},{"$f":"E1919","v":1},{"$f":"IF(D3072>10,F1919,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D3070,0)),\"brak daty\",IF(D3072>10,EDATE(OFFSET($E$269,$D3070,0),D3074),DATE(D3071,E3071,1)))","v":"brak daty"},{"$f":"SUM(K3071:AA3071)=D3074","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,$F3071,IF($D3071<LataProjekcji,IF((SUM(K3071)+12)<$D3074,12,$D3074-SUM(K3071)),0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,$F3071,IF($D3071<LataProjekcji,IF((SUM($K3071:K3071)+12)<$D3074,12,$D3074-SUM($K3071:K3071)),0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,$F3071,IF($D3071<LataProjekcji,IF((SUM($K3071:L3071)+12)<$D3074,12,$D3074-SUM($K3071:L3071)),0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,$F3071,IF($D3071<LataProjekcji,IF((SUM($K3071:M3071)+12)<$D3074,12,$D3074-SUM($K3071:M3071)),0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,$F3071,IF($D3071<LataProjekcji,IF((SUM($K3071:N3071)+12)<$D3074,12,$D3074-SUM($K3071:N3071)),0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,$F3071,IF($D3071<LataProjekcji,IF((SUM($K3071:O3071)+12)<$D3074,12,$D3074-SUM($K3071:O3071)),0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,$F3071,IF($D3071<LataProjekcji,IF((SUM($K3071:P3071)+12)<$D3074,12,$D3074-SUM($K3071:P3071)),0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,$F3071,IF($D3071<LataProjekcji,IF((SUM($K3071:Q3071)+12)<$D3074,12,$D3074-SUM($K3071:Q3071)),0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,$F3071,IF($D3071<LataProjekcji,IF((SUM($K3071:R3071)+12)<$D3074,12,$D3074-SUM($K3071:R3071)),0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,$F3071,IF($D3071<LataProjekcji,IF((SUM($K3071:S3071)+12)<$D3074,12,$D3074-SUM($K3071:S3071)),0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,$F3071,IF($D3071<LataProjekcji,IF((SUM($K3071:T3071)+12)<$D3074,12,$D3074-SUM($K3071:T3071)),0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,$F3071,IF($D3071<LataProjekcji,IF((SUM($K3071:U3071)+12)<$D3074,12,$D3074-SUM($K3071:U3071)),0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,$F3071,IF($D3071<LataProjekcji,IF((SUM($K3071:V3071)+12)<$D3074,12,$D3074-SUM($K3071:V3071)),0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,$F3071,IF($D3071<LataProjekcji,IF((SUM($K3071:W3071)+12)<$D3074,12,$D3074-SUM($K3071:W3071)),0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,$F3071,IF($D3071<LataProjekcji,IF((SUM($K3071:X3071)+12)<$D3074,12,$D3074-SUM($K3071:X3071)),0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,$F3071,IF($D3071<LataProjekcji,IF((SUM($K3071:Y3071)+12)<$D3074,12,$D3074-SUM($K3071:Y3071)),0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,$F3071,IF($D3071<LataProjekcji,IF((SUM($K3071:Z3071)+12)<$D3074,12,$D3074-SUM($K3071:Z3071)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1920","v":0},{"$f":"E1920","v":0},{"$f":"F1920","v":0},{"$f":"NOT(ISBLANK(am_transport))","v":false},{"$f":"SUM(K3072:AA3072)=E3074","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,IF($F3071>$E3074,$E3074,$F3071),IF($D3074>=$E3074,(IF($D3071<LataProjekcji,IF((SUM(J3072:$K3072)+12)<$E3074,12,$E3074-SUM(J3072:$K3072)),0)),(IF($D3071<LataProjekcji,IF((SUM(J3072:$K3072)+12)<$D3074,12,$D3074-SUM(J3072:$K3072)),0)))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,IF($F3071>$E3074,$E3074,$F3071),IF($D3074>=$E3074,(IF($D3071<LataProjekcji,IF((SUM($K3072:K3072)+12)<$E3074,12,$E3074-SUM($K3072:K3072)),0)),(IF($D3071<LataProjekcji,IF((SUM($K3072:K3072)+12)<$D3074,12,$D3074-SUM($K3072:K3072)),0)))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,IF($F3071>$E3074,$E3074,$F3071),IF($D3074>=$E3074,(IF($D3071<LataProjekcji,IF((SUM($K3072:L3072)+12)<$E3074,12,$E3074-SUM($K3072:L3072)),0)),(IF($D3071<LataProjekcji,IF((SUM($K3072:L3072)+12)<$D3074,12,$D3074-SUM($K3072:L3072)),0)))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,IF($F3071>$E3074,$E3074,$F3071),IF($D3074>=$E3074,(IF($D3071<LataProjekcji,IF((SUM($K3072:M3072)+12)<$E3074,12,$E3074-SUM($K3072:M3072)),0)),(IF($D3071<LataProjekcji,IF((SUM($K3072:M3072)+12)<$D3074,12,$D3074-SUM($K3072:M3072)),0)))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,IF($F3071>$E3074,$E3074,$F3071),IF($D3074>=$E3074,(IF($D3071<LataProjekcji,IF((SUM($K3072:N3072)+12)<$E3074,12,$E3074-SUM($K3072:N3072)),0)),(IF($D3071<LataProjekcji,IF((SUM($K3072:N3072)+12)<$D3074,12,$D3074-SUM($K3072:N3072)),0)))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,IF($F3071>$E3074,$E3074,$F3071),IF($D3074>=$E3074,(IF($D3071<LataProjekcji,IF((SUM($K3072:O3072)+12)<$E3074,12,$E3074-SUM($K3072:O3072)),0)),(IF($D3071<LataProjekcji,IF((SUM($K3072:O3072)+12)<$D3074,12,$D3074-SUM($K3072:O3072)),0)))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,IF($F3071>$E3074,$E3074,$F3071),IF($D3074>=$E3074,(IF($D3071<LataProjekcji,IF((SUM($K3072:P3072)+12)<$E3074,12,$E3074-SUM($K3072:P3072)),0)),(IF($D3071<LataProjekcji,IF((SUM($K3072:P3072)+12)<$D3074,12,$D3074-SUM($K3072:P3072)),0)))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,IF($F3071>$E3074,$E3074,$F3071),IF($D3074>=$E3074,(IF($D3071<LataProjekcji,IF((SUM($K3072:Q3072)+12)<$E3074,12,$E3074-SUM($K3072:Q3072)),0)),(IF($D3071<LataProjekcji,IF((SUM($K3072:Q3072)+12)<$D3074,12,$D3074-SUM($K3072:Q3072)),0)))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,IF($F3071>$E3074,$E3074,$F3071),IF($D3074>=$E3074,(IF($D3071<LataProjekcji,IF((SUM($K3072:R3072)+12)<$E3074,12,$E3074-SUM($K3072:R3072)),0)),(IF($D3071<LataProjekcji,IF((SUM($K3072:R3072)+12)<$D3074,12,$D3074-SUM($K3072:R3072)),0)))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,IF($F3071>$E3074,$E3074,$F3071),IF($D3074>=$E3074,(IF($D3071<LataProjekcji,IF((SUM($K3072:S3072)+12)<$E3074,12,$E3074-SUM($K3072:S3072)),0)),(IF($D3071<LataProjekcji,IF((SUM($K3072:S3072)+12)<$D3074,12,$D3074-SUM($K3072:S3072)),0)))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,IF($F3071>$E3074,$E3074,$F3071),IF($D3074>=$E3074,(IF($D3071<LataProjekcji,IF((SUM($K3072:T3072)+12)<$E3074,12,$E3074-SUM($K3072:T3072)),0)),(IF($D3071<LataProjekcji,IF((SUM($K3072:T3072)+12)<$D3074,12,$D3074-SUM($K3072:T3072)),0)))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,IF($F3071>$E3074,$E3074,$F3071),IF($D3074>=$E3074,(IF($D3071<LataProjekcji,IF((SUM($K3072:U3072)+12)<$E3074,12,$E3074-SUM($K3072:U3072)),0)),(IF($D3071<LataProjekcji,IF((SUM($K3072:U3072)+12)<$D3074,12,$D3074-SUM($K3072:U3072)),0)))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,IF($F3071>$E3074,$E3074,$F3071),IF($D3074>=$E3074,(IF($D3071<LataProjekcji,IF((SUM($K3072:V3072)+12)<$E3074,12,$E3074-SUM($K3072:V3072)),0)),(IF($D3071<LataProjekcji,IF((SUM($K3072:V3072)+12)<$D3074,12,$D3074-SUM($K3072:V3072)),0)))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,IF($F3071>$E3074,$E3074,$F3071),IF($D3074>=$E3074,(IF($D3071<LataProjekcji,IF((SUM($K3072:W3072)+12)<$E3074,12,$E3074-SUM($K3072:W3072)),0)),(IF($D3071<LataProjekcji,IF((SUM($K3072:W3072)+12)<$D3074,12,$D3074-SUM($K3072:W3072)),0)))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,IF($F3071>$E3074,$E3074,$F3071),IF($D3074>=$E3074,(IF($D3071<LataProjekcji,IF((SUM($K3072:X3072)+12)<$E3074,12,$E3074-SUM($K3072:X3072)),0)),(IF($D3071<LataProjekcji,IF((SUM($K3072:X3072)+12)<$D3074,12,$D3074-SUM($K3072:X3072)),0)))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,IF($F3071>$E3074,$E3074,$F3071),IF($D3074>=$E3074,(IF($D3071<LataProjekcji,IF((SUM($K3072:Y3072)+12)<$E3074,12,$E3074-SUM($K3072:Y3072)),0)),(IF($D3071<LataProjekcji,IF((SUM($K3072:Y3072)+12)<$D3074,12,$D3074-SUM($K3072:Y3072)),0)))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3071=LataProjekcji,IF($F3071>$E3074,$E3074,$F3071),IF($D3074>=$E3074,(IF($D3071<LataProjekcji,IF((SUM($K3072:Z3072)+12)<$E3074,12,$E3074-SUM($K3072:Z3072)),0)),(IF($D3071<LataProjekcji,IF((SUM($K3072:Z3072)+12)<$D3074,12,$D3074-SUM($K3072:Z3072)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1921","v":0},{"$f":"IF(D3072>10,ROUND(D3073/12,2),D3073)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K3073:AA3073)=D3072","v":true},"amortyzacja",null,{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3074,ROUND($D3072,0),ROUND(K3071*$E3073,0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3074,ROUND($D3072-SUM(K3073:$K3073),0),ROUND(L3071*$E3073,0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3074,ROUND($D3072-SUM($K3073:L3073),0),ROUND(M3071*$E3073,0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3074,ROUND($D3072-SUM($K3073:M3073),0),ROUND(N3071*$E3073,0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3074,ROUND($D3072-SUM($K3073:N3073),0),ROUND(O3071*$E3073,0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3074,ROUND($D3072-SUM($K3073:O3073),0),ROUND(P3071*$E3073,0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3074,ROUND($D3072-SUM($K3073:P3073),0),ROUND(Q3071*$E3073,0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3074,ROUND($D3072-SUM($K3073:Q3073),0),ROUND(R3071*$E3073,0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3074,ROUND($D3072-SUM($K3073:R3073),0),ROUND(S3071*$E3073,0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3074,ROUND($D3072-SUM($K3073:S3073),0),ROUND(T3071*$E3073,0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3074,ROUND($D3072-SUM($K3073:T3073),0),ROUND(U3071*$E3073,0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3074,ROUND($D3072-SUM($K3073:U3073),0),ROUND(V3071*$E3073,0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3074,ROUND($D3072-SUM($K3073:V3073),0),ROUND(W3071*$E3073,0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3074,ROUND($D3072-SUM($K3073:W3073),0),ROUND(X3071*$E3073,0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3074,ROUND($D3072-SUM($K3073:X3073),0),ROUND(Y3071*$E3073,0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3074,ROUND($D3072-SUM($K3073:Y3073),0),ROUND(Z3071*$E3073,0)),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3074,ROUND($D3072-SUM($K3073:Z3073),0),ROUND(AA3071*$E3073,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D3072/E3073,0),0)","v":0},{"$f":"IF(D3074=0,0,DATEDIF(DATE(D3071,E3071,1),DATE(F3073,G3073,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G3071),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G3071),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3073,IF(AND($G3073=$G3074,$F3073=$F3074),ROUND($D3072-SUM($K3074),0),ROUND(K3072*$E3073,0)),IF(LataProjekcji>$F3073,0,ROUND(K3072*$E3073,0))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3073,IF(AND($G3073=$G3074,$F3073=$F3074),ROUND($D3072-SUM($K3074:K3074),0),ROUND(L3072*$E3073,0)),IF(LataProjekcji>$F3073,0,ROUND(L3072*$E3073,0))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3073,IF(AND($G3073=$G3074,$F3073=$F3074),ROUND($D3072-SUM($K3074:L3074),0),ROUND(M3072*$E3073,0)),IF(LataProjekcji>$F3073,0,ROUND(M3072*$E3073,0))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3073,IF(AND($G3073=$G3074,$F3073=$F3074),ROUND($D3072-SUM($K3074:M3074),0),ROUND(N3072*$E3073,0)),IF(LataProjekcji>$F3073,0,ROUND(N3072*$E3073,0))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3073,IF(AND($G3073=$G3074,$F3073=$F3074),ROUND($D3072-SUM($K3074:N3074),0),ROUND(O3072*$E3073,0)),IF(LataProjekcji>$F3073,0,ROUND(O3072*$E3073,0))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3073,IF(AND($G3073=$G3074,$F3073=$F3074),ROUND($D3072-SUM($K3074:O3074),0),ROUND(P3072*$E3073,0)),IF(LataProjekcji>$F3073,0,ROUND(P3072*$E3073,0))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3073,IF(AND($G3073=$G3074,$F3073=$F3074),ROUND($D3072-SUM($K3074:P3074),0),ROUND(Q3072*$E3073,0)),IF(LataProjekcji>$F3073,0,ROUND(Q3072*$E3073,0))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3073,IF(AND($G3073=$G3074,$F3073=$F3074),ROUND($D3072-SUM($K3074:Q3074),0),ROUND(R3072*$E3073,0)),IF(LataProjekcji>$F3073,0,ROUND(R3072*$E3073,0))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3073,IF(AND($G3073=$G3074,$F3073=$F3074),ROUND($D3072-SUM($K3074:R3074),0),ROUND(S3072*$E3073,0)),IF(LataProjekcji>$F3073,0,ROUND(S3072*$E3073,0))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3073,IF(AND($G3073=$G3074,$F3073=$F3074),ROUND($D3072-SUM($K3074:S3074),0),ROUND(T3072*$E3073,0)),IF(LataProjekcji>$F3073,0,ROUND(T3072*$E3073,0))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3073,IF(AND($G3073=$G3074,$F3073=$F3074),ROUND($D3072-SUM($K3074:T3074),0),ROUND(U3072*$E3073,0)),IF(LataProjekcji>$F3073,0,ROUND(U3072*$E3073,0))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3073,IF(AND($G3073=$G3074,$F3073=$F3074),ROUND($D3072-SUM($K3074:U3074),0),ROUND(V3072*$E3073,0)),IF(LataProjekcji>$F3073,0,ROUND(V3072*$E3073,0))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3073,IF(AND($G3073=$G3074,$F3073=$F3074),ROUND($D3072-SUM($K3074:V3074),0),ROUND(W3072*$E3073,0)),IF(LataProjekcji>$F3073,0,ROUND(W3072*$E3073,0))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3073,IF(AND($G3073=$G3074,$F3073=$F3074),ROUND($D3072-SUM($K3074:W3074),0),ROUND(X3072*$E3073,0)),IF(LataProjekcji>$F3073,0,ROUND(X3072*$E3073,0))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3073,IF(AND($G3073=$G3074,$F3073=$F3074),ROUND($D3072-SUM($K3074:X3074),0),ROUND(Y3072*$E3073,0)),IF(LataProjekcji>$F3073,0,ROUND(Y3072*$E3073,0))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3073,IF(AND($G3073=$G3074,$F3073=$F3074),ROUND($D3072-SUM($K3074:Y3074),0),ROUND(Z3072*$E3073,0)),IF(LataProjekcji>$F3073,0,ROUND(Z3072*$E3073,0))),0),0)","v":0},{"$f":"IF(AND($G3072,NOT(ISTEXT($G3071)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3073,IF(AND($G3073=$G3074,$F3073=$F3074),ROUND($D3072-SUM($K3074:Z3074),0),ROUND(AA3072*$E3073,0)),IF(LataProjekcji>$F3073,0,ROUND(AA3072*$E3073,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D3072>10,ROUND((D3074-1)*E3073,0),E3073)","v":0},{"$f":"D3072-D3075","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1925","v":"nazwa ST: 0"},null,{"$f":"D1925","v":311},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1926","v":1900},{"$f":"E1926","v":1},{"$f":"IF(D3079>10,F1926,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D3077,0)),\"brak daty\",IF(D3079>10,EDATE(OFFSET($E$269,$D3077,0),D3081),DATE(D3078,E3078,1)))","v":"brak daty"},{"$f":"SUM(K3078:AA3078)=D3081","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,$F3078,IF($D3078<LataProjekcji,IF((SUM(K3078)+12)<$D3081,12,$D3081-SUM(K3078)),0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,$F3078,IF($D3078<LataProjekcji,IF((SUM($K3078:K3078)+12)<$D3081,12,$D3081-SUM($K3078:K3078)),0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,$F3078,IF($D3078<LataProjekcji,IF((SUM($K3078:L3078)+12)<$D3081,12,$D3081-SUM($K3078:L3078)),0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,$F3078,IF($D3078<LataProjekcji,IF((SUM($K3078:M3078)+12)<$D3081,12,$D3081-SUM($K3078:M3078)),0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,$F3078,IF($D3078<LataProjekcji,IF((SUM($K3078:N3078)+12)<$D3081,12,$D3081-SUM($K3078:N3078)),0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,$F3078,IF($D3078<LataProjekcji,IF((SUM($K3078:O3078)+12)<$D3081,12,$D3081-SUM($K3078:O3078)),0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,$F3078,IF($D3078<LataProjekcji,IF((SUM($K3078:P3078)+12)<$D3081,12,$D3081-SUM($K3078:P3078)),0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,$F3078,IF($D3078<LataProjekcji,IF((SUM($K3078:Q3078)+12)<$D3081,12,$D3081-SUM($K3078:Q3078)),0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,$F3078,IF($D3078<LataProjekcji,IF((SUM($K3078:R3078)+12)<$D3081,12,$D3081-SUM($K3078:R3078)),0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,$F3078,IF($D3078<LataProjekcji,IF((SUM($K3078:S3078)+12)<$D3081,12,$D3081-SUM($K3078:S3078)),0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,$F3078,IF($D3078<LataProjekcji,IF((SUM($K3078:T3078)+12)<$D3081,12,$D3081-SUM($K3078:T3078)),0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,$F3078,IF($D3078<LataProjekcji,IF((SUM($K3078:U3078)+12)<$D3081,12,$D3081-SUM($K3078:U3078)),0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,$F3078,IF($D3078<LataProjekcji,IF((SUM($K3078:V3078)+12)<$D3081,12,$D3081-SUM($K3078:V3078)),0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,$F3078,IF($D3078<LataProjekcji,IF((SUM($K3078:W3078)+12)<$D3081,12,$D3081-SUM($K3078:W3078)),0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,$F3078,IF($D3078<LataProjekcji,IF((SUM($K3078:X3078)+12)<$D3081,12,$D3081-SUM($K3078:X3078)),0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,$F3078,IF($D3078<LataProjekcji,IF((SUM($K3078:Y3078)+12)<$D3081,12,$D3081-SUM($K3078:Y3078)),0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,$F3078,IF($D3078<LataProjekcji,IF((SUM($K3078:Z3078)+12)<$D3081,12,$D3081-SUM($K3078:Z3078)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1927","v":0},{"$f":"E1927","v":0},{"$f":"F1927","v":0},{"$f":"NOT(ISBLANK(am_transport))","v":false},{"$f":"SUM(K3079:AA3079)=E3081","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,IF($F3078>$E3081,$E3081,$F3078),IF($D3081>=$E3081,(IF($D3078<LataProjekcji,IF((SUM(J3079:$K3079)+12)<$E3081,12,$E3081-SUM(J3079:$K3079)),0)),(IF($D3078<LataProjekcji,IF((SUM(J3079:$K3079)+12)<$D3081,12,$D3081-SUM(J3079:$K3079)),0)))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,IF($F3078>$E3081,$E3081,$F3078),IF($D3081>=$E3081,(IF($D3078<LataProjekcji,IF((SUM($K3079:K3079)+12)<$E3081,12,$E3081-SUM($K3079:K3079)),0)),(IF($D3078<LataProjekcji,IF((SUM($K3079:K3079)+12)<$D3081,12,$D3081-SUM($K3079:K3079)),0)))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,IF($F3078>$E3081,$E3081,$F3078),IF($D3081>=$E3081,(IF($D3078<LataProjekcji,IF((SUM($K3079:L3079)+12)<$E3081,12,$E3081-SUM($K3079:L3079)),0)),(IF($D3078<LataProjekcji,IF((SUM($K3079:L3079)+12)<$D3081,12,$D3081-SUM($K3079:L3079)),0)))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,IF($F3078>$E3081,$E3081,$F3078),IF($D3081>=$E3081,(IF($D3078<LataProjekcji,IF((SUM($K3079:M3079)+12)<$E3081,12,$E3081-SUM($K3079:M3079)),0)),(IF($D3078<LataProjekcji,IF((SUM($K3079:M3079)+12)<$D3081,12,$D3081-SUM($K3079:M3079)),0)))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,IF($F3078>$E3081,$E3081,$F3078),IF($D3081>=$E3081,(IF($D3078<LataProjekcji,IF((SUM($K3079:N3079)+12)<$E3081,12,$E3081-SUM($K3079:N3079)),0)),(IF($D3078<LataProjekcji,IF((SUM($K3079:N3079)+12)<$D3081,12,$D3081-SUM($K3079:N3079)),0)))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,IF($F3078>$E3081,$E3081,$F3078),IF($D3081>=$E3081,(IF($D3078<LataProjekcji,IF((SUM($K3079:O3079)+12)<$E3081,12,$E3081-SUM($K3079:O3079)),0)),(IF($D3078<LataProjekcji,IF((SUM($K3079:O3079)+12)<$D3081,12,$D3081-SUM($K3079:O3079)),0)))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,IF($F3078>$E3081,$E3081,$F3078),IF($D3081>=$E3081,(IF($D3078<LataProjekcji,IF((SUM($K3079:P3079)+12)<$E3081,12,$E3081-SUM($K3079:P3079)),0)),(IF($D3078<LataProjekcji,IF((SUM($K3079:P3079)+12)<$D3081,12,$D3081-SUM($K3079:P3079)),0)))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,IF($F3078>$E3081,$E3081,$F3078),IF($D3081>=$E3081,(IF($D3078<LataProjekcji,IF((SUM($K3079:Q3079)+12)<$E3081,12,$E3081-SUM($K3079:Q3079)),0)),(IF($D3078<LataProjekcji,IF((SUM($K3079:Q3079)+12)<$D3081,12,$D3081-SUM($K3079:Q3079)),0)))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,IF($F3078>$E3081,$E3081,$F3078),IF($D3081>=$E3081,(IF($D3078<LataProjekcji,IF((SUM($K3079:R3079)+12)<$E3081,12,$E3081-SUM($K3079:R3079)),0)),(IF($D3078<LataProjekcji,IF((SUM($K3079:R3079)+12)<$D3081,12,$D3081-SUM($K3079:R3079)),0)))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,IF($F3078>$E3081,$E3081,$F3078),IF($D3081>=$E3081,(IF($D3078<LataProjekcji,IF((SUM($K3079:S3079)+12)<$E3081,12,$E3081-SUM($K3079:S3079)),0)),(IF($D3078<LataProjekcji,IF((SUM($K3079:S3079)+12)<$D3081,12,$D3081-SUM($K3079:S3079)),0)))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,IF($F3078>$E3081,$E3081,$F3078),IF($D3081>=$E3081,(IF($D3078<LataProjekcji,IF((SUM($K3079:T3079)+12)<$E3081,12,$E3081-SUM($K3079:T3079)),0)),(IF($D3078<LataProjekcji,IF((SUM($K3079:T3079)+12)<$D3081,12,$D3081-SUM($K3079:T3079)),0)))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,IF($F3078>$E3081,$E3081,$F3078),IF($D3081>=$E3081,(IF($D3078<LataProjekcji,IF((SUM($K3079:U3079)+12)<$E3081,12,$E3081-SUM($K3079:U3079)),0)),(IF($D3078<LataProjekcji,IF((SUM($K3079:U3079)+12)<$D3081,12,$D3081-SUM($K3079:U3079)),0)))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,IF($F3078>$E3081,$E3081,$F3078),IF($D3081>=$E3081,(IF($D3078<LataProjekcji,IF((SUM($K3079:V3079)+12)<$E3081,12,$E3081-SUM($K3079:V3079)),0)),(IF($D3078<LataProjekcji,IF((SUM($K3079:V3079)+12)<$D3081,12,$D3081-SUM($K3079:V3079)),0)))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,IF($F3078>$E3081,$E3081,$F3078),IF($D3081>=$E3081,(IF($D3078<LataProjekcji,IF((SUM($K3079:W3079)+12)<$E3081,12,$E3081-SUM($K3079:W3079)),0)),(IF($D3078<LataProjekcji,IF((SUM($K3079:W3079)+12)<$D3081,12,$D3081-SUM($K3079:W3079)),0)))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,IF($F3078>$E3081,$E3081,$F3078),IF($D3081>=$E3081,(IF($D3078<LataProjekcji,IF((SUM($K3079:X3079)+12)<$E3081,12,$E3081-SUM($K3079:X3079)),0)),(IF($D3078<LataProjekcji,IF((SUM($K3079:X3079)+12)<$D3081,12,$D3081-SUM($K3079:X3079)),0)))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,IF($F3078>$E3081,$E3081,$F3078),IF($D3081>=$E3081,(IF($D3078<LataProjekcji,IF((SUM($K3079:Y3079)+12)<$E3081,12,$E3081-SUM($K3079:Y3079)),0)),(IF($D3078<LataProjekcji,IF((SUM($K3079:Y3079)+12)<$D3081,12,$D3081-SUM($K3079:Y3079)),0)))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3078=LataProjekcji,IF($F3078>$E3081,$E3081,$F3078),IF($D3081>=$E3081,(IF($D3078<LataProjekcji,IF((SUM($K3079:Z3079)+12)<$E3081,12,$E3081-SUM($K3079:Z3079)),0)),(IF($D3078<LataProjekcji,IF((SUM($K3079:Z3079)+12)<$D3081,12,$D3081-SUM($K3079:Z3079)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1928","v":0},{"$f":"IF(D3079>10,ROUND(D3080/12,2),D3080)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K3080:AA3080)=D3079","v":true},"amortyzacja",null,{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3081,ROUND($D3079,0),ROUND(K3078*$E3080,0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3081,ROUND($D3079-SUM(K3080:$K3080),0),ROUND(L3078*$E3080,0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3081,ROUND($D3079-SUM($K3080:L3080),0),ROUND(M3078*$E3080,0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3081,ROUND($D3079-SUM($K3080:M3080),0),ROUND(N3078*$E3080,0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3081,ROUND($D3079-SUM($K3080:N3080),0),ROUND(O3078*$E3080,0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3081,ROUND($D3079-SUM($K3080:O3080),0),ROUND(P3078*$E3080,0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3081,ROUND($D3079-SUM($K3080:P3080),0),ROUND(Q3078*$E3080,0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3081,ROUND($D3079-SUM($K3080:Q3080),0),ROUND(R3078*$E3080,0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3081,ROUND($D3079-SUM($K3080:R3080),0),ROUND(S3078*$E3080,0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3081,ROUND($D3079-SUM($K3080:S3080),0),ROUND(T3078*$E3080,0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3081,ROUND($D3079-SUM($K3080:T3080),0),ROUND(U3078*$E3080,0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3081,ROUND($D3079-SUM($K3080:U3080),0),ROUND(V3078*$E3080,0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3081,ROUND($D3079-SUM($K3080:V3080),0),ROUND(W3078*$E3080,0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3081,ROUND($D3079-SUM($K3080:W3080),0),ROUND(X3078*$E3080,0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3081,ROUND($D3079-SUM($K3080:X3080),0),ROUND(Y3078*$E3080,0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3081,ROUND($D3079-SUM($K3080:Y3080),0),ROUND(Z3078*$E3080,0)),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3081,ROUND($D3079-SUM($K3080:Z3080),0),ROUND(AA3078*$E3080,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D3079/E3080,0),0)","v":0},{"$f":"IF(D3081=0,0,DATEDIF(DATE(D3078,E3078,1),DATE(F3080,G3080,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G3078),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G3078),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3080,IF(AND($G3080=$G3081,$F3080=$F3081),ROUND($D3079-SUM($K3081),0),ROUND(K3079*$E3080,0)),IF(LataProjekcji>$F3080,0,ROUND(K3079*$E3080,0))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3080,IF(AND($G3080=$G3081,$F3080=$F3081),ROUND($D3079-SUM($K3081:K3081),0),ROUND(L3079*$E3080,0)),IF(LataProjekcji>$F3080,0,ROUND(L3079*$E3080,0))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3080,IF(AND($G3080=$G3081,$F3080=$F3081),ROUND($D3079-SUM($K3081:L3081),0),ROUND(M3079*$E3080,0)),IF(LataProjekcji>$F3080,0,ROUND(M3079*$E3080,0))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3080,IF(AND($G3080=$G3081,$F3080=$F3081),ROUND($D3079-SUM($K3081:M3081),0),ROUND(N3079*$E3080,0)),IF(LataProjekcji>$F3080,0,ROUND(N3079*$E3080,0))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3080,IF(AND($G3080=$G3081,$F3080=$F3081),ROUND($D3079-SUM($K3081:N3081),0),ROUND(O3079*$E3080,0)),IF(LataProjekcji>$F3080,0,ROUND(O3079*$E3080,0))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3080,IF(AND($G3080=$G3081,$F3080=$F3081),ROUND($D3079-SUM($K3081:O3081),0),ROUND(P3079*$E3080,0)),IF(LataProjekcji>$F3080,0,ROUND(P3079*$E3080,0))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3080,IF(AND($G3080=$G3081,$F3080=$F3081),ROUND($D3079-SUM($K3081:P3081),0),ROUND(Q3079*$E3080,0)),IF(LataProjekcji>$F3080,0,ROUND(Q3079*$E3080,0))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3080,IF(AND($G3080=$G3081,$F3080=$F3081),ROUND($D3079-SUM($K3081:Q3081),0),ROUND(R3079*$E3080,0)),IF(LataProjekcji>$F3080,0,ROUND(R3079*$E3080,0))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3080,IF(AND($G3080=$G3081,$F3080=$F3081),ROUND($D3079-SUM($K3081:R3081),0),ROUND(S3079*$E3080,0)),IF(LataProjekcji>$F3080,0,ROUND(S3079*$E3080,0))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3080,IF(AND($G3080=$G3081,$F3080=$F3081),ROUND($D3079-SUM($K3081:S3081),0),ROUND(T3079*$E3080,0)),IF(LataProjekcji>$F3080,0,ROUND(T3079*$E3080,0))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3080,IF(AND($G3080=$G3081,$F3080=$F3081),ROUND($D3079-SUM($K3081:T3081),0),ROUND(U3079*$E3080,0)),IF(LataProjekcji>$F3080,0,ROUND(U3079*$E3080,0))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3080,IF(AND($G3080=$G3081,$F3080=$F3081),ROUND($D3079-SUM($K3081:U3081),0),ROUND(V3079*$E3080,0)),IF(LataProjekcji>$F3080,0,ROUND(V3079*$E3080,0))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3080,IF(AND($G3080=$G3081,$F3080=$F3081),ROUND($D3079-SUM($K3081:V3081),0),ROUND(W3079*$E3080,0)),IF(LataProjekcji>$F3080,0,ROUND(W3079*$E3080,0))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3080,IF(AND($G3080=$G3081,$F3080=$F3081),ROUND($D3079-SUM($K3081:W3081),0),ROUND(X3079*$E3080,0)),IF(LataProjekcji>$F3080,0,ROUND(X3079*$E3080,0))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3080,IF(AND($G3080=$G3081,$F3080=$F3081),ROUND($D3079-SUM($K3081:X3081),0),ROUND(Y3079*$E3080,0)),IF(LataProjekcji>$F3080,0,ROUND(Y3079*$E3080,0))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3080,IF(AND($G3080=$G3081,$F3080=$F3081),ROUND($D3079-SUM($K3081:Y3081),0),ROUND(Z3079*$E3080,0)),IF(LataProjekcji>$F3080,0,ROUND(Z3079*$E3080,0))),0),0)","v":0},{"$f":"IF(AND($G3079,NOT(ISTEXT($G3078)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3080,IF(AND($G3080=$G3081,$F3080=$F3081),ROUND($D3079-SUM($K3081:Z3081),0),ROUND(AA3079*$E3080,0)),IF(LataProjekcji>$F3080,0,ROUND(AA3079*$E3080,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D3079>10,ROUND((D3081-1)*E3080,0),E3080)","v":0},{"$f":"D3079-D3082","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1932","v":"nazwa ST: 0"},null,{"$f":"D1932","v":312},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1933","v":1900},{"$f":"E1933","v":1},{"$f":"IF(D3086>10,F1933,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D3084,0)),\"brak daty\",IF(D3086>10,EDATE(OFFSET($E$269,$D3084,0),D3088),DATE(D3085,E3085,1)))","v":"brak daty"},{"$f":"SUM(K3085:AA3085)=D3088","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,$F3085,IF($D3085<LataProjekcji,IF((SUM(K3085)+12)<$D3088,12,$D3088-SUM(K3085)),0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,$F3085,IF($D3085<LataProjekcji,IF((SUM($K3085:K3085)+12)<$D3088,12,$D3088-SUM($K3085:K3085)),0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,$F3085,IF($D3085<LataProjekcji,IF((SUM($K3085:L3085)+12)<$D3088,12,$D3088-SUM($K3085:L3085)),0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,$F3085,IF($D3085<LataProjekcji,IF((SUM($K3085:M3085)+12)<$D3088,12,$D3088-SUM($K3085:M3085)),0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,$F3085,IF($D3085<LataProjekcji,IF((SUM($K3085:N3085)+12)<$D3088,12,$D3088-SUM($K3085:N3085)),0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,$F3085,IF($D3085<LataProjekcji,IF((SUM($K3085:O3085)+12)<$D3088,12,$D3088-SUM($K3085:O3085)),0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,$F3085,IF($D3085<LataProjekcji,IF((SUM($K3085:P3085)+12)<$D3088,12,$D3088-SUM($K3085:P3085)),0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,$F3085,IF($D3085<LataProjekcji,IF((SUM($K3085:Q3085)+12)<$D3088,12,$D3088-SUM($K3085:Q3085)),0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,$F3085,IF($D3085<LataProjekcji,IF((SUM($K3085:R3085)+12)<$D3088,12,$D3088-SUM($K3085:R3085)),0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,$F3085,IF($D3085<LataProjekcji,IF((SUM($K3085:S3085)+12)<$D3088,12,$D3088-SUM($K3085:S3085)),0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,$F3085,IF($D3085<LataProjekcji,IF((SUM($K3085:T3085)+12)<$D3088,12,$D3088-SUM($K3085:T3085)),0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,$F3085,IF($D3085<LataProjekcji,IF((SUM($K3085:U3085)+12)<$D3088,12,$D3088-SUM($K3085:U3085)),0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,$F3085,IF($D3085<LataProjekcji,IF((SUM($K3085:V3085)+12)<$D3088,12,$D3088-SUM($K3085:V3085)),0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,$F3085,IF($D3085<LataProjekcji,IF((SUM($K3085:W3085)+12)<$D3088,12,$D3088-SUM($K3085:W3085)),0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,$F3085,IF($D3085<LataProjekcji,IF((SUM($K3085:X3085)+12)<$D3088,12,$D3088-SUM($K3085:X3085)),0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,$F3085,IF($D3085<LataProjekcji,IF((SUM($K3085:Y3085)+12)<$D3088,12,$D3088-SUM($K3085:Y3085)),0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,$F3085,IF($D3085<LataProjekcji,IF((SUM($K3085:Z3085)+12)<$D3088,12,$D3088-SUM($K3085:Z3085)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1934","v":0},{"$f":"E1934","v":0},{"$f":"F1934","v":0},{"$f":"NOT(ISBLANK(am_transport))","v":false},{"$f":"SUM(K3086:AA3086)=E3088","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,IF($F3085>$E3088,$E3088,$F3085),IF($D3088>=$E3088,(IF($D3085<LataProjekcji,IF((SUM(J3086:$K3086)+12)<$E3088,12,$E3088-SUM(J3086:$K3086)),0)),(IF($D3085<LataProjekcji,IF((SUM(J3086:$K3086)+12)<$D3088,12,$D3088-SUM(J3086:$K3086)),0)))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,IF($F3085>$E3088,$E3088,$F3085),IF($D3088>=$E3088,(IF($D3085<LataProjekcji,IF((SUM($K3086:K3086)+12)<$E3088,12,$E3088-SUM($K3086:K3086)),0)),(IF($D3085<LataProjekcji,IF((SUM($K3086:K3086)+12)<$D3088,12,$D3088-SUM($K3086:K3086)),0)))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,IF($F3085>$E3088,$E3088,$F3085),IF($D3088>=$E3088,(IF($D3085<LataProjekcji,IF((SUM($K3086:L3086)+12)<$E3088,12,$E3088-SUM($K3086:L3086)),0)),(IF($D3085<LataProjekcji,IF((SUM($K3086:L3086)+12)<$D3088,12,$D3088-SUM($K3086:L3086)),0)))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,IF($F3085>$E3088,$E3088,$F3085),IF($D3088>=$E3088,(IF($D3085<LataProjekcji,IF((SUM($K3086:M3086)+12)<$E3088,12,$E3088-SUM($K3086:M3086)),0)),(IF($D3085<LataProjekcji,IF((SUM($K3086:M3086)+12)<$D3088,12,$D3088-SUM($K3086:M3086)),0)))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,IF($F3085>$E3088,$E3088,$F3085),IF($D3088>=$E3088,(IF($D3085<LataProjekcji,IF((SUM($K3086:N3086)+12)<$E3088,12,$E3088-SUM($K3086:N3086)),0)),(IF($D3085<LataProjekcji,IF((SUM($K3086:N3086)+12)<$D3088,12,$D3088-SUM($K3086:N3086)),0)))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,IF($F3085>$E3088,$E3088,$F3085),IF($D3088>=$E3088,(IF($D3085<LataProjekcji,IF((SUM($K3086:O3086)+12)<$E3088,12,$E3088-SUM($K3086:O3086)),0)),(IF($D3085<LataProjekcji,IF((SUM($K3086:O3086)+12)<$D3088,12,$D3088-SUM($K3086:O3086)),0)))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,IF($F3085>$E3088,$E3088,$F3085),IF($D3088>=$E3088,(IF($D3085<LataProjekcji,IF((SUM($K3086:P3086)+12)<$E3088,12,$E3088-SUM($K3086:P3086)),0)),(IF($D3085<LataProjekcji,IF((SUM($K3086:P3086)+12)<$D3088,12,$D3088-SUM($K3086:P3086)),0)))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,IF($F3085>$E3088,$E3088,$F3085),IF($D3088>=$E3088,(IF($D3085<LataProjekcji,IF((SUM($K3086:Q3086)+12)<$E3088,12,$E3088-SUM($K3086:Q3086)),0)),(IF($D3085<LataProjekcji,IF((SUM($K3086:Q3086)+12)<$D3088,12,$D3088-SUM($K3086:Q3086)),0)))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,IF($F3085>$E3088,$E3088,$F3085),IF($D3088>=$E3088,(IF($D3085<LataProjekcji,IF((SUM($K3086:R3086)+12)<$E3088,12,$E3088-SUM($K3086:R3086)),0)),(IF($D3085<LataProjekcji,IF((SUM($K3086:R3086)+12)<$D3088,12,$D3088-SUM($K3086:R3086)),0)))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,IF($F3085>$E3088,$E3088,$F3085),IF($D3088>=$E3088,(IF($D3085<LataProjekcji,IF((SUM($K3086:S3086)+12)<$E3088,12,$E3088-SUM($K3086:S3086)),0)),(IF($D3085<LataProjekcji,IF((SUM($K3086:S3086)+12)<$D3088,12,$D3088-SUM($K3086:S3086)),0)))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,IF($F3085>$E3088,$E3088,$F3085),IF($D3088>=$E3088,(IF($D3085<LataProjekcji,IF((SUM($K3086:T3086)+12)<$E3088,12,$E3088-SUM($K3086:T3086)),0)),(IF($D3085<LataProjekcji,IF((SUM($K3086:T3086)+12)<$D3088,12,$D3088-SUM($K3086:T3086)),0)))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,IF($F3085>$E3088,$E3088,$F3085),IF($D3088>=$E3088,(IF($D3085<LataProjekcji,IF((SUM($K3086:U3086)+12)<$E3088,12,$E3088-SUM($K3086:U3086)),0)),(IF($D3085<LataProjekcji,IF((SUM($K3086:U3086)+12)<$D3088,12,$D3088-SUM($K3086:U3086)),0)))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,IF($F3085>$E3088,$E3088,$F3085),IF($D3088>=$E3088,(IF($D3085<LataProjekcji,IF((SUM($K3086:V3086)+12)<$E3088,12,$E3088-SUM($K3086:V3086)),0)),(IF($D3085<LataProjekcji,IF((SUM($K3086:V3086)+12)<$D3088,12,$D3088-SUM($K3086:V3086)),0)))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,IF($F3085>$E3088,$E3088,$F3085),IF($D3088>=$E3088,(IF($D3085<LataProjekcji,IF((SUM($K3086:W3086)+12)<$E3088,12,$E3088-SUM($K3086:W3086)),0)),(IF($D3085<LataProjekcji,IF((SUM($K3086:W3086)+12)<$D3088,12,$D3088-SUM($K3086:W3086)),0)))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,IF($F3085>$E3088,$E3088,$F3085),IF($D3088>=$E3088,(IF($D3085<LataProjekcji,IF((SUM($K3086:X3086)+12)<$E3088,12,$E3088-SUM($K3086:X3086)),0)),(IF($D3085<LataProjekcji,IF((SUM($K3086:X3086)+12)<$D3088,12,$D3088-SUM($K3086:X3086)),0)))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,IF($F3085>$E3088,$E3088,$F3085),IF($D3088>=$E3088,(IF($D3085<LataProjekcji,IF((SUM($K3086:Y3086)+12)<$E3088,12,$E3088-SUM($K3086:Y3086)),0)),(IF($D3085<LataProjekcji,IF((SUM($K3086:Y3086)+12)<$D3088,12,$D3088-SUM($K3086:Y3086)),0)))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3085=LataProjekcji,IF($F3085>$E3088,$E3088,$F3085),IF($D3088>=$E3088,(IF($D3085<LataProjekcji,IF((SUM($K3086:Z3086)+12)<$E3088,12,$E3088-SUM($K3086:Z3086)),0)),(IF($D3085<LataProjekcji,IF((SUM($K3086:Z3086)+12)<$D3088,12,$D3088-SUM($K3086:Z3086)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1935","v":0},{"$f":"IF(D3086>10,ROUND(D3087/12,2),D3087)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K3087:AA3087)=D3086","v":true},"amortyzacja",null,{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3088,ROUND($D3086,0),ROUND(K3085*$E3087,0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3088,ROUND($D3086-SUM(K3087:$K3087),0),ROUND(L3085*$E3087,0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3088,ROUND($D3086-SUM($K3087:L3087),0),ROUND(M3085*$E3087,0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3088,ROUND($D3086-SUM($K3087:M3087),0),ROUND(N3085*$E3087,0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3088,ROUND($D3086-SUM($K3087:N3087),0),ROUND(O3085*$E3087,0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3088,ROUND($D3086-SUM($K3087:O3087),0),ROUND(P3085*$E3087,0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3088,ROUND($D3086-SUM($K3087:P3087),0),ROUND(Q3085*$E3087,0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3088,ROUND($D3086-SUM($K3087:Q3087),0),ROUND(R3085*$E3087,0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3088,ROUND($D3086-SUM($K3087:R3087),0),ROUND(S3085*$E3087,0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3088,ROUND($D3086-SUM($K3087:S3087),0),ROUND(T3085*$E3087,0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3088,ROUND($D3086-SUM($K3087:T3087),0),ROUND(U3085*$E3087,0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3088,ROUND($D3086-SUM($K3087:U3087),0),ROUND(V3085*$E3087,0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3088,ROUND($D3086-SUM($K3087:V3087),0),ROUND(W3085*$E3087,0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3088,ROUND($D3086-SUM($K3087:W3087),0),ROUND(X3085*$E3087,0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3088,ROUND($D3086-SUM($K3087:X3087),0),ROUND(Y3085*$E3087,0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3088,ROUND($D3086-SUM($K3087:Y3087),0),ROUND(Z3085*$E3087,0)),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3088,ROUND($D3086-SUM($K3087:Z3087),0),ROUND(AA3085*$E3087,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D3086/E3087,0),0)","v":0},{"$f":"IF(D3088=0,0,DATEDIF(DATE(D3085,E3085,1),DATE(F3087,G3087,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G3085),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G3085),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3087,IF(AND($G3087=$G3088,$F3087=$F3088),ROUND($D3086-SUM($K3088),0),ROUND(K3086*$E3087,0)),IF(LataProjekcji>$F3087,0,ROUND(K3086*$E3087,0))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3087,IF(AND($G3087=$G3088,$F3087=$F3088),ROUND($D3086-SUM($K3088:K3088),0),ROUND(L3086*$E3087,0)),IF(LataProjekcji>$F3087,0,ROUND(L3086*$E3087,0))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3087,IF(AND($G3087=$G3088,$F3087=$F3088),ROUND($D3086-SUM($K3088:L3088),0),ROUND(M3086*$E3087,0)),IF(LataProjekcji>$F3087,0,ROUND(M3086*$E3087,0))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3087,IF(AND($G3087=$G3088,$F3087=$F3088),ROUND($D3086-SUM($K3088:M3088),0),ROUND(N3086*$E3087,0)),IF(LataProjekcji>$F3087,0,ROUND(N3086*$E3087,0))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3087,IF(AND($G3087=$G3088,$F3087=$F3088),ROUND($D3086-SUM($K3088:N3088),0),ROUND(O3086*$E3087,0)),IF(LataProjekcji>$F3087,0,ROUND(O3086*$E3087,0))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3087,IF(AND($G3087=$G3088,$F3087=$F3088),ROUND($D3086-SUM($K3088:O3088),0),ROUND(P3086*$E3087,0)),IF(LataProjekcji>$F3087,0,ROUND(P3086*$E3087,0))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3087,IF(AND($G3087=$G3088,$F3087=$F3088),ROUND($D3086-SUM($K3088:P3088),0),ROUND(Q3086*$E3087,0)),IF(LataProjekcji>$F3087,0,ROUND(Q3086*$E3087,0))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3087,IF(AND($G3087=$G3088,$F3087=$F3088),ROUND($D3086-SUM($K3088:Q3088),0),ROUND(R3086*$E3087,0)),IF(LataProjekcji>$F3087,0,ROUND(R3086*$E3087,0))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3087,IF(AND($G3087=$G3088,$F3087=$F3088),ROUND($D3086-SUM($K3088:R3088),0),ROUND(S3086*$E3087,0)),IF(LataProjekcji>$F3087,0,ROUND(S3086*$E3087,0))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3087,IF(AND($G3087=$G3088,$F3087=$F3088),ROUND($D3086-SUM($K3088:S3088),0),ROUND(T3086*$E3087,0)),IF(LataProjekcji>$F3087,0,ROUND(T3086*$E3087,0))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3087,IF(AND($G3087=$G3088,$F3087=$F3088),ROUND($D3086-SUM($K3088:T3088),0),ROUND(U3086*$E3087,0)),IF(LataProjekcji>$F3087,0,ROUND(U3086*$E3087,0))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3087,IF(AND($G3087=$G3088,$F3087=$F3088),ROUND($D3086-SUM($K3088:U3088),0),ROUND(V3086*$E3087,0)),IF(LataProjekcji>$F3087,0,ROUND(V3086*$E3087,0))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3087,IF(AND($G3087=$G3088,$F3087=$F3088),ROUND($D3086-SUM($K3088:V3088),0),ROUND(W3086*$E3087,0)),IF(LataProjekcji>$F3087,0,ROUND(W3086*$E3087,0))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3087,IF(AND($G3087=$G3088,$F3087=$F3088),ROUND($D3086-SUM($K3088:W3088),0),ROUND(X3086*$E3087,0)),IF(LataProjekcji>$F3087,0,ROUND(X3086*$E3087,0))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3087,IF(AND($G3087=$G3088,$F3087=$F3088),ROUND($D3086-SUM($K3088:X3088),0),ROUND(Y3086*$E3087,0)),IF(LataProjekcji>$F3087,0,ROUND(Y3086*$E3087,0))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3087,IF(AND($G3087=$G3088,$F3087=$F3088),ROUND($D3086-SUM($K3088:Y3088),0),ROUND(Z3086*$E3087,0)),IF(LataProjekcji>$F3087,0,ROUND(Z3086*$E3087,0))),0),0)","v":0},{"$f":"IF(AND($G3086,NOT(ISTEXT($G3085)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3087,IF(AND($G3087=$G3088,$F3087=$F3088),ROUND($D3086-SUM($K3088:Z3088),0),ROUND(AA3086*$E3087,0)),IF(LataProjekcji>$F3087,0,ROUND(AA3086*$E3087,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D3086>10,ROUND((D3088-1)*E3087,0),E3087)","v":0},{"$f":"D3086-D3089","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1939","v":"nazwa ST: 0"},null,{"$f":"D1939","v":313},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1940","v":1900},{"$f":"E1940","v":1},{"$f":"IF(D3093>10,F1940,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D3091,0)),\"brak daty\",IF(D3093>10,EDATE(OFFSET($E$269,$D3091,0),D3095),DATE(D3092,E3092,1)))","v":"brak daty"},{"$f":"SUM(K3092:AA3092)=D3095","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3092=LataProjekcji,$F3092,IF($D3092<LataProjekcji,IF((SUM(K3092)+12)<$D3095,12,$D3095-SUM(K3092)),0)),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3092=LataProjekcji,$F3092,IF($D3092<LataProjekcji,IF((SUM($K3092:K3092)+12)<$D3095,12,$D3095-SUM($K3092:K3092)),0)),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3092=LataProjekcji,$F3092,IF($D3092<LataProjekcji,IF((SUM($K3092:L3092)+12)<$D3095,12,$D3095-SUM($K3092:L3092)),0)),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3092=LataProjekcji,$F3092,IF($D3092<LataProjekcji,IF((SUM($K3092:M3092)+12)<$D3095,12,$D3095-SUM($K3092:M3092)),0)),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3092=LataProjekcji,$F3092,IF($D3092<LataProjekcji,IF((SUM($K3092:N3092)+12)<$D3095,12,$D3095-SUM($K3092:N3092)),0)),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3092=LataProjekcji,$F3092,IF($D3092<LataProjekcji,IF((SUM($K3092:O3092)+12)<$D3095,12,$D3095-SUM($K3092:O3092)),0)),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3092=LataProjekcji,$F3092,IF($D3092<LataProjekcji,IF((SUM($K3092:P3092)+12)<$D3095,12,$D3095-SUM($K3092:P3092)),0)),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3092=LataProjekcji,$F3092,IF($D3092<LataProjekcji,IF((SUM($K3092:Q3092)+12)<$D3095,12,$D3095-SUM($K3092:Q3092)),0)),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3092=LataProjekcji,$F3092,IF($D3092<LataProjekcji,IF((SUM($K3092:R3092)+12)<$D3095,12,$D3095-SUM($K3092:R3092)),0)),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3092=LataProjekcji,$F3092,IF($D3092<LataProjekcji,IF((SUM($K3092:S3092)+12)<$D3095,12,$D3095-SUM($K3092:S3092)),0)),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3092=LataProjekcji,$F3092,IF($D3092<LataProjekcji,IF((SUM($K3092:T3092)+12)<$D3095,12,$D3095-SUM($K3092:T3092)),0)),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3092=LataProjekcji,$F3092,IF($D3092<LataProjekcji,IF((SUM($K3092:U3092)+12)<$D3095,12,$D3095-SUM($K3092:U3092)),0)),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3092=LataProjekcji,$F3092,IF($D3092<LataProjekcji,IF((SUM($K3092:V3092)+12)<$D3095,12,$D3095-SUM($K3092:V3092)),0)),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3092=LataProjekcji,$F3092,IF($D3092<LataProjekcji,IF((SUM($K3092:W3092)+12)<$D3095,12,$D3095-SUM($K3092:W3092)),0)),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3092=LataProjekcji,$F3092,IF($D3092<LataProjekcji,IF((SUM($K3092:X3092)+12)<$D3095,12,$D3095-SUM($K3092:X3092)),0)),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3092=LataProjekcji,$F3092,IF($D3092<LataProjekcji,IF((SUM($K3092:Y3092)+12)<$D3095,12,$D3095-SUM($K3092:Y3092)),0)),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3092=LataProjekcji,$F3092,IF($D3092<LataProjekcji,IF((SUM($K3092:Z3092)+12)<$D3095,12,$D3095-SUM($K3092:Z3092)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1941","v":0},{"$f":"E1941","v":0},{"$f":"F1941","v":0},{"$f":"NOT(ISBLANK(am_transport))","v":false},{"$f":"SUM(K3093:AA3093)=E3095","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3092=LataProjekcji,IF($F3092>$E3095,$E3095,$F3092),IF($D3095>=$E3095,(IF($D3092<LataProjekcji,IF((SUM(J3093:$K3093)+12)<$E3095,12,$E3095-SUM(J3093:$K3093)),0)),(IF($D3092<LataProjekcji,IF((SUM(J3093:$K3093)+12)<$D3095,12,$D3095-SUM(J3093:$K3093)),0)))),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3092=LataProjekcji,IF($F3092>$E3095,$E3095,$F3092),IF($D3095>=$E3095,(IF($D3092<LataProjekcji,IF((SUM($K3093:K3093)+12)<$E3095,12,$E3095-SUM($K3093:K3093)),0)),(IF($D3092<LataProjekcji,IF((SUM($K3093:K3093)+12)<$D3095,12,$D3095-SUM($K3093:K3093)),0)))),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3092=LataProjekcji,IF($F3092>$E3095,$E3095,$F3092),IF($D3095>=$E3095,(IF($D3092<LataProjekcji,IF((SUM($K3093:L3093)+12)<$E3095,12,$E3095-SUM($K3093:L3093)),0)),(IF($D3092<LataProjekcji,IF((SUM($K3093:L3093)+12)<$D3095,12,$D3095-SUM($K3093:L3093)),0)))),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3092=LataProjekcji,IF($F3092>$E3095,$E3095,$F3092),IF($D3095>=$E3095,(IF($D3092<LataProjekcji,IF((SUM($K3093:M3093)+12)<$E3095,12,$E3095-SUM($K3093:M3093)),0)),(IF($D3092<LataProjekcji,IF((SUM($K3093:M3093)+12)<$D3095,12,$D3095-SUM($K3093:M3093)),0)))),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3092=LataProjekcji,IF($F3092>$E3095,$E3095,$F3092),IF($D3095>=$E3095,(IF($D3092<LataProjekcji,IF((SUM($K3093:N3093)+12)<$E3095,12,$E3095-SUM($K3093:N3093)),0)),(IF($D3092<LataProjekcji,IF((SUM($K3093:N3093)+12)<$D3095,12,$D3095-SUM($K3093:N3093)),0)))),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3092=LataProjekcji,IF($F3092>$E3095,$E3095,$F3092),IF($D3095>=$E3095,(IF($D3092<LataProjekcji,IF((SUM($K3093:O3093)+12)<$E3095,12,$E3095-SUM($K3093:O3093)),0)),(IF($D3092<LataProjekcji,IF((SUM($K3093:O3093)+12)<$D3095,12,$D3095-SUM($K3093:O3093)),0)))),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3092=LataProjekcji,IF($F3092>$E3095,$E3095,$F3092),IF($D3095>=$E3095,(IF($D3092<LataProjekcji,IF((SUM($K3093:P3093)+12)<$E3095,12,$E3095-SUM($K3093:P3093)),0)),(IF($D3092<LataProjekcji,IF((SUM($K3093:P3093)+12)<$D3095,12,$D3095-SUM($K3093:P3093)),0)))),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3092=LataProjekcji,IF($F3092>$E3095,$E3095,$F3092),IF($D3095>=$E3095,(IF($D3092<LataProjekcji,IF((SUM($K3093:Q3093)+12)<$E3095,12,$E3095-SUM($K3093:Q3093)),0)),(IF($D3092<LataProjekcji,IF((SUM($K3093:Q3093)+12)<$D3095,12,$D3095-SUM($K3093:Q3093)),0)))),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3092=LataProjekcji,IF($F3092>$E3095,$E3095,$F3092),IF($D3095>=$E3095,(IF($D3092<LataProjekcji,IF((SUM($K3093:R3093)+12)<$E3095,12,$E3095-SUM($K3093:R3093)),0)),(IF($D3092<LataProjekcji,IF((SUM($K3093:R3093)+12)<$D3095,12,$D3095-SUM($K3093:R3093)),0)))),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3092=LataProjekcji,IF($F3092>$E3095,$E3095,$F3092),IF($D3095>=$E3095,(IF($D3092<LataProjekcji,IF((SUM($K3093:S3093)+12)<$E3095,12,$E3095-SUM($K3093:S3093)),0)),(IF($D3092<LataProjekcji,IF((SUM($K3093:S3093)+12)<$D3095,12,$D3095-SUM($K3093:S3093)),0)))),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3092=LataProjekcji,IF($F3092>$E3095,$E3095,$F3092),IF($D3095>=$E3095,(IF($D3092<LataProjekcji,IF((SUM($K3093:T3093)+12)<$E3095,12,$E3095-SUM($K3093:T3093)),0)),(IF($D3092<LataProjekcji,IF((SUM($K3093:T3093)+12)<$D3095,12,$D3095-SUM($K3093:T3093)),0)))),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3092=LataProjekcji,IF($F3092>$E3095,$E3095,$F3092),IF($D3095>=$E3095,(IF($D3092<LataProjekcji,IF((SUM($K3093:U3093)+12)<$E3095,12,$E3095-SUM($K3093:U3093)),0)),(IF($D3092<LataProjekcji,IF((SUM($K3093:U3093)+12)<$D3095,12,$D3095-SUM($K3093:U3093)),0)))),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3092=LataProjekcji,IF($F3092>$E3095,$E3095,$F3092),IF($D3095>=$E3095,(IF($D3092<LataProjekcji,IF((SUM($K3093:V3093)+12)<$E3095,12,$E3095-SUM($K3093:V3093)),0)),(IF($D3092<LataProjekcji,IF((SUM($K3093:V3093)+12)<$D3095,12,$D3095-SUM($K3093:V3093)),0)))),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3092=LataProjekcji,IF($F3092>$E3095,$E3095,$F3092),IF($D3095>=$E3095,(IF($D3092<LataProjekcji,IF((SUM($K3093:W3093)+12)<$E3095,12,$E3095-SUM($K3093:W3093)),0)),(IF($D3092<LataProjekcji,IF((SUM($K3093:W3093)+12)<$D3095,12,$D3095-SUM($K3093:W3093)),0)))),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3092=LataProjekcji,IF($F3092>$E3095,$E3095,$F3092),IF($D3095>=$E3095,(IF($D3092<LataProjekcji,IF((SUM($K3093:X3093)+12)<$E3095,12,$E3095-SUM($K3093:X3093)),0)),(IF($D3092<LataProjekcji,IF((SUM($K3093:X3093)+12)<$D3095,12,$D3095-SUM($K3093:X3093)),0)))),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3092=LataProjekcji,IF($F3092>$E3095,$E3095,$F3092),IF($D3095>=$E3095,(IF($D3092<LataProjekcji,IF((SUM($K3093:Y3093)+12)<$E3095,12,$E3095-SUM($K3093:Y3093)),0)),(IF($D3092<LataProjekcji,IF((SUM($K3093:Y3093)+12)<$D3095,12,$D3095-SUM($K3093:Y3093)),0)))),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3092=LataProjekcji,IF($F3092>$E3095,$E3095,$F3092),IF($D3095>=$E3095,(IF($D3092<LataProjekcji,IF((SUM($K3093:Z3093)+12)<$E3095,12,$E3095-SUM($K3093:Z3093)),0)),(IF($D3092<LataProjekcji,IF((SUM($K3093:Z3093)+12)<$D3095,12,$D3095-SUM($K3093:Z3093)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1942","v":0},{"$f":"IF(D3093>10,ROUND(D3094/12,2),D3094)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K3094:AA3094)=D3093","v":true},"amortyzacja",null,{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3095,ROUND($D3093,0),ROUND(K3092*$E3094,0)),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3095,ROUND($D3093-SUM(K3094:$K3094),0),ROUND(L3092*$E3094,0)),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3095,ROUND($D3093-SUM($K3094:L3094),0),ROUND(M3092*$E3094,0)),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3095,ROUND($D3093-SUM($K3094:M3094),0),ROUND(N3092*$E3094,0)),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3095,ROUND($D3093-SUM($K3094:N3094),0),ROUND(O3092*$E3094,0)),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3095,ROUND($D3093-SUM($K3094:O3094),0),ROUND(P3092*$E3094,0)),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3095,ROUND($D3093-SUM($K3094:P3094),0),ROUND(Q3092*$E3094,0)),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3095,ROUND($D3093-SUM($K3094:Q3094),0),ROUND(R3092*$E3094,0)),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3095,ROUND($D3093-SUM($K3094:R3094),0),ROUND(S3092*$E3094,0)),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3095,ROUND($D3093-SUM($K3094:S3094),0),ROUND(T3092*$E3094,0)),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3095,ROUND($D3093-SUM($K3094:T3094),0),ROUND(U3092*$E3094,0)),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3095,ROUND($D3093-SUM($K3094:U3094),0),ROUND(V3092*$E3094,0)),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3095,ROUND($D3093-SUM($K3094:V3094),0),ROUND(W3092*$E3094,0)),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3095,ROUND($D3093-SUM($K3094:W3094),0),ROUND(X3092*$E3094,0)),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3095,ROUND($D3093-SUM($K3094:X3094),0),ROUND(Y3092*$E3094,0)),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3095,ROUND($D3093-SUM($K3094:Y3094),0),ROUND(Z3092*$E3094,0)),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3095,ROUND($D3093-SUM($K3094:Z3094),0),ROUND(AA3092*$E3094,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D3093/E3094,0),0)","v":0},{"$f":"IF(D3095=0,0,DATEDIF(DATE(D3092,E3092,1),DATE(F3094,G3094,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G3092),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G3092),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3094,IF(AND($G3094=$G3095,$F3094=$F3095),ROUND($D3093-SUM($K3095),0),ROUND(K3093*$E3094,0)),IF(LataProjekcji>$F3094,0,ROUND(K3093*$E3094,0))),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3094,IF(AND($G3094=$G3095,$F3094=$F3095),ROUND($D3093-SUM($K3095:K3095),0),ROUND(L3093*$E3094,0)),IF(LataProjekcji>$F3094,0,ROUND(L3093*$E3094,0))),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3094,IF(AND($G3094=$G3095,$F3094=$F3095),ROUND($D3093-SUM($K3095:L3095),0),ROUND(M3093*$E3094,0)),IF(LataProjekcji>$F3094,0,ROUND(M3093*$E3094,0))),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3094,IF(AND($G3094=$G3095,$F3094=$F3095),ROUND($D3093-SUM($K3095:M3095),0),ROUND(N3093*$E3094,0)),IF(LataProjekcji>$F3094,0,ROUND(N3093*$E3094,0))),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3094,IF(AND($G3094=$G3095,$F3094=$F3095),ROUND($D3093-SUM($K3095:N3095),0),ROUND(O3093*$E3094,0)),IF(LataProjekcji>$F3094,0,ROUND(O3093*$E3094,0))),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3094,IF(AND($G3094=$G3095,$F3094=$F3095),ROUND($D3093-SUM($K3095:O3095),0),ROUND(P3093*$E3094,0)),IF(LataProjekcji>$F3094,0,ROUND(P3093*$E3094,0))),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3094,IF(AND($G3094=$G3095,$F3094=$F3095),ROUND($D3093-SUM($K3095:P3095),0),ROUND(Q3093*$E3094,0)),IF(LataProjekcji>$F3094,0,ROUND(Q3093*$E3094,0))),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3094,IF(AND($G3094=$G3095,$F3094=$F3095),ROUND($D3093-SUM($K3095:Q3095),0),ROUND(R3093*$E3094,0)),IF(LataProjekcji>$F3094,0,ROUND(R3093*$E3094,0))),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3094,IF(AND($G3094=$G3095,$F3094=$F3095),ROUND($D3093-SUM($K3095:R3095),0),ROUND(S3093*$E3094,0)),IF(LataProjekcji>$F3094,0,ROUND(S3093*$E3094,0))),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3094,IF(AND($G3094=$G3095,$F3094=$F3095),ROUND($D3093-SUM($K3095:S3095),0),ROUND(T3093*$E3094,0)),IF(LataProjekcji>$F3094,0,ROUND(T3093*$E3094,0))),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3094,IF(AND($G3094=$G3095,$F3094=$F3095),ROUND($D3093-SUM($K3095:T3095),0),ROUND(U3093*$E3094,0)),IF(LataProjekcji>$F3094,0,ROUND(U3093*$E3094,0))),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3094,IF(AND($G3094=$G3095,$F3094=$F3095),ROUND($D3093-SUM($K3095:U3095),0),ROUND(V3093*$E3094,0)),IF(LataProjekcji>$F3094,0,ROUND(V3093*$E3094,0))),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3094,IF(AND($G3094=$G3095,$F3094=$F3095),ROUND($D3093-SUM($K3095:V3095),0),ROUND(W3093*$E3094,0)),IF(LataProjekcji>$F3094,0,ROUND(W3093*$E3094,0))),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3094,IF(AND($G3094=$G3095,$F3094=$F3095),ROUND($D3093-SUM($K3095:W3095),0),ROUND(X3093*$E3094,0)),IF(LataProjekcji>$F3094,0,ROUND(X3093*$E3094,0))),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3094,IF(AND($G3094=$G3095,$F3094=$F3095),ROUND($D3093-SUM($K3095:X3095),0),ROUND(Y3093*$E3094,0)),IF(LataProjekcji>$F3094,0,ROUND(Y3093*$E3094,0))),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3094,IF(AND($G3094=$G3095,$F3094=$F3095),ROUND($D3093-SUM($K3095:Y3095),0),ROUND(Z3093*$E3094,0)),IF(LataProjekcji>$F3094,0,ROUND(Z3093*$E3094,0))),0),0)","v":0},{"$f":"IF(AND($G3093,NOT(ISTEXT($G3092)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3094,IF(AND($G3094=$G3095,$F3094=$F3095),ROUND($D3093-SUM($K3095:Z3095),0),ROUND(AA3093*$E3094,0)),IF(LataProjekcji>$F3094,0,ROUND(AA3093*$E3094,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D3093>10,ROUND((D3095-1)*E3094,0),E3094)","v":0},{"$f":"D3093-D3096","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1946","v":"nazwa ST: 0"},null,{"$f":"D1946","v":314},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1947","v":1900},{"$f":"E1947","v":1},{"$f":"IF(D3100>10,F1947,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D3098,0)),\"brak daty\",IF(D3100>10,EDATE(OFFSET($E$269,$D3098,0),D3102),DATE(D3099,E3099,1)))","v":"brak daty"},{"$f":"SUM(K3099:AA3099)=D3102","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3099=LataProjekcji,$F3099,IF($D3099<LataProjekcji,IF((SUM(K3099)+12)<$D3102,12,$D3102-SUM(K3099)),0)),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3099=LataProjekcji,$F3099,IF($D3099<LataProjekcji,IF((SUM($K3099:K3099)+12)<$D3102,12,$D3102-SUM($K3099:K3099)),0)),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3099=LataProjekcji,$F3099,IF($D3099<LataProjekcji,IF((SUM($K3099:L3099)+12)<$D3102,12,$D3102-SUM($K3099:L3099)),0)),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3099=LataProjekcji,$F3099,IF($D3099<LataProjekcji,IF((SUM($K3099:M3099)+12)<$D3102,12,$D3102-SUM($K3099:M3099)),0)),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3099=LataProjekcji,$F3099,IF($D3099<LataProjekcji,IF((SUM($K3099:N3099)+12)<$D3102,12,$D3102-SUM($K3099:N3099)),0)),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3099=LataProjekcji,$F3099,IF($D3099<LataProjekcji,IF((SUM($K3099:O3099)+12)<$D3102,12,$D3102-SUM($K3099:O3099)),0)),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3099=LataProjekcji,$F3099,IF($D3099<LataProjekcji,IF((SUM($K3099:P3099)+12)<$D3102,12,$D3102-SUM($K3099:P3099)),0)),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3099=LataProjekcji,$F3099,IF($D3099<LataProjekcji,IF((SUM($K3099:Q3099)+12)<$D3102,12,$D3102-SUM($K3099:Q3099)),0)),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3099=LataProjekcji,$F3099,IF($D3099<LataProjekcji,IF((SUM($K3099:R3099)+12)<$D3102,12,$D3102-SUM($K3099:R3099)),0)),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3099=LataProjekcji,$F3099,IF($D3099<LataProjekcji,IF((SUM($K3099:S3099)+12)<$D3102,12,$D3102-SUM($K3099:S3099)),0)),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3099=LataProjekcji,$F3099,IF($D3099<LataProjekcji,IF((SUM($K3099:T3099)+12)<$D3102,12,$D3102-SUM($K3099:T3099)),0)),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3099=LataProjekcji,$F3099,IF($D3099<LataProjekcji,IF((SUM($K3099:U3099)+12)<$D3102,12,$D3102-SUM($K3099:U3099)),0)),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3099=LataProjekcji,$F3099,IF($D3099<LataProjekcji,IF((SUM($K3099:V3099)+12)<$D3102,12,$D3102-SUM($K3099:V3099)),0)),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3099=LataProjekcji,$F3099,IF($D3099<LataProjekcji,IF((SUM($K3099:W3099)+12)<$D3102,12,$D3102-SUM($K3099:W3099)),0)),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3099=LataProjekcji,$F3099,IF($D3099<LataProjekcji,IF((SUM($K3099:X3099)+12)<$D3102,12,$D3102-SUM($K3099:X3099)),0)),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3099=LataProjekcji,$F3099,IF($D3099<LataProjekcji,IF((SUM($K3099:Y3099)+12)<$D3102,12,$D3102-SUM($K3099:Y3099)),0)),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3099=LataProjekcji,$F3099,IF($D3099<LataProjekcji,IF((SUM($K3099:Z3099)+12)<$D3102,12,$D3102-SUM($K3099:Z3099)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1948","v":0},{"$f":"E1948","v":0},{"$f":"F1948","v":0},{"$f":"NOT(ISBLANK(am_transport))","v":false},{"$f":"SUM(K3100:AA3100)=E3102","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3099=LataProjekcji,IF($F3099>$E3102,$E3102,$F3099),IF($D3102>=$E3102,(IF($D3099<LataProjekcji,IF((SUM(J3100:$K3100)+12)<$E3102,12,$E3102-SUM(J3100:$K3100)),0)),(IF($D3099<LataProjekcji,IF((SUM(J3100:$K3100)+12)<$D3102,12,$D3102-SUM(J3100:$K3100)),0)))),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3099=LataProjekcji,IF($F3099>$E3102,$E3102,$F3099),IF($D3102>=$E3102,(IF($D3099<LataProjekcji,IF((SUM($K3100:K3100)+12)<$E3102,12,$E3102-SUM($K3100:K3100)),0)),(IF($D3099<LataProjekcji,IF((SUM($K3100:K3100)+12)<$D3102,12,$D3102-SUM($K3100:K3100)),0)))),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3099=LataProjekcji,IF($F3099>$E3102,$E3102,$F3099),IF($D3102>=$E3102,(IF($D3099<LataProjekcji,IF((SUM($K3100:L3100)+12)<$E3102,12,$E3102-SUM($K3100:L3100)),0)),(IF($D3099<LataProjekcji,IF((SUM($K3100:L3100)+12)<$D3102,12,$D3102-SUM($K3100:L3100)),0)))),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3099=LataProjekcji,IF($F3099>$E3102,$E3102,$F3099),IF($D3102>=$E3102,(IF($D3099<LataProjekcji,IF((SUM($K3100:M3100)+12)<$E3102,12,$E3102-SUM($K3100:M3100)),0)),(IF($D3099<LataProjekcji,IF((SUM($K3100:M3100)+12)<$D3102,12,$D3102-SUM($K3100:M3100)),0)))),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3099=LataProjekcji,IF($F3099>$E3102,$E3102,$F3099),IF($D3102>=$E3102,(IF($D3099<LataProjekcji,IF((SUM($K3100:N3100)+12)<$E3102,12,$E3102-SUM($K3100:N3100)),0)),(IF($D3099<LataProjekcji,IF((SUM($K3100:N3100)+12)<$D3102,12,$D3102-SUM($K3100:N3100)),0)))),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3099=LataProjekcji,IF($F3099>$E3102,$E3102,$F3099),IF($D3102>=$E3102,(IF($D3099<LataProjekcji,IF((SUM($K3100:O3100)+12)<$E3102,12,$E3102-SUM($K3100:O3100)),0)),(IF($D3099<LataProjekcji,IF((SUM($K3100:O3100)+12)<$D3102,12,$D3102-SUM($K3100:O3100)),0)))),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3099=LataProjekcji,IF($F3099>$E3102,$E3102,$F3099),IF($D3102>=$E3102,(IF($D3099<LataProjekcji,IF((SUM($K3100:P3100)+12)<$E3102,12,$E3102-SUM($K3100:P3100)),0)),(IF($D3099<LataProjekcji,IF((SUM($K3100:P3100)+12)<$D3102,12,$D3102-SUM($K3100:P3100)),0)))),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3099=LataProjekcji,IF($F3099>$E3102,$E3102,$F3099),IF($D3102>=$E3102,(IF($D3099<LataProjekcji,IF((SUM($K3100:Q3100)+12)<$E3102,12,$E3102-SUM($K3100:Q3100)),0)),(IF($D3099<LataProjekcji,IF((SUM($K3100:Q3100)+12)<$D3102,12,$D3102-SUM($K3100:Q3100)),0)))),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3099=LataProjekcji,IF($F3099>$E3102,$E3102,$F3099),IF($D3102>=$E3102,(IF($D3099<LataProjekcji,IF((SUM($K3100:R3100)+12)<$E3102,12,$E3102-SUM($K3100:R3100)),0)),(IF($D3099<LataProjekcji,IF((SUM($K3100:R3100)+12)<$D3102,12,$D3102-SUM($K3100:R3100)),0)))),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3099=LataProjekcji,IF($F3099>$E3102,$E3102,$F3099),IF($D3102>=$E3102,(IF($D3099<LataProjekcji,IF((SUM($K3100:S3100)+12)<$E3102,12,$E3102-SUM($K3100:S3100)),0)),(IF($D3099<LataProjekcji,IF((SUM($K3100:S3100)+12)<$D3102,12,$D3102-SUM($K3100:S3100)),0)))),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3099=LataProjekcji,IF($F3099>$E3102,$E3102,$F3099),IF($D3102>=$E3102,(IF($D3099<LataProjekcji,IF((SUM($K3100:T3100)+12)<$E3102,12,$E3102-SUM($K3100:T3100)),0)),(IF($D3099<LataProjekcji,IF((SUM($K3100:T3100)+12)<$D3102,12,$D3102-SUM($K3100:T3100)),0)))),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3099=LataProjekcji,IF($F3099>$E3102,$E3102,$F3099),IF($D3102>=$E3102,(IF($D3099<LataProjekcji,IF((SUM($K3100:U3100)+12)<$E3102,12,$E3102-SUM($K3100:U3100)),0)),(IF($D3099<LataProjekcji,IF((SUM($K3100:U3100)+12)<$D3102,12,$D3102-SUM($K3100:U3100)),0)))),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3099=LataProjekcji,IF($F3099>$E3102,$E3102,$F3099),IF($D3102>=$E3102,(IF($D3099<LataProjekcji,IF((SUM($K3100:V3100)+12)<$E3102,12,$E3102-SUM($K3100:V3100)),0)),(IF($D3099<LataProjekcji,IF((SUM($K3100:V3100)+12)<$D3102,12,$D3102-SUM($K3100:V3100)),0)))),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3099=LataProjekcji,IF($F3099>$E3102,$E3102,$F3099),IF($D3102>=$E3102,(IF($D3099<LataProjekcji,IF((SUM($K3100:W3100)+12)<$E3102,12,$E3102-SUM($K3100:W3100)),0)),(IF($D3099<LataProjekcji,IF((SUM($K3100:W3100)+12)<$D3102,12,$D3102-SUM($K3100:W3100)),0)))),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3099=LataProjekcji,IF($F3099>$E3102,$E3102,$F3099),IF($D3102>=$E3102,(IF($D3099<LataProjekcji,IF((SUM($K3100:X3100)+12)<$E3102,12,$E3102-SUM($K3100:X3100)),0)),(IF($D3099<LataProjekcji,IF((SUM($K3100:X3100)+12)<$D3102,12,$D3102-SUM($K3100:X3100)),0)))),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3099=LataProjekcji,IF($F3099>$E3102,$E3102,$F3099),IF($D3102>=$E3102,(IF($D3099<LataProjekcji,IF((SUM($K3100:Y3100)+12)<$E3102,12,$E3102-SUM($K3100:Y3100)),0)),(IF($D3099<LataProjekcji,IF((SUM($K3100:Y3100)+12)<$D3102,12,$D3102-SUM($K3100:Y3100)),0)))),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3099=LataProjekcji,IF($F3099>$E3102,$E3102,$F3099),IF($D3102>=$E3102,(IF($D3099<LataProjekcji,IF((SUM($K3100:Z3100)+12)<$E3102,12,$E3102-SUM($K3100:Z3100)),0)),(IF($D3099<LataProjekcji,IF((SUM($K3100:Z3100)+12)<$D3102,12,$D3102-SUM($K3100:Z3100)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1949","v":0},{"$f":"IF(D3100>10,ROUND(D3101/12,2),D3101)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K3101:AA3101)=D3100","v":true},"amortyzacja",null,{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3102,ROUND($D3100,0),ROUND(K3099*$E3101,0)),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3102,ROUND($D3100-SUM(K3101:$K3101),0),ROUND(L3099*$E3101,0)),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3102,ROUND($D3100-SUM($K3101:L3101),0),ROUND(M3099*$E3101,0)),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3102,ROUND($D3100-SUM($K3101:M3101),0),ROUND(N3099*$E3101,0)),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3102,ROUND($D3100-SUM($K3101:N3101),0),ROUND(O3099*$E3101,0)),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3102,ROUND($D3100-SUM($K3101:O3101),0),ROUND(P3099*$E3101,0)),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3102,ROUND($D3100-SUM($K3101:P3101),0),ROUND(Q3099*$E3101,0)),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3102,ROUND($D3100-SUM($K3101:Q3101),0),ROUND(R3099*$E3101,0)),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3102,ROUND($D3100-SUM($K3101:R3101),0),ROUND(S3099*$E3101,0)),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3102,ROUND($D3100-SUM($K3101:S3101),0),ROUND(T3099*$E3101,0)),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3102,ROUND($D3100-SUM($K3101:T3101),0),ROUND(U3099*$E3101,0)),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3102,ROUND($D3100-SUM($K3101:U3101),0),ROUND(V3099*$E3101,0)),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3102,ROUND($D3100-SUM($K3101:V3101),0),ROUND(W3099*$E3101,0)),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3102,ROUND($D3100-SUM($K3101:W3101),0),ROUND(X3099*$E3101,0)),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3102,ROUND($D3100-SUM($K3101:X3101),0),ROUND(Y3099*$E3101,0)),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3102,ROUND($D3100-SUM($K3101:Y3101),0),ROUND(Z3099*$E3101,0)),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3102,ROUND($D3100-SUM($K3101:Z3101),0),ROUND(AA3099*$E3101,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D3100/E3101,0),0)","v":0},{"$f":"IF(D3102=0,0,DATEDIF(DATE(D3099,E3099,1),DATE(F3101,G3101,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G3099),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G3099),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3101,IF(AND($G3101=$G3102,$F3101=$F3102),ROUND($D3100-SUM($K3102),0),ROUND(K3100*$E3101,0)),IF(LataProjekcji>$F3101,0,ROUND(K3100*$E3101,0))),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3101,IF(AND($G3101=$G3102,$F3101=$F3102),ROUND($D3100-SUM($K3102:K3102),0),ROUND(L3100*$E3101,0)),IF(LataProjekcji>$F3101,0,ROUND(L3100*$E3101,0))),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3101,IF(AND($G3101=$G3102,$F3101=$F3102),ROUND($D3100-SUM($K3102:L3102),0),ROUND(M3100*$E3101,0)),IF(LataProjekcji>$F3101,0,ROUND(M3100*$E3101,0))),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3101,IF(AND($G3101=$G3102,$F3101=$F3102),ROUND($D3100-SUM($K3102:M3102),0),ROUND(N3100*$E3101,0)),IF(LataProjekcji>$F3101,0,ROUND(N3100*$E3101,0))),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3101,IF(AND($G3101=$G3102,$F3101=$F3102),ROUND($D3100-SUM($K3102:N3102),0),ROUND(O3100*$E3101,0)),IF(LataProjekcji>$F3101,0,ROUND(O3100*$E3101,0))),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3101,IF(AND($G3101=$G3102,$F3101=$F3102),ROUND($D3100-SUM($K3102:O3102),0),ROUND(P3100*$E3101,0)),IF(LataProjekcji>$F3101,0,ROUND(P3100*$E3101,0))),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3101,IF(AND($G3101=$G3102,$F3101=$F3102),ROUND($D3100-SUM($K3102:P3102),0),ROUND(Q3100*$E3101,0)),IF(LataProjekcji>$F3101,0,ROUND(Q3100*$E3101,0))),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3101,IF(AND($G3101=$G3102,$F3101=$F3102),ROUND($D3100-SUM($K3102:Q3102),0),ROUND(R3100*$E3101,0)),IF(LataProjekcji>$F3101,0,ROUND(R3100*$E3101,0))),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3101,IF(AND($G3101=$G3102,$F3101=$F3102),ROUND($D3100-SUM($K3102:R3102),0),ROUND(S3100*$E3101,0)),IF(LataProjekcji>$F3101,0,ROUND(S3100*$E3101,0))),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3101,IF(AND($G3101=$G3102,$F3101=$F3102),ROUND($D3100-SUM($K3102:S3102),0),ROUND(T3100*$E3101,0)),IF(LataProjekcji>$F3101,0,ROUND(T3100*$E3101,0))),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3101,IF(AND($G3101=$G3102,$F3101=$F3102),ROUND($D3100-SUM($K3102:T3102),0),ROUND(U3100*$E3101,0)),IF(LataProjekcji>$F3101,0,ROUND(U3100*$E3101,0))),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3101,IF(AND($G3101=$G3102,$F3101=$F3102),ROUND($D3100-SUM($K3102:U3102),0),ROUND(V3100*$E3101,0)),IF(LataProjekcji>$F3101,0,ROUND(V3100*$E3101,0))),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3101,IF(AND($G3101=$G3102,$F3101=$F3102),ROUND($D3100-SUM($K3102:V3102),0),ROUND(W3100*$E3101,0)),IF(LataProjekcji>$F3101,0,ROUND(W3100*$E3101,0))),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3101,IF(AND($G3101=$G3102,$F3101=$F3102),ROUND($D3100-SUM($K3102:W3102),0),ROUND(X3100*$E3101,0)),IF(LataProjekcji>$F3101,0,ROUND(X3100*$E3101,0))),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3101,IF(AND($G3101=$G3102,$F3101=$F3102),ROUND($D3100-SUM($K3102:X3102),0),ROUND(Y3100*$E3101,0)),IF(LataProjekcji>$F3101,0,ROUND(Y3100*$E3101,0))),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3101,IF(AND($G3101=$G3102,$F3101=$F3102),ROUND($D3100-SUM($K3102:Y3102),0),ROUND(Z3100*$E3101,0)),IF(LataProjekcji>$F3101,0,ROUND(Z3100*$E3101,0))),0),0)","v":0},{"$f":"IF(AND($G3100,NOT(ISTEXT($G3099)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3101,IF(AND($G3101=$G3102,$F3101=$F3102),ROUND($D3100-SUM($K3102:Z3102),0),ROUND(AA3100*$E3101,0)),IF(LataProjekcji>$F3101,0,ROUND(AA3100*$E3101,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D3100>10,ROUND((D3102-1)*E3101,0),E3101)","v":0},{"$f":"D3100-D3103","v":0}]
[]
[]
[null,{"$f":"\"Grupa ST: \"&B1957","v":"Grupa ST: INNE ŚRODKI TRWAŁE"}]
[null,{"$f":"\"nazwa ST: \"&B1958","v":"nazwa ST: 0"},null,{"$f":"D1958","v":347},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1959","v":1900},{"$f":"E1959","v":1},{"$f":"IF(D3109>10,F1959,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D3107,0)),\"brak daty\",IF(D3109>10,EDATE(OFFSET($E$269,$D3107,0),D3111),DATE(D3108,E3108,1)))","v":"brak daty"},{"$f":"SUM(K3108:AA3108)=D3111","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,$F3108,IF($D3108<LataProjekcji,IF((SUM(K3108)+12)<$D3111,12,$D3111-SUM(K3108)),0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,$F3108,IF($D3108<LataProjekcji,IF((SUM($K3108:K3108)+12)<$D3111,12,$D3111-SUM($K3108:K3108)),0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,$F3108,IF($D3108<LataProjekcji,IF((SUM($K3108:L3108)+12)<$D3111,12,$D3111-SUM($K3108:L3108)),0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,$F3108,IF($D3108<LataProjekcji,IF((SUM($K3108:M3108)+12)<$D3111,12,$D3111-SUM($K3108:M3108)),0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,$F3108,IF($D3108<LataProjekcji,IF((SUM($K3108:N3108)+12)<$D3111,12,$D3111-SUM($K3108:N3108)),0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,$F3108,IF($D3108<LataProjekcji,IF((SUM($K3108:O3108)+12)<$D3111,12,$D3111-SUM($K3108:O3108)),0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,$F3108,IF($D3108<LataProjekcji,IF((SUM($K3108:P3108)+12)<$D3111,12,$D3111-SUM($K3108:P3108)),0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,$F3108,IF($D3108<LataProjekcji,IF((SUM($K3108:Q3108)+12)<$D3111,12,$D3111-SUM($K3108:Q3108)),0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,$F3108,IF($D3108<LataProjekcji,IF((SUM($K3108:R3108)+12)<$D3111,12,$D3111-SUM($K3108:R3108)),0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,$F3108,IF($D3108<LataProjekcji,IF((SUM($K3108:S3108)+12)<$D3111,12,$D3111-SUM($K3108:S3108)),0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,$F3108,IF($D3108<LataProjekcji,IF((SUM($K3108:T3108)+12)<$D3111,12,$D3111-SUM($K3108:T3108)),0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,$F3108,IF($D3108<LataProjekcji,IF((SUM($K3108:U3108)+12)<$D3111,12,$D3111-SUM($K3108:U3108)),0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,$F3108,IF($D3108<LataProjekcji,IF((SUM($K3108:V3108)+12)<$D3111,12,$D3111-SUM($K3108:V3108)),0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,$F3108,IF($D3108<LataProjekcji,IF((SUM($K3108:W3108)+12)<$D3111,12,$D3111-SUM($K3108:W3108)),0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,$F3108,IF($D3108<LataProjekcji,IF((SUM($K3108:X3108)+12)<$D3111,12,$D3111-SUM($K3108:X3108)),0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,$F3108,IF($D3108<LataProjekcji,IF((SUM($K3108:Y3108)+12)<$D3111,12,$D3111-SUM($K3108:Y3108)),0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,$F3108,IF($D3108<LataProjekcji,IF((SUM($K3108:Z3108)+12)<$D3111,12,$D3111-SUM($K3108:Z3108)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1960","v":0},{"$f":"E1960","v":0},{"$f":"F1960","v":0},{"$f":"NOT(ISBLANK(am_inneST))","v":false},{"$f":"SUM(K3109:AA3109)=E3111","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,IF($F3108>$E3111,$E3111,$F3108),IF($D3111>=$E3111,(IF($D3108<LataProjekcji,IF((SUM(J3109:$K3109)+12)<$E3111,12,$E3111-SUM(J3109:$K3109)),0)),(IF($D3108<LataProjekcji,IF((SUM(J3109:$K3109)+12)<$D3111,12,$D3111-SUM(J3109:$K3109)),0)))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,IF($F3108>$E3111,$E3111,$F3108),IF($D3111>=$E3111,(IF($D3108<LataProjekcji,IF((SUM($K3109:K3109)+12)<$E3111,12,$E3111-SUM($K3109:K3109)),0)),(IF($D3108<LataProjekcji,IF((SUM($K3109:K3109)+12)<$D3111,12,$D3111-SUM($K3109:K3109)),0)))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,IF($F3108>$E3111,$E3111,$F3108),IF($D3111>=$E3111,(IF($D3108<LataProjekcji,IF((SUM($K3109:L3109)+12)<$E3111,12,$E3111-SUM($K3109:L3109)),0)),(IF($D3108<LataProjekcji,IF((SUM($K3109:L3109)+12)<$D3111,12,$D3111-SUM($K3109:L3109)),0)))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,IF($F3108>$E3111,$E3111,$F3108),IF($D3111>=$E3111,(IF($D3108<LataProjekcji,IF((SUM($K3109:M3109)+12)<$E3111,12,$E3111-SUM($K3109:M3109)),0)),(IF($D3108<LataProjekcji,IF((SUM($K3109:M3109)+12)<$D3111,12,$D3111-SUM($K3109:M3109)),0)))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,IF($F3108>$E3111,$E3111,$F3108),IF($D3111>=$E3111,(IF($D3108<LataProjekcji,IF((SUM($K3109:N3109)+12)<$E3111,12,$E3111-SUM($K3109:N3109)),0)),(IF($D3108<LataProjekcji,IF((SUM($K3109:N3109)+12)<$D3111,12,$D3111-SUM($K3109:N3109)),0)))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,IF($F3108>$E3111,$E3111,$F3108),IF($D3111>=$E3111,(IF($D3108<LataProjekcji,IF((SUM($K3109:O3109)+12)<$E3111,12,$E3111-SUM($K3109:O3109)),0)),(IF($D3108<LataProjekcji,IF((SUM($K3109:O3109)+12)<$D3111,12,$D3111-SUM($K3109:O3109)),0)))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,IF($F3108>$E3111,$E3111,$F3108),IF($D3111>=$E3111,(IF($D3108<LataProjekcji,IF((SUM($K3109:P3109)+12)<$E3111,12,$E3111-SUM($K3109:P3109)),0)),(IF($D3108<LataProjekcji,IF((SUM($K3109:P3109)+12)<$D3111,12,$D3111-SUM($K3109:P3109)),0)))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,IF($F3108>$E3111,$E3111,$F3108),IF($D3111>=$E3111,(IF($D3108<LataProjekcji,IF((SUM($K3109:Q3109)+12)<$E3111,12,$E3111-SUM($K3109:Q3109)),0)),(IF($D3108<LataProjekcji,IF((SUM($K3109:Q3109)+12)<$D3111,12,$D3111-SUM($K3109:Q3109)),0)))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,IF($F3108>$E3111,$E3111,$F3108),IF($D3111>=$E3111,(IF($D3108<LataProjekcji,IF((SUM($K3109:R3109)+12)<$E3111,12,$E3111-SUM($K3109:R3109)),0)),(IF($D3108<LataProjekcji,IF((SUM($K3109:R3109)+12)<$D3111,12,$D3111-SUM($K3109:R3109)),0)))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,IF($F3108>$E3111,$E3111,$F3108),IF($D3111>=$E3111,(IF($D3108<LataProjekcji,IF((SUM($K3109:S3109)+12)<$E3111,12,$E3111-SUM($K3109:S3109)),0)),(IF($D3108<LataProjekcji,IF((SUM($K3109:S3109)+12)<$D3111,12,$D3111-SUM($K3109:S3109)),0)))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,IF($F3108>$E3111,$E3111,$F3108),IF($D3111>=$E3111,(IF($D3108<LataProjekcji,IF((SUM($K3109:T3109)+12)<$E3111,12,$E3111-SUM($K3109:T3109)),0)),(IF($D3108<LataProjekcji,IF((SUM($K3109:T3109)+12)<$D3111,12,$D3111-SUM($K3109:T3109)),0)))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,IF($F3108>$E3111,$E3111,$F3108),IF($D3111>=$E3111,(IF($D3108<LataProjekcji,IF((SUM($K3109:U3109)+12)<$E3111,12,$E3111-SUM($K3109:U3109)),0)),(IF($D3108<LataProjekcji,IF((SUM($K3109:U3109)+12)<$D3111,12,$D3111-SUM($K3109:U3109)),0)))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,IF($F3108>$E3111,$E3111,$F3108),IF($D3111>=$E3111,(IF($D3108<LataProjekcji,IF((SUM($K3109:V3109)+12)<$E3111,12,$E3111-SUM($K3109:V3109)),0)),(IF($D3108<LataProjekcji,IF((SUM($K3109:V3109)+12)<$D3111,12,$D3111-SUM($K3109:V3109)),0)))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,IF($F3108>$E3111,$E3111,$F3108),IF($D3111>=$E3111,(IF($D3108<LataProjekcji,IF((SUM($K3109:W3109)+12)<$E3111,12,$E3111-SUM($K3109:W3109)),0)),(IF($D3108<LataProjekcji,IF((SUM($K3109:W3109)+12)<$D3111,12,$D3111-SUM($K3109:W3109)),0)))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,IF($F3108>$E3111,$E3111,$F3108),IF($D3111>=$E3111,(IF($D3108<LataProjekcji,IF((SUM($K3109:X3109)+12)<$E3111,12,$E3111-SUM($K3109:X3109)),0)),(IF($D3108<LataProjekcji,IF((SUM($K3109:X3109)+12)<$D3111,12,$D3111-SUM($K3109:X3109)),0)))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,IF($F3108>$E3111,$E3111,$F3108),IF($D3111>=$E3111,(IF($D3108<LataProjekcji,IF((SUM($K3109:Y3109)+12)<$E3111,12,$E3111-SUM($K3109:Y3109)),0)),(IF($D3108<LataProjekcji,IF((SUM($K3109:Y3109)+12)<$D3111,12,$D3111-SUM($K3109:Y3109)),0)))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3108=LataProjekcji,IF($F3108>$E3111,$E3111,$F3108),IF($D3111>=$E3111,(IF($D3108<LataProjekcji,IF((SUM($K3109:Z3109)+12)<$E3111,12,$E3111-SUM($K3109:Z3109)),0)),(IF($D3108<LataProjekcji,IF((SUM($K3109:Z3109)+12)<$D3111,12,$D3111-SUM($K3109:Z3109)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1961","v":0},{"$f":"IF(D3109>10,ROUND(D3110/12,2),D3110)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K3110:AA3110)=D3109","v":true},"amortyzacja",null,{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3111,ROUND($D3109,0),ROUND(K3108*$E3110,0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3111,ROUND($D3109-SUM(K3110:$K3110),0),ROUND(L3108*$E3110,0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3111,ROUND($D3109-SUM($K3110:L3110),0),ROUND(M3108*$E3110,0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3111,ROUND($D3109-SUM($K3110:M3110),0),ROUND(N3108*$E3110,0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3111,ROUND($D3109-SUM($K3110:N3110),0),ROUND(O3108*$E3110,0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3111,ROUND($D3109-SUM($K3110:O3110),0),ROUND(P3108*$E3110,0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3111,ROUND($D3109-SUM($K3110:P3110),0),ROUND(Q3108*$E3110,0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3111,ROUND($D3109-SUM($K3110:Q3110),0),ROUND(R3108*$E3110,0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3111,ROUND($D3109-SUM($K3110:R3110),0),ROUND(S3108*$E3110,0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3111,ROUND($D3109-SUM($K3110:S3110),0),ROUND(T3108*$E3110,0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3111,ROUND($D3109-SUM($K3110:T3110),0),ROUND(U3108*$E3110,0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3111,ROUND($D3109-SUM($K3110:U3110),0),ROUND(V3108*$E3110,0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3111,ROUND($D3109-SUM($K3110:V3110),0),ROUND(W3108*$E3110,0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3111,ROUND($D3109-SUM($K3110:W3110),0),ROUND(X3108*$E3110,0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3111,ROUND($D3109-SUM($K3110:X3110),0),ROUND(Y3108*$E3110,0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3111,ROUND($D3109-SUM($K3110:Y3110),0),ROUND(Z3108*$E3110,0)),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3111,ROUND($D3109-SUM($K3110:Z3110),0),ROUND(AA3108*$E3110,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D3109/E3110,0),0)","v":0},{"$f":"IF(D3111=0,0,DATEDIF(DATE(D3108,E3108,1),DATE(F3110,G3110,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G3108),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G3108),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3110,IF(AND($G3110=$G3111,$F3110=$F3111),ROUND($D3109-SUM($K3111),0),ROUND(K3109*$E3110,0)),IF(LataProjekcji>$F3110,0,ROUND(K3109*$E3110,0))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3110,IF(AND($G3110=$G3111,$F3110=$F3111),ROUND($D3109-SUM($K3111:K3111),0),ROUND(L3109*$E3110,0)),IF(LataProjekcji>$F3110,0,ROUND(L3109*$E3110,0))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3110,IF(AND($G3110=$G3111,$F3110=$F3111),ROUND($D3109-SUM($K3111:L3111),0),ROUND(M3109*$E3110,0)),IF(LataProjekcji>$F3110,0,ROUND(M3109*$E3110,0))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3110,IF(AND($G3110=$G3111,$F3110=$F3111),ROUND($D3109-SUM($K3111:M3111),0),ROUND(N3109*$E3110,0)),IF(LataProjekcji>$F3110,0,ROUND(N3109*$E3110,0))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3110,IF(AND($G3110=$G3111,$F3110=$F3111),ROUND($D3109-SUM($K3111:N3111),0),ROUND(O3109*$E3110,0)),IF(LataProjekcji>$F3110,0,ROUND(O3109*$E3110,0))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3110,IF(AND($G3110=$G3111,$F3110=$F3111),ROUND($D3109-SUM($K3111:O3111),0),ROUND(P3109*$E3110,0)),IF(LataProjekcji>$F3110,0,ROUND(P3109*$E3110,0))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3110,IF(AND($G3110=$G3111,$F3110=$F3111),ROUND($D3109-SUM($K3111:P3111),0),ROUND(Q3109*$E3110,0)),IF(LataProjekcji>$F3110,0,ROUND(Q3109*$E3110,0))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3110,IF(AND($G3110=$G3111,$F3110=$F3111),ROUND($D3109-SUM($K3111:Q3111),0),ROUND(R3109*$E3110,0)),IF(LataProjekcji>$F3110,0,ROUND(R3109*$E3110,0))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3110,IF(AND($G3110=$G3111,$F3110=$F3111),ROUND($D3109-SUM($K3111:R3111),0),ROUND(S3109*$E3110,0)),IF(LataProjekcji>$F3110,0,ROUND(S3109*$E3110,0))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3110,IF(AND($G3110=$G3111,$F3110=$F3111),ROUND($D3109-SUM($K3111:S3111),0),ROUND(T3109*$E3110,0)),IF(LataProjekcji>$F3110,0,ROUND(T3109*$E3110,0))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3110,IF(AND($G3110=$G3111,$F3110=$F3111),ROUND($D3109-SUM($K3111:T3111),0),ROUND(U3109*$E3110,0)),IF(LataProjekcji>$F3110,0,ROUND(U3109*$E3110,0))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3110,IF(AND($G3110=$G3111,$F3110=$F3111),ROUND($D3109-SUM($K3111:U3111),0),ROUND(V3109*$E3110,0)),IF(LataProjekcji>$F3110,0,ROUND(V3109*$E3110,0))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3110,IF(AND($G3110=$G3111,$F3110=$F3111),ROUND($D3109-SUM($K3111:V3111),0),ROUND(W3109*$E3110,0)),IF(LataProjekcji>$F3110,0,ROUND(W3109*$E3110,0))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3110,IF(AND($G3110=$G3111,$F3110=$F3111),ROUND($D3109-SUM($K3111:W3111),0),ROUND(X3109*$E3110,0)),IF(LataProjekcji>$F3110,0,ROUND(X3109*$E3110,0))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3110,IF(AND($G3110=$G3111,$F3110=$F3111),ROUND($D3109-SUM($K3111:X3111),0),ROUND(Y3109*$E3110,0)),IF(LataProjekcji>$F3110,0,ROUND(Y3109*$E3110,0))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3110,IF(AND($G3110=$G3111,$F3110=$F3111),ROUND($D3109-SUM($K3111:Y3111),0),ROUND(Z3109*$E3110,0)),IF(LataProjekcji>$F3110,0,ROUND(Z3109*$E3110,0))),0),0)","v":0},{"$f":"IF(AND($G3109,NOT(ISTEXT($G3108)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3110,IF(AND($G3110=$G3111,$F3110=$F3111),ROUND($D3109-SUM($K3111:Z3111),0),ROUND(AA3109*$E3110,0)),IF(LataProjekcji>$F3110,0,ROUND(AA3109*$E3110,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D3109>10,ROUND((D3111-1)*E3110,0),E3110)","v":0},{"$f":"D3109-D3112","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1965","v":"nazwa ST: 0"},null,{"$f":"D1965","v":348},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1966","v":1900},{"$f":"E1966","v":1},{"$f":"IF(D3116>10,F1966,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D3114,0)),\"brak daty\",IF(D3116>10,EDATE(OFFSET($E$269,$D3114,0),D3118),DATE(D3115,E3115,1)))","v":"brak daty"},{"$f":"SUM(K3115:AA3115)=D3118","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,$F3115,IF($D3115<LataProjekcji,IF((SUM(K3115)+12)<$D3118,12,$D3118-SUM(K3115)),0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,$F3115,IF($D3115<LataProjekcji,IF((SUM($K3115:K3115)+12)<$D3118,12,$D3118-SUM($K3115:K3115)),0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,$F3115,IF($D3115<LataProjekcji,IF((SUM($K3115:L3115)+12)<$D3118,12,$D3118-SUM($K3115:L3115)),0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,$F3115,IF($D3115<LataProjekcji,IF((SUM($K3115:M3115)+12)<$D3118,12,$D3118-SUM($K3115:M3115)),0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,$F3115,IF($D3115<LataProjekcji,IF((SUM($K3115:N3115)+12)<$D3118,12,$D3118-SUM($K3115:N3115)),0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,$F3115,IF($D3115<LataProjekcji,IF((SUM($K3115:O3115)+12)<$D3118,12,$D3118-SUM($K3115:O3115)),0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,$F3115,IF($D3115<LataProjekcji,IF((SUM($K3115:P3115)+12)<$D3118,12,$D3118-SUM($K3115:P3115)),0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,$F3115,IF($D3115<LataProjekcji,IF((SUM($K3115:Q3115)+12)<$D3118,12,$D3118-SUM($K3115:Q3115)),0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,$F3115,IF($D3115<LataProjekcji,IF((SUM($K3115:R3115)+12)<$D3118,12,$D3118-SUM($K3115:R3115)),0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,$F3115,IF($D3115<LataProjekcji,IF((SUM($K3115:S3115)+12)<$D3118,12,$D3118-SUM($K3115:S3115)),0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,$F3115,IF($D3115<LataProjekcji,IF((SUM($K3115:T3115)+12)<$D3118,12,$D3118-SUM($K3115:T3115)),0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,$F3115,IF($D3115<LataProjekcji,IF((SUM($K3115:U3115)+12)<$D3118,12,$D3118-SUM($K3115:U3115)),0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,$F3115,IF($D3115<LataProjekcji,IF((SUM($K3115:V3115)+12)<$D3118,12,$D3118-SUM($K3115:V3115)),0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,$F3115,IF($D3115<LataProjekcji,IF((SUM($K3115:W3115)+12)<$D3118,12,$D3118-SUM($K3115:W3115)),0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,$F3115,IF($D3115<LataProjekcji,IF((SUM($K3115:X3115)+12)<$D3118,12,$D3118-SUM($K3115:X3115)),0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,$F3115,IF($D3115<LataProjekcji,IF((SUM($K3115:Y3115)+12)<$D3118,12,$D3118-SUM($K3115:Y3115)),0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,$F3115,IF($D3115<LataProjekcji,IF((SUM($K3115:Z3115)+12)<$D3118,12,$D3118-SUM($K3115:Z3115)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1967","v":0},{"$f":"E1967","v":0},{"$f":"F1967","v":0},{"$f":"NOT(ISBLANK(am_inneST))","v":false},{"$f":"SUM(K3116:AA3116)=E3118","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,IF($F3115>$E3118,$E3118,$F3115),IF($D3118>=$E3118,(IF($D3115<LataProjekcji,IF((SUM(J3116:$K3116)+12)<$E3118,12,$E3118-SUM(J3116:$K3116)),0)),(IF($D3115<LataProjekcji,IF((SUM(J3116:$K3116)+12)<$D3118,12,$D3118-SUM(J3116:$K3116)),0)))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,IF($F3115>$E3118,$E3118,$F3115),IF($D3118>=$E3118,(IF($D3115<LataProjekcji,IF((SUM($K3116:K3116)+12)<$E3118,12,$E3118-SUM($K3116:K3116)),0)),(IF($D3115<LataProjekcji,IF((SUM($K3116:K3116)+12)<$D3118,12,$D3118-SUM($K3116:K3116)),0)))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,IF($F3115>$E3118,$E3118,$F3115),IF($D3118>=$E3118,(IF($D3115<LataProjekcji,IF((SUM($K3116:L3116)+12)<$E3118,12,$E3118-SUM($K3116:L3116)),0)),(IF($D3115<LataProjekcji,IF((SUM($K3116:L3116)+12)<$D3118,12,$D3118-SUM($K3116:L3116)),0)))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,IF($F3115>$E3118,$E3118,$F3115),IF($D3118>=$E3118,(IF($D3115<LataProjekcji,IF((SUM($K3116:M3116)+12)<$E3118,12,$E3118-SUM($K3116:M3116)),0)),(IF($D3115<LataProjekcji,IF((SUM($K3116:M3116)+12)<$D3118,12,$D3118-SUM($K3116:M3116)),0)))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,IF($F3115>$E3118,$E3118,$F3115),IF($D3118>=$E3118,(IF($D3115<LataProjekcji,IF((SUM($K3116:N3116)+12)<$E3118,12,$E3118-SUM($K3116:N3116)),0)),(IF($D3115<LataProjekcji,IF((SUM($K3116:N3116)+12)<$D3118,12,$D3118-SUM($K3116:N3116)),0)))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,IF($F3115>$E3118,$E3118,$F3115),IF($D3118>=$E3118,(IF($D3115<LataProjekcji,IF((SUM($K3116:O3116)+12)<$E3118,12,$E3118-SUM($K3116:O3116)),0)),(IF($D3115<LataProjekcji,IF((SUM($K3116:O3116)+12)<$D3118,12,$D3118-SUM($K3116:O3116)),0)))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,IF($F3115>$E3118,$E3118,$F3115),IF($D3118>=$E3118,(IF($D3115<LataProjekcji,IF((SUM($K3116:P3116)+12)<$E3118,12,$E3118-SUM($K3116:P3116)),0)),(IF($D3115<LataProjekcji,IF((SUM($K3116:P3116)+12)<$D3118,12,$D3118-SUM($K3116:P3116)),0)))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,IF($F3115>$E3118,$E3118,$F3115),IF($D3118>=$E3118,(IF($D3115<LataProjekcji,IF((SUM($K3116:Q3116)+12)<$E3118,12,$E3118-SUM($K3116:Q3116)),0)),(IF($D3115<LataProjekcji,IF((SUM($K3116:Q3116)+12)<$D3118,12,$D3118-SUM($K3116:Q3116)),0)))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,IF($F3115>$E3118,$E3118,$F3115),IF($D3118>=$E3118,(IF($D3115<LataProjekcji,IF((SUM($K3116:R3116)+12)<$E3118,12,$E3118-SUM($K3116:R3116)),0)),(IF($D3115<LataProjekcji,IF((SUM($K3116:R3116)+12)<$D3118,12,$D3118-SUM($K3116:R3116)),0)))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,IF($F3115>$E3118,$E3118,$F3115),IF($D3118>=$E3118,(IF($D3115<LataProjekcji,IF((SUM($K3116:S3116)+12)<$E3118,12,$E3118-SUM($K3116:S3116)),0)),(IF($D3115<LataProjekcji,IF((SUM($K3116:S3116)+12)<$D3118,12,$D3118-SUM($K3116:S3116)),0)))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,IF($F3115>$E3118,$E3118,$F3115),IF($D3118>=$E3118,(IF($D3115<LataProjekcji,IF((SUM($K3116:T3116)+12)<$E3118,12,$E3118-SUM($K3116:T3116)),0)),(IF($D3115<LataProjekcji,IF((SUM($K3116:T3116)+12)<$D3118,12,$D3118-SUM($K3116:T3116)),0)))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,IF($F3115>$E3118,$E3118,$F3115),IF($D3118>=$E3118,(IF($D3115<LataProjekcji,IF((SUM($K3116:U3116)+12)<$E3118,12,$E3118-SUM($K3116:U3116)),0)),(IF($D3115<LataProjekcji,IF((SUM($K3116:U3116)+12)<$D3118,12,$D3118-SUM($K3116:U3116)),0)))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,IF($F3115>$E3118,$E3118,$F3115),IF($D3118>=$E3118,(IF($D3115<LataProjekcji,IF((SUM($K3116:V3116)+12)<$E3118,12,$E3118-SUM($K3116:V3116)),0)),(IF($D3115<LataProjekcji,IF((SUM($K3116:V3116)+12)<$D3118,12,$D3118-SUM($K3116:V3116)),0)))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,IF($F3115>$E3118,$E3118,$F3115),IF($D3118>=$E3118,(IF($D3115<LataProjekcji,IF((SUM($K3116:W3116)+12)<$E3118,12,$E3118-SUM($K3116:W3116)),0)),(IF($D3115<LataProjekcji,IF((SUM($K3116:W3116)+12)<$D3118,12,$D3118-SUM($K3116:W3116)),0)))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,IF($F3115>$E3118,$E3118,$F3115),IF($D3118>=$E3118,(IF($D3115<LataProjekcji,IF((SUM($K3116:X3116)+12)<$E3118,12,$E3118-SUM($K3116:X3116)),0)),(IF($D3115<LataProjekcji,IF((SUM($K3116:X3116)+12)<$D3118,12,$D3118-SUM($K3116:X3116)),0)))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,IF($F3115>$E3118,$E3118,$F3115),IF($D3118>=$E3118,(IF($D3115<LataProjekcji,IF((SUM($K3116:Y3116)+12)<$E3118,12,$E3118-SUM($K3116:Y3116)),0)),(IF($D3115<LataProjekcji,IF((SUM($K3116:Y3116)+12)<$D3118,12,$D3118-SUM($K3116:Y3116)),0)))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3115=LataProjekcji,IF($F3115>$E3118,$E3118,$F3115),IF($D3118>=$E3118,(IF($D3115<LataProjekcji,IF((SUM($K3116:Z3116)+12)<$E3118,12,$E3118-SUM($K3116:Z3116)),0)),(IF($D3115<LataProjekcji,IF((SUM($K3116:Z3116)+12)<$D3118,12,$D3118-SUM($K3116:Z3116)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1968","v":0},{"$f":"IF(D3116>10,ROUND(D3117/12,2),D3117)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K3117:AA3117)=D3116","v":true},"amortyzacja",null,{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3118,ROUND($D3116,0),ROUND(K3115*$E3117,0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3118,ROUND($D3116-SUM(K3117:$K3117),0),ROUND(L3115*$E3117,0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3118,ROUND($D3116-SUM($K3117:L3117),0),ROUND(M3115*$E3117,0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3118,ROUND($D3116-SUM($K3117:M3117),0),ROUND(N3115*$E3117,0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3118,ROUND($D3116-SUM($K3117:N3117),0),ROUND(O3115*$E3117,0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3118,ROUND($D3116-SUM($K3117:O3117),0),ROUND(P3115*$E3117,0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3118,ROUND($D3116-SUM($K3117:P3117),0),ROUND(Q3115*$E3117,0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3118,ROUND($D3116-SUM($K3117:Q3117),0),ROUND(R3115*$E3117,0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3118,ROUND($D3116-SUM($K3117:R3117),0),ROUND(S3115*$E3117,0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3118,ROUND($D3116-SUM($K3117:S3117),0),ROUND(T3115*$E3117,0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3118,ROUND($D3116-SUM($K3117:T3117),0),ROUND(U3115*$E3117,0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3118,ROUND($D3116-SUM($K3117:U3117),0),ROUND(V3115*$E3117,0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3118,ROUND($D3116-SUM($K3117:V3117),0),ROUND(W3115*$E3117,0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3118,ROUND($D3116-SUM($K3117:W3117),0),ROUND(X3115*$E3117,0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3118,ROUND($D3116-SUM($K3117:X3117),0),ROUND(Y3115*$E3117,0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3118,ROUND($D3116-SUM($K3117:Y3117),0),ROUND(Z3115*$E3117,0)),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3118,ROUND($D3116-SUM($K3117:Z3117),0),ROUND(AA3115*$E3117,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D3116/E3117,0),0)","v":0},{"$f":"IF(D3118=0,0,DATEDIF(DATE(D3115,E3115,1),DATE(F3117,G3117,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G3115),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G3115),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3117,IF(AND($G3117=$G3118,$F3117=$F3118),ROUND($D3116-SUM($K3118),0),ROUND(K3116*$E3117,0)),IF(LataProjekcji>$F3117,0,ROUND(K3116*$E3117,0))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3117,IF(AND($G3117=$G3118,$F3117=$F3118),ROUND($D3116-SUM($K3118:K3118),0),ROUND(L3116*$E3117,0)),IF(LataProjekcji>$F3117,0,ROUND(L3116*$E3117,0))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3117,IF(AND($G3117=$G3118,$F3117=$F3118),ROUND($D3116-SUM($K3118:L3118),0),ROUND(M3116*$E3117,0)),IF(LataProjekcji>$F3117,0,ROUND(M3116*$E3117,0))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3117,IF(AND($G3117=$G3118,$F3117=$F3118),ROUND($D3116-SUM($K3118:M3118),0),ROUND(N3116*$E3117,0)),IF(LataProjekcji>$F3117,0,ROUND(N3116*$E3117,0))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3117,IF(AND($G3117=$G3118,$F3117=$F3118),ROUND($D3116-SUM($K3118:N3118),0),ROUND(O3116*$E3117,0)),IF(LataProjekcji>$F3117,0,ROUND(O3116*$E3117,0))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3117,IF(AND($G3117=$G3118,$F3117=$F3118),ROUND($D3116-SUM($K3118:O3118),0),ROUND(P3116*$E3117,0)),IF(LataProjekcji>$F3117,0,ROUND(P3116*$E3117,0))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3117,IF(AND($G3117=$G3118,$F3117=$F3118),ROUND($D3116-SUM($K3118:P3118),0),ROUND(Q3116*$E3117,0)),IF(LataProjekcji>$F3117,0,ROUND(Q3116*$E3117,0))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3117,IF(AND($G3117=$G3118,$F3117=$F3118),ROUND($D3116-SUM($K3118:Q3118),0),ROUND(R3116*$E3117,0)),IF(LataProjekcji>$F3117,0,ROUND(R3116*$E3117,0))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3117,IF(AND($G3117=$G3118,$F3117=$F3118),ROUND($D3116-SUM($K3118:R3118),0),ROUND(S3116*$E3117,0)),IF(LataProjekcji>$F3117,0,ROUND(S3116*$E3117,0))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3117,IF(AND($G3117=$G3118,$F3117=$F3118),ROUND($D3116-SUM($K3118:S3118),0),ROUND(T3116*$E3117,0)),IF(LataProjekcji>$F3117,0,ROUND(T3116*$E3117,0))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3117,IF(AND($G3117=$G3118,$F3117=$F3118),ROUND($D3116-SUM($K3118:T3118),0),ROUND(U3116*$E3117,0)),IF(LataProjekcji>$F3117,0,ROUND(U3116*$E3117,0))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3117,IF(AND($G3117=$G3118,$F3117=$F3118),ROUND($D3116-SUM($K3118:U3118),0),ROUND(V3116*$E3117,0)),IF(LataProjekcji>$F3117,0,ROUND(V3116*$E3117,0))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3117,IF(AND($G3117=$G3118,$F3117=$F3118),ROUND($D3116-SUM($K3118:V3118),0),ROUND(W3116*$E3117,0)),IF(LataProjekcji>$F3117,0,ROUND(W3116*$E3117,0))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3117,IF(AND($G3117=$G3118,$F3117=$F3118),ROUND($D3116-SUM($K3118:W3118),0),ROUND(X3116*$E3117,0)),IF(LataProjekcji>$F3117,0,ROUND(X3116*$E3117,0))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3117,IF(AND($G3117=$G3118,$F3117=$F3118),ROUND($D3116-SUM($K3118:X3118),0),ROUND(Y3116*$E3117,0)),IF(LataProjekcji>$F3117,0,ROUND(Y3116*$E3117,0))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3117,IF(AND($G3117=$G3118,$F3117=$F3118),ROUND($D3116-SUM($K3118:Y3118),0),ROUND(Z3116*$E3117,0)),IF(LataProjekcji>$F3117,0,ROUND(Z3116*$E3117,0))),0),0)","v":0},{"$f":"IF(AND($G3116,NOT(ISTEXT($G3115)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3117,IF(AND($G3117=$G3118,$F3117=$F3118),ROUND($D3116-SUM($K3118:Z3118),0),ROUND(AA3116*$E3117,0)),IF(LataProjekcji>$F3117,0,ROUND(AA3116*$E3117,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D3116>10,ROUND((D3118-1)*E3117,0),E3117)","v":0},{"$f":"D3116-D3119","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1972","v":"nazwa ST: 0"},null,{"$f":"D1972","v":349},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1973","v":1900},{"$f":"E1973","v":1},{"$f":"IF(D3123>10,F1973,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D3121,0)),\"brak daty\",IF(D3123>10,EDATE(OFFSET($E$269,$D3121,0),D3125),DATE(D3122,E3122,1)))","v":"brak daty"},{"$f":"SUM(K3122:AA3122)=D3125","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,$F3122,IF($D3122<LataProjekcji,IF((SUM(K3122)+12)<$D3125,12,$D3125-SUM(K3122)),0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,$F3122,IF($D3122<LataProjekcji,IF((SUM($K3122:K3122)+12)<$D3125,12,$D3125-SUM($K3122:K3122)),0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,$F3122,IF($D3122<LataProjekcji,IF((SUM($K3122:L3122)+12)<$D3125,12,$D3125-SUM($K3122:L3122)),0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,$F3122,IF($D3122<LataProjekcji,IF((SUM($K3122:M3122)+12)<$D3125,12,$D3125-SUM($K3122:M3122)),0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,$F3122,IF($D3122<LataProjekcji,IF((SUM($K3122:N3122)+12)<$D3125,12,$D3125-SUM($K3122:N3122)),0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,$F3122,IF($D3122<LataProjekcji,IF((SUM($K3122:O3122)+12)<$D3125,12,$D3125-SUM($K3122:O3122)),0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,$F3122,IF($D3122<LataProjekcji,IF((SUM($K3122:P3122)+12)<$D3125,12,$D3125-SUM($K3122:P3122)),0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,$F3122,IF($D3122<LataProjekcji,IF((SUM($K3122:Q3122)+12)<$D3125,12,$D3125-SUM($K3122:Q3122)),0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,$F3122,IF($D3122<LataProjekcji,IF((SUM($K3122:R3122)+12)<$D3125,12,$D3125-SUM($K3122:R3122)),0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,$F3122,IF($D3122<LataProjekcji,IF((SUM($K3122:S3122)+12)<$D3125,12,$D3125-SUM($K3122:S3122)),0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,$F3122,IF($D3122<LataProjekcji,IF((SUM($K3122:T3122)+12)<$D3125,12,$D3125-SUM($K3122:T3122)),0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,$F3122,IF($D3122<LataProjekcji,IF((SUM($K3122:U3122)+12)<$D3125,12,$D3125-SUM($K3122:U3122)),0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,$F3122,IF($D3122<LataProjekcji,IF((SUM($K3122:V3122)+12)<$D3125,12,$D3125-SUM($K3122:V3122)),0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,$F3122,IF($D3122<LataProjekcji,IF((SUM($K3122:W3122)+12)<$D3125,12,$D3125-SUM($K3122:W3122)),0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,$F3122,IF($D3122<LataProjekcji,IF((SUM($K3122:X3122)+12)<$D3125,12,$D3125-SUM($K3122:X3122)),0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,$F3122,IF($D3122<LataProjekcji,IF((SUM($K3122:Y3122)+12)<$D3125,12,$D3125-SUM($K3122:Y3122)),0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,$F3122,IF($D3122<LataProjekcji,IF((SUM($K3122:Z3122)+12)<$D3125,12,$D3125-SUM($K3122:Z3122)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1974","v":0},{"$f":"E1974","v":0},{"$f":"F1974","v":0},{"$f":"NOT(ISBLANK(am_inneST))","v":false},{"$f":"SUM(K3123:AA3123)=E3125","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,IF($F3122>$E3125,$E3125,$F3122),IF($D3125>=$E3125,(IF($D3122<LataProjekcji,IF((SUM(J3123:$K3123)+12)<$E3125,12,$E3125-SUM(J3123:$K3123)),0)),(IF($D3122<LataProjekcji,IF((SUM(J3123:$K3123)+12)<$D3125,12,$D3125-SUM(J3123:$K3123)),0)))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,IF($F3122>$E3125,$E3125,$F3122),IF($D3125>=$E3125,(IF($D3122<LataProjekcji,IF((SUM($K3123:K3123)+12)<$E3125,12,$E3125-SUM($K3123:K3123)),0)),(IF($D3122<LataProjekcji,IF((SUM($K3123:K3123)+12)<$D3125,12,$D3125-SUM($K3123:K3123)),0)))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,IF($F3122>$E3125,$E3125,$F3122),IF($D3125>=$E3125,(IF($D3122<LataProjekcji,IF((SUM($K3123:L3123)+12)<$E3125,12,$E3125-SUM($K3123:L3123)),0)),(IF($D3122<LataProjekcji,IF((SUM($K3123:L3123)+12)<$D3125,12,$D3125-SUM($K3123:L3123)),0)))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,IF($F3122>$E3125,$E3125,$F3122),IF($D3125>=$E3125,(IF($D3122<LataProjekcji,IF((SUM($K3123:M3123)+12)<$E3125,12,$E3125-SUM($K3123:M3123)),0)),(IF($D3122<LataProjekcji,IF((SUM($K3123:M3123)+12)<$D3125,12,$D3125-SUM($K3123:M3123)),0)))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,IF($F3122>$E3125,$E3125,$F3122),IF($D3125>=$E3125,(IF($D3122<LataProjekcji,IF((SUM($K3123:N3123)+12)<$E3125,12,$E3125-SUM($K3123:N3123)),0)),(IF($D3122<LataProjekcji,IF((SUM($K3123:N3123)+12)<$D3125,12,$D3125-SUM($K3123:N3123)),0)))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,IF($F3122>$E3125,$E3125,$F3122),IF($D3125>=$E3125,(IF($D3122<LataProjekcji,IF((SUM($K3123:O3123)+12)<$E3125,12,$E3125-SUM($K3123:O3123)),0)),(IF($D3122<LataProjekcji,IF((SUM($K3123:O3123)+12)<$D3125,12,$D3125-SUM($K3123:O3123)),0)))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,IF($F3122>$E3125,$E3125,$F3122),IF($D3125>=$E3125,(IF($D3122<LataProjekcji,IF((SUM($K3123:P3123)+12)<$E3125,12,$E3125-SUM($K3123:P3123)),0)),(IF($D3122<LataProjekcji,IF((SUM($K3123:P3123)+12)<$D3125,12,$D3125-SUM($K3123:P3123)),0)))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,IF($F3122>$E3125,$E3125,$F3122),IF($D3125>=$E3125,(IF($D3122<LataProjekcji,IF((SUM($K3123:Q3123)+12)<$E3125,12,$E3125-SUM($K3123:Q3123)),0)),(IF($D3122<LataProjekcji,IF((SUM($K3123:Q3123)+12)<$D3125,12,$D3125-SUM($K3123:Q3123)),0)))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,IF($F3122>$E3125,$E3125,$F3122),IF($D3125>=$E3125,(IF($D3122<LataProjekcji,IF((SUM($K3123:R3123)+12)<$E3125,12,$E3125-SUM($K3123:R3123)),0)),(IF($D3122<LataProjekcji,IF((SUM($K3123:R3123)+12)<$D3125,12,$D3125-SUM($K3123:R3123)),0)))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,IF($F3122>$E3125,$E3125,$F3122),IF($D3125>=$E3125,(IF($D3122<LataProjekcji,IF((SUM($K3123:S3123)+12)<$E3125,12,$E3125-SUM($K3123:S3123)),0)),(IF($D3122<LataProjekcji,IF((SUM($K3123:S3123)+12)<$D3125,12,$D3125-SUM($K3123:S3123)),0)))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,IF($F3122>$E3125,$E3125,$F3122),IF($D3125>=$E3125,(IF($D3122<LataProjekcji,IF((SUM($K3123:T3123)+12)<$E3125,12,$E3125-SUM($K3123:T3123)),0)),(IF($D3122<LataProjekcji,IF((SUM($K3123:T3123)+12)<$D3125,12,$D3125-SUM($K3123:T3123)),0)))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,IF($F3122>$E3125,$E3125,$F3122),IF($D3125>=$E3125,(IF($D3122<LataProjekcji,IF((SUM($K3123:U3123)+12)<$E3125,12,$E3125-SUM($K3123:U3123)),0)),(IF($D3122<LataProjekcji,IF((SUM($K3123:U3123)+12)<$D3125,12,$D3125-SUM($K3123:U3123)),0)))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,IF($F3122>$E3125,$E3125,$F3122),IF($D3125>=$E3125,(IF($D3122<LataProjekcji,IF((SUM($K3123:V3123)+12)<$E3125,12,$E3125-SUM($K3123:V3123)),0)),(IF($D3122<LataProjekcji,IF((SUM($K3123:V3123)+12)<$D3125,12,$D3125-SUM($K3123:V3123)),0)))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,IF($F3122>$E3125,$E3125,$F3122),IF($D3125>=$E3125,(IF($D3122<LataProjekcji,IF((SUM($K3123:W3123)+12)<$E3125,12,$E3125-SUM($K3123:W3123)),0)),(IF($D3122<LataProjekcji,IF((SUM($K3123:W3123)+12)<$D3125,12,$D3125-SUM($K3123:W3123)),0)))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,IF($F3122>$E3125,$E3125,$F3122),IF($D3125>=$E3125,(IF($D3122<LataProjekcji,IF((SUM($K3123:X3123)+12)<$E3125,12,$E3125-SUM($K3123:X3123)),0)),(IF($D3122<LataProjekcji,IF((SUM($K3123:X3123)+12)<$D3125,12,$D3125-SUM($K3123:X3123)),0)))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,IF($F3122>$E3125,$E3125,$F3122),IF($D3125>=$E3125,(IF($D3122<LataProjekcji,IF((SUM($K3123:Y3123)+12)<$E3125,12,$E3125-SUM($K3123:Y3123)),0)),(IF($D3122<LataProjekcji,IF((SUM($K3123:Y3123)+12)<$D3125,12,$D3125-SUM($K3123:Y3123)),0)))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3122=LataProjekcji,IF($F3122>$E3125,$E3125,$F3122),IF($D3125>=$E3125,(IF($D3122<LataProjekcji,IF((SUM($K3123:Z3123)+12)<$E3125,12,$E3125-SUM($K3123:Z3123)),0)),(IF($D3122<LataProjekcji,IF((SUM($K3123:Z3123)+12)<$D3125,12,$D3125-SUM($K3123:Z3123)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1975","v":0},{"$f":"IF(D3123>10,ROUND(D3124/12,2),D3124)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K3124:AA3124)=D3123","v":true},"amortyzacja",null,{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3125,ROUND($D3123,0),ROUND(K3122*$E3124,0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3125,ROUND($D3123-SUM(K3124:$K3124),0),ROUND(L3122*$E3124,0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3125,ROUND($D3123-SUM($K3124:L3124),0),ROUND(M3122*$E3124,0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3125,ROUND($D3123-SUM($K3124:M3124),0),ROUND(N3122*$E3124,0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3125,ROUND($D3123-SUM($K3124:N3124),0),ROUND(O3122*$E3124,0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3125,ROUND($D3123-SUM($K3124:O3124),0),ROUND(P3122*$E3124,0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3125,ROUND($D3123-SUM($K3124:P3124),0),ROUND(Q3122*$E3124,0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3125,ROUND($D3123-SUM($K3124:Q3124),0),ROUND(R3122*$E3124,0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3125,ROUND($D3123-SUM($K3124:R3124),0),ROUND(S3122*$E3124,0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3125,ROUND($D3123-SUM($K3124:S3124),0),ROUND(T3122*$E3124,0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3125,ROUND($D3123-SUM($K3124:T3124),0),ROUND(U3122*$E3124,0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3125,ROUND($D3123-SUM($K3124:U3124),0),ROUND(V3122*$E3124,0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3125,ROUND($D3123-SUM($K3124:V3124),0),ROUND(W3122*$E3124,0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3125,ROUND($D3123-SUM($K3124:W3124),0),ROUND(X3122*$E3124,0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3125,ROUND($D3123-SUM($K3124:X3124),0),ROUND(Y3122*$E3124,0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3125,ROUND($D3123-SUM($K3124:Y3124),0),ROUND(Z3122*$E3124,0)),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3125,ROUND($D3123-SUM($K3124:Z3124),0),ROUND(AA3122*$E3124,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D3123/E3124,0),0)","v":0},{"$f":"IF(D3125=0,0,DATEDIF(DATE(D3122,E3122,1),DATE(F3124,G3124,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G3122),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G3122),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3124,IF(AND($G3124=$G3125,$F3124=$F3125),ROUND($D3123-SUM($K3125),0),ROUND(K3123*$E3124,0)),IF(LataProjekcji>$F3124,0,ROUND(K3123*$E3124,0))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3124,IF(AND($G3124=$G3125,$F3124=$F3125),ROUND($D3123-SUM($K3125:K3125),0),ROUND(L3123*$E3124,0)),IF(LataProjekcji>$F3124,0,ROUND(L3123*$E3124,0))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3124,IF(AND($G3124=$G3125,$F3124=$F3125),ROUND($D3123-SUM($K3125:L3125),0),ROUND(M3123*$E3124,0)),IF(LataProjekcji>$F3124,0,ROUND(M3123*$E3124,0))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3124,IF(AND($G3124=$G3125,$F3124=$F3125),ROUND($D3123-SUM($K3125:M3125),0),ROUND(N3123*$E3124,0)),IF(LataProjekcji>$F3124,0,ROUND(N3123*$E3124,0))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3124,IF(AND($G3124=$G3125,$F3124=$F3125),ROUND($D3123-SUM($K3125:N3125),0),ROUND(O3123*$E3124,0)),IF(LataProjekcji>$F3124,0,ROUND(O3123*$E3124,0))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3124,IF(AND($G3124=$G3125,$F3124=$F3125),ROUND($D3123-SUM($K3125:O3125),0),ROUND(P3123*$E3124,0)),IF(LataProjekcji>$F3124,0,ROUND(P3123*$E3124,0))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3124,IF(AND($G3124=$G3125,$F3124=$F3125),ROUND($D3123-SUM($K3125:P3125),0),ROUND(Q3123*$E3124,0)),IF(LataProjekcji>$F3124,0,ROUND(Q3123*$E3124,0))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3124,IF(AND($G3124=$G3125,$F3124=$F3125),ROUND($D3123-SUM($K3125:Q3125),0),ROUND(R3123*$E3124,0)),IF(LataProjekcji>$F3124,0,ROUND(R3123*$E3124,0))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3124,IF(AND($G3124=$G3125,$F3124=$F3125),ROUND($D3123-SUM($K3125:R3125),0),ROUND(S3123*$E3124,0)),IF(LataProjekcji>$F3124,0,ROUND(S3123*$E3124,0))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3124,IF(AND($G3124=$G3125,$F3124=$F3125),ROUND($D3123-SUM($K3125:S3125),0),ROUND(T3123*$E3124,0)),IF(LataProjekcji>$F3124,0,ROUND(T3123*$E3124,0))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3124,IF(AND($G3124=$G3125,$F3124=$F3125),ROUND($D3123-SUM($K3125:T3125),0),ROUND(U3123*$E3124,0)),IF(LataProjekcji>$F3124,0,ROUND(U3123*$E3124,0))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3124,IF(AND($G3124=$G3125,$F3124=$F3125),ROUND($D3123-SUM($K3125:U3125),0),ROUND(V3123*$E3124,0)),IF(LataProjekcji>$F3124,0,ROUND(V3123*$E3124,0))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3124,IF(AND($G3124=$G3125,$F3124=$F3125),ROUND($D3123-SUM($K3125:V3125),0),ROUND(W3123*$E3124,0)),IF(LataProjekcji>$F3124,0,ROUND(W3123*$E3124,0))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3124,IF(AND($G3124=$G3125,$F3124=$F3125),ROUND($D3123-SUM($K3125:W3125),0),ROUND(X3123*$E3124,0)),IF(LataProjekcji>$F3124,0,ROUND(X3123*$E3124,0))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3124,IF(AND($G3124=$G3125,$F3124=$F3125),ROUND($D3123-SUM($K3125:X3125),0),ROUND(Y3123*$E3124,0)),IF(LataProjekcji>$F3124,0,ROUND(Y3123*$E3124,0))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3124,IF(AND($G3124=$G3125,$F3124=$F3125),ROUND($D3123-SUM($K3125:Y3125),0),ROUND(Z3123*$E3124,0)),IF(LataProjekcji>$F3124,0,ROUND(Z3123*$E3124,0))),0),0)","v":0},{"$f":"IF(AND($G3123,NOT(ISTEXT($G3122)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3124,IF(AND($G3124=$G3125,$F3124=$F3125),ROUND($D3123-SUM($K3125:Z3125),0),ROUND(AA3123*$E3124,0)),IF(LataProjekcji>$F3124,0,ROUND(AA3123*$E3124,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D3123>10,ROUND((D3125-1)*E3124,0),E3124)","v":0},{"$f":"D3123-D3126","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1979","v":"nazwa ST: 0"},null,{"$f":"D1979","v":350},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1980","v":1900},{"$f":"E1980","v":1},{"$f":"IF(D3130>10,F1980,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D3128,0)),\"brak daty\",IF(D3130>10,EDATE(OFFSET($E$269,$D3128,0),D3132),DATE(D3129,E3129,1)))","v":"brak daty"},{"$f":"SUM(K3129:AA3129)=D3132","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,$F3129,IF($D3129<LataProjekcji,IF((SUM(K3129)+12)<$D3132,12,$D3132-SUM(K3129)),0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,$F3129,IF($D3129<LataProjekcji,IF((SUM($K3129:K3129)+12)<$D3132,12,$D3132-SUM($K3129:K3129)),0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,$F3129,IF($D3129<LataProjekcji,IF((SUM($K3129:L3129)+12)<$D3132,12,$D3132-SUM($K3129:L3129)),0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,$F3129,IF($D3129<LataProjekcji,IF((SUM($K3129:M3129)+12)<$D3132,12,$D3132-SUM($K3129:M3129)),0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,$F3129,IF($D3129<LataProjekcji,IF((SUM($K3129:N3129)+12)<$D3132,12,$D3132-SUM($K3129:N3129)),0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,$F3129,IF($D3129<LataProjekcji,IF((SUM($K3129:O3129)+12)<$D3132,12,$D3132-SUM($K3129:O3129)),0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,$F3129,IF($D3129<LataProjekcji,IF((SUM($K3129:P3129)+12)<$D3132,12,$D3132-SUM($K3129:P3129)),0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,$F3129,IF($D3129<LataProjekcji,IF((SUM($K3129:Q3129)+12)<$D3132,12,$D3132-SUM($K3129:Q3129)),0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,$F3129,IF($D3129<LataProjekcji,IF((SUM($K3129:R3129)+12)<$D3132,12,$D3132-SUM($K3129:R3129)),0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,$F3129,IF($D3129<LataProjekcji,IF((SUM($K3129:S3129)+12)<$D3132,12,$D3132-SUM($K3129:S3129)),0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,$F3129,IF($D3129<LataProjekcji,IF((SUM($K3129:T3129)+12)<$D3132,12,$D3132-SUM($K3129:T3129)),0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,$F3129,IF($D3129<LataProjekcji,IF((SUM($K3129:U3129)+12)<$D3132,12,$D3132-SUM($K3129:U3129)),0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,$F3129,IF($D3129<LataProjekcji,IF((SUM($K3129:V3129)+12)<$D3132,12,$D3132-SUM($K3129:V3129)),0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,$F3129,IF($D3129<LataProjekcji,IF((SUM($K3129:W3129)+12)<$D3132,12,$D3132-SUM($K3129:W3129)),0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,$F3129,IF($D3129<LataProjekcji,IF((SUM($K3129:X3129)+12)<$D3132,12,$D3132-SUM($K3129:X3129)),0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,$F3129,IF($D3129<LataProjekcji,IF((SUM($K3129:Y3129)+12)<$D3132,12,$D3132-SUM($K3129:Y3129)),0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,$F3129,IF($D3129<LataProjekcji,IF((SUM($K3129:Z3129)+12)<$D3132,12,$D3132-SUM($K3129:Z3129)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1981","v":0},{"$f":"E1981","v":0},{"$f":"F1981","v":0},{"$f":"NOT(ISBLANK(am_inneST))","v":false},{"$f":"SUM(K3130:AA3130)=E3132","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,IF($F3129>$E3132,$E3132,$F3129),IF($D3132>=$E3132,(IF($D3129<LataProjekcji,IF((SUM(J3130:$K3130)+12)<$E3132,12,$E3132-SUM(J3130:$K3130)),0)),(IF($D3129<LataProjekcji,IF((SUM(J3130:$K3130)+12)<$D3132,12,$D3132-SUM(J3130:$K3130)),0)))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,IF($F3129>$E3132,$E3132,$F3129),IF($D3132>=$E3132,(IF($D3129<LataProjekcji,IF((SUM($K3130:K3130)+12)<$E3132,12,$E3132-SUM($K3130:K3130)),0)),(IF($D3129<LataProjekcji,IF((SUM($K3130:K3130)+12)<$D3132,12,$D3132-SUM($K3130:K3130)),0)))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,IF($F3129>$E3132,$E3132,$F3129),IF($D3132>=$E3132,(IF($D3129<LataProjekcji,IF((SUM($K3130:L3130)+12)<$E3132,12,$E3132-SUM($K3130:L3130)),0)),(IF($D3129<LataProjekcji,IF((SUM($K3130:L3130)+12)<$D3132,12,$D3132-SUM($K3130:L3130)),0)))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,IF($F3129>$E3132,$E3132,$F3129),IF($D3132>=$E3132,(IF($D3129<LataProjekcji,IF((SUM($K3130:M3130)+12)<$E3132,12,$E3132-SUM($K3130:M3130)),0)),(IF($D3129<LataProjekcji,IF((SUM($K3130:M3130)+12)<$D3132,12,$D3132-SUM($K3130:M3130)),0)))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,IF($F3129>$E3132,$E3132,$F3129),IF($D3132>=$E3132,(IF($D3129<LataProjekcji,IF((SUM($K3130:N3130)+12)<$E3132,12,$E3132-SUM($K3130:N3130)),0)),(IF($D3129<LataProjekcji,IF((SUM($K3130:N3130)+12)<$D3132,12,$D3132-SUM($K3130:N3130)),0)))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,IF($F3129>$E3132,$E3132,$F3129),IF($D3132>=$E3132,(IF($D3129<LataProjekcji,IF((SUM($K3130:O3130)+12)<$E3132,12,$E3132-SUM($K3130:O3130)),0)),(IF($D3129<LataProjekcji,IF((SUM($K3130:O3130)+12)<$D3132,12,$D3132-SUM($K3130:O3130)),0)))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,IF($F3129>$E3132,$E3132,$F3129),IF($D3132>=$E3132,(IF($D3129<LataProjekcji,IF((SUM($K3130:P3130)+12)<$E3132,12,$E3132-SUM($K3130:P3130)),0)),(IF($D3129<LataProjekcji,IF((SUM($K3130:P3130)+12)<$D3132,12,$D3132-SUM($K3130:P3130)),0)))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,IF($F3129>$E3132,$E3132,$F3129),IF($D3132>=$E3132,(IF($D3129<LataProjekcji,IF((SUM($K3130:Q3130)+12)<$E3132,12,$E3132-SUM($K3130:Q3130)),0)),(IF($D3129<LataProjekcji,IF((SUM($K3130:Q3130)+12)<$D3132,12,$D3132-SUM($K3130:Q3130)),0)))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,IF($F3129>$E3132,$E3132,$F3129),IF($D3132>=$E3132,(IF($D3129<LataProjekcji,IF((SUM($K3130:R3130)+12)<$E3132,12,$E3132-SUM($K3130:R3130)),0)),(IF($D3129<LataProjekcji,IF((SUM($K3130:R3130)+12)<$D3132,12,$D3132-SUM($K3130:R3130)),0)))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,IF($F3129>$E3132,$E3132,$F3129),IF($D3132>=$E3132,(IF($D3129<LataProjekcji,IF((SUM($K3130:S3130)+12)<$E3132,12,$E3132-SUM($K3130:S3130)),0)),(IF($D3129<LataProjekcji,IF((SUM($K3130:S3130)+12)<$D3132,12,$D3132-SUM($K3130:S3130)),0)))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,IF($F3129>$E3132,$E3132,$F3129),IF($D3132>=$E3132,(IF($D3129<LataProjekcji,IF((SUM($K3130:T3130)+12)<$E3132,12,$E3132-SUM($K3130:T3130)),0)),(IF($D3129<LataProjekcji,IF((SUM($K3130:T3130)+12)<$D3132,12,$D3132-SUM($K3130:T3130)),0)))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,IF($F3129>$E3132,$E3132,$F3129),IF($D3132>=$E3132,(IF($D3129<LataProjekcji,IF((SUM($K3130:U3130)+12)<$E3132,12,$E3132-SUM($K3130:U3130)),0)),(IF($D3129<LataProjekcji,IF((SUM($K3130:U3130)+12)<$D3132,12,$D3132-SUM($K3130:U3130)),0)))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,IF($F3129>$E3132,$E3132,$F3129),IF($D3132>=$E3132,(IF($D3129<LataProjekcji,IF((SUM($K3130:V3130)+12)<$E3132,12,$E3132-SUM($K3130:V3130)),0)),(IF($D3129<LataProjekcji,IF((SUM($K3130:V3130)+12)<$D3132,12,$D3132-SUM($K3130:V3130)),0)))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,IF($F3129>$E3132,$E3132,$F3129),IF($D3132>=$E3132,(IF($D3129<LataProjekcji,IF((SUM($K3130:W3130)+12)<$E3132,12,$E3132-SUM($K3130:W3130)),0)),(IF($D3129<LataProjekcji,IF((SUM($K3130:W3130)+12)<$D3132,12,$D3132-SUM($K3130:W3130)),0)))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,IF($F3129>$E3132,$E3132,$F3129),IF($D3132>=$E3132,(IF($D3129<LataProjekcji,IF((SUM($K3130:X3130)+12)<$E3132,12,$E3132-SUM($K3130:X3130)),0)),(IF($D3129<LataProjekcji,IF((SUM($K3130:X3130)+12)<$D3132,12,$D3132-SUM($K3130:X3130)),0)))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,IF($F3129>$E3132,$E3132,$F3129),IF($D3132>=$E3132,(IF($D3129<LataProjekcji,IF((SUM($K3130:Y3130)+12)<$E3132,12,$E3132-SUM($K3130:Y3130)),0)),(IF($D3129<LataProjekcji,IF((SUM($K3130:Y3130)+12)<$D3132,12,$D3132-SUM($K3130:Y3130)),0)))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3129=LataProjekcji,IF($F3129>$E3132,$E3132,$F3129),IF($D3132>=$E3132,(IF($D3129<LataProjekcji,IF((SUM($K3130:Z3130)+12)<$E3132,12,$E3132-SUM($K3130:Z3130)),0)),(IF($D3129<LataProjekcji,IF((SUM($K3130:Z3130)+12)<$D3132,12,$D3132-SUM($K3130:Z3130)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1982","v":0},{"$f":"IF(D3130>10,ROUND(D3131/12,2),D3131)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K3131:AA3131)=D3130","v":true},"amortyzacja",null,{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3132,ROUND($D3130,0),ROUND(K3129*$E3131,0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3132,ROUND($D3130-SUM(K3131:$K3131),0),ROUND(L3129*$E3131,0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3132,ROUND($D3130-SUM($K3131:L3131),0),ROUND(M3129*$E3131,0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3132,ROUND($D3130-SUM($K3131:M3131),0),ROUND(N3129*$E3131,0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3132,ROUND($D3130-SUM($K3131:N3131),0),ROUND(O3129*$E3131,0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3132,ROUND($D3130-SUM($K3131:O3131),0),ROUND(P3129*$E3131,0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3132,ROUND($D3130-SUM($K3131:P3131),0),ROUND(Q3129*$E3131,0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3132,ROUND($D3130-SUM($K3131:Q3131),0),ROUND(R3129*$E3131,0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3132,ROUND($D3130-SUM($K3131:R3131),0),ROUND(S3129*$E3131,0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3132,ROUND($D3130-SUM($K3131:S3131),0),ROUND(T3129*$E3131,0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3132,ROUND($D3130-SUM($K3131:T3131),0),ROUND(U3129*$E3131,0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3132,ROUND($D3130-SUM($K3131:U3131),0),ROUND(V3129*$E3131,0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3132,ROUND($D3130-SUM($K3131:V3131),0),ROUND(W3129*$E3131,0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3132,ROUND($D3130-SUM($K3131:W3131),0),ROUND(X3129*$E3131,0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3132,ROUND($D3130-SUM($K3131:X3131),0),ROUND(Y3129*$E3131,0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3132,ROUND($D3130-SUM($K3131:Y3131),0),ROUND(Z3129*$E3131,0)),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3132,ROUND($D3130-SUM($K3131:Z3131),0),ROUND(AA3129*$E3131,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D3130/E3131,0),0)","v":0},{"$f":"IF(D3132=0,0,DATEDIF(DATE(D3129,E3129,1),DATE(F3131,G3131,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G3129),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G3129),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3131,IF(AND($G3131=$G3132,$F3131=$F3132),ROUND($D3130-SUM($K3132),0),ROUND(K3130*$E3131,0)),IF(LataProjekcji>$F3131,0,ROUND(K3130*$E3131,0))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3131,IF(AND($G3131=$G3132,$F3131=$F3132),ROUND($D3130-SUM($K3132:K3132),0),ROUND(L3130*$E3131,0)),IF(LataProjekcji>$F3131,0,ROUND(L3130*$E3131,0))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3131,IF(AND($G3131=$G3132,$F3131=$F3132),ROUND($D3130-SUM($K3132:L3132),0),ROUND(M3130*$E3131,0)),IF(LataProjekcji>$F3131,0,ROUND(M3130*$E3131,0))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3131,IF(AND($G3131=$G3132,$F3131=$F3132),ROUND($D3130-SUM($K3132:M3132),0),ROUND(N3130*$E3131,0)),IF(LataProjekcji>$F3131,0,ROUND(N3130*$E3131,0))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3131,IF(AND($G3131=$G3132,$F3131=$F3132),ROUND($D3130-SUM($K3132:N3132),0),ROUND(O3130*$E3131,0)),IF(LataProjekcji>$F3131,0,ROUND(O3130*$E3131,0))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3131,IF(AND($G3131=$G3132,$F3131=$F3132),ROUND($D3130-SUM($K3132:O3132),0),ROUND(P3130*$E3131,0)),IF(LataProjekcji>$F3131,0,ROUND(P3130*$E3131,0))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3131,IF(AND($G3131=$G3132,$F3131=$F3132),ROUND($D3130-SUM($K3132:P3132),0),ROUND(Q3130*$E3131,0)),IF(LataProjekcji>$F3131,0,ROUND(Q3130*$E3131,0))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3131,IF(AND($G3131=$G3132,$F3131=$F3132),ROUND($D3130-SUM($K3132:Q3132),0),ROUND(R3130*$E3131,0)),IF(LataProjekcji>$F3131,0,ROUND(R3130*$E3131,0))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3131,IF(AND($G3131=$G3132,$F3131=$F3132),ROUND($D3130-SUM($K3132:R3132),0),ROUND(S3130*$E3131,0)),IF(LataProjekcji>$F3131,0,ROUND(S3130*$E3131,0))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3131,IF(AND($G3131=$G3132,$F3131=$F3132),ROUND($D3130-SUM($K3132:S3132),0),ROUND(T3130*$E3131,0)),IF(LataProjekcji>$F3131,0,ROUND(T3130*$E3131,0))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3131,IF(AND($G3131=$G3132,$F3131=$F3132),ROUND($D3130-SUM($K3132:T3132),0),ROUND(U3130*$E3131,0)),IF(LataProjekcji>$F3131,0,ROUND(U3130*$E3131,0))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3131,IF(AND($G3131=$G3132,$F3131=$F3132),ROUND($D3130-SUM($K3132:U3132),0),ROUND(V3130*$E3131,0)),IF(LataProjekcji>$F3131,0,ROUND(V3130*$E3131,0))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3131,IF(AND($G3131=$G3132,$F3131=$F3132),ROUND($D3130-SUM($K3132:V3132),0),ROUND(W3130*$E3131,0)),IF(LataProjekcji>$F3131,0,ROUND(W3130*$E3131,0))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3131,IF(AND($G3131=$G3132,$F3131=$F3132),ROUND($D3130-SUM($K3132:W3132),0),ROUND(X3130*$E3131,0)),IF(LataProjekcji>$F3131,0,ROUND(X3130*$E3131,0))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3131,IF(AND($G3131=$G3132,$F3131=$F3132),ROUND($D3130-SUM($K3132:X3132),0),ROUND(Y3130*$E3131,0)),IF(LataProjekcji>$F3131,0,ROUND(Y3130*$E3131,0))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3131,IF(AND($G3131=$G3132,$F3131=$F3132),ROUND($D3130-SUM($K3132:Y3132),0),ROUND(Z3130*$E3131,0)),IF(LataProjekcji>$F3131,0,ROUND(Z3130*$E3131,0))),0),0)","v":0},{"$f":"IF(AND($G3130,NOT(ISTEXT($G3129)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3131,IF(AND($G3131=$G3132,$F3131=$F3132),ROUND($D3130-SUM($K3132:Z3132),0),ROUND(AA3130*$E3131,0)),IF(LataProjekcji>$F3131,0,ROUND(AA3130*$E3131,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D3130>10,ROUND((D3132-1)*E3131,0),E3131)","v":0},{"$f":"D3130-D3133","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1986","v":"nazwa ST: 0"},null,{"$f":"D1986","v":351},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1987","v":1900},{"$f":"E1987","v":1},{"$f":"IF(D3137>10,F1987,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D3135,0)),\"brak daty\",IF(D3137>10,EDATE(OFFSET($E$269,$D3135,0),D3139),DATE(D3136,E3136,1)))","v":"brak daty"},{"$f":"SUM(K3136:AA3136)=D3139","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,$F3136,IF($D3136<LataProjekcji,IF((SUM(K3136)+12)<$D3139,12,$D3139-SUM(K3136)),0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,$F3136,IF($D3136<LataProjekcji,IF((SUM($K3136:K3136)+12)<$D3139,12,$D3139-SUM($K3136:K3136)),0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,$F3136,IF($D3136<LataProjekcji,IF((SUM($K3136:L3136)+12)<$D3139,12,$D3139-SUM($K3136:L3136)),0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,$F3136,IF($D3136<LataProjekcji,IF((SUM($K3136:M3136)+12)<$D3139,12,$D3139-SUM($K3136:M3136)),0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,$F3136,IF($D3136<LataProjekcji,IF((SUM($K3136:N3136)+12)<$D3139,12,$D3139-SUM($K3136:N3136)),0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,$F3136,IF($D3136<LataProjekcji,IF((SUM($K3136:O3136)+12)<$D3139,12,$D3139-SUM($K3136:O3136)),0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,$F3136,IF($D3136<LataProjekcji,IF((SUM($K3136:P3136)+12)<$D3139,12,$D3139-SUM($K3136:P3136)),0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,$F3136,IF($D3136<LataProjekcji,IF((SUM($K3136:Q3136)+12)<$D3139,12,$D3139-SUM($K3136:Q3136)),0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,$F3136,IF($D3136<LataProjekcji,IF((SUM($K3136:R3136)+12)<$D3139,12,$D3139-SUM($K3136:R3136)),0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,$F3136,IF($D3136<LataProjekcji,IF((SUM($K3136:S3136)+12)<$D3139,12,$D3139-SUM($K3136:S3136)),0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,$F3136,IF($D3136<LataProjekcji,IF((SUM($K3136:T3136)+12)<$D3139,12,$D3139-SUM($K3136:T3136)),0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,$F3136,IF($D3136<LataProjekcji,IF((SUM($K3136:U3136)+12)<$D3139,12,$D3139-SUM($K3136:U3136)),0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,$F3136,IF($D3136<LataProjekcji,IF((SUM($K3136:V3136)+12)<$D3139,12,$D3139-SUM($K3136:V3136)),0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,$F3136,IF($D3136<LataProjekcji,IF((SUM($K3136:W3136)+12)<$D3139,12,$D3139-SUM($K3136:W3136)),0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,$F3136,IF($D3136<LataProjekcji,IF((SUM($K3136:X3136)+12)<$D3139,12,$D3139-SUM($K3136:X3136)),0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,$F3136,IF($D3136<LataProjekcji,IF((SUM($K3136:Y3136)+12)<$D3139,12,$D3139-SUM($K3136:Y3136)),0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,$F3136,IF($D3136<LataProjekcji,IF((SUM($K3136:Z3136)+12)<$D3139,12,$D3139-SUM($K3136:Z3136)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1988","v":0},{"$f":"E1988","v":0},{"$f":"F1988","v":0},{"$f":"NOT(ISBLANK(am_inneST))","v":false},{"$f":"SUM(K3137:AA3137)=E3139","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,IF($F3136>$E3139,$E3139,$F3136),IF($D3139>=$E3139,(IF($D3136<LataProjekcji,IF((SUM(J3137:$K3137)+12)<$E3139,12,$E3139-SUM(J3137:$K3137)),0)),(IF($D3136<LataProjekcji,IF((SUM(J3137:$K3137)+12)<$D3139,12,$D3139-SUM(J3137:$K3137)),0)))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,IF($F3136>$E3139,$E3139,$F3136),IF($D3139>=$E3139,(IF($D3136<LataProjekcji,IF((SUM($K3137:K3137)+12)<$E3139,12,$E3139-SUM($K3137:K3137)),0)),(IF($D3136<LataProjekcji,IF((SUM($K3137:K3137)+12)<$D3139,12,$D3139-SUM($K3137:K3137)),0)))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,IF($F3136>$E3139,$E3139,$F3136),IF($D3139>=$E3139,(IF($D3136<LataProjekcji,IF((SUM($K3137:L3137)+12)<$E3139,12,$E3139-SUM($K3137:L3137)),0)),(IF($D3136<LataProjekcji,IF((SUM($K3137:L3137)+12)<$D3139,12,$D3139-SUM($K3137:L3137)),0)))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,IF($F3136>$E3139,$E3139,$F3136),IF($D3139>=$E3139,(IF($D3136<LataProjekcji,IF((SUM($K3137:M3137)+12)<$E3139,12,$E3139-SUM($K3137:M3137)),0)),(IF($D3136<LataProjekcji,IF((SUM($K3137:M3137)+12)<$D3139,12,$D3139-SUM($K3137:M3137)),0)))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,IF($F3136>$E3139,$E3139,$F3136),IF($D3139>=$E3139,(IF($D3136<LataProjekcji,IF((SUM($K3137:N3137)+12)<$E3139,12,$E3139-SUM($K3137:N3137)),0)),(IF($D3136<LataProjekcji,IF((SUM($K3137:N3137)+12)<$D3139,12,$D3139-SUM($K3137:N3137)),0)))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,IF($F3136>$E3139,$E3139,$F3136),IF($D3139>=$E3139,(IF($D3136<LataProjekcji,IF((SUM($K3137:O3137)+12)<$E3139,12,$E3139-SUM($K3137:O3137)),0)),(IF($D3136<LataProjekcji,IF((SUM($K3137:O3137)+12)<$D3139,12,$D3139-SUM($K3137:O3137)),0)))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,IF($F3136>$E3139,$E3139,$F3136),IF($D3139>=$E3139,(IF($D3136<LataProjekcji,IF((SUM($K3137:P3137)+12)<$E3139,12,$E3139-SUM($K3137:P3137)),0)),(IF($D3136<LataProjekcji,IF((SUM($K3137:P3137)+12)<$D3139,12,$D3139-SUM($K3137:P3137)),0)))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,IF($F3136>$E3139,$E3139,$F3136),IF($D3139>=$E3139,(IF($D3136<LataProjekcji,IF((SUM($K3137:Q3137)+12)<$E3139,12,$E3139-SUM($K3137:Q3137)),0)),(IF($D3136<LataProjekcji,IF((SUM($K3137:Q3137)+12)<$D3139,12,$D3139-SUM($K3137:Q3137)),0)))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,IF($F3136>$E3139,$E3139,$F3136),IF($D3139>=$E3139,(IF($D3136<LataProjekcji,IF((SUM($K3137:R3137)+12)<$E3139,12,$E3139-SUM($K3137:R3137)),0)),(IF($D3136<LataProjekcji,IF((SUM($K3137:R3137)+12)<$D3139,12,$D3139-SUM($K3137:R3137)),0)))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,IF($F3136>$E3139,$E3139,$F3136),IF($D3139>=$E3139,(IF($D3136<LataProjekcji,IF((SUM($K3137:S3137)+12)<$E3139,12,$E3139-SUM($K3137:S3137)),0)),(IF($D3136<LataProjekcji,IF((SUM($K3137:S3137)+12)<$D3139,12,$D3139-SUM($K3137:S3137)),0)))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,IF($F3136>$E3139,$E3139,$F3136),IF($D3139>=$E3139,(IF($D3136<LataProjekcji,IF((SUM($K3137:T3137)+12)<$E3139,12,$E3139-SUM($K3137:T3137)),0)),(IF($D3136<LataProjekcji,IF((SUM($K3137:T3137)+12)<$D3139,12,$D3139-SUM($K3137:T3137)),0)))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,IF($F3136>$E3139,$E3139,$F3136),IF($D3139>=$E3139,(IF($D3136<LataProjekcji,IF((SUM($K3137:U3137)+12)<$E3139,12,$E3139-SUM($K3137:U3137)),0)),(IF($D3136<LataProjekcji,IF((SUM($K3137:U3137)+12)<$D3139,12,$D3139-SUM($K3137:U3137)),0)))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,IF($F3136>$E3139,$E3139,$F3136),IF($D3139>=$E3139,(IF($D3136<LataProjekcji,IF((SUM($K3137:V3137)+12)<$E3139,12,$E3139-SUM($K3137:V3137)),0)),(IF($D3136<LataProjekcji,IF((SUM($K3137:V3137)+12)<$D3139,12,$D3139-SUM($K3137:V3137)),0)))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,IF($F3136>$E3139,$E3139,$F3136),IF($D3139>=$E3139,(IF($D3136<LataProjekcji,IF((SUM($K3137:W3137)+12)<$E3139,12,$E3139-SUM($K3137:W3137)),0)),(IF($D3136<LataProjekcji,IF((SUM($K3137:W3137)+12)<$D3139,12,$D3139-SUM($K3137:W3137)),0)))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,IF($F3136>$E3139,$E3139,$F3136),IF($D3139>=$E3139,(IF($D3136<LataProjekcji,IF((SUM($K3137:X3137)+12)<$E3139,12,$E3139-SUM($K3137:X3137)),0)),(IF($D3136<LataProjekcji,IF((SUM($K3137:X3137)+12)<$D3139,12,$D3139-SUM($K3137:X3137)),0)))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,IF($F3136>$E3139,$E3139,$F3136),IF($D3139>=$E3139,(IF($D3136<LataProjekcji,IF((SUM($K3137:Y3137)+12)<$E3139,12,$E3139-SUM($K3137:Y3137)),0)),(IF($D3136<LataProjekcji,IF((SUM($K3137:Y3137)+12)<$D3139,12,$D3139-SUM($K3137:Y3137)),0)))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3136=LataProjekcji,IF($F3136>$E3139,$E3139,$F3136),IF($D3139>=$E3139,(IF($D3136<LataProjekcji,IF((SUM($K3137:Z3137)+12)<$E3139,12,$E3139-SUM($K3137:Z3137)),0)),(IF($D3136<LataProjekcji,IF((SUM($K3137:Z3137)+12)<$D3139,12,$D3139-SUM($K3137:Z3137)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1989","v":0},{"$f":"IF(D3137>10,ROUND(D3138/12,2),D3138)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K3138:AA3138)=D3137","v":true},"amortyzacja",null,{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3139,ROUND($D3137,0),ROUND(K3136*$E3138,0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3139,ROUND($D3137-SUM(K3138:$K3138),0),ROUND(L3136*$E3138,0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3139,ROUND($D3137-SUM($K3138:L3138),0),ROUND(M3136*$E3138,0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3139,ROUND($D3137-SUM($K3138:M3138),0),ROUND(N3136*$E3138,0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3139,ROUND($D3137-SUM($K3138:N3138),0),ROUND(O3136*$E3138,0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3139,ROUND($D3137-SUM($K3138:O3138),0),ROUND(P3136*$E3138,0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3139,ROUND($D3137-SUM($K3138:P3138),0),ROUND(Q3136*$E3138,0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3139,ROUND($D3137-SUM($K3138:Q3138),0),ROUND(R3136*$E3138,0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3139,ROUND($D3137-SUM($K3138:R3138),0),ROUND(S3136*$E3138,0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3139,ROUND($D3137-SUM($K3138:S3138),0),ROUND(T3136*$E3138,0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3139,ROUND($D3137-SUM($K3138:T3138),0),ROUND(U3136*$E3138,0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3139,ROUND($D3137-SUM($K3138:U3138),0),ROUND(V3136*$E3138,0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3139,ROUND($D3137-SUM($K3138:V3138),0),ROUND(W3136*$E3138,0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3139,ROUND($D3137-SUM($K3138:W3138),0),ROUND(X3136*$E3138,0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3139,ROUND($D3137-SUM($K3138:X3138),0),ROUND(Y3136*$E3138,0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3139,ROUND($D3137-SUM($K3138:Y3138),0),ROUND(Z3136*$E3138,0)),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3139,ROUND($D3137-SUM($K3138:Z3138),0),ROUND(AA3136*$E3138,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D3137/E3138,0),0)","v":0},{"$f":"IF(D3139=0,0,DATEDIF(DATE(D3136,E3136,1),DATE(F3138,G3138,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G3136),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G3136),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3138,IF(AND($G3138=$G3139,$F3138=$F3139),ROUND($D3137-SUM($K3139),0),ROUND(K3137*$E3138,0)),IF(LataProjekcji>$F3138,0,ROUND(K3137*$E3138,0))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3138,IF(AND($G3138=$G3139,$F3138=$F3139),ROUND($D3137-SUM($K3139:K3139),0),ROUND(L3137*$E3138,0)),IF(LataProjekcji>$F3138,0,ROUND(L3137*$E3138,0))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3138,IF(AND($G3138=$G3139,$F3138=$F3139),ROUND($D3137-SUM($K3139:L3139),0),ROUND(M3137*$E3138,0)),IF(LataProjekcji>$F3138,0,ROUND(M3137*$E3138,0))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3138,IF(AND($G3138=$G3139,$F3138=$F3139),ROUND($D3137-SUM($K3139:M3139),0),ROUND(N3137*$E3138,0)),IF(LataProjekcji>$F3138,0,ROUND(N3137*$E3138,0))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3138,IF(AND($G3138=$G3139,$F3138=$F3139),ROUND($D3137-SUM($K3139:N3139),0),ROUND(O3137*$E3138,0)),IF(LataProjekcji>$F3138,0,ROUND(O3137*$E3138,0))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3138,IF(AND($G3138=$G3139,$F3138=$F3139),ROUND($D3137-SUM($K3139:O3139),0),ROUND(P3137*$E3138,0)),IF(LataProjekcji>$F3138,0,ROUND(P3137*$E3138,0))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3138,IF(AND($G3138=$G3139,$F3138=$F3139),ROUND($D3137-SUM($K3139:P3139),0),ROUND(Q3137*$E3138,0)),IF(LataProjekcji>$F3138,0,ROUND(Q3137*$E3138,0))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3138,IF(AND($G3138=$G3139,$F3138=$F3139),ROUND($D3137-SUM($K3139:Q3139),0),ROUND(R3137*$E3138,0)),IF(LataProjekcji>$F3138,0,ROUND(R3137*$E3138,0))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3138,IF(AND($G3138=$G3139,$F3138=$F3139),ROUND($D3137-SUM($K3139:R3139),0),ROUND(S3137*$E3138,0)),IF(LataProjekcji>$F3138,0,ROUND(S3137*$E3138,0))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3138,IF(AND($G3138=$G3139,$F3138=$F3139),ROUND($D3137-SUM($K3139:S3139),0),ROUND(T3137*$E3138,0)),IF(LataProjekcji>$F3138,0,ROUND(T3137*$E3138,0))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3138,IF(AND($G3138=$G3139,$F3138=$F3139),ROUND($D3137-SUM($K3139:T3139),0),ROUND(U3137*$E3138,0)),IF(LataProjekcji>$F3138,0,ROUND(U3137*$E3138,0))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3138,IF(AND($G3138=$G3139,$F3138=$F3139),ROUND($D3137-SUM($K3139:U3139),0),ROUND(V3137*$E3138,0)),IF(LataProjekcji>$F3138,0,ROUND(V3137*$E3138,0))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3138,IF(AND($G3138=$G3139,$F3138=$F3139),ROUND($D3137-SUM($K3139:V3139),0),ROUND(W3137*$E3138,0)),IF(LataProjekcji>$F3138,0,ROUND(W3137*$E3138,0))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3138,IF(AND($G3138=$G3139,$F3138=$F3139),ROUND($D3137-SUM($K3139:W3139),0),ROUND(X3137*$E3138,0)),IF(LataProjekcji>$F3138,0,ROUND(X3137*$E3138,0))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3138,IF(AND($G3138=$G3139,$F3138=$F3139),ROUND($D3137-SUM($K3139:X3139),0),ROUND(Y3137*$E3138,0)),IF(LataProjekcji>$F3138,0,ROUND(Y3137*$E3138,0))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3138,IF(AND($G3138=$G3139,$F3138=$F3139),ROUND($D3137-SUM($K3139:Y3139),0),ROUND(Z3137*$E3138,0)),IF(LataProjekcji>$F3138,0,ROUND(Z3137*$E3138,0))),0),0)","v":0},{"$f":"IF(AND($G3137,NOT(ISTEXT($G3136)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3138,IF(AND($G3138=$G3139,$F3138=$F3139),ROUND($D3137-SUM($K3139:Z3139),0),ROUND(AA3137*$E3138,0)),IF(LataProjekcji>$F3138,0,ROUND(AA3137*$E3138,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D3137>10,ROUND((D3139-1)*E3138,0),E3138)","v":0},{"$f":"D3137-D3140","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B1993","v":"nazwa ST: 0"},null,{"$f":"D1993","v":352},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D1994","v":1900},{"$f":"E1994","v":1},{"$f":"IF(D3144>10,F1994,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D3142,0)),\"brak daty\",IF(D3144>10,EDATE(OFFSET($E$269,$D3142,0),D3146),DATE(D3143,E3143,1)))","v":"brak daty"},{"$f":"SUM(K3143:AA3143)=D3146","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,$F3143,IF($D3143<LataProjekcji,IF((SUM(K3143)+12)<$D3146,12,$D3146-SUM(K3143)),0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,$F3143,IF($D3143<LataProjekcji,IF((SUM($K3143:K3143)+12)<$D3146,12,$D3146-SUM($K3143:K3143)),0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,$F3143,IF($D3143<LataProjekcji,IF((SUM($K3143:L3143)+12)<$D3146,12,$D3146-SUM($K3143:L3143)),0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,$F3143,IF($D3143<LataProjekcji,IF((SUM($K3143:M3143)+12)<$D3146,12,$D3146-SUM($K3143:M3143)),0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,$F3143,IF($D3143<LataProjekcji,IF((SUM($K3143:N3143)+12)<$D3146,12,$D3146-SUM($K3143:N3143)),0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,$F3143,IF($D3143<LataProjekcji,IF((SUM($K3143:O3143)+12)<$D3146,12,$D3146-SUM($K3143:O3143)),0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,$F3143,IF($D3143<LataProjekcji,IF((SUM($K3143:P3143)+12)<$D3146,12,$D3146-SUM($K3143:P3143)),0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,$F3143,IF($D3143<LataProjekcji,IF((SUM($K3143:Q3143)+12)<$D3146,12,$D3146-SUM($K3143:Q3143)),0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,$F3143,IF($D3143<LataProjekcji,IF((SUM($K3143:R3143)+12)<$D3146,12,$D3146-SUM($K3143:R3143)),0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,$F3143,IF($D3143<LataProjekcji,IF((SUM($K3143:S3143)+12)<$D3146,12,$D3146-SUM($K3143:S3143)),0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,$F3143,IF($D3143<LataProjekcji,IF((SUM($K3143:T3143)+12)<$D3146,12,$D3146-SUM($K3143:T3143)),0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,$F3143,IF($D3143<LataProjekcji,IF((SUM($K3143:U3143)+12)<$D3146,12,$D3146-SUM($K3143:U3143)),0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,$F3143,IF($D3143<LataProjekcji,IF((SUM($K3143:V3143)+12)<$D3146,12,$D3146-SUM($K3143:V3143)),0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,$F3143,IF($D3143<LataProjekcji,IF((SUM($K3143:W3143)+12)<$D3146,12,$D3146-SUM($K3143:W3143)),0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,$F3143,IF($D3143<LataProjekcji,IF((SUM($K3143:X3143)+12)<$D3146,12,$D3146-SUM($K3143:X3143)),0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,$F3143,IF($D3143<LataProjekcji,IF((SUM($K3143:Y3143)+12)<$D3146,12,$D3146-SUM($K3143:Y3143)),0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,$F3143,IF($D3143<LataProjekcji,IF((SUM($K3143:Z3143)+12)<$D3146,12,$D3146-SUM($K3143:Z3143)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D1995","v":0},{"$f":"E1995","v":0},{"$f":"F1995","v":0},{"$f":"NOT(ISBLANK(am_inneST))","v":false},{"$f":"SUM(K3144:AA3144)=E3146","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,IF($F3143>$E3146,$E3146,$F3143),IF($D3146>=$E3146,(IF($D3143<LataProjekcji,IF((SUM(J3144:$K3144)+12)<$E3146,12,$E3146-SUM(J3144:$K3144)),0)),(IF($D3143<LataProjekcji,IF((SUM(J3144:$K3144)+12)<$D3146,12,$D3146-SUM(J3144:$K3144)),0)))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,IF($F3143>$E3146,$E3146,$F3143),IF($D3146>=$E3146,(IF($D3143<LataProjekcji,IF((SUM($K3144:K3144)+12)<$E3146,12,$E3146-SUM($K3144:K3144)),0)),(IF($D3143<LataProjekcji,IF((SUM($K3144:K3144)+12)<$D3146,12,$D3146-SUM($K3144:K3144)),0)))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,IF($F3143>$E3146,$E3146,$F3143),IF($D3146>=$E3146,(IF($D3143<LataProjekcji,IF((SUM($K3144:L3144)+12)<$E3146,12,$E3146-SUM($K3144:L3144)),0)),(IF($D3143<LataProjekcji,IF((SUM($K3144:L3144)+12)<$D3146,12,$D3146-SUM($K3144:L3144)),0)))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,IF($F3143>$E3146,$E3146,$F3143),IF($D3146>=$E3146,(IF($D3143<LataProjekcji,IF((SUM($K3144:M3144)+12)<$E3146,12,$E3146-SUM($K3144:M3144)),0)),(IF($D3143<LataProjekcji,IF((SUM($K3144:M3144)+12)<$D3146,12,$D3146-SUM($K3144:M3144)),0)))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,IF($F3143>$E3146,$E3146,$F3143),IF($D3146>=$E3146,(IF($D3143<LataProjekcji,IF((SUM($K3144:N3144)+12)<$E3146,12,$E3146-SUM($K3144:N3144)),0)),(IF($D3143<LataProjekcji,IF((SUM($K3144:N3144)+12)<$D3146,12,$D3146-SUM($K3144:N3144)),0)))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,IF($F3143>$E3146,$E3146,$F3143),IF($D3146>=$E3146,(IF($D3143<LataProjekcji,IF((SUM($K3144:O3144)+12)<$E3146,12,$E3146-SUM($K3144:O3144)),0)),(IF($D3143<LataProjekcji,IF((SUM($K3144:O3144)+12)<$D3146,12,$D3146-SUM($K3144:O3144)),0)))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,IF($F3143>$E3146,$E3146,$F3143),IF($D3146>=$E3146,(IF($D3143<LataProjekcji,IF((SUM($K3144:P3144)+12)<$E3146,12,$E3146-SUM($K3144:P3144)),0)),(IF($D3143<LataProjekcji,IF((SUM($K3144:P3144)+12)<$D3146,12,$D3146-SUM($K3144:P3144)),0)))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,IF($F3143>$E3146,$E3146,$F3143),IF($D3146>=$E3146,(IF($D3143<LataProjekcji,IF((SUM($K3144:Q3144)+12)<$E3146,12,$E3146-SUM($K3144:Q3144)),0)),(IF($D3143<LataProjekcji,IF((SUM($K3144:Q3144)+12)<$D3146,12,$D3146-SUM($K3144:Q3144)),0)))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,IF($F3143>$E3146,$E3146,$F3143),IF($D3146>=$E3146,(IF($D3143<LataProjekcji,IF((SUM($K3144:R3144)+12)<$E3146,12,$E3146-SUM($K3144:R3144)),0)),(IF($D3143<LataProjekcji,IF((SUM($K3144:R3144)+12)<$D3146,12,$D3146-SUM($K3144:R3144)),0)))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,IF($F3143>$E3146,$E3146,$F3143),IF($D3146>=$E3146,(IF($D3143<LataProjekcji,IF((SUM($K3144:S3144)+12)<$E3146,12,$E3146-SUM($K3144:S3144)),0)),(IF($D3143<LataProjekcji,IF((SUM($K3144:S3144)+12)<$D3146,12,$D3146-SUM($K3144:S3144)),0)))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,IF($F3143>$E3146,$E3146,$F3143),IF($D3146>=$E3146,(IF($D3143<LataProjekcji,IF((SUM($K3144:T3144)+12)<$E3146,12,$E3146-SUM($K3144:T3144)),0)),(IF($D3143<LataProjekcji,IF((SUM($K3144:T3144)+12)<$D3146,12,$D3146-SUM($K3144:T3144)),0)))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,IF($F3143>$E3146,$E3146,$F3143),IF($D3146>=$E3146,(IF($D3143<LataProjekcji,IF((SUM($K3144:U3144)+12)<$E3146,12,$E3146-SUM($K3144:U3144)),0)),(IF($D3143<LataProjekcji,IF((SUM($K3144:U3144)+12)<$D3146,12,$D3146-SUM($K3144:U3144)),0)))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,IF($F3143>$E3146,$E3146,$F3143),IF($D3146>=$E3146,(IF($D3143<LataProjekcji,IF((SUM($K3144:V3144)+12)<$E3146,12,$E3146-SUM($K3144:V3144)),0)),(IF($D3143<LataProjekcji,IF((SUM($K3144:V3144)+12)<$D3146,12,$D3146-SUM($K3144:V3144)),0)))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,IF($F3143>$E3146,$E3146,$F3143),IF($D3146>=$E3146,(IF($D3143<LataProjekcji,IF((SUM($K3144:W3144)+12)<$E3146,12,$E3146-SUM($K3144:W3144)),0)),(IF($D3143<LataProjekcji,IF((SUM($K3144:W3144)+12)<$D3146,12,$D3146-SUM($K3144:W3144)),0)))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,IF($F3143>$E3146,$E3146,$F3143),IF($D3146>=$E3146,(IF($D3143<LataProjekcji,IF((SUM($K3144:X3144)+12)<$E3146,12,$E3146-SUM($K3144:X3144)),0)),(IF($D3143<LataProjekcji,IF((SUM($K3144:X3144)+12)<$D3146,12,$D3146-SUM($K3144:X3144)),0)))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,IF($F3143>$E3146,$E3146,$F3143),IF($D3146>=$E3146,(IF($D3143<LataProjekcji,IF((SUM($K3144:Y3144)+12)<$E3146,12,$E3146-SUM($K3144:Y3144)),0)),(IF($D3143<LataProjekcji,IF((SUM($K3144:Y3144)+12)<$D3146,12,$D3146-SUM($K3144:Y3144)),0)))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3143=LataProjekcji,IF($F3143>$E3146,$E3146,$F3143),IF($D3146>=$E3146,(IF($D3143<LataProjekcji,IF((SUM($K3144:Z3144)+12)<$E3146,12,$E3146-SUM($K3144:Z3144)),0)),(IF($D3143<LataProjekcji,IF((SUM($K3144:Z3144)+12)<$D3146,12,$D3146-SUM($K3144:Z3144)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D1996","v":0},{"$f":"IF(D3144>10,ROUND(D3145/12,2),D3145)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K3145:AA3145)=D3144","v":true},"amortyzacja",null,{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3146,ROUND($D3144,0),ROUND(K3143*$E3145,0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3146,ROUND($D3144-SUM(K3145:$K3145),0),ROUND(L3143*$E3145,0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3146,ROUND($D3144-SUM($K3145:L3145),0),ROUND(M3143*$E3145,0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3146,ROUND($D3144-SUM($K3145:M3145),0),ROUND(N3143*$E3145,0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3146,ROUND($D3144-SUM($K3145:N3145),0),ROUND(O3143*$E3145,0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3146,ROUND($D3144-SUM($K3145:O3145),0),ROUND(P3143*$E3145,0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3146,ROUND($D3144-SUM($K3145:P3145),0),ROUND(Q3143*$E3145,0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3146,ROUND($D3144-SUM($K3145:Q3145),0),ROUND(R3143*$E3145,0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3146,ROUND($D3144-SUM($K3145:R3145),0),ROUND(S3143*$E3145,0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3146,ROUND($D3144-SUM($K3145:S3145),0),ROUND(T3143*$E3145,0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3146,ROUND($D3144-SUM($K3145:T3145),0),ROUND(U3143*$E3145,0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3146,ROUND($D3144-SUM($K3145:U3145),0),ROUND(V3143*$E3145,0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3146,ROUND($D3144-SUM($K3145:V3145),0),ROUND(W3143*$E3145,0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3146,ROUND($D3144-SUM($K3145:W3145),0),ROUND(X3143*$E3145,0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3146,ROUND($D3144-SUM($K3145:X3145),0),ROUND(Y3143*$E3145,0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3146,ROUND($D3144-SUM($K3145:Y3145),0),ROUND(Z3143*$E3145,0)),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3146,ROUND($D3144-SUM($K3145:Z3145),0),ROUND(AA3143*$E3145,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D3144/E3145,0),0)","v":0},{"$f":"IF(D3146=0,0,DATEDIF(DATE(D3143,E3143,1),DATE(F3145,G3145,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G3143),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G3143),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3145,IF(AND($G3145=$G3146,$F3145=$F3146),ROUND($D3144-SUM($K3146),0),ROUND(K3144*$E3145,0)),IF(LataProjekcji>$F3145,0,ROUND(K3144*$E3145,0))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3145,IF(AND($G3145=$G3146,$F3145=$F3146),ROUND($D3144-SUM($K3146:K3146),0),ROUND(L3144*$E3145,0)),IF(LataProjekcji>$F3145,0,ROUND(L3144*$E3145,0))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3145,IF(AND($G3145=$G3146,$F3145=$F3146),ROUND($D3144-SUM($K3146:L3146),0),ROUND(M3144*$E3145,0)),IF(LataProjekcji>$F3145,0,ROUND(M3144*$E3145,0))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3145,IF(AND($G3145=$G3146,$F3145=$F3146),ROUND($D3144-SUM($K3146:M3146),0),ROUND(N3144*$E3145,0)),IF(LataProjekcji>$F3145,0,ROUND(N3144*$E3145,0))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3145,IF(AND($G3145=$G3146,$F3145=$F3146),ROUND($D3144-SUM($K3146:N3146),0),ROUND(O3144*$E3145,0)),IF(LataProjekcji>$F3145,0,ROUND(O3144*$E3145,0))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3145,IF(AND($G3145=$G3146,$F3145=$F3146),ROUND($D3144-SUM($K3146:O3146),0),ROUND(P3144*$E3145,0)),IF(LataProjekcji>$F3145,0,ROUND(P3144*$E3145,0))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3145,IF(AND($G3145=$G3146,$F3145=$F3146),ROUND($D3144-SUM($K3146:P3146),0),ROUND(Q3144*$E3145,0)),IF(LataProjekcji>$F3145,0,ROUND(Q3144*$E3145,0))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3145,IF(AND($G3145=$G3146,$F3145=$F3146),ROUND($D3144-SUM($K3146:Q3146),0),ROUND(R3144*$E3145,0)),IF(LataProjekcji>$F3145,0,ROUND(R3144*$E3145,0))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3145,IF(AND($G3145=$G3146,$F3145=$F3146),ROUND($D3144-SUM($K3146:R3146),0),ROUND(S3144*$E3145,0)),IF(LataProjekcji>$F3145,0,ROUND(S3144*$E3145,0))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3145,IF(AND($G3145=$G3146,$F3145=$F3146),ROUND($D3144-SUM($K3146:S3146),0),ROUND(T3144*$E3145,0)),IF(LataProjekcji>$F3145,0,ROUND(T3144*$E3145,0))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3145,IF(AND($G3145=$G3146,$F3145=$F3146),ROUND($D3144-SUM($K3146:T3146),0),ROUND(U3144*$E3145,0)),IF(LataProjekcji>$F3145,0,ROUND(U3144*$E3145,0))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3145,IF(AND($G3145=$G3146,$F3145=$F3146),ROUND($D3144-SUM($K3146:U3146),0),ROUND(V3144*$E3145,0)),IF(LataProjekcji>$F3145,0,ROUND(V3144*$E3145,0))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3145,IF(AND($G3145=$G3146,$F3145=$F3146),ROUND($D3144-SUM($K3146:V3146),0),ROUND(W3144*$E3145,0)),IF(LataProjekcji>$F3145,0,ROUND(W3144*$E3145,0))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3145,IF(AND($G3145=$G3146,$F3145=$F3146),ROUND($D3144-SUM($K3146:W3146),0),ROUND(X3144*$E3145,0)),IF(LataProjekcji>$F3145,0,ROUND(X3144*$E3145,0))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3145,IF(AND($G3145=$G3146,$F3145=$F3146),ROUND($D3144-SUM($K3146:X3146),0),ROUND(Y3144*$E3145,0)),IF(LataProjekcji>$F3145,0,ROUND(Y3144*$E3145,0))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3145,IF(AND($G3145=$G3146,$F3145=$F3146),ROUND($D3144-SUM($K3146:Y3146),0),ROUND(Z3144*$E3145,0)),IF(LataProjekcji>$F3145,0,ROUND(Z3144*$E3145,0))),0),0)","v":0},{"$f":"IF(AND($G3144,NOT(ISTEXT($G3143)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3145,IF(AND($G3145=$G3146,$F3145=$F3146),ROUND($D3144-SUM($K3146:Z3146),0),ROUND(AA3144*$E3145,0)),IF(LataProjekcji>$F3145,0,ROUND(AA3144*$E3145,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D3144>10,ROUND((D3146-1)*E3145,0),E3145)","v":0},{"$f":"D3144-D3147","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B2000","v":"nazwa ST: 0"},null,{"$f":"D2000","v":353},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D2001","v":1900},{"$f":"E2001","v":1},{"$f":"IF(D3151>10,F2001,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D3149,0)),\"brak daty\",IF(D3151>10,EDATE(OFFSET($E$269,$D3149,0),D3153),DATE(D3150,E3150,1)))","v":"brak daty"},{"$f":"SUM(K3150:AA3150)=D3153","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,$F3150,IF($D3150<LataProjekcji,IF((SUM(K3150)+12)<$D3153,12,$D3153-SUM(K3150)),0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,$F3150,IF($D3150<LataProjekcji,IF((SUM($K3150:K3150)+12)<$D3153,12,$D3153-SUM($K3150:K3150)),0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,$F3150,IF($D3150<LataProjekcji,IF((SUM($K3150:L3150)+12)<$D3153,12,$D3153-SUM($K3150:L3150)),0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,$F3150,IF($D3150<LataProjekcji,IF((SUM($K3150:M3150)+12)<$D3153,12,$D3153-SUM($K3150:M3150)),0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,$F3150,IF($D3150<LataProjekcji,IF((SUM($K3150:N3150)+12)<$D3153,12,$D3153-SUM($K3150:N3150)),0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,$F3150,IF($D3150<LataProjekcji,IF((SUM($K3150:O3150)+12)<$D3153,12,$D3153-SUM($K3150:O3150)),0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,$F3150,IF($D3150<LataProjekcji,IF((SUM($K3150:P3150)+12)<$D3153,12,$D3153-SUM($K3150:P3150)),0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,$F3150,IF($D3150<LataProjekcji,IF((SUM($K3150:Q3150)+12)<$D3153,12,$D3153-SUM($K3150:Q3150)),0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,$F3150,IF($D3150<LataProjekcji,IF((SUM($K3150:R3150)+12)<$D3153,12,$D3153-SUM($K3150:R3150)),0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,$F3150,IF($D3150<LataProjekcji,IF((SUM($K3150:S3150)+12)<$D3153,12,$D3153-SUM($K3150:S3150)),0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,$F3150,IF($D3150<LataProjekcji,IF((SUM($K3150:T3150)+12)<$D3153,12,$D3153-SUM($K3150:T3150)),0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,$F3150,IF($D3150<LataProjekcji,IF((SUM($K3150:U3150)+12)<$D3153,12,$D3153-SUM($K3150:U3150)),0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,$F3150,IF($D3150<LataProjekcji,IF((SUM($K3150:V3150)+12)<$D3153,12,$D3153-SUM($K3150:V3150)),0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,$F3150,IF($D3150<LataProjekcji,IF((SUM($K3150:W3150)+12)<$D3153,12,$D3153-SUM($K3150:W3150)),0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,$F3150,IF($D3150<LataProjekcji,IF((SUM($K3150:X3150)+12)<$D3153,12,$D3153-SUM($K3150:X3150)),0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,$F3150,IF($D3150<LataProjekcji,IF((SUM($K3150:Y3150)+12)<$D3153,12,$D3153-SUM($K3150:Y3150)),0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,$F3150,IF($D3150<LataProjekcji,IF((SUM($K3150:Z3150)+12)<$D3153,12,$D3153-SUM($K3150:Z3150)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D2002","v":0},{"$f":"E2002","v":0},{"$f":"F2002","v":0},{"$f":"NOT(ISBLANK(am_inneST))","v":false},{"$f":"SUM(K3151:AA3151)=E3153","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,IF($F3150>$E3153,$E3153,$F3150),IF($D3153>=$E3153,(IF($D3150<LataProjekcji,IF((SUM(J3151:$K3151)+12)<$E3153,12,$E3153-SUM(J3151:$K3151)),0)),(IF($D3150<LataProjekcji,IF((SUM(J3151:$K3151)+12)<$D3153,12,$D3153-SUM(J3151:$K3151)),0)))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,IF($F3150>$E3153,$E3153,$F3150),IF($D3153>=$E3153,(IF($D3150<LataProjekcji,IF((SUM($K3151:K3151)+12)<$E3153,12,$E3153-SUM($K3151:K3151)),0)),(IF($D3150<LataProjekcji,IF((SUM($K3151:K3151)+12)<$D3153,12,$D3153-SUM($K3151:K3151)),0)))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,IF($F3150>$E3153,$E3153,$F3150),IF($D3153>=$E3153,(IF($D3150<LataProjekcji,IF((SUM($K3151:L3151)+12)<$E3153,12,$E3153-SUM($K3151:L3151)),0)),(IF($D3150<LataProjekcji,IF((SUM($K3151:L3151)+12)<$D3153,12,$D3153-SUM($K3151:L3151)),0)))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,IF($F3150>$E3153,$E3153,$F3150),IF($D3153>=$E3153,(IF($D3150<LataProjekcji,IF((SUM($K3151:M3151)+12)<$E3153,12,$E3153-SUM($K3151:M3151)),0)),(IF($D3150<LataProjekcji,IF((SUM($K3151:M3151)+12)<$D3153,12,$D3153-SUM($K3151:M3151)),0)))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,IF($F3150>$E3153,$E3153,$F3150),IF($D3153>=$E3153,(IF($D3150<LataProjekcji,IF((SUM($K3151:N3151)+12)<$E3153,12,$E3153-SUM($K3151:N3151)),0)),(IF($D3150<LataProjekcji,IF((SUM($K3151:N3151)+12)<$D3153,12,$D3153-SUM($K3151:N3151)),0)))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,IF($F3150>$E3153,$E3153,$F3150),IF($D3153>=$E3153,(IF($D3150<LataProjekcji,IF((SUM($K3151:O3151)+12)<$E3153,12,$E3153-SUM($K3151:O3151)),0)),(IF($D3150<LataProjekcji,IF((SUM($K3151:O3151)+12)<$D3153,12,$D3153-SUM($K3151:O3151)),0)))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,IF($F3150>$E3153,$E3153,$F3150),IF($D3153>=$E3153,(IF($D3150<LataProjekcji,IF((SUM($K3151:P3151)+12)<$E3153,12,$E3153-SUM($K3151:P3151)),0)),(IF($D3150<LataProjekcji,IF((SUM($K3151:P3151)+12)<$D3153,12,$D3153-SUM($K3151:P3151)),0)))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,IF($F3150>$E3153,$E3153,$F3150),IF($D3153>=$E3153,(IF($D3150<LataProjekcji,IF((SUM($K3151:Q3151)+12)<$E3153,12,$E3153-SUM($K3151:Q3151)),0)),(IF($D3150<LataProjekcji,IF((SUM($K3151:Q3151)+12)<$D3153,12,$D3153-SUM($K3151:Q3151)),0)))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,IF($F3150>$E3153,$E3153,$F3150),IF($D3153>=$E3153,(IF($D3150<LataProjekcji,IF((SUM($K3151:R3151)+12)<$E3153,12,$E3153-SUM($K3151:R3151)),0)),(IF($D3150<LataProjekcji,IF((SUM($K3151:R3151)+12)<$D3153,12,$D3153-SUM($K3151:R3151)),0)))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,IF($F3150>$E3153,$E3153,$F3150),IF($D3153>=$E3153,(IF($D3150<LataProjekcji,IF((SUM($K3151:S3151)+12)<$E3153,12,$E3153-SUM($K3151:S3151)),0)),(IF($D3150<LataProjekcji,IF((SUM($K3151:S3151)+12)<$D3153,12,$D3153-SUM($K3151:S3151)),0)))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,IF($F3150>$E3153,$E3153,$F3150),IF($D3153>=$E3153,(IF($D3150<LataProjekcji,IF((SUM($K3151:T3151)+12)<$E3153,12,$E3153-SUM($K3151:T3151)),0)),(IF($D3150<LataProjekcji,IF((SUM($K3151:T3151)+12)<$D3153,12,$D3153-SUM($K3151:T3151)),0)))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,IF($F3150>$E3153,$E3153,$F3150),IF($D3153>=$E3153,(IF($D3150<LataProjekcji,IF((SUM($K3151:U3151)+12)<$E3153,12,$E3153-SUM($K3151:U3151)),0)),(IF($D3150<LataProjekcji,IF((SUM($K3151:U3151)+12)<$D3153,12,$D3153-SUM($K3151:U3151)),0)))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,IF($F3150>$E3153,$E3153,$F3150),IF($D3153>=$E3153,(IF($D3150<LataProjekcji,IF((SUM($K3151:V3151)+12)<$E3153,12,$E3153-SUM($K3151:V3151)),0)),(IF($D3150<LataProjekcji,IF((SUM($K3151:V3151)+12)<$D3153,12,$D3153-SUM($K3151:V3151)),0)))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,IF($F3150>$E3153,$E3153,$F3150),IF($D3153>=$E3153,(IF($D3150<LataProjekcji,IF((SUM($K3151:W3151)+12)<$E3153,12,$E3153-SUM($K3151:W3151)),0)),(IF($D3150<LataProjekcji,IF((SUM($K3151:W3151)+12)<$D3153,12,$D3153-SUM($K3151:W3151)),0)))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,IF($F3150>$E3153,$E3153,$F3150),IF($D3153>=$E3153,(IF($D3150<LataProjekcji,IF((SUM($K3151:X3151)+12)<$E3153,12,$E3153-SUM($K3151:X3151)),0)),(IF($D3150<LataProjekcji,IF((SUM($K3151:X3151)+12)<$D3153,12,$D3153-SUM($K3151:X3151)),0)))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,IF($F3150>$E3153,$E3153,$F3150),IF($D3153>=$E3153,(IF($D3150<LataProjekcji,IF((SUM($K3151:Y3151)+12)<$E3153,12,$E3153-SUM($K3151:Y3151)),0)),(IF($D3150<LataProjekcji,IF((SUM($K3151:Y3151)+12)<$D3153,12,$D3153-SUM($K3151:Y3151)),0)))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3150=LataProjekcji,IF($F3150>$E3153,$E3153,$F3150),IF($D3153>=$E3153,(IF($D3150<LataProjekcji,IF((SUM($K3151:Z3151)+12)<$E3153,12,$E3153-SUM($K3151:Z3151)),0)),(IF($D3150<LataProjekcji,IF((SUM($K3151:Z3151)+12)<$D3153,12,$D3153-SUM($K3151:Z3151)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D2003","v":0},{"$f":"IF(D3151>10,ROUND(D3152/12,2),D3152)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K3152:AA3152)=D3151","v":true},"amortyzacja",null,{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3153,ROUND($D3151,0),ROUND(K3150*$E3152,0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3153,ROUND($D3151-SUM(K3152:$K3152),0),ROUND(L3150*$E3152,0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3153,ROUND($D3151-SUM($K3152:L3152),0),ROUND(M3150*$E3152,0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3153,ROUND($D3151-SUM($K3152:M3152),0),ROUND(N3150*$E3152,0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3153,ROUND($D3151-SUM($K3152:N3152),0),ROUND(O3150*$E3152,0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3153,ROUND($D3151-SUM($K3152:O3152),0),ROUND(P3150*$E3152,0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3153,ROUND($D3151-SUM($K3152:P3152),0),ROUND(Q3150*$E3152,0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3153,ROUND($D3151-SUM($K3152:Q3152),0),ROUND(R3150*$E3152,0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3153,ROUND($D3151-SUM($K3152:R3152),0),ROUND(S3150*$E3152,0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3153,ROUND($D3151-SUM($K3152:S3152),0),ROUND(T3150*$E3152,0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3153,ROUND($D3151-SUM($K3152:T3152),0),ROUND(U3150*$E3152,0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3153,ROUND($D3151-SUM($K3152:U3152),0),ROUND(V3150*$E3152,0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3153,ROUND($D3151-SUM($K3152:V3152),0),ROUND(W3150*$E3152,0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3153,ROUND($D3151-SUM($K3152:W3152),0),ROUND(X3150*$E3152,0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3153,ROUND($D3151-SUM($K3152:X3152),0),ROUND(Y3150*$E3152,0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3153,ROUND($D3151-SUM($K3152:Y3152),0),ROUND(Z3150*$E3152,0)),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3153,ROUND($D3151-SUM($K3152:Z3152),0),ROUND(AA3150*$E3152,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D3151/E3152,0),0)","v":0},{"$f":"IF(D3153=0,0,DATEDIF(DATE(D3150,E3150,1),DATE(F3152,G3152,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G3150),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G3150),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3152,IF(AND($G3152=$G3153,$F3152=$F3153),ROUND($D3151-SUM($K3153),0),ROUND(K3151*$E3152,0)),IF(LataProjekcji>$F3152,0,ROUND(K3151*$E3152,0))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3152,IF(AND($G3152=$G3153,$F3152=$F3153),ROUND($D3151-SUM($K3153:K3153),0),ROUND(L3151*$E3152,0)),IF(LataProjekcji>$F3152,0,ROUND(L3151*$E3152,0))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3152,IF(AND($G3152=$G3153,$F3152=$F3153),ROUND($D3151-SUM($K3153:L3153),0),ROUND(M3151*$E3152,0)),IF(LataProjekcji>$F3152,0,ROUND(M3151*$E3152,0))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3152,IF(AND($G3152=$G3153,$F3152=$F3153),ROUND($D3151-SUM($K3153:M3153),0),ROUND(N3151*$E3152,0)),IF(LataProjekcji>$F3152,0,ROUND(N3151*$E3152,0))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3152,IF(AND($G3152=$G3153,$F3152=$F3153),ROUND($D3151-SUM($K3153:N3153),0),ROUND(O3151*$E3152,0)),IF(LataProjekcji>$F3152,0,ROUND(O3151*$E3152,0))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3152,IF(AND($G3152=$G3153,$F3152=$F3153),ROUND($D3151-SUM($K3153:O3153),0),ROUND(P3151*$E3152,0)),IF(LataProjekcji>$F3152,0,ROUND(P3151*$E3152,0))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3152,IF(AND($G3152=$G3153,$F3152=$F3153),ROUND($D3151-SUM($K3153:P3153),0),ROUND(Q3151*$E3152,0)),IF(LataProjekcji>$F3152,0,ROUND(Q3151*$E3152,0))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3152,IF(AND($G3152=$G3153,$F3152=$F3153),ROUND($D3151-SUM($K3153:Q3153),0),ROUND(R3151*$E3152,0)),IF(LataProjekcji>$F3152,0,ROUND(R3151*$E3152,0))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3152,IF(AND($G3152=$G3153,$F3152=$F3153),ROUND($D3151-SUM($K3153:R3153),0),ROUND(S3151*$E3152,0)),IF(LataProjekcji>$F3152,0,ROUND(S3151*$E3152,0))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3152,IF(AND($G3152=$G3153,$F3152=$F3153),ROUND($D3151-SUM($K3153:S3153),0),ROUND(T3151*$E3152,0)),IF(LataProjekcji>$F3152,0,ROUND(T3151*$E3152,0))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3152,IF(AND($G3152=$G3153,$F3152=$F3153),ROUND($D3151-SUM($K3153:T3153),0),ROUND(U3151*$E3152,0)),IF(LataProjekcji>$F3152,0,ROUND(U3151*$E3152,0))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3152,IF(AND($G3152=$G3153,$F3152=$F3153),ROUND($D3151-SUM($K3153:U3153),0),ROUND(V3151*$E3152,0)),IF(LataProjekcji>$F3152,0,ROUND(V3151*$E3152,0))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3152,IF(AND($G3152=$G3153,$F3152=$F3153),ROUND($D3151-SUM($K3153:V3153),0),ROUND(W3151*$E3152,0)),IF(LataProjekcji>$F3152,0,ROUND(W3151*$E3152,0))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3152,IF(AND($G3152=$G3153,$F3152=$F3153),ROUND($D3151-SUM($K3153:W3153),0),ROUND(X3151*$E3152,0)),IF(LataProjekcji>$F3152,0,ROUND(X3151*$E3152,0))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3152,IF(AND($G3152=$G3153,$F3152=$F3153),ROUND($D3151-SUM($K3153:X3153),0),ROUND(Y3151*$E3152,0)),IF(LataProjekcji>$F3152,0,ROUND(Y3151*$E3152,0))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3152,IF(AND($G3152=$G3153,$F3152=$F3153),ROUND($D3151-SUM($K3153:Y3153),0),ROUND(Z3151*$E3152,0)),IF(LataProjekcji>$F3152,0,ROUND(Z3151*$E3152,0))),0),0)","v":0},{"$f":"IF(AND($G3151,NOT(ISTEXT($G3150)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3152,IF(AND($G3152=$G3153,$F3152=$F3153),ROUND($D3151-SUM($K3153:Z3153),0),ROUND(AA3151*$E3152,0)),IF(LataProjekcji>$F3152,0,ROUND(AA3151*$E3152,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D3151>10,ROUND((D3153-1)*E3152,0),E3152)","v":0},{"$f":"D3151-D3154","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B2007","v":"nazwa ST: 0"},null,{"$f":"D2007","v":354},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D2008","v":1900},{"$f":"E2008","v":1},{"$f":"IF(D3158>10,F2008,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D3156,0)),\"brak daty\",IF(D3158>10,EDATE(OFFSET($E$269,$D3156,0),D3160),DATE(D3157,E3157,1)))","v":"brak daty"},{"$f":"SUM(K3157:AA3157)=D3160","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,$F3157,IF($D3157<LataProjekcji,IF((SUM(K3157)+12)<$D3160,12,$D3160-SUM(K3157)),0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,$F3157,IF($D3157<LataProjekcji,IF((SUM($K3157:K3157)+12)<$D3160,12,$D3160-SUM($K3157:K3157)),0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,$F3157,IF($D3157<LataProjekcji,IF((SUM($K3157:L3157)+12)<$D3160,12,$D3160-SUM($K3157:L3157)),0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,$F3157,IF($D3157<LataProjekcji,IF((SUM($K3157:M3157)+12)<$D3160,12,$D3160-SUM($K3157:M3157)),0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,$F3157,IF($D3157<LataProjekcji,IF((SUM($K3157:N3157)+12)<$D3160,12,$D3160-SUM($K3157:N3157)),0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,$F3157,IF($D3157<LataProjekcji,IF((SUM($K3157:O3157)+12)<$D3160,12,$D3160-SUM($K3157:O3157)),0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,$F3157,IF($D3157<LataProjekcji,IF((SUM($K3157:P3157)+12)<$D3160,12,$D3160-SUM($K3157:P3157)),0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,$F3157,IF($D3157<LataProjekcji,IF((SUM($K3157:Q3157)+12)<$D3160,12,$D3160-SUM($K3157:Q3157)),0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,$F3157,IF($D3157<LataProjekcji,IF((SUM($K3157:R3157)+12)<$D3160,12,$D3160-SUM($K3157:R3157)),0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,$F3157,IF($D3157<LataProjekcji,IF((SUM($K3157:S3157)+12)<$D3160,12,$D3160-SUM($K3157:S3157)),0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,$F3157,IF($D3157<LataProjekcji,IF((SUM($K3157:T3157)+12)<$D3160,12,$D3160-SUM($K3157:T3157)),0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,$F3157,IF($D3157<LataProjekcji,IF((SUM($K3157:U3157)+12)<$D3160,12,$D3160-SUM($K3157:U3157)),0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,$F3157,IF($D3157<LataProjekcji,IF((SUM($K3157:V3157)+12)<$D3160,12,$D3160-SUM($K3157:V3157)),0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,$F3157,IF($D3157<LataProjekcji,IF((SUM($K3157:W3157)+12)<$D3160,12,$D3160-SUM($K3157:W3157)),0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,$F3157,IF($D3157<LataProjekcji,IF((SUM($K3157:X3157)+12)<$D3160,12,$D3160-SUM($K3157:X3157)),0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,$F3157,IF($D3157<LataProjekcji,IF((SUM($K3157:Y3157)+12)<$D3160,12,$D3160-SUM($K3157:Y3157)),0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,$F3157,IF($D3157<LataProjekcji,IF((SUM($K3157:Z3157)+12)<$D3160,12,$D3160-SUM($K3157:Z3157)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D2009","v":0},{"$f":"E2009","v":0},{"$f":"F2009","v":0},{"$f":"NOT(ISBLANK(am_inneST))","v":false},{"$f":"SUM(K3158:AA3158)=E3160","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,IF($F3157>$E3160,$E3160,$F3157),IF($D3160>=$E3160,(IF($D3157<LataProjekcji,IF((SUM(J3158:$K3158)+12)<$E3160,12,$E3160-SUM(J3158:$K3158)),0)),(IF($D3157<LataProjekcji,IF((SUM(J3158:$K3158)+12)<$D3160,12,$D3160-SUM(J3158:$K3158)),0)))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,IF($F3157>$E3160,$E3160,$F3157),IF($D3160>=$E3160,(IF($D3157<LataProjekcji,IF((SUM($K3158:K3158)+12)<$E3160,12,$E3160-SUM($K3158:K3158)),0)),(IF($D3157<LataProjekcji,IF((SUM($K3158:K3158)+12)<$D3160,12,$D3160-SUM($K3158:K3158)),0)))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,IF($F3157>$E3160,$E3160,$F3157),IF($D3160>=$E3160,(IF($D3157<LataProjekcji,IF((SUM($K3158:L3158)+12)<$E3160,12,$E3160-SUM($K3158:L3158)),0)),(IF($D3157<LataProjekcji,IF((SUM($K3158:L3158)+12)<$D3160,12,$D3160-SUM($K3158:L3158)),0)))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,IF($F3157>$E3160,$E3160,$F3157),IF($D3160>=$E3160,(IF($D3157<LataProjekcji,IF((SUM($K3158:M3158)+12)<$E3160,12,$E3160-SUM($K3158:M3158)),0)),(IF($D3157<LataProjekcji,IF((SUM($K3158:M3158)+12)<$D3160,12,$D3160-SUM($K3158:M3158)),0)))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,IF($F3157>$E3160,$E3160,$F3157),IF($D3160>=$E3160,(IF($D3157<LataProjekcji,IF((SUM($K3158:N3158)+12)<$E3160,12,$E3160-SUM($K3158:N3158)),0)),(IF($D3157<LataProjekcji,IF((SUM($K3158:N3158)+12)<$D3160,12,$D3160-SUM($K3158:N3158)),0)))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,IF($F3157>$E3160,$E3160,$F3157),IF($D3160>=$E3160,(IF($D3157<LataProjekcji,IF((SUM($K3158:O3158)+12)<$E3160,12,$E3160-SUM($K3158:O3158)),0)),(IF($D3157<LataProjekcji,IF((SUM($K3158:O3158)+12)<$D3160,12,$D3160-SUM($K3158:O3158)),0)))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,IF($F3157>$E3160,$E3160,$F3157),IF($D3160>=$E3160,(IF($D3157<LataProjekcji,IF((SUM($K3158:P3158)+12)<$E3160,12,$E3160-SUM($K3158:P3158)),0)),(IF($D3157<LataProjekcji,IF((SUM($K3158:P3158)+12)<$D3160,12,$D3160-SUM($K3158:P3158)),0)))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,IF($F3157>$E3160,$E3160,$F3157),IF($D3160>=$E3160,(IF($D3157<LataProjekcji,IF((SUM($K3158:Q3158)+12)<$E3160,12,$E3160-SUM($K3158:Q3158)),0)),(IF($D3157<LataProjekcji,IF((SUM($K3158:Q3158)+12)<$D3160,12,$D3160-SUM($K3158:Q3158)),0)))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,IF($F3157>$E3160,$E3160,$F3157),IF($D3160>=$E3160,(IF($D3157<LataProjekcji,IF((SUM($K3158:R3158)+12)<$E3160,12,$E3160-SUM($K3158:R3158)),0)),(IF($D3157<LataProjekcji,IF((SUM($K3158:R3158)+12)<$D3160,12,$D3160-SUM($K3158:R3158)),0)))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,IF($F3157>$E3160,$E3160,$F3157),IF($D3160>=$E3160,(IF($D3157<LataProjekcji,IF((SUM($K3158:S3158)+12)<$E3160,12,$E3160-SUM($K3158:S3158)),0)),(IF($D3157<LataProjekcji,IF((SUM($K3158:S3158)+12)<$D3160,12,$D3160-SUM($K3158:S3158)),0)))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,IF($F3157>$E3160,$E3160,$F3157),IF($D3160>=$E3160,(IF($D3157<LataProjekcji,IF((SUM($K3158:T3158)+12)<$E3160,12,$E3160-SUM($K3158:T3158)),0)),(IF($D3157<LataProjekcji,IF((SUM($K3158:T3158)+12)<$D3160,12,$D3160-SUM($K3158:T3158)),0)))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,IF($F3157>$E3160,$E3160,$F3157),IF($D3160>=$E3160,(IF($D3157<LataProjekcji,IF((SUM($K3158:U3158)+12)<$E3160,12,$E3160-SUM($K3158:U3158)),0)),(IF($D3157<LataProjekcji,IF((SUM($K3158:U3158)+12)<$D3160,12,$D3160-SUM($K3158:U3158)),0)))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,IF($F3157>$E3160,$E3160,$F3157),IF($D3160>=$E3160,(IF($D3157<LataProjekcji,IF((SUM($K3158:V3158)+12)<$E3160,12,$E3160-SUM($K3158:V3158)),0)),(IF($D3157<LataProjekcji,IF((SUM($K3158:V3158)+12)<$D3160,12,$D3160-SUM($K3158:V3158)),0)))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,IF($F3157>$E3160,$E3160,$F3157),IF($D3160>=$E3160,(IF($D3157<LataProjekcji,IF((SUM($K3158:W3158)+12)<$E3160,12,$E3160-SUM($K3158:W3158)),0)),(IF($D3157<LataProjekcji,IF((SUM($K3158:W3158)+12)<$D3160,12,$D3160-SUM($K3158:W3158)),0)))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,IF($F3157>$E3160,$E3160,$F3157),IF($D3160>=$E3160,(IF($D3157<LataProjekcji,IF((SUM($K3158:X3158)+12)<$E3160,12,$E3160-SUM($K3158:X3158)),0)),(IF($D3157<LataProjekcji,IF((SUM($K3158:X3158)+12)<$D3160,12,$D3160-SUM($K3158:X3158)),0)))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,IF($F3157>$E3160,$E3160,$F3157),IF($D3160>=$E3160,(IF($D3157<LataProjekcji,IF((SUM($K3158:Y3158)+12)<$E3160,12,$E3160-SUM($K3158:Y3158)),0)),(IF($D3157<LataProjekcji,IF((SUM($K3158:Y3158)+12)<$D3160,12,$D3160-SUM($K3158:Y3158)),0)))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3157=LataProjekcji,IF($F3157>$E3160,$E3160,$F3157),IF($D3160>=$E3160,(IF($D3157<LataProjekcji,IF((SUM($K3158:Z3158)+12)<$E3160,12,$E3160-SUM($K3158:Z3158)),0)),(IF($D3157<LataProjekcji,IF((SUM($K3158:Z3158)+12)<$D3160,12,$D3160-SUM($K3158:Z3158)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D2010","v":0},{"$f":"IF(D3158>10,ROUND(D3159/12,2),D3159)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K3159:AA3159)=D3158","v":true},"amortyzacja",null,{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3160,ROUND($D3158,0),ROUND(K3157*$E3159,0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3160,ROUND($D3158-SUM(K3159:$K3159),0),ROUND(L3157*$E3159,0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3160,ROUND($D3158-SUM($K3159:L3159),0),ROUND(M3157*$E3159,0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3160,ROUND($D3158-SUM($K3159:M3159),0),ROUND(N3157*$E3159,0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3160,ROUND($D3158-SUM($K3159:N3159),0),ROUND(O3157*$E3159,0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3160,ROUND($D3158-SUM($K3159:O3159),0),ROUND(P3157*$E3159,0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3160,ROUND($D3158-SUM($K3159:P3159),0),ROUND(Q3157*$E3159,0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3160,ROUND($D3158-SUM($K3159:Q3159),0),ROUND(R3157*$E3159,0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3160,ROUND($D3158-SUM($K3159:R3159),0),ROUND(S3157*$E3159,0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3160,ROUND($D3158-SUM($K3159:S3159),0),ROUND(T3157*$E3159,0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3160,ROUND($D3158-SUM($K3159:T3159),0),ROUND(U3157*$E3159,0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3160,ROUND($D3158-SUM($K3159:U3159),0),ROUND(V3157*$E3159,0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3160,ROUND($D3158-SUM($K3159:V3159),0),ROUND(W3157*$E3159,0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3160,ROUND($D3158-SUM($K3159:W3159),0),ROUND(X3157*$E3159,0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3160,ROUND($D3158-SUM($K3159:X3159),0),ROUND(Y3157*$E3159,0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3160,ROUND($D3158-SUM($K3159:Y3159),0),ROUND(Z3157*$E3159,0)),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3160,ROUND($D3158-SUM($K3159:Z3159),0),ROUND(AA3157*$E3159,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D3158/E3159,0),0)","v":0},{"$f":"IF(D3160=0,0,DATEDIF(DATE(D3157,E3157,1),DATE(F3159,G3159,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G3157),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G3157),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3159,IF(AND($G3159=$G3160,$F3159=$F3160),ROUND($D3158-SUM($K3160),0),ROUND(K3158*$E3159,0)),IF(LataProjekcji>$F3159,0,ROUND(K3158*$E3159,0))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3159,IF(AND($G3159=$G3160,$F3159=$F3160),ROUND($D3158-SUM($K3160:K3160),0),ROUND(L3158*$E3159,0)),IF(LataProjekcji>$F3159,0,ROUND(L3158*$E3159,0))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3159,IF(AND($G3159=$G3160,$F3159=$F3160),ROUND($D3158-SUM($K3160:L3160),0),ROUND(M3158*$E3159,0)),IF(LataProjekcji>$F3159,0,ROUND(M3158*$E3159,0))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3159,IF(AND($G3159=$G3160,$F3159=$F3160),ROUND($D3158-SUM($K3160:M3160),0),ROUND(N3158*$E3159,0)),IF(LataProjekcji>$F3159,0,ROUND(N3158*$E3159,0))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3159,IF(AND($G3159=$G3160,$F3159=$F3160),ROUND($D3158-SUM($K3160:N3160),0),ROUND(O3158*$E3159,0)),IF(LataProjekcji>$F3159,0,ROUND(O3158*$E3159,0))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3159,IF(AND($G3159=$G3160,$F3159=$F3160),ROUND($D3158-SUM($K3160:O3160),0),ROUND(P3158*$E3159,0)),IF(LataProjekcji>$F3159,0,ROUND(P3158*$E3159,0))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3159,IF(AND($G3159=$G3160,$F3159=$F3160),ROUND($D3158-SUM($K3160:P3160),0),ROUND(Q3158*$E3159,0)),IF(LataProjekcji>$F3159,0,ROUND(Q3158*$E3159,0))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3159,IF(AND($G3159=$G3160,$F3159=$F3160),ROUND($D3158-SUM($K3160:Q3160),0),ROUND(R3158*$E3159,0)),IF(LataProjekcji>$F3159,0,ROUND(R3158*$E3159,0))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3159,IF(AND($G3159=$G3160,$F3159=$F3160),ROUND($D3158-SUM($K3160:R3160),0),ROUND(S3158*$E3159,0)),IF(LataProjekcji>$F3159,0,ROUND(S3158*$E3159,0))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3159,IF(AND($G3159=$G3160,$F3159=$F3160),ROUND($D3158-SUM($K3160:S3160),0),ROUND(T3158*$E3159,0)),IF(LataProjekcji>$F3159,0,ROUND(T3158*$E3159,0))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3159,IF(AND($G3159=$G3160,$F3159=$F3160),ROUND($D3158-SUM($K3160:T3160),0),ROUND(U3158*$E3159,0)),IF(LataProjekcji>$F3159,0,ROUND(U3158*$E3159,0))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3159,IF(AND($G3159=$G3160,$F3159=$F3160),ROUND($D3158-SUM($K3160:U3160),0),ROUND(V3158*$E3159,0)),IF(LataProjekcji>$F3159,0,ROUND(V3158*$E3159,0))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3159,IF(AND($G3159=$G3160,$F3159=$F3160),ROUND($D3158-SUM($K3160:V3160),0),ROUND(W3158*$E3159,0)),IF(LataProjekcji>$F3159,0,ROUND(W3158*$E3159,0))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3159,IF(AND($G3159=$G3160,$F3159=$F3160),ROUND($D3158-SUM($K3160:W3160),0),ROUND(X3158*$E3159,0)),IF(LataProjekcji>$F3159,0,ROUND(X3158*$E3159,0))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3159,IF(AND($G3159=$G3160,$F3159=$F3160),ROUND($D3158-SUM($K3160:X3160),0),ROUND(Y3158*$E3159,0)),IF(LataProjekcji>$F3159,0,ROUND(Y3158*$E3159,0))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3159,IF(AND($G3159=$G3160,$F3159=$F3160),ROUND($D3158-SUM($K3160:Y3160),0),ROUND(Z3158*$E3159,0)),IF(LataProjekcji>$F3159,0,ROUND(Z3158*$E3159,0))),0),0)","v":0},{"$f":"IF(AND($G3158,NOT(ISTEXT($G3157)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3159,IF(AND($G3159=$G3160,$F3159=$F3160),ROUND($D3158-SUM($K3160:Z3160),0),ROUND(AA3158*$E3159,0)),IF(LataProjekcji>$F3159,0,ROUND(AA3158*$E3159,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D3158>10,ROUND((D3160-1)*E3159,0),E3159)","v":0},{"$f":"D3158-D3161","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B2014","v":"nazwa ST: 0"},null,{"$f":"D2014","v":355},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D2015","v":1900},{"$f":"E2015","v":1},{"$f":"IF(D3165>10,F2015,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D3163,0)),\"brak daty\",IF(D3165>10,EDATE(OFFSET($E$269,$D3163,0),D3167),DATE(D3164,E3164,1)))","v":"brak daty"},{"$f":"SUM(K3164:AA3164)=D3167","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3164=LataProjekcji,$F3164,IF($D3164<LataProjekcji,IF((SUM(K3164)+12)<$D3167,12,$D3167-SUM(K3164)),0)),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3164=LataProjekcji,$F3164,IF($D3164<LataProjekcji,IF((SUM($K3164:K3164)+12)<$D3167,12,$D3167-SUM($K3164:K3164)),0)),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3164=LataProjekcji,$F3164,IF($D3164<LataProjekcji,IF((SUM($K3164:L3164)+12)<$D3167,12,$D3167-SUM($K3164:L3164)),0)),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3164=LataProjekcji,$F3164,IF($D3164<LataProjekcji,IF((SUM($K3164:M3164)+12)<$D3167,12,$D3167-SUM($K3164:M3164)),0)),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3164=LataProjekcji,$F3164,IF($D3164<LataProjekcji,IF((SUM($K3164:N3164)+12)<$D3167,12,$D3167-SUM($K3164:N3164)),0)),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3164=LataProjekcji,$F3164,IF($D3164<LataProjekcji,IF((SUM($K3164:O3164)+12)<$D3167,12,$D3167-SUM($K3164:O3164)),0)),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3164=LataProjekcji,$F3164,IF($D3164<LataProjekcji,IF((SUM($K3164:P3164)+12)<$D3167,12,$D3167-SUM($K3164:P3164)),0)),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3164=LataProjekcji,$F3164,IF($D3164<LataProjekcji,IF((SUM($K3164:Q3164)+12)<$D3167,12,$D3167-SUM($K3164:Q3164)),0)),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3164=LataProjekcji,$F3164,IF($D3164<LataProjekcji,IF((SUM($K3164:R3164)+12)<$D3167,12,$D3167-SUM($K3164:R3164)),0)),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3164=LataProjekcji,$F3164,IF($D3164<LataProjekcji,IF((SUM($K3164:S3164)+12)<$D3167,12,$D3167-SUM($K3164:S3164)),0)),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3164=LataProjekcji,$F3164,IF($D3164<LataProjekcji,IF((SUM($K3164:T3164)+12)<$D3167,12,$D3167-SUM($K3164:T3164)),0)),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3164=LataProjekcji,$F3164,IF($D3164<LataProjekcji,IF((SUM($K3164:U3164)+12)<$D3167,12,$D3167-SUM($K3164:U3164)),0)),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3164=LataProjekcji,$F3164,IF($D3164<LataProjekcji,IF((SUM($K3164:V3164)+12)<$D3167,12,$D3167-SUM($K3164:V3164)),0)),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3164=LataProjekcji,$F3164,IF($D3164<LataProjekcji,IF((SUM($K3164:W3164)+12)<$D3167,12,$D3167-SUM($K3164:W3164)),0)),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3164=LataProjekcji,$F3164,IF($D3164<LataProjekcji,IF((SUM($K3164:X3164)+12)<$D3167,12,$D3167-SUM($K3164:X3164)),0)),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3164=LataProjekcji,$F3164,IF($D3164<LataProjekcji,IF((SUM($K3164:Y3164)+12)<$D3167,12,$D3167-SUM($K3164:Y3164)),0)),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3164=LataProjekcji,$F3164,IF($D3164<LataProjekcji,IF((SUM($K3164:Z3164)+12)<$D3167,12,$D3167-SUM($K3164:Z3164)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D2016","v":0},{"$f":"E2016","v":0},{"$f":"F2016","v":0},{"$f":"NOT(ISBLANK(am_inneST))","v":false},{"$f":"SUM(K3165:AA3165)=E3167","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3164=LataProjekcji,IF($F3164>$E3167,$E3167,$F3164),IF($D3167>=$E3167,(IF($D3164<LataProjekcji,IF((SUM(J3165:$K3165)+12)<$E3167,12,$E3167-SUM(J3165:$K3165)),0)),(IF($D3164<LataProjekcji,IF((SUM(J3165:$K3165)+12)<$D3167,12,$D3167-SUM(J3165:$K3165)),0)))),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3164=LataProjekcji,IF($F3164>$E3167,$E3167,$F3164),IF($D3167>=$E3167,(IF($D3164<LataProjekcji,IF((SUM($K3165:K3165)+12)<$E3167,12,$E3167-SUM($K3165:K3165)),0)),(IF($D3164<LataProjekcji,IF((SUM($K3165:K3165)+12)<$D3167,12,$D3167-SUM($K3165:K3165)),0)))),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3164=LataProjekcji,IF($F3164>$E3167,$E3167,$F3164),IF($D3167>=$E3167,(IF($D3164<LataProjekcji,IF((SUM($K3165:L3165)+12)<$E3167,12,$E3167-SUM($K3165:L3165)),0)),(IF($D3164<LataProjekcji,IF((SUM($K3165:L3165)+12)<$D3167,12,$D3167-SUM($K3165:L3165)),0)))),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3164=LataProjekcji,IF($F3164>$E3167,$E3167,$F3164),IF($D3167>=$E3167,(IF($D3164<LataProjekcji,IF((SUM($K3165:M3165)+12)<$E3167,12,$E3167-SUM($K3165:M3165)),0)),(IF($D3164<LataProjekcji,IF((SUM($K3165:M3165)+12)<$D3167,12,$D3167-SUM($K3165:M3165)),0)))),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3164=LataProjekcji,IF($F3164>$E3167,$E3167,$F3164),IF($D3167>=$E3167,(IF($D3164<LataProjekcji,IF((SUM($K3165:N3165)+12)<$E3167,12,$E3167-SUM($K3165:N3165)),0)),(IF($D3164<LataProjekcji,IF((SUM($K3165:N3165)+12)<$D3167,12,$D3167-SUM($K3165:N3165)),0)))),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3164=LataProjekcji,IF($F3164>$E3167,$E3167,$F3164),IF($D3167>=$E3167,(IF($D3164<LataProjekcji,IF((SUM($K3165:O3165)+12)<$E3167,12,$E3167-SUM($K3165:O3165)),0)),(IF($D3164<LataProjekcji,IF((SUM($K3165:O3165)+12)<$D3167,12,$D3167-SUM($K3165:O3165)),0)))),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3164=LataProjekcji,IF($F3164>$E3167,$E3167,$F3164),IF($D3167>=$E3167,(IF($D3164<LataProjekcji,IF((SUM($K3165:P3165)+12)<$E3167,12,$E3167-SUM($K3165:P3165)),0)),(IF($D3164<LataProjekcji,IF((SUM($K3165:P3165)+12)<$D3167,12,$D3167-SUM($K3165:P3165)),0)))),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3164=LataProjekcji,IF($F3164>$E3167,$E3167,$F3164),IF($D3167>=$E3167,(IF($D3164<LataProjekcji,IF((SUM($K3165:Q3165)+12)<$E3167,12,$E3167-SUM($K3165:Q3165)),0)),(IF($D3164<LataProjekcji,IF((SUM($K3165:Q3165)+12)<$D3167,12,$D3167-SUM($K3165:Q3165)),0)))),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3164=LataProjekcji,IF($F3164>$E3167,$E3167,$F3164),IF($D3167>=$E3167,(IF($D3164<LataProjekcji,IF((SUM($K3165:R3165)+12)<$E3167,12,$E3167-SUM($K3165:R3165)),0)),(IF($D3164<LataProjekcji,IF((SUM($K3165:R3165)+12)<$D3167,12,$D3167-SUM($K3165:R3165)),0)))),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3164=LataProjekcji,IF($F3164>$E3167,$E3167,$F3164),IF($D3167>=$E3167,(IF($D3164<LataProjekcji,IF((SUM($K3165:S3165)+12)<$E3167,12,$E3167-SUM($K3165:S3165)),0)),(IF($D3164<LataProjekcji,IF((SUM($K3165:S3165)+12)<$D3167,12,$D3167-SUM($K3165:S3165)),0)))),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3164=LataProjekcji,IF($F3164>$E3167,$E3167,$F3164),IF($D3167>=$E3167,(IF($D3164<LataProjekcji,IF((SUM($K3165:T3165)+12)<$E3167,12,$E3167-SUM($K3165:T3165)),0)),(IF($D3164<LataProjekcji,IF((SUM($K3165:T3165)+12)<$D3167,12,$D3167-SUM($K3165:T3165)),0)))),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3164=LataProjekcji,IF($F3164>$E3167,$E3167,$F3164),IF($D3167>=$E3167,(IF($D3164<LataProjekcji,IF((SUM($K3165:U3165)+12)<$E3167,12,$E3167-SUM($K3165:U3165)),0)),(IF($D3164<LataProjekcji,IF((SUM($K3165:U3165)+12)<$D3167,12,$D3167-SUM($K3165:U3165)),0)))),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3164=LataProjekcji,IF($F3164>$E3167,$E3167,$F3164),IF($D3167>=$E3167,(IF($D3164<LataProjekcji,IF((SUM($K3165:V3165)+12)<$E3167,12,$E3167-SUM($K3165:V3165)),0)),(IF($D3164<LataProjekcji,IF((SUM($K3165:V3165)+12)<$D3167,12,$D3167-SUM($K3165:V3165)),0)))),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3164=LataProjekcji,IF($F3164>$E3167,$E3167,$F3164),IF($D3167>=$E3167,(IF($D3164<LataProjekcji,IF((SUM($K3165:W3165)+12)<$E3167,12,$E3167-SUM($K3165:W3165)),0)),(IF($D3164<LataProjekcji,IF((SUM($K3165:W3165)+12)<$D3167,12,$D3167-SUM($K3165:W3165)),0)))),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3164=LataProjekcji,IF($F3164>$E3167,$E3167,$F3164),IF($D3167>=$E3167,(IF($D3164<LataProjekcji,IF((SUM($K3165:X3165)+12)<$E3167,12,$E3167-SUM($K3165:X3165)),0)),(IF($D3164<LataProjekcji,IF((SUM($K3165:X3165)+12)<$D3167,12,$D3167-SUM($K3165:X3165)),0)))),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3164=LataProjekcji,IF($F3164>$E3167,$E3167,$F3164),IF($D3167>=$E3167,(IF($D3164<LataProjekcji,IF((SUM($K3165:Y3165)+12)<$E3167,12,$E3167-SUM($K3165:Y3165)),0)),(IF($D3164<LataProjekcji,IF((SUM($K3165:Y3165)+12)<$D3167,12,$D3167-SUM($K3165:Y3165)),0)))),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3164=LataProjekcji,IF($F3164>$E3167,$E3167,$F3164),IF($D3167>=$E3167,(IF($D3164<LataProjekcji,IF((SUM($K3165:Z3165)+12)<$E3167,12,$E3167-SUM($K3165:Z3165)),0)),(IF($D3164<LataProjekcji,IF((SUM($K3165:Z3165)+12)<$D3167,12,$D3167-SUM($K3165:Z3165)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D2017","v":0},{"$f":"IF(D3165>10,ROUND(D3166/12,2),D3166)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K3166:AA3166)=D3165","v":true},"amortyzacja",null,{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3167,ROUND($D3165,0),ROUND(K3164*$E3166,0)),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3167,ROUND($D3165-SUM(K3166:$K3166),0),ROUND(L3164*$E3166,0)),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3167,ROUND($D3165-SUM($K3166:L3166),0),ROUND(M3164*$E3166,0)),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3167,ROUND($D3165-SUM($K3166:M3166),0),ROUND(N3164*$E3166,0)),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3167,ROUND($D3165-SUM($K3166:N3166),0),ROUND(O3164*$E3166,0)),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3167,ROUND($D3165-SUM($K3166:O3166),0),ROUND(P3164*$E3166,0)),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3167,ROUND($D3165-SUM($K3166:P3166),0),ROUND(Q3164*$E3166,0)),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3167,ROUND($D3165-SUM($K3166:Q3166),0),ROUND(R3164*$E3166,0)),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3167,ROUND($D3165-SUM($K3166:R3166),0),ROUND(S3164*$E3166,0)),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3167,ROUND($D3165-SUM($K3166:S3166),0),ROUND(T3164*$E3166,0)),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3167,ROUND($D3165-SUM($K3166:T3166),0),ROUND(U3164*$E3166,0)),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3167,ROUND($D3165-SUM($K3166:U3166),0),ROUND(V3164*$E3166,0)),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3167,ROUND($D3165-SUM($K3166:V3166),0),ROUND(W3164*$E3166,0)),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3167,ROUND($D3165-SUM($K3166:W3166),0),ROUND(X3164*$E3166,0)),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3167,ROUND($D3165-SUM($K3166:X3166),0),ROUND(Y3164*$E3166,0)),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3167,ROUND($D3165-SUM($K3166:Y3166),0),ROUND(Z3164*$E3166,0)),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3167,ROUND($D3165-SUM($K3166:Z3166),0),ROUND(AA3164*$E3166,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D3165/E3166,0),0)","v":0},{"$f":"IF(D3167=0,0,DATEDIF(DATE(D3164,E3164,1),DATE(F3166,G3166,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G3164),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G3164),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3166,IF(AND($G3166=$G3167,$F3166=$F3167),ROUND($D3165-SUM($K3167),0),ROUND(K3165*$E3166,0)),IF(LataProjekcji>$F3166,0,ROUND(K3165*$E3166,0))),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3166,IF(AND($G3166=$G3167,$F3166=$F3167),ROUND($D3165-SUM($K3167:K3167),0),ROUND(L3165*$E3166,0)),IF(LataProjekcji>$F3166,0,ROUND(L3165*$E3166,0))),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3166,IF(AND($G3166=$G3167,$F3166=$F3167),ROUND($D3165-SUM($K3167:L3167),0),ROUND(M3165*$E3166,0)),IF(LataProjekcji>$F3166,0,ROUND(M3165*$E3166,0))),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3166,IF(AND($G3166=$G3167,$F3166=$F3167),ROUND($D3165-SUM($K3167:M3167),0),ROUND(N3165*$E3166,0)),IF(LataProjekcji>$F3166,0,ROUND(N3165*$E3166,0))),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3166,IF(AND($G3166=$G3167,$F3166=$F3167),ROUND($D3165-SUM($K3167:N3167),0),ROUND(O3165*$E3166,0)),IF(LataProjekcji>$F3166,0,ROUND(O3165*$E3166,0))),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3166,IF(AND($G3166=$G3167,$F3166=$F3167),ROUND($D3165-SUM($K3167:O3167),0),ROUND(P3165*$E3166,0)),IF(LataProjekcji>$F3166,0,ROUND(P3165*$E3166,0))),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3166,IF(AND($G3166=$G3167,$F3166=$F3167),ROUND($D3165-SUM($K3167:P3167),0),ROUND(Q3165*$E3166,0)),IF(LataProjekcji>$F3166,0,ROUND(Q3165*$E3166,0))),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3166,IF(AND($G3166=$G3167,$F3166=$F3167),ROUND($D3165-SUM($K3167:Q3167),0),ROUND(R3165*$E3166,0)),IF(LataProjekcji>$F3166,0,ROUND(R3165*$E3166,0))),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3166,IF(AND($G3166=$G3167,$F3166=$F3167),ROUND($D3165-SUM($K3167:R3167),0),ROUND(S3165*$E3166,0)),IF(LataProjekcji>$F3166,0,ROUND(S3165*$E3166,0))),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3166,IF(AND($G3166=$G3167,$F3166=$F3167),ROUND($D3165-SUM($K3167:S3167),0),ROUND(T3165*$E3166,0)),IF(LataProjekcji>$F3166,0,ROUND(T3165*$E3166,0))),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3166,IF(AND($G3166=$G3167,$F3166=$F3167),ROUND($D3165-SUM($K3167:T3167),0),ROUND(U3165*$E3166,0)),IF(LataProjekcji>$F3166,0,ROUND(U3165*$E3166,0))),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3166,IF(AND($G3166=$G3167,$F3166=$F3167),ROUND($D3165-SUM($K3167:U3167),0),ROUND(V3165*$E3166,0)),IF(LataProjekcji>$F3166,0,ROUND(V3165*$E3166,0))),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3166,IF(AND($G3166=$G3167,$F3166=$F3167),ROUND($D3165-SUM($K3167:V3167),0),ROUND(W3165*$E3166,0)),IF(LataProjekcji>$F3166,0,ROUND(W3165*$E3166,0))),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3166,IF(AND($G3166=$G3167,$F3166=$F3167),ROUND($D3165-SUM($K3167:W3167),0),ROUND(X3165*$E3166,0)),IF(LataProjekcji>$F3166,0,ROUND(X3165*$E3166,0))),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3166,IF(AND($G3166=$G3167,$F3166=$F3167),ROUND($D3165-SUM($K3167:X3167),0),ROUND(Y3165*$E3166,0)),IF(LataProjekcji>$F3166,0,ROUND(Y3165*$E3166,0))),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3166,IF(AND($G3166=$G3167,$F3166=$F3167),ROUND($D3165-SUM($K3167:Y3167),0),ROUND(Z3165*$E3166,0)),IF(LataProjekcji>$F3166,0,ROUND(Z3165*$E3166,0))),0),0)","v":0},{"$f":"IF(AND($G3165,NOT(ISTEXT($G3164)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3166,IF(AND($G3166=$G3167,$F3166=$F3167),ROUND($D3165-SUM($K3167:Z3167),0),ROUND(AA3165*$E3166,0)),IF(LataProjekcji>$F3166,0,ROUND(AA3165*$E3166,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D3165>10,ROUND((D3167-1)*E3166,0),E3166)","v":0},{"$f":"D3165-D3168","v":0}]
[]
[null,{"$f":"\"nazwa ST: \"&B2021","v":"nazwa ST: 0"},null,{"$f":"D2021","v":356},null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"rok zakupu // miesiąc zakupu // m-ce do końca roku // koniec amortyzacji",null,{"$f":"D2022","v":1900},{"$f":"E2022","v":1},{"$f":"IF(D3172>10,F2022,1)","v":1},{"$f":"IF(ISBLANK(OFFSET($E$269,$D3170,0)),\"brak daty\",IF(D3172>10,EDATE(OFFSET($E$269,$D3170,0),D3174),DATE(D3171,E3171,1)))","v":"brak daty"},{"$f":"SUM(K3171:AA3171)=D3174","v":true},"liczba miesięcy amortyzacji",null,{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3171=LataProjekcji,$F3171,IF($D3171<LataProjekcji,IF((SUM(K3171)+12)<$D3174,12,$D3174-SUM(K3171)),0)),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3171=LataProjekcji,$F3171,IF($D3171<LataProjekcji,IF((SUM($K3171:K3171)+12)<$D3174,12,$D3174-SUM($K3171:K3171)),0)),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3171=LataProjekcji,$F3171,IF($D3171<LataProjekcji,IF((SUM($K3171:L3171)+12)<$D3174,12,$D3174-SUM($K3171:L3171)),0)),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3171=LataProjekcji,$F3171,IF($D3171<LataProjekcji,IF((SUM($K3171:M3171)+12)<$D3174,12,$D3174-SUM($K3171:M3171)),0)),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3171=LataProjekcji,$F3171,IF($D3171<LataProjekcji,IF((SUM($K3171:N3171)+12)<$D3174,12,$D3174-SUM($K3171:N3171)),0)),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3171=LataProjekcji,$F3171,IF($D3171<LataProjekcji,IF((SUM($K3171:O3171)+12)<$D3174,12,$D3174-SUM($K3171:O3171)),0)),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3171=LataProjekcji,$F3171,IF($D3171<LataProjekcji,IF((SUM($K3171:P3171)+12)<$D3174,12,$D3174-SUM($K3171:P3171)),0)),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3171=LataProjekcji,$F3171,IF($D3171<LataProjekcji,IF((SUM($K3171:Q3171)+12)<$D3174,12,$D3174-SUM($K3171:Q3171)),0)),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3171=LataProjekcji,$F3171,IF($D3171<LataProjekcji,IF((SUM($K3171:R3171)+12)<$D3174,12,$D3174-SUM($K3171:R3171)),0)),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3171=LataProjekcji,$F3171,IF($D3171<LataProjekcji,IF((SUM($K3171:S3171)+12)<$D3174,12,$D3174-SUM($K3171:S3171)),0)),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3171=LataProjekcji,$F3171,IF($D3171<LataProjekcji,IF((SUM($K3171:T3171)+12)<$D3174,12,$D3174-SUM($K3171:T3171)),0)),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3171=LataProjekcji,$F3171,IF($D3171<LataProjekcji,IF((SUM($K3171:U3171)+12)<$D3174,12,$D3174-SUM($K3171:U3171)),0)),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3171=LataProjekcji,$F3171,IF($D3171<LataProjekcji,IF((SUM($K3171:V3171)+12)<$D3174,12,$D3174-SUM($K3171:V3171)),0)),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3171=LataProjekcji,$F3171,IF($D3171<LataProjekcji,IF((SUM($K3171:W3171)+12)<$D3174,12,$D3174-SUM($K3171:W3171)),0)),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3171=LataProjekcji,$F3171,IF($D3171<LataProjekcji,IF((SUM($K3171:X3171)+12)<$D3174,12,$D3174-SUM($K3171:X3171)),0)),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3171=LataProjekcji,$F3171,IF($D3171<LataProjekcji,IF((SUM($K3171:Y3171)+12)<$D3174,12,$D3174-SUM($K3171:Y3171)),0)),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3171=LataProjekcji,$F3171,IF($D3171<LataProjekcji,IF((SUM($K3171:Z3171)+12)<$D3174,12,$D3174-SUM($K3171:Z3171)),0)),0),0)","v":0}]
[null,"wartość netto // wartość netto // amortyzacja do końca roku // uzupełniona stawka amortyzacji",null,{"$f":"D2023","v":0},{"$f":"E2023","v":0},{"$f":"F2023","v":0},{"$f":"NOT(ISBLANK(am_inneST))","v":false},{"$f":"SUM(K3172:AA3172)=E3174","v":true},"liczba miesięcy dotacji do amortyzacji",null,{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3171=LataProjekcji,IF($F3171>$E3174,$E3174,$F3171),IF($D3174>=$E3174,(IF($D3171<LataProjekcji,IF((SUM(J3172:$K3172)+12)<$E3174,12,$E3174-SUM(J3172:$K3172)),0)),(IF($D3171<LataProjekcji,IF((SUM(J3172:$K3172)+12)<$D3174,12,$D3174-SUM(J3172:$K3172)),0)))),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3171=LataProjekcji,IF($F3171>$E3174,$E3174,$F3171),IF($D3174>=$E3174,(IF($D3171<LataProjekcji,IF((SUM($K3172:K3172)+12)<$E3174,12,$E3174-SUM($K3172:K3172)),0)),(IF($D3171<LataProjekcji,IF((SUM($K3172:K3172)+12)<$D3174,12,$D3174-SUM($K3172:K3172)),0)))),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3171=LataProjekcji,IF($F3171>$E3174,$E3174,$F3171),IF($D3174>=$E3174,(IF($D3171<LataProjekcji,IF((SUM($K3172:L3172)+12)<$E3174,12,$E3174-SUM($K3172:L3172)),0)),(IF($D3171<LataProjekcji,IF((SUM($K3172:L3172)+12)<$D3174,12,$D3174-SUM($K3172:L3172)),0)))),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3171=LataProjekcji,IF($F3171>$E3174,$E3174,$F3171),IF($D3174>=$E3174,(IF($D3171<LataProjekcji,IF((SUM($K3172:M3172)+12)<$E3174,12,$E3174-SUM($K3172:M3172)),0)),(IF($D3171<LataProjekcji,IF((SUM($K3172:M3172)+12)<$D3174,12,$D3174-SUM($K3172:M3172)),0)))),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3171=LataProjekcji,IF($F3171>$E3174,$E3174,$F3171),IF($D3174>=$E3174,(IF($D3171<LataProjekcji,IF((SUM($K3172:N3172)+12)<$E3174,12,$E3174-SUM($K3172:N3172)),0)),(IF($D3171<LataProjekcji,IF((SUM($K3172:N3172)+12)<$D3174,12,$D3174-SUM($K3172:N3172)),0)))),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3171=LataProjekcji,IF($F3171>$E3174,$E3174,$F3171),IF($D3174>=$E3174,(IF($D3171<LataProjekcji,IF((SUM($K3172:O3172)+12)<$E3174,12,$E3174-SUM($K3172:O3172)),0)),(IF($D3171<LataProjekcji,IF((SUM($K3172:O3172)+12)<$D3174,12,$D3174-SUM($K3172:O3172)),0)))),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3171=LataProjekcji,IF($F3171>$E3174,$E3174,$F3171),IF($D3174>=$E3174,(IF($D3171<LataProjekcji,IF((SUM($K3172:P3172)+12)<$E3174,12,$E3174-SUM($K3172:P3172)),0)),(IF($D3171<LataProjekcji,IF((SUM($K3172:P3172)+12)<$D3174,12,$D3174-SUM($K3172:P3172)),0)))),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3171=LataProjekcji,IF($F3171>$E3174,$E3174,$F3171),IF($D3174>=$E3174,(IF($D3171<LataProjekcji,IF((SUM($K3172:Q3172)+12)<$E3174,12,$E3174-SUM($K3172:Q3172)),0)),(IF($D3171<LataProjekcji,IF((SUM($K3172:Q3172)+12)<$D3174,12,$D3174-SUM($K3172:Q3172)),0)))),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3171=LataProjekcji,IF($F3171>$E3174,$E3174,$F3171),IF($D3174>=$E3174,(IF($D3171<LataProjekcji,IF((SUM($K3172:R3172)+12)<$E3174,12,$E3174-SUM($K3172:R3172)),0)),(IF($D3171<LataProjekcji,IF((SUM($K3172:R3172)+12)<$D3174,12,$D3174-SUM($K3172:R3172)),0)))),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3171=LataProjekcji,IF($F3171>$E3174,$E3174,$F3171),IF($D3174>=$E3174,(IF($D3171<LataProjekcji,IF((SUM($K3172:S3172)+12)<$E3174,12,$E3174-SUM($K3172:S3172)),0)),(IF($D3171<LataProjekcji,IF((SUM($K3172:S3172)+12)<$D3174,12,$D3174-SUM($K3172:S3172)),0)))),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3171=LataProjekcji,IF($F3171>$E3174,$E3174,$F3171),IF($D3174>=$E3174,(IF($D3171<LataProjekcji,IF((SUM($K3172:T3172)+12)<$E3174,12,$E3174-SUM($K3172:T3172)),0)),(IF($D3171<LataProjekcji,IF((SUM($K3172:T3172)+12)<$D3174,12,$D3174-SUM($K3172:T3172)),0)))),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3171=LataProjekcji,IF($F3171>$E3174,$E3174,$F3171),IF($D3174>=$E3174,(IF($D3171<LataProjekcji,IF((SUM($K3172:U3172)+12)<$E3174,12,$E3174-SUM($K3172:U3172)),0)),(IF($D3171<LataProjekcji,IF((SUM($K3172:U3172)+12)<$D3174,12,$D3174-SUM($K3172:U3172)),0)))),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3171=LataProjekcji,IF($F3171>$E3174,$E3174,$F3171),IF($D3174>=$E3174,(IF($D3171<LataProjekcji,IF((SUM($K3172:V3172)+12)<$E3174,12,$E3174-SUM($K3172:V3172)),0)),(IF($D3171<LataProjekcji,IF((SUM($K3172:V3172)+12)<$D3174,12,$D3174-SUM($K3172:V3172)),0)))),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3171=LataProjekcji,IF($F3171>$E3174,$E3174,$F3171),IF($D3174>=$E3174,(IF($D3171<LataProjekcji,IF((SUM($K3172:W3172)+12)<$E3174,12,$E3174-SUM($K3172:W3172)),0)),(IF($D3171<LataProjekcji,IF((SUM($K3172:W3172)+12)<$D3174,12,$D3174-SUM($K3172:W3172)),0)))),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3171=LataProjekcji,IF($F3171>$E3174,$E3174,$F3171),IF($D3174>=$E3174,(IF($D3171<LataProjekcji,IF((SUM($K3172:X3172)+12)<$E3174,12,$E3174-SUM($K3172:X3172)),0)),(IF($D3171<LataProjekcji,IF((SUM($K3172:X3172)+12)<$D3174,12,$D3174-SUM($K3172:X3172)),0)))),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3171=LataProjekcji,IF($F3171>$E3174,$E3174,$F3171),IF($D3174>=$E3174,(IF($D3171<LataProjekcji,IF((SUM($K3172:Y3172)+12)<$E3174,12,$E3174-SUM($K3172:Y3172)),0)),(IF($D3171<LataProjekcji,IF((SUM($K3172:Y3172)+12)<$D3174,12,$D3174-SUM($K3172:Y3172)),0)))),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF($D3171=LataProjekcji,IF($F3171>$E3174,$E3174,$F3171),IF($D3174>=$E3174,(IF($D3171<LataProjekcji,IF((SUM($K3172:Z3172)+12)<$E3174,12,$E3174-SUM($K3172:Z3172)),0)),(IF($D3171<LataProjekcji,IF((SUM($K3172:Z3172)+12)<$D3174,12,$D3174-SUM($K3172:Z3172)),0)))),0),0)","v":0}]
[null,"amortyzacja roczna // miesięczna // rok końca projektu // miesiąc końca projektu",null,{"$f":"D2024","v":0},{"$f":"IF(D3172>10,ROUND(D3173/12,2),D3173)","v":0},{"$f":"Koniec_Projekt","v":0},{"$f":"Miesiac_Koniec_Projekt","v":0},{"$f":"SUM(K3173:AA3173)=D3172","v":true},"amortyzacja",null,{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3174,ROUND($D3172,0),ROUND(K3171*$E3173,0)),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3174,ROUND($D3172-SUM(K3173:$K3173),0),ROUND(L3171*$E3173,0)),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3174,ROUND($D3172-SUM($K3173:L3173),0),ROUND(M3171*$E3173,0)),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3174,ROUND($D3172-SUM($K3173:M3173),0),ROUND(N3171*$E3173,0)),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3174,ROUND($D3172-SUM($K3173:N3173),0),ROUND(O3171*$E3173,0)),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3174,ROUND($D3172-SUM($K3173:O3173),0),ROUND(P3171*$E3173,0)),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3174,ROUND($D3172-SUM($K3173:P3173),0),ROUND(Q3171*$E3173,0)),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3174,ROUND($D3172-SUM($K3173:Q3173),0),ROUND(R3171*$E3173,0)),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3174,ROUND($D3172-SUM($K3173:R3173),0),ROUND(S3171*$E3173,0)),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3174,ROUND($D3172-SUM($K3173:S3173),0),ROUND(T3171*$E3173,0)),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3174,ROUND($D3172-SUM($K3173:T3173),0),ROUND(U3171*$E3173,0)),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3174,ROUND($D3172-SUM($K3173:U3173),0),ROUND(V3171*$E3173,0)),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3174,ROUND($D3172-SUM($K3173:V3173),0),ROUND(W3171*$E3173,0)),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3174,ROUND($D3172-SUM($K3173:W3173),0),ROUND(X3171*$E3173,0)),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3174,ROUND($D3172-SUM($K3173:X3173),0),ROUND(Y3171*$E3173,0)),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3174,ROUND($D3172-SUM($K3173:Y3173),0),ROUND(Z3171*$E3173,0)),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3174,ROUND($D3172-SUM($K3173:Z3173),0),ROUND(AA3171*$E3173,0)),0),0)","v":0}]
[null,"ile miesięcy amortyzacja // ile miesięcy dotacji do amortyzacji  // rok końca amortyzacji // miesiąc końca amortyzacji",null,{"$f":"IFERROR(ROUNDUP(D3172/E3173,0),0)","v":0},{"$f":"IF(D3174=0,0,DATEDIF(DATE(D3171,E3171,1),DATE(F3173,G3173,1),\"m\"))","v":0},{"$f":"IFERROR(YEAR(G3171),\"brak daty\")","v":"brak daty"},{"$f":"IFERROR(MONTH(G3171),\"brak daty\")","v":"brak daty"},null,"dotacja do amortyzacji",null,{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3173,IF(AND($G3173=$G3174,$F3173=$F3174),ROUND($D3172-SUM($K3174),0),ROUND(K3172*$E3173,0)),IF(LataProjekcji>$F3173,0,ROUND(K3172*$E3173,0))),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3173,IF(AND($G3173=$G3174,$F3173=$F3174),ROUND($D3172-SUM($K3174:K3174),0),ROUND(L3172*$E3173,0)),IF(LataProjekcji>$F3173,0,ROUND(L3172*$E3173,0))),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3173,IF(AND($G3173=$G3174,$F3173=$F3174),ROUND($D3172-SUM($K3174:L3174),0),ROUND(M3172*$E3173,0)),IF(LataProjekcji>$F3173,0,ROUND(M3172*$E3173,0))),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3173,IF(AND($G3173=$G3174,$F3173=$F3174),ROUND($D3172-SUM($K3174:M3174),0),ROUND(N3172*$E3173,0)),IF(LataProjekcji>$F3173,0,ROUND(N3172*$E3173,0))),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3173,IF(AND($G3173=$G3174,$F3173=$F3174),ROUND($D3172-SUM($K3174:N3174),0),ROUND(O3172*$E3173,0)),IF(LataProjekcji>$F3173,0,ROUND(O3172*$E3173,0))),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3173,IF(AND($G3173=$G3174,$F3173=$F3174),ROUND($D3172-SUM($K3174:O3174),0),ROUND(P3172*$E3173,0)),IF(LataProjekcji>$F3173,0,ROUND(P3172*$E3173,0))),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3173,IF(AND($G3173=$G3174,$F3173=$F3174),ROUND($D3172-SUM($K3174:P3174),0),ROUND(Q3172*$E3173,0)),IF(LataProjekcji>$F3173,0,ROUND(Q3172*$E3173,0))),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3173,IF(AND($G3173=$G3174,$F3173=$F3174),ROUND($D3172-SUM($K3174:Q3174),0),ROUND(R3172*$E3173,0)),IF(LataProjekcji>$F3173,0,ROUND(R3172*$E3173,0))),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3173,IF(AND($G3173=$G3174,$F3173=$F3174),ROUND($D3172-SUM($K3174:R3174),0),ROUND(S3172*$E3173,0)),IF(LataProjekcji>$F3173,0,ROUND(S3172*$E3173,0))),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3173,IF(AND($G3173=$G3174,$F3173=$F3174),ROUND($D3172-SUM($K3174:S3174),0),ROUND(T3172*$E3173,0)),IF(LataProjekcji>$F3173,0,ROUND(T3172*$E3173,0))),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3173,IF(AND($G3173=$G3174,$F3173=$F3174),ROUND($D3172-SUM($K3174:T3174),0),ROUND(U3172*$E3173,0)),IF(LataProjekcji>$F3173,0,ROUND(U3172*$E3173,0))),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3173,IF(AND($G3173=$G3174,$F3173=$F3174),ROUND($D3172-SUM($K3174:U3174),0),ROUND(V3172*$E3173,0)),IF(LataProjekcji>$F3173,0,ROUND(V3172*$E3173,0))),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3173,IF(AND($G3173=$G3174,$F3173=$F3174),ROUND($D3172-SUM($K3174:V3174),0),ROUND(W3172*$E3173,0)),IF(LataProjekcji>$F3173,0,ROUND(W3172*$E3173,0))),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3173,IF(AND($G3173=$G3174,$F3173=$F3174),ROUND($D3172-SUM($K3174:W3174),0),ROUND(X3172*$E3173,0)),IF(LataProjekcji>$F3173,0,ROUND(X3172*$E3173,0))),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3173,IF(AND($G3173=$G3174,$F3173=$F3174),ROUND($D3172-SUM($K3174:X3174),0),ROUND(Y3172*$E3173,0)),IF(LataProjekcji>$F3173,0,ROUND(Y3172*$E3173,0))),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3173,IF(AND($G3173=$G3174,$F3173=$F3174),ROUND($D3172-SUM($K3174:Y3174),0),ROUND(Z3172*$E3173,0)),IF(LataProjekcji>$F3173,0,ROUND(Z3172*$E3173,0))),0),0)","v":0},{"$f":"IF(AND($G3172,NOT(ISTEXT($G3171)),ISNUMBER(Poczatek),ISNUMBER(Koniec_Projekt)),IFERROR(IF(LataProjekcji=$F3173,IF(AND($G3173=$G3174,$F3173=$F3174),ROUND($D3172-SUM($K3174:Z3174),0),ROUND(AA3172*$E3173,0)),IF(LataProjekcji>$F3173,0,ROUND(AA3172*$E3173,0))),0),0)","v":0}]
[null,"amortyzacja bez ostatniej płatności // ostatnia rata wyrównawcza amortyzacji",null,{"$f":"IF(D3172>10,ROUND((D3174-1)*E3173,0),E3173)","v":0},{"$f":"D3172-D3175","v":0}]

{"sheet":"Rozliczenie dotacji","index":6,"n_rows":1290,"n_cols":27,"rows_kept":1290,"cut":false,"hidden":false,"merged":[[1,1,2,26]]}
[]
[null,{"$f":"Założenia!B2","v":"Wstaw nazwę podmiotu oraz tytuł projektu w zakładce Dane podmiotu"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Założenia!K27","v":0},{"$f":"Założenia!L27","v":1},{"$f":"Założenia!M27","v":2},{"$f":"Założenia!N27","v":3},{"$f":"Założenia!O27","v":4},{"$f":"Założenia!P27","v":5},{"$f":"Założenia!Q27","v":6},{"$f":"Założenia!R27","v":7},{"$f":"Założenia!S27","v":8},{"$f":"Założenia!T27","v":9},{"$f":"Założenia!U27","v":10},{"$f":"Założenia!V27","v":11},{"$f":"Założenia!W27","v":12},{"$f":"Założenia!X27","v":13},{"$f":"Założenia!Y27","v":14},{"$f":"Założenia!Z27","v":15},{"$f":"Założenia!AA27","v":16}]
[null,"Działalność dotychczasowa (bez Projektu)",null,null,null,null,null,null,null,{"$f":"Założenia!J28","v":""},{"$f":"Założenia!K28","v":"Uzupełnij dane"},{"$f":"Założenia!L28","v":""},{"$f":"Założenia!M28","v":""},{"$f":"Założenia!N28","v":""},{"$f":"Założenia!O28","v":""},{"$f":"Założenia!P28","v":""},{"$f":"Założenia!Q28","v":""},{"$f":"Założenia!R28","v":""},{"$f":"Założenia!S28","v":""},{"$f":"Założenia!T28","v":""},{"$f":"Założenia!U28","v":""},{"$f":"Założenia!V28","v":""},{"$f":"Założenia!W28","v":""},{"$f":"Założenia!X28","v":""},{"$f":"Założenia!Y28","v":""},{"$f":"Założenia!Z28","v":""},{"$f":"Założenia!AA28","v":""}]
[]
[null,null,null,null,null,"dane za ostatni okres:",null,null,null,"w tym otrzymane dotacje:"]
[null,"Rozliczenia międzyokresowe bierne (pasywa)",null,null,null,{"$f":"IF(ISBLANK(DaneBiezace),ROUND('Sprawozdania finansowe'!E141,0),ROUND('Sprawozdania finansowe'!F141,0))","v":0}]
[]
[null,"Rozterminowanie dotacji otrzymanych w latach poprzednich"]
[]
[]
[]
[]
[]
[null,"Razem",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K18:K22),0)","v":0},{"$f":"ROUND(SUM(L18:L22),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X18:X22),0)","v":0},{"$f":"ROUND(SUM(Y18:Y22),0)","v":0},{"$f":"ROUND(SUM(Z18:Z22),0)","v":0},0]
[]
[null,"Rozliczenia międzyokresowe bierne (pasywa) - dotacje otrzymane w latach poprzednich",null,null,null,null,null,null,null,null,{"$f":"ROUND(J15-K23,0)","v":0},{"$f":"ROUND(K25-L23,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W25-X23,0)","v":0},{"$f":"ROUND(X25-Y23,0)","v":0},{"$f":"ROUND(Y25-Z23,0)","v":0},0]
[]
[null,"Dotacje otrzymane w latach objętych prognozą"]
[]
[]
[]
[]
[]
[null,"Razem",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K28:K32),0)","v":0},{"$f":"ROUND(SUM(L28:L32),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X28:X32),0)","v":0},{"$f":"ROUND(SUM(Y28:Y32),0)","v":0},{"$f":"ROUND(SUM(Z28:Z32),0)","v":0},0]
[null,"Razem narastajaco",null,null,null,null,null,null,null,null,{"$f":"K33","v":0},{"$f":"K34+L33","v":0},{"$f":"L34+M33","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"W34+X33","v":0},{"$f":"X34+Y33","v":0},{"$f":"Y34+Z33","v":0},0]
[null,"Pozostaje do rozliczenia",null,null,null,null,null,null,null,null,{"$f":"K45","v":0},{"$f":"L45","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X45","v":0},{"$f":"Y45","v":0},{"$f":"Z45","v":0},0]
[]
[null,"Rozterminowanie dotacji otrzymanych w latach objętych prognozą"]
[null,{"$f":"IF(ISBLANK(B28),\"\",B28)","v":""}]
[null,{"$f":"IF(ISBLANK(B29),\"\",B29)","v":""}]
[null,{"$f":"IF(ISBLANK(B30),\"\",B30)","v":""}]
[null,{"$f":"IF(ISBLANK(B31),\"\",B31)","v":""}]
[null,{"$f":"IF(ISBLANK(B32),\"\",B32)","v":""}]
[null,"Razem (do Pozostałych przychodów operacyjnych)",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K38:K42),0)","v":0},{"$f":"ROUND(SUM(L38:L42),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X38:X42),0)","v":0},{"$f":"ROUND(SUM(Y38:Y42),0)","v":0},{"$f":"ROUND(SUM(Z38:Z42),0)","v":0},0]
[null,"Razem narastajaco",null,null,null,null,null,null,null,null,{"$f":"K43","v":0},{"$f":"K44+L43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y44+Z43","v":0},{"$f":"Z44+AA43","v":0}]
[null,"Pozostaje do rozliczenia",null,null,null,null,null,null,null,null,{"$f":"K34-K44","v":0},{"$f":"L34-L44","v":0},{"$f":"M34-M44","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"X34-X44","v":0},{"$f":"Y34-Y44","v":0},{"$f":"Z34-Z44","v":0},0]
[]
[null,"Pozostałe przychody operacyjne - dotacje",null,null,null,null,null,null,null,null,{"$f":"K12","v":"Uzupełnij dane"},"","","","","","","","","","","","",{"$f":"X12","v":""},{"$f":"Y12","v":""},{"$f":"Z12","v":""},""]
[null," - otrzymane w latach poprzednich",null,null,null,null,null,null,null,null,{"$f":"K23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X23","v":0},{"$f":"Y23","v":0},{"$f":"Z23","v":0},0]
[null," - otrzymane w latach objętych prognozą",null,null,null,null,null,null,null,null,{"$f":"K43","v":0},{"$f":"L43","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X43","v":0},{"$f":"Y43","v":0},{"$f":"Z43","v":0},0]
[null,"Razem",null,null,null,null,null,null,null,null,{"$f":"SUM(K48:K49)","v":0},{"$f":"SUM(L48:L49)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X48:X49)","v":0},{"$f":"SUM(Y48:Y49)","v":0},{"$f":"SUM(Z48:Z49)","v":0},0]
[]
[]
[null,"Rozliczenia międzyokresowe bierne (pasywa)",null,null,null,null,null,null,null,null,{"$f":"K12","v":"Uzupełnij dane"},"","","","","","","","","","","","",{"$f":"X12","v":""},{"$f":"Y12","v":""},{"$f":"Z12","v":""},""]
[null," - otrzymane w latach poprzednich",null,null,null,null,null,null,null,null,{"$f":"K25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X25","v":0},{"$f":"Y25","v":0},{"$f":"Z25","v":0},0]
[null," - otrzymane w latach objętych prognozą",null,null,null,null,null,null,null,null,{"$f":"K34-K44","v":0},{"$f":"L34-L44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X34-X44","v":0},{"$f":"Y34-Y44","v":0},{"$f":"Z34-Z44","v":0},0]
[null,"Razem",null,null,null,null,null,null,null,null,{"$f":"K54+K55","v":0},{"$f":"L54+L55","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X54+X55","v":0},{"$f":"Y54+Y55","v":0},{"$f":"Z54+Z55","v":0},0]
[]
[]
[null,"Projekt",null,null,null,null,null,null,null,null,{"$f":"K12","v":"Uzupełnij dane"},"","","","","","","","","","","","",{"$f":"X12","v":""},{"$f":"Y12","v":""},{"$f":"Z12","v":""},""]
[]
[null,"koszty zakończonych prac rozwojowych","wartość netto","rok i miesiąc zakończenia","dofinansowanie %","dofinansowanie PLN","dotacja do amortyzacji"]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B195),\"\",'Środki trwałe'!B195)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D195),\"\",'Środki trwałe'!D195)","v":0},{"$f":"IF(ISBLANK('Środki trwałe'!E195),\"\",'Środki trwałe'!E195)","v":""},{"$f":"IFERROR(ROUND(F62/C62,3),0)","v":0},{"$f":"MAX('Koszty operacyjne'!K1406:AA1406)","v":0},null,null,null,{"$f":"'Środki trwałe'!C195","v":""},{"$f":"IFERROR(ROUND(IF(AND(YEAR($D62)=LataProjekcji,$F62>0),$F62,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(IF(AND(YEAR($D62)=LataProjekcji,$F62>0),$F62,0),0),0)","v":0},0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B196),\"\",'Środki trwałe'!B196)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D196),\"\",'Środki trwałe'!D196)","v":0},{"$f":"IF(ISBLANK('Środki trwałe'!E196),\"\",'Środki trwałe'!E196)","v":""},{"$f":"IF(AND('Środki trwałe'!F1119=\"tak\",'Środki trwałe'!G1119=\"nie\"),'Środki trwałe'!H1119,0)","v":0},{"$f":"IFERROR(IF(E63=0,0,ROUND(E63*C63,0)),0)","v":0},null,null,null,{"$f":"'Środki trwałe'!C196","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B197),\"\",'Środki trwałe'!B197)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D197),\"\",'Środki trwałe'!D197)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E197),\"\",'Środki trwałe'!E197)","v":""},{"$f":"IF(AND('Środki trwałe'!F197=\"tak\",'Środki trwałe'!G197=\"nie\"),'Środki trwałe'!H197,0)","v":0},{"$f":"IFERROR(IF(E64=0,0,ROUND(E64*C64,0)),0)","v":0},{"$f":"IF(AND('Środki trwałe'!F197=\"tak\",'Środki trwałe'!G197=\"tak\"),'Środki trwałe'!I197,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C197),\"\",'Środki trwałe'!C197)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B198),\"\",'Środki trwałe'!B198)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D198),\"\",'Środki trwałe'!D198)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E198),\"\",'Środki trwałe'!E198)","v":""},{"$f":"IF(AND('Środki trwałe'!F198=\"tak\",'Środki trwałe'!G198=\"nie\"),'Środki trwałe'!H198,0)","v":0},{"$f":"IFERROR(IF(E65=0,0,ROUND(E65*C65,0)),0)","v":0},{"$f":"IF(AND('Środki trwałe'!F198=\"tak\",'Środki trwałe'!G198=\"tak\"),'Środki trwałe'!I198,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C198),\"\",'Środki trwałe'!C198)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B199),\"\",'Środki trwałe'!B199)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D199),\"\",'Środki trwałe'!D199)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E199),\"\",'Środki trwałe'!E199)","v":""},{"$f":"IF(AND('Środki trwałe'!F199=\"tak\",'Środki trwałe'!G199=\"nie\"),'Środki trwałe'!H199,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F199=\"tak\",'Środki trwałe'!G199=\"tak\"),'Środki trwałe'!I199,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C199),\"\",'Środki trwałe'!C199)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B200),\"\",'Środki trwałe'!B200)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D200),\"\",'Środki trwałe'!D200)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E200),\"\",'Środki trwałe'!E200)","v":""},{"$f":"IF(AND('Środki trwałe'!F200=\"tak\",'Środki trwałe'!G200=\"nie\"),'Środki trwałe'!H200,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F200=\"tak\",'Środki trwałe'!G200=\"tak\"),'Środki trwałe'!I200,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C200),\"\",'Środki trwałe'!C200)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B201),\"\",'Środki trwałe'!B201)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D201),\"\",'Środki trwałe'!D201)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E201),\"\",'Środki trwałe'!E201)","v":""},{"$f":"IF(AND('Środki trwałe'!F201=\"tak\",'Środki trwałe'!G201=\"nie\"),'Środki trwałe'!H201,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F201=\"tak\",'Środki trwałe'!G201=\"tak\"),'Środki trwałe'!I201,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C201),\"\",'Środki trwałe'!C201)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B202),\"\",'Środki trwałe'!B202)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D202),\"\",'Środki trwałe'!D202)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E202),\"\",'Środki trwałe'!E202)","v":""},{"$f":"IF(AND('Środki trwałe'!F202=\"tak\",'Środki trwałe'!G202=\"nie\"),'Środki trwałe'!H202,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F202=\"tak\",'Środki trwałe'!G202=\"tak\"),'Środki trwałe'!I202,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C202),\"\",'Środki trwałe'!C202)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B203),\"\",'Środki trwałe'!B203)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D203),\"\",'Środki trwałe'!D203)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E203),\"\",'Środki trwałe'!E203)","v":""},{"$f":"IF(AND('Środki trwałe'!F203=\"tak\",'Środki trwałe'!G203=\"nie\"),'Środki trwałe'!H203,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F203=\"tak\",'Środki trwałe'!G203=\"tak\"),'Środki trwałe'!I203,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C203),\"\",'Środki trwałe'!C203)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B204),\"\",'Środki trwałe'!B204)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D204),\"\",'Środki trwałe'!D204)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E204),\"\",'Środki trwałe'!E204)","v":""},{"$f":"IF(AND('Środki trwałe'!F204=\"tak\",'Środki trwałe'!G204=\"nie\"),'Środki trwałe'!H204,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F204=\"tak\",'Środki trwałe'!G204=\"tak\"),'Środki trwałe'!I204,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C204),\"\",'Środki trwałe'!C204)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B205),\"\",'Środki trwałe'!B205)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D205),\"\",'Środki trwałe'!D205)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E205),\"\",'Środki trwałe'!E205)","v":""},{"$f":"IF(AND('Środki trwałe'!F205=\"tak\",'Środki trwałe'!G205=\"nie\"),'Środki trwałe'!H205,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F205=\"tak\",'Środki trwałe'!G205=\"tak\"),'Środki trwałe'!I205,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C205),\"\",'Środki trwałe'!C205)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B206),\"\",'Środki trwałe'!B206)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D206),\"\",'Środki trwałe'!D206)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E206),\"\",'Środki trwałe'!E206)","v":""},{"$f":"IF(AND('Środki trwałe'!F206=\"tak\",'Środki trwałe'!G206=\"nie\"),'Środki trwałe'!H206,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F206=\"tak\",'Środki trwałe'!G206=\"tak\"),'Środki trwałe'!I206,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C206),\"\",'Środki trwałe'!C206)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B207),\"\",'Środki trwałe'!B207)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D207),\"\",'Środki trwałe'!D207)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E207),\"\",'Środki trwałe'!E207)","v":""},{"$f":"IF(AND('Środki trwałe'!F207=\"tak\",'Środki trwałe'!G207=\"nie\"),'Środki trwałe'!H207,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F207=\"tak\",'Środki trwałe'!G207=\"tak\"),'Środki trwałe'!I207,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C207),\"\",'Środki trwałe'!C207)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B208),\"\",'Środki trwałe'!B208)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D208),\"\",'Środki trwałe'!D208)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E208),\"\",'Środki trwałe'!E208)","v":""},{"$f":"IF(AND('Środki trwałe'!F208=\"tak\",'Środki trwałe'!G208=\"nie\"),'Środki trwałe'!H208,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F208=\"tak\",'Środki trwałe'!G208=\"tak\"),'Środki trwałe'!I208,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C208),\"\",'Środki trwałe'!C208)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B209),\"\",'Środki trwałe'!B209)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D209),\"\",'Środki trwałe'!D209)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E209),\"\",'Środki trwałe'!E209)","v":""},{"$f":"IF(AND('Środki trwałe'!F209=\"tak\",'Środki trwałe'!G209=\"nie\"),'Środki trwałe'!H209,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F209=\"tak\",'Środki trwałe'!G209=\"tak\"),'Środki trwałe'!I209,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C209),\"\",'Środki trwałe'!C209)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B210),\"\",'Środki trwałe'!B210)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D210),\"\",'Środki trwałe'!D210)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E210),\"\",'Środki trwałe'!E210)","v":""},{"$f":"IF(AND('Środki trwałe'!F210=\"tak\",'Środki trwałe'!G210=\"nie\"),'Środki trwałe'!H210,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F210=\"tak\",'Środki trwałe'!G210=\"tak\"),'Środki trwałe'!I210,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C210),\"\",'Środki trwałe'!C210)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B211),\"\",'Środki trwałe'!B211)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D211),\"\",'Środki trwałe'!D211)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E211),\"\",'Środki trwałe'!E211)","v":""},{"$f":"IF(AND('Środki trwałe'!F211=\"tak\",'Środki trwałe'!G211=\"nie\"),'Środki trwałe'!H211,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F211=\"tak\",'Środki trwałe'!G211=\"tak\"),'Środki trwałe'!I211,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C211),\"\",'Środki trwałe'!C211)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(IF(AND(YEAR($D78)=LataProjekcji,$F78>0),$F78,0),0),0)","v":0},{"$f":"IFERROR(ROUND(IF(AND(YEAR($D78)=LataProjekcji,$F78>0),$F78,0),0),0)","v":0},{"$f":"IFERROR(ROUND(IF(AND(YEAR($D78)=LataProjekcji,$F78>0),$F78,0),0),0)","v":0},{"$f":"IFERROR(ROUND(IF(AND(YEAR($D78)=LataProjekcji,$F78>0),$F78,0),0),0)","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B212),\"\",'Środki trwałe'!B212)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D212),\"\",'Środki trwałe'!D212)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E212),\"\",'Środki trwałe'!E212)","v":""},{"$f":"IF(AND('Środki trwałe'!F212=\"tak\",'Środki trwałe'!G212=\"nie\"),'Środki trwałe'!H212,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F212=\"tak\",'Środki trwałe'!G212=\"tak\"),'Środki trwałe'!I212,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C212),\"\",'Środki trwałe'!C212)","v":""},0,0,0,{"$f":"IFERROR(ROUND(IF(AND(YEAR($D79)=LataProjekcji,$F79>0),$F79,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B213),\"\",'Środki trwałe'!B213)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D213),\"\",'Środki trwałe'!D213)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E213),\"\",'Środki trwałe'!E213)","v":""},{"$f":"IF(AND('Środki trwałe'!F213=\"tak\",'Środki trwałe'!G213=\"nie\"),'Środki trwałe'!H213,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F213=\"tak\",'Środki trwałe'!G213=\"tak\"),'Środki trwałe'!I213,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C213),\"\",'Środki trwałe'!C213)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B214),\"\",'Środki trwałe'!B214)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D214),\"\",'Środki trwałe'!D214)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E214),\"\",'Środki trwałe'!E214)","v":""},{"$f":"IF(AND('Środki trwałe'!F214=\"tak\",'Środki trwałe'!G214=\"nie\"),'Środki trwałe'!H214,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F214=\"tak\",'Środki trwałe'!G214=\"tak\"),'Środki trwałe'!I214,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C214),\"\",'Środki trwałe'!C214)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B215),\"\",'Środki trwałe'!B215)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D215),\"\",'Środki trwałe'!D215)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E215),\"\",'Środki trwałe'!E215)","v":""},{"$f":"IF(AND('Środki trwałe'!F215=\"tak\",'Środki trwałe'!G215=\"nie\"),'Środki trwałe'!H215,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F215=\"tak\",'Środki trwałe'!G215=\"tak\"),'Środki trwałe'!I215,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C215),\"\",'Środki trwałe'!C215)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B216),\"\",'Środki trwałe'!B216)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D216),\"\",'Środki trwałe'!D216)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E216),\"\",'Środki trwałe'!E216)","v":""},{"$f":"IF(AND('Środki trwałe'!F216=\"tak\",'Środki trwałe'!G216=\"nie\"),'Środki trwałe'!H216,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F216=\"tak\",'Środki trwałe'!G216=\"tak\"),'Środki trwałe'!I216,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C216),\"\",'Środki trwałe'!C216)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(IF(AND(YEAR($D83)=LataProjekcji,$F83>0),$F83,0),0),0)","v":0},{"$f":"IFERROR(ROUND(IF(AND(YEAR($D83)=LataProjekcji,$F83>0),$F83,0),0),0)","v":0},0,0]
[null,"Razem",{"$f":"SUM(C62:C83)","v":0},null,null,{"$f":"SUM(F62:F83)","v":0},null,null,null,null,{"$f":"ROUND(SUM(K62:K83),0)","v":0},{"$f":"ROUND(SUM(L62:L83),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X62:X83),0)","v":0},{"$f":"ROUND(SUM(Y62:Y83),0)","v":0},{"$f":"ROUND(SUM(Z62:Z83),0)","v":0},0]
[null,"     - dotacja w okresie (pozostałe przychody)",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K348+K355+K362+K369+K495+K376+K383+K390+K397+K404+K411+K418+K425+K432+K439+K446+K453+K460+K467+K474+K481+K488,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(X348+X355+X362+X369+X495+X376+X383+X390+X397+X404+X411+X418+X425+X432+X439+X446+X453+X460+X467+X474+X481+X488,0),0)","v":0},0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(Z348+Z355+Z362+Z369+Z495+Z376+Z383+Z390+Z397+Z404+Z411+Z418+Z425+Z432+Z439+Z446+Z453+Z460+Z467+Z474+Z481+Z488,0),0)","v":0},0]
[null,"     - dotacja narastająco",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K349+K356+K363+K370+K496+K377+K384+K391+K398+K405+K412+K419+K426+K433+K440+K447+K454+K461+K468+K475+K482+K489,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(Z349+Z356+Z363+Z370+Z496+Z377+Z384+Z391+Z398+Z405+Z412+Z419+Z426+Z433+Z440+Z447+Z454+Z461+Z468+Z475+Z482+Z489,0),0)","v":0},0]
[null,"     - dotacja do amortyzacji",null,null,null,null,null,null,null,null,{"$f":"'Środki trwałe'!K265","v":0},{"$f":"'Środki trwałe'!L265","v":0},{"$f":"'Środki trwałe'!M265","v":0},{"$f":"'Środki trwałe'!N265","v":0},{"$f":"'Środki trwałe'!O265","v":0},{"$f":"'Środki trwałe'!P265","v":0},{"$f":"'Środki trwałe'!Q265","v":0},{"$f":"'Środki trwałe'!R265","v":0},{"$f":"'Środki trwałe'!S265","v":0},{"$f":"'Środki trwałe'!T265","v":0},{"$f":"'Środki trwałe'!U265","v":0},{"$f":"'Środki trwałe'!V265","v":0},{"$f":"'Środki trwałe'!W265","v":0},{"$f":"'Środki trwałe'!X265","v":0},{"$f":"'Środki trwałe'!Y265","v":0},{"$f":"'Środki trwałe'!Z265","v":0},{"$f":"'Środki trwałe'!AA265","v":0}]
[null,"     - rozliczenia międzyokresowe bierne",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(K350+K357+K364+K371+K497+K378+K385+K392+K399+K406+K413+K420+K427+K434+K441+K448+K455+K462+K469+K476+K483+K490,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(X350+X357+X364+X371+X497+X378+X385+X392+X399+X406+X413+X420+X427+X434+X441+X448+X455+X462+X469+X476+X483+X490,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Y350+Y357+Y364+Y371+Y497+Y378+Y385+Y392+Y399+Y406+Y413+Y420+Y427+Y434+Y441+Y448+Y455+Y462+Y469+Y476+Y483+Y490,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(Z350+Z357+Z364+Z371+Z497+Z378+Z385+Z392+Z399+Z406+Z413+Z420+Z427+Z434+Z441+Z448+Z455+Z462+Z469+Z476+Z483+Z490,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(AA350+AA357+AA364+AA371+AA497+AA378+AA385+AA392+AA399+AA406+AA413+AA420+AA427+AA434+AA441+AA448+AA455+AA462+AA469+AA476+AA483+AA490,0),0)","v":0}]
[]
[]
[null,"inne wartości niematerialne i prawne","wartość netto","rok i miesiąc zakupu","dofinansowanie %","dofinansowanie PLN","dotacja do amortyzacji",null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B269),\"\",'Środki trwałe'!B269)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D269),\"\",'Środki trwałe'!D269)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E269),\"\",'Środki trwałe'!E269)","v":""},{"$f":"IF(AND('Środki trwałe'!F269=\"tak\",'Środki trwałe'!G269=\"nie\"),'Środki trwałe'!H269,0)","v":0},{"$f":"IFERROR(IF(E92=0,0,ROUND(E92*C92,0)),0)","v":0},{"$f":"IF(AND('Środki trwałe'!F269=\"tak\",'Środki trwałe'!G269=\"tak\"),'Środki trwałe'!I269,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C269),\"\",'Środki trwałe'!C269)","v":""},{"$f":"IFERROR(ROUND(IF(AND(YEAR($D92)=LataProjekcji,$F92>0),$F92,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B270),\"\",'Środki trwałe'!B270)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D270),\"\",'Środki trwałe'!D270)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E270),\"\",'Środki trwałe'!E270)","v":""},{"$f":"IF(AND('Środki trwałe'!F270=\"tak\",'Środki trwałe'!G270=\"nie\"),'Środki trwałe'!H270,0)","v":0},{"$f":"IFERROR(IF(E93=0,0,ROUND(E93*C93,0)),0)","v":0},{"$f":"IF(AND('Środki trwałe'!F270=\"tak\",'Środki trwałe'!G270=\"tak\"),'Środki trwałe'!I270,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C270),\"\",'Środki trwałe'!C270)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B271),\"\",'Środki trwałe'!B271)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D271),\"\",'Środki trwałe'!D271)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E271),\"\",'Środki trwałe'!E271)","v":""},{"$f":"IF(AND('Środki trwałe'!F271=\"tak\",'Środki trwałe'!G271=\"nie\"),'Środki trwałe'!H271,0)","v":0},{"$f":"IFERROR(IF(E94=0,0,ROUND(E94*C94,0)),0)","v":0},{"$f":"IF(AND('Środki trwałe'!F271=\"tak\",'Środki trwałe'!G271=\"tak\"),'Środki trwałe'!I271,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C271),\"\",'Środki trwałe'!C271)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B272),\"\",'Środki trwałe'!B272)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D272),\"\",'Środki trwałe'!D272)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E272),\"\",'Środki trwałe'!E272)","v":""},{"$f":"IF(AND('Środki trwałe'!F272=\"tak\",'Środki trwałe'!G272=\"nie\"),'Środki trwałe'!H272,0)","v":0},{"$f":"IFERROR(IF(E95=0,0,ROUND(E95*C95,0)),0)","v":0},{"$f":"IF(AND('Środki trwałe'!F272=\"tak\",'Środki trwałe'!G272=\"tak\"),'Środki trwałe'!I272,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C272),\"\",'Środki trwałe'!C272)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B273),\"\",'Środki trwałe'!B273)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D273),\"\",'Środki trwałe'!D273)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E273),\"\",'Środki trwałe'!E273)","v":""},{"$f":"IF(AND('Środki trwałe'!F273=\"tak\",'Środki trwałe'!G273=\"nie\"),'Środki trwałe'!H273,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F273=\"tak\",'Środki trwałe'!G273=\"tak\"),'Środki trwałe'!I273,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C273),\"\",'Środki trwałe'!C273)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B274),\"\",'Środki trwałe'!B274)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D274),\"\",'Środki trwałe'!D274)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E274),\"\",'Środki trwałe'!E274)","v":""},{"$f":"IF(AND('Środki trwałe'!F274=\"tak\",'Środki trwałe'!G274=\"nie\"),'Środki trwałe'!H274,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F274=\"tak\",'Środki trwałe'!G274=\"tak\"),'Środki trwałe'!I274,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C274),\"\",'Środki trwałe'!C274)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B275),\"\",'Środki trwałe'!B275)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D275),\"\",'Środki trwałe'!D275)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E275),\"\",'Środki trwałe'!E275)","v":""},{"$f":"IF(AND('Środki trwałe'!F275=\"tak\",'Środki trwałe'!G275=\"nie\"),'Środki trwałe'!H275,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F275=\"tak\",'Środki trwałe'!G275=\"tak\"),'Środki trwałe'!I275,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C275),\"\",'Środki trwałe'!C275)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B276),\"\",'Środki trwałe'!B276)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D276),\"\",'Środki trwałe'!D276)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E276),\"\",'Środki trwałe'!E276)","v":""},{"$f":"IF(AND('Środki trwałe'!F276=\"tak\",'Środki trwałe'!G276=\"nie\"),'Środki trwałe'!H276,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F276=\"tak\",'Środki trwałe'!G276=\"tak\"),'Środki trwałe'!I276,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C276),\"\",'Środki trwałe'!C276)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(IF(AND(YEAR($D99)=LataProjekcji,$F99>0),$F99,0),0),0)","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B277),\"\",'Środki trwałe'!B277)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D277),\"\",'Środki trwałe'!D277)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E277),\"\",'Środki trwałe'!E277)","v":""},{"$f":"IF(AND('Środki trwałe'!F277=\"tak\",'Środki trwałe'!G277=\"nie\"),'Środki trwałe'!H277,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F277=\"tak\",'Środki trwałe'!G277=\"tak\"),'Środki trwałe'!I277,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C277),\"\",'Środki trwałe'!C277)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B278),\"\",'Środki trwałe'!B278)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D278),\"\",'Środki trwałe'!D278)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E278),\"\",'Środki trwałe'!E278)","v":""},{"$f":"IF(AND('Środki trwałe'!F278=\"tak\",'Środki trwałe'!G278=\"nie\"),'Środki trwałe'!H278,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F278=\"tak\",'Środki trwałe'!G278=\"tak\"),'Środki trwałe'!I278,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C278),\"\",'Środki trwałe'!C278)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B279),\"\",'Środki trwałe'!B279)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D279),\"\",'Środki trwałe'!D279)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E279),\"\",'Środki trwałe'!E279)","v":""},{"$f":"IF(AND('Środki trwałe'!F279=\"tak\",'Środki trwałe'!G279=\"nie\"),'Środki trwałe'!H279,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F279=\"tak\",'Środki trwałe'!G279=\"tak\"),'Środki trwałe'!I279,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C279),\"\",'Środki trwałe'!C279)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B280),\"\",'Środki trwałe'!B280)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D280),\"\",'Środki trwałe'!D280)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E280),\"\",'Środki trwałe'!E280)","v":""},{"$f":"IF(AND('Środki trwałe'!F280=\"tak\",'Środki trwałe'!G280=\"nie\"),'Środki trwałe'!H280,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F280=\"tak\",'Środki trwałe'!G280=\"tak\"),'Środki trwałe'!I280,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C280),\"\",'Środki trwałe'!C280)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B281),\"\",'Środki trwałe'!B281)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D281),\"\",'Środki trwałe'!D281)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E281),\"\",'Środki trwałe'!E281)","v":""},{"$f":"IF(AND('Środki trwałe'!F281=\"tak\",'Środki trwałe'!G281=\"nie\"),'Środki trwałe'!H281,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F281=\"tak\",'Środki trwałe'!G281=\"tak\"),'Środki trwałe'!I281,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C281),\"\",'Środki trwałe'!C281)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B282),\"\",'Środki trwałe'!B282)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D282),\"\",'Środki trwałe'!D282)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E282),\"\",'Środki trwałe'!E282)","v":""},{"$f":"IF(AND('Środki trwałe'!F282=\"tak\",'Środki trwałe'!G282=\"nie\"),'Środki trwałe'!H282,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F282=\"tak\",'Środki trwałe'!G282=\"tak\"),'Środki trwałe'!I282,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C282),\"\",'Środki trwałe'!C282)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B283),\"\",'Środki trwałe'!B283)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D283),\"\",'Środki trwałe'!D283)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E283),\"\",'Środki trwałe'!E283)","v":""},{"$f":"IF(AND('Środki trwałe'!F283=\"tak\",'Środki trwałe'!G283=\"nie\"),'Środki trwałe'!H283,0)","v":0},{"$f":"IFERROR(IF(E106=0,0,ROUND(E106*C106,0)),0)","v":0},{"$f":"IF(AND('Środki trwałe'!F283=\"tak\",'Środki trwałe'!G283=\"tak\"),'Środki trwałe'!I283,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C283),\"\",'Środki trwałe'!C283)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Razem",{"$f":"SUM(C92:C106)","v":0},null,null,{"$f":"SUM(F92:F106)","v":0},{"$f":"SUM(G92:G106)","v":0},null,null,null,{"$f":"ROUND(SUM(K92:K106),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X92:X106),0)","v":0},{"$f":"ROUND(SUM(Y92:Y106),0)","v":0},{"$f":"ROUND(SUM(Z92:Z106),0)","v":0},0]
[null,"     - dotacja w okresie (pozostałe przychody)",null,null,null,null,null,null,null,null,{"$f":"ROUND(K505+K512+K519+K526+K603+K596+K589+K582+K575+K568+K561+K554+K547+K540+K533,0)","v":0},{"$f":"ROUND(L505+L512+L519+L526+L603+L596+L589+L582+L575+L568+L561+L554+L547+L540+L533,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X505+X512+X519+X526+X603+X596+X589+X582+X575+X568+X561+X554+X547+X540+X533,0)","v":0},0,{"$f":"ROUND(Z505+Z512+Z519+Z526+Z603+Z596+Z589+Z582+Z575+Z568+Z561+Z554+Z547+Z540+Z533,0)","v":0},0]
[null,"     - dotacja narastająco",null,null,null,null,null,null,null,null,{"$f":"ROUND(K506+K513+K520+K527+K604+K597+K590+K583+K576+K569+K562+K555+K548+K541+K534,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z506+Z513+Z520+Z527+Z604+Z597+Z590+Z583+Z576+Z569+Z562+Z555+Z548+Z541+Z534,0)","v":0},0]
[null,"     - dotacja do amortyzacji",null,null,null,null,null,null,null,null,{"$f":"'Środki trwałe'!K322","v":0},{"$f":"'Środki trwałe'!L322","v":0},{"$f":"'Środki trwałe'!M322","v":0},{"$f":"'Środki trwałe'!N322","v":0},{"$f":"'Środki trwałe'!O322","v":0},{"$f":"'Środki trwałe'!P322","v":0},{"$f":"'Środki trwałe'!Q322","v":0},{"$f":"'Środki trwałe'!R322","v":0},{"$f":"'Środki trwałe'!S322","v":0},{"$f":"'Środki trwałe'!T322","v":0},{"$f":"'Środki trwałe'!U322","v":0},{"$f":"'Środki trwałe'!V322","v":0},{"$f":"'Środki trwałe'!W322","v":0},{"$f":"'Środki trwałe'!X322","v":0},{"$f":"'Środki trwałe'!Y322","v":0},{"$f":"'Środki trwałe'!Z322","v":0},{"$f":"'Środki trwałe'!AA322","v":0}]
[null,"     - rozliczenia międzyokresowe bierne",null,null,null,null,null,null,null,null,{"$f":"ROUND(K507+K514+K521+K528+K605+K535+K542+K549+K556+K563+K570+K577+K584+K591+K598,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X507+X514+X521+X528+X605+X535+X542+X549+X556+X563+X570+X577+X584+X591+X598,0)","v":0},{"$f":"ROUND(Y507+Y514+Y521+Y528+Y605+Y535+Y542+Y549+Y556+Y563+Y570+Y577+Y584+Y591+Y598,0)","v":0},{"$f":"ROUND(Z507+Z514+Z521+Z528+Z605+Z535+Z542+Z549+Z556+Z563+Z570+Z577+Z584+Z591+Z598,0)","v":0},0]
[]
[]
[null,"grunty","wartość netto","rok i miesiąc zakupu","dofinansowanie %","dofinansowanie PLN","dotacja do amortyzacji",null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B326),\"\",'Środki trwałe'!B326)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D326),\"\",'Środki trwałe'!D326)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E326),\"\",'Środki trwałe'!E326)","v":""},{"$f":"IF(AND('Środki trwałe'!F326=\"tak\",'Środki trwałe'!G326=\"nie\"),'Środki trwałe'!H326,0)","v":0},{"$f":"IFERROR(IF(E115=0,0,ROUND(E115*C115,0)),0)","v":0},{"$f":"IF(AND('Środki trwałe'!F326=\"tak\",'Środki trwałe'!G326=\"tak\"),'Środki trwałe'!I326,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C326),\"\",'Środki trwałe'!C326)","v":""},{"$f":"IFERROR(ROUND(IF(AND(YEAR($D115)=LataProjekcji,$F115>0),$F115,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B327),\"\",'Środki trwałe'!B327)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D327),\"\",'Środki trwałe'!D327)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E327),\"\",'Środki trwałe'!E327)","v":""},{"$f":"IF(AND('Środki trwałe'!F327=\"tak\",'Środki trwałe'!G327=\"nie\"),'Środki trwałe'!H327,0)","v":0},{"$f":"IFERROR(IF(E116=0,0,ROUND(E116*C116,0)),0)","v":0},{"$f":"IF(AND('Środki trwałe'!F327=\"tak\",'Środki trwałe'!G327=\"tak\"),'Środki trwałe'!I327,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C327),\"\",'Środki trwałe'!C327)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B328),\"\",'Środki trwałe'!B328)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D328),\"\",'Środki trwałe'!D328)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E328),\"\",'Środki trwałe'!E328)","v":""},{"$f":"IF(AND('Środki trwałe'!F328=\"tak\",'Środki trwałe'!G328=\"nie\"),'Środki trwałe'!H328,0)","v":0},{"$f":"IFERROR(IF(E117=0,0,ROUND(E117*C117,0)),0)","v":0},{"$f":"IF(AND('Środki trwałe'!F328=\"tak\",'Środki trwałe'!G328=\"tak\"),'Środki trwałe'!I328,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C328),\"\",'Środki trwałe'!C328)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B329),\"\",'Środki trwałe'!B329)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D329),\"\",'Środki trwałe'!D329)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E329),\"\",'Środki trwałe'!E329)","v":""},{"$f":"IF(AND('Środki trwałe'!F329=\"tak\",'Środki trwałe'!G329=\"nie\"),'Środki trwałe'!H329,0)","v":0},{"$f":"IFERROR(IF(E118=0,0,ROUND(E118*C118,0)),0)","v":0},{"$f":"IF(AND('Środki trwałe'!F329=\"tak\",'Środki trwałe'!G329=\"tak\"),'Środki trwałe'!I329,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C329),\"\",'Środki trwałe'!C329)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B330),\"\",'Środki trwałe'!B330)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D330),\"\",'Środki trwałe'!D330)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E330),\"\",'Środki trwałe'!E330)","v":""},{"$f":"IF(AND('Środki trwałe'!F330=\"tak\",'Środki trwałe'!G330=\"nie\"),'Środki trwałe'!H330,0)","v":0},{"$f":"IFERROR(IF(E119=0,0,ROUND(E119*C119,0)),0)","v":0},{"$f":"IF(AND('Środki trwałe'!F330=\"tak\",'Środki trwałe'!G330=\"tak\"),'Środki trwałe'!I330,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C330),\"\",'Środki trwałe'!C330)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Razem",{"$f":"SUM(C115:C119)","v":0},null,null,{"$f":"SUM(F115:F119)","v":0},{"$f":"SUM(G115:G119)","v":0},null,null,null,{"$f":"ROUND(SUM(K115:K119),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X115:X119),0)","v":0},{"$f":"ROUND(SUM(Y115:Y119),0)","v":0},{"$f":"ROUND(SUM(Z115:Z119),0)","v":0},0]
[null,"     - dotacja w okresie (pozostałe przychody)",null,null,null,null,null,null,null,null,{"$f":"ROUND(K613+K620+K627+K634+K641,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X613+X620+X627+X634+X641,0)","v":0},0,{"$f":"ROUND(Z613+Z620+Z627+Z634+Z641,0)","v":0},0]
[null,"     - dotacja narastająco",null,null,null,null,null,null,null,null,{"$f":"ROUND(K614+K621+K628+K635+K642,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z614+Z621+Z628+Z635+Z642,0)","v":0},0]
[null,"     - dotacja do amortyzacji",null,null,null,null,null,null,null,null,{"$f":"'Środki trwałe'!K349","v":0},{"$f":"'Środki trwałe'!L349","v":0},{"$f":"'Środki trwałe'!M349","v":0},{"$f":"'Środki trwałe'!N349","v":0},{"$f":"'Środki trwałe'!O349","v":0},{"$f":"'Środki trwałe'!P349","v":0},{"$f":"'Środki trwałe'!Q349","v":0},{"$f":"'Środki trwałe'!R349","v":0},{"$f":"'Środki trwałe'!S349","v":0},{"$f":"'Środki trwałe'!T349","v":0},{"$f":"'Środki trwałe'!U349","v":0},{"$f":"'Środki trwałe'!V349","v":0},{"$f":"'Środki trwałe'!W349","v":0},{"$f":"'Środki trwałe'!X349","v":0},{"$f":"'Środki trwałe'!Y349","v":0},{"$f":"'Środki trwałe'!Z349","v":0},{"$f":"'Środki trwałe'!AA349","v":0}]
[null,"     - rozliczenia międzyokresowe bierne",null,null,null,null,null,null,null,null,{"$f":"ROUND(K615+K622+K629+K636+K643,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X615+X622+X629+X636+X643,0)","v":0},{"$f":"ROUND(Y615+Y622+Y629+Y636+Y643,0)","v":0},{"$f":"ROUND(Z615+Z622+Z629+Z636+Z643,0)","v":0},0]
[]
[]
[null,"budynki i budowle ","wartość netto","rok i miesiąc zakupu","dofinansowanie %","dofinansowanie PLN","dotacja do amortyzacji",null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B353),\"\",'Środki trwałe'!B353)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D353),\"\",'Środki trwałe'!D353)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E353),\"\",'Środki trwałe'!E353)","v":""},{"$f":"IF(AND('Środki trwałe'!F353=\"tak\",'Środki trwałe'!G353=\"nie\"),'Środki trwałe'!H353,0)","v":0},{"$f":"IFERROR(IF(E128=0,0,ROUND(E128*C128,0)),0)","v":0},{"$f":"IF(AND('Środki trwałe'!F353=\"tak\",'Środki trwałe'!G353=\"tak\"),'Środki trwałe'!I353,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C353),\"\",'Środki trwałe'!C353)","v":""},{"$f":"IFERROR(ROUND(IF(AND(YEAR($D128)=LataProjekcji,$F128>0),$F128,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B354),\"\",'Środki trwałe'!B354)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D354),\"\",'Środki trwałe'!D354)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E354),\"\",'Środki trwałe'!E354)","v":""},{"$f":"IF(AND('Środki trwałe'!F354=\"tak\",'Środki trwałe'!G354=\"nie\"),'Środki trwałe'!H354,0)","v":0},{"$f":"IFERROR(IF(E129=0,0,ROUND(E129*C129,0)),0)","v":0},{"$f":"IF(AND('Środki trwałe'!F354=\"tak\",'Środki trwałe'!G354=\"tak\"),'Środki trwałe'!I354,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C354),\"\",'Środki trwałe'!C354)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B355),\"\",'Środki trwałe'!B355)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D355),\"\",'Środki trwałe'!D355)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E355),\"\",'Środki trwałe'!E355)","v":""},{"$f":"IF(AND('Środki trwałe'!F355=\"tak\",'Środki trwałe'!G355=\"nie\"),'Środki trwałe'!H355,0)","v":0},{"$f":"IFERROR(IF(E130=0,0,ROUND(E130*C130,0)),0)","v":0},{"$f":"IF(AND('Środki trwałe'!F355=\"tak\",'Środki trwałe'!G355=\"tak\"),'Środki trwałe'!I355,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C355),\"\",'Środki trwałe'!C355)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B356),\"\",'Środki trwałe'!B356)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D356),\"\",'Środki trwałe'!D356)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E356),\"\",'Środki trwałe'!E356)","v":""},{"$f":"IF(AND('Środki trwałe'!F356=\"tak\",'Środki trwałe'!G356=\"nie\"),'Środki trwałe'!H356,0)","v":0},{"$f":"IFERROR(IF(E131=0,0,ROUND(E131*C131,0)),0)","v":0},{"$f":"IF(AND('Środki trwałe'!F356=\"tak\",'Środki trwałe'!G356=\"tak\"),'Środki trwałe'!I356,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C356),\"\",'Środki trwałe'!C356)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B357),\"\",'Środki trwałe'!B357)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D357),\"\",'Środki trwałe'!D357)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E357),\"\",'Środki trwałe'!E357)","v":""},{"$f":"IF(AND('Środki trwałe'!F357=\"tak\",'Środki trwałe'!G357=\"nie\"),'Środki trwałe'!H357,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F357=\"tak\",'Środki trwałe'!G357=\"tak\"),'Środki trwałe'!I357,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C357),\"\",'Środki trwałe'!C357)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B358),\"\",'Środki trwałe'!B358)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D358),\"\",'Środki trwałe'!D358)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E358),\"\",'Środki trwałe'!E358)","v":""},{"$f":"IF(AND('Środki trwałe'!F358=\"tak\",'Środki trwałe'!G358=\"nie\"),'Środki trwałe'!H358,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F358=\"tak\",'Środki trwałe'!G358=\"tak\"),'Środki trwałe'!I358,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C358),\"\",'Środki trwałe'!C358)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B359),\"\",'Środki trwałe'!B359)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D359),\"\",'Środki trwałe'!D359)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E359),\"\",'Środki trwałe'!E359)","v":""},{"$f":"IF(AND('Środki trwałe'!F359=\"tak\",'Środki trwałe'!G359=\"nie\"),'Środki trwałe'!H359,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F359=\"tak\",'Środki trwałe'!G359=\"tak\"),'Środki trwałe'!I359,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C359),\"\",'Środki trwałe'!C359)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B360),\"\",'Środki trwałe'!B360)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D360),\"\",'Środki trwałe'!D360)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E360),\"\",'Środki trwałe'!E360)","v":""},{"$f":"IF(AND('Środki trwałe'!F360=\"tak\",'Środki trwałe'!G360=\"nie\"),'Środki trwałe'!H360,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F360=\"tak\",'Środki trwałe'!G360=\"tak\"),'Środki trwałe'!I360,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C360),\"\",'Środki trwałe'!C360)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(IF(AND(YEAR($D135)=LataProjekcji,$F135>0),$F135,0),0),0)","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B361),\"\",'Środki trwałe'!B361)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D361),\"\",'Środki trwałe'!D361)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E361),\"\",'Środki trwałe'!E361)","v":""},{"$f":"IF(AND('Środki trwałe'!F361=\"tak\",'Środki trwałe'!G361=\"nie\"),'Środki trwałe'!H361,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F361=\"tak\",'Środki trwałe'!G361=\"tak\"),'Środki trwałe'!I361,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C361),\"\",'Środki trwałe'!C361)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B362),\"\",'Środki trwałe'!B362)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D362),\"\",'Środki trwałe'!D362)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E362),\"\",'Środki trwałe'!E362)","v":""},{"$f":"IF(AND('Środki trwałe'!F362=\"tak\",'Środki trwałe'!G362=\"nie\"),'Środki trwałe'!H362,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F362=\"tak\",'Środki trwałe'!G362=\"tak\"),'Środki trwałe'!I362,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C362),\"\",'Środki trwałe'!C362)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B363),\"\",'Środki trwałe'!B363)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D363),\"\",'Środki trwałe'!D363)","v":0},{"$f":"IF(ISBLANK('Środki trwałe'!E363),\"\",'Środki trwałe'!E363)","v":""},{"$f":"IF(AND('Środki trwałe'!F363=\"tak\",'Środki trwałe'!G363=\"nie\"),'Środki trwałe'!H363,0)","v":0},{"$f":"IFERROR(IF(E138=0,0,ROUND(E138*C138,0)),0)","v":0},{"$f":"IF(AND('Środki trwałe'!F363=\"tak\",'Środki trwałe'!G363=\"tak\"),'Środki trwałe'!I363,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C363),\"\",'Środki trwałe'!C363)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B364),\"\",'Środki trwałe'!B364)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D364),\"\",'Środki trwałe'!D364)","v":0},{"$f":"IF(ISBLANK('Środki trwałe'!E364),\"\",'Środki trwałe'!E364)","v":""},{"$f":"IF(AND('Środki trwałe'!F364=\"tak\",'Środki trwałe'!G364=\"nie\"),'Środki trwałe'!H364,0)","v":0},{"$f":"IFERROR(IF(E139=0,0,ROUND(E139*C139,0)),0)","v":0},{"$f":"IF(AND('Środki trwałe'!F364=\"tak\",'Środki trwałe'!G364=\"tak\"),'Środki trwałe'!I364,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C364),\"\",'Środki trwałe'!C364)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B365),\"\",'Środki trwałe'!B365)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D365),\"\",'Środki trwałe'!D365)","v":0},{"$f":"IF(ISBLANK('Środki trwałe'!E365),\"\",'Środki trwałe'!E365)","v":""},{"$f":"IF(AND('Środki trwałe'!F365=\"tak\",'Środki trwałe'!G365=\"nie\"),'Środki trwałe'!H365,0)","v":0},{"$f":"IFERROR(IF(E140=0,0,ROUND(E140*C140,0)),0)","v":0},{"$f":"IF(AND('Środki trwałe'!F365=\"tak\",'Środki trwałe'!G365=\"tak\"),'Środki trwałe'!I365,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C365),\"\",'Środki trwałe'!C365)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B366),\"\",'Środki trwałe'!B366)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D366),\"\",'Środki trwałe'!D366)","v":0},{"$f":"IF(ISBLANK('Środki trwałe'!E366),\"\",'Środki trwałe'!E366)","v":""},{"$f":"IF(AND('Środki trwałe'!F366=\"tak\",'Środki trwałe'!G366=\"nie\"),'Środki trwałe'!H366,0)","v":0},{"$f":"IFERROR(IF(E141=0,0,ROUND(E141*C141,0)),0)","v":0},{"$f":"IF(AND('Środki trwałe'!F366=\"tak\",'Środki trwałe'!G366=\"tak\"),'Środki trwałe'!I366,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C366),\"\",'Środki trwałe'!C366)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B367),\"\",'Środki trwałe'!B367)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D367),\"\",'Środki trwałe'!D367)","v":0},{"$f":"IF(ISBLANK('Środki trwałe'!E367),\"\",'Środki trwałe'!E367)","v":""},{"$f":"IF(AND('Środki trwałe'!F367=\"tak\",'Środki trwałe'!G367=\"nie\"),'Środki trwałe'!H367,0)","v":0},{"$f":"IFERROR(IF(E142=0,0,ROUND(E142*C142,0)),0)","v":0},{"$f":"IF(AND('Środki trwałe'!F367=\"tak\",'Środki trwałe'!G367=\"tak\"),'Środki trwałe'!I367,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C367),\"\",'Środki trwałe'!C367)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Razem",{"$f":"SUM(C128:C142)","v":0},null,null,{"$f":"ROUND(SUM(F128:F142),0)","v":0},{"$f":"ROUND(SUM(G128:G142),0)","v":0},null,null,null,{"$f":"ROUND(SUM(K128:K142),0)","v":0},{"$f":"ROUND(SUM(L128:L142),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X128:X142),0)","v":0},{"$f":"ROUND(SUM(Y128:Y142),0)","v":0},{"$f":"ROUND(SUM(Z128:Z142),0)","v":0},0]
[null,"     - dotacja w okresie (pozostałe przychody)",null,null,null,null,null,null,null,null,{"$f":"ROUND(K651+K658+K665+K672+K714+K721+K728+K735+K742+K749+K679+K686+K693+K700+K707,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X651+X658+X665+X672+X714+X721+X728+X735+X742+X749+X679+X686+X693+X700+X707,0)","v":0},0,{"$f":"ROUND(Z651+Z658+Z665+Z672+Z714+Z721+Z728+Z735+Z742+Z749+Z679+Z686+Z693+Z700+Z707,0)","v":0},0]
[null,"     - dotacja narastająco",null,null,null,null,null,null,null,null,{"$f":"ROUND(K652+K659+K666+K673+K715+K722+K729+K736+K743+K750+K680+K687+K694+K701+K708,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z652+Z659+Z666+Z673+Z715+Z722+Z729+Z736+Z743+Z750+Z680+Z687+Z694+Z701+Z708,0)","v":0},0]
[null,"     - dotacja do amortyzacji",null,null,null,null,null,null,null,null,{"$f":"'Środki trwałe'!K406","v":0},{"$f":"'Środki trwałe'!L406","v":0},{"$f":"'Środki trwałe'!M406","v":0},{"$f":"'Środki trwałe'!N406","v":0},{"$f":"'Środki trwałe'!O406","v":0},{"$f":"'Środki trwałe'!P406","v":0},{"$f":"'Środki trwałe'!Q406","v":0},{"$f":"'Środki trwałe'!R406","v":0},{"$f":"'Środki trwałe'!S406","v":0},{"$f":"'Środki trwałe'!T406","v":0},{"$f":"'Środki trwałe'!U406","v":0},{"$f":"'Środki trwałe'!V406","v":0},{"$f":"'Środki trwałe'!W406","v":0},{"$f":"'Środki trwałe'!X406","v":0},{"$f":"'Środki trwałe'!Y406","v":0},{"$f":"'Środki trwałe'!Z406","v":0},{"$f":"'Środki trwałe'!AA406","v":0}]
[null,"     - rozliczenia międzyokresowe bierne",null,null,null,null,null,null,null,null,{"$f":"ROUND(K653+K660+K667+K674+K716+K723+K730+K737+K744+K751+K681+K688+K695+K709+K702,0)","v":0},{"$f":"ROUND(L653+L660+L667+L674+L716+L723+L730+L737+L744+L751+L681+L688+L695+L709+L702,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X653+X660+X667+X674+X716+X723+X730+X737+X744+X751+X681+X688+X695+X709+X702,0)","v":0},{"$f":"ROUND(Y653+Y660+Y667+Y674+Y716+Y723+Y730+Y737+Y744+Y751+Y681+Y688+Y695+Y709+Y702,0)","v":0},{"$f":"ROUND(Z653+Z660+Z667+Z674+Z716+Z723+Z730+Z737+Z744+Z751+Z681+Z688+Z695+Z709+Z702,0)","v":0},0]
[]
[]
[null,"urządzenia techniczne i maszyny ","wartość netto","rok i miesiąc zakupu","dofinansowanie %","dofinansowanie PLN","dotacja do amortyzacji",null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B418),\"\",'Środki trwałe'!B418)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D418),\"\",'Środki trwałe'!D418)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E418),\"\",'Środki trwałe'!E418)","v":""},{"$f":"IF(AND('Środki trwałe'!F418=\"tak\",'Środki trwałe'!G418=\"nie\"),'Środki trwałe'!H418,0)","v":0},{"$f":"IFERROR(IF(E151=0,0,ROUND(E151*C151,0)),0)","v":0},{"$f":"IF(AND('Środki trwałe'!F418=\"tak\",'Środki trwałe'!G418=\"tak\"),'Środki trwałe'!I418,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C418),\"\",'Środki trwałe'!C418)","v":""},{"$f":"IFERROR(ROUND(IF(AND(YEAR($D151)=LataProjekcji,$F151>0),$F151,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B419),\"\",'Środki trwałe'!B419)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D419),\"\",'Środki trwałe'!D419)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E419),\"\",'Środki trwałe'!E419)","v":""},{"$f":"IF(AND('Środki trwałe'!F419=\"tak\",'Środki trwałe'!G419=\"nie\"),'Środki trwałe'!H419,0)","v":0},{"$f":"IFERROR(IF(E152=0,0,ROUND(E152*C152,0)),0)","v":0},{"$f":"IF(AND('Środki trwałe'!F419=\"tak\",'Środki trwałe'!G419=\"tak\"),'Środki trwałe'!I419,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C419),\"\",'Środki trwałe'!C419)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B420),\"\",'Środki trwałe'!B420)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D420),\"\",'Środki trwałe'!D420)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E420),\"\",'Środki trwałe'!E420)","v":""},{"$f":"IF(AND('Środki trwałe'!F420=\"tak\",'Środki trwałe'!G420=\"nie\"),'Środki trwałe'!H420,0)","v":0},{"$f":"IFERROR(IF(E153=0,0,ROUND(E153*C153,0)),0)","v":0},{"$f":"IF(AND('Środki trwałe'!F420=\"tak\",'Środki trwałe'!G420=\"tak\"),'Środki trwałe'!I420,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C420),\"\",'Środki trwałe'!C420)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B421),\"\",'Środki trwałe'!B421)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D421),\"\",'Środki trwałe'!D421)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E421),\"\",'Środki trwałe'!E421)","v":""},{"$f":"IF(AND('Środki trwałe'!F421=\"tak\",'Środki trwałe'!G421=\"nie\"),'Środki trwałe'!H421,0)","v":0},{"$f":"IFERROR(IF(E154=0,0,ROUND(E154*C154,0)),0)","v":0},{"$f":"IF(AND('Środki trwałe'!F421=\"tak\",'Środki trwałe'!G421=\"tak\"),'Środki trwałe'!I421,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C421),\"\",'Środki trwałe'!C421)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B422),\"\",'Środki trwałe'!B422)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D422),\"\",'Środki trwałe'!D422)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E422),\"\",'Środki trwałe'!E422)","v":""},{"$f":"IF(AND('Środki trwałe'!F422=\"tak\",'Środki trwałe'!G422=\"nie\"),'Środki trwałe'!H422,0)","v":0},{"$f":"IFERROR(IF(E155=0,0,ROUND(E155*C155,0)),0)","v":0},{"$f":"IF(AND('Środki trwałe'!F422=\"tak\",'Środki trwałe'!G422=\"tak\"),'Środki trwałe'!I422,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C422),\"\",'Środki trwałe'!C422)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B423),\"\",'Środki trwałe'!B423)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D423),\"\",'Środki trwałe'!D423)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E423),\"\",'Środki trwałe'!E423)","v":""},{"$f":"IF(AND('Środki trwałe'!F423=\"tak\",'Środki trwałe'!G423=\"nie\"),'Środki trwałe'!H423,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F423=\"tak\",'Środki trwałe'!G423=\"tak\"),'Środki trwałe'!I423,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C423),\"\",'Środki trwałe'!C423)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B424),\"\",'Środki trwałe'!B424)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D424),\"\",'Środki trwałe'!D424)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E424),\"\",'Środki trwałe'!E424)","v":""},{"$f":"IF(AND('Środki trwałe'!F424=\"tak\",'Środki trwałe'!G424=\"nie\"),'Środki trwałe'!H424,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F424=\"tak\",'Środki trwałe'!G424=\"tak\"),'Środki trwałe'!I424,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C424),\"\",'Środki trwałe'!C424)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B425),\"\",'Środki trwałe'!B425)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D425),\"\",'Środki trwałe'!D425)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E425),\"\",'Środki trwałe'!E425)","v":""},{"$f":"IF(AND('Środki trwałe'!F425=\"tak\",'Środki trwałe'!G425=\"nie\"),'Środki trwałe'!H425,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F425=\"tak\",'Środki trwałe'!G425=\"tak\"),'Środki trwałe'!I425,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C425),\"\",'Środki trwałe'!C425)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B426),\"\",'Środki trwałe'!B426)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D426),\"\",'Środki trwałe'!D426)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E426),\"\",'Środki trwałe'!E426)","v":""},{"$f":"IF(AND('Środki trwałe'!F426=\"tak\",'Środki trwałe'!G426=\"nie\"),'Środki trwałe'!H426,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F426=\"tak\",'Środki trwałe'!G426=\"tak\"),'Środki trwałe'!I426,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C426),\"\",'Środki trwałe'!C426)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B427),\"\",'Środki trwałe'!B427)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D427),\"\",'Środki trwałe'!D427)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E427),\"\",'Środki trwałe'!E427)","v":""},{"$f":"IF(AND('Środki trwałe'!F427=\"tak\",'Środki trwałe'!G427=\"nie\"),'Środki trwałe'!H427,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F427=\"tak\",'Środki trwałe'!G427=\"tak\"),'Środki trwałe'!I427,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C427),\"\",'Środki trwałe'!C427)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B428),\"\",'Środki trwałe'!B428)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D428),\"\",'Środki trwałe'!D428)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E428),\"\",'Środki trwałe'!E428)","v":""},{"$f":"IF(AND('Środki trwałe'!F428=\"tak\",'Środki trwałe'!G428=\"nie\"),'Środki trwałe'!H428,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F428=\"tak\",'Środki trwałe'!G428=\"tak\"),'Środki trwałe'!I428,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C428),\"\",'Środki trwałe'!C428)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B429),\"\",'Środki trwałe'!B429)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D429),\"\",'Środki trwałe'!D429)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E429),\"\",'Środki trwałe'!E429)","v":""},{"$f":"IF(AND('Środki trwałe'!F429=\"tak\",'Środki trwałe'!G429=\"nie\"),'Środki trwałe'!H429,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F429=\"tak\",'Środki trwałe'!G429=\"tak\"),'Środki trwałe'!I429,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C429),\"\",'Środki trwałe'!C429)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B430),\"\",'Środki trwałe'!B430)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D430),\"\",'Środki trwałe'!D430)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E430),\"\",'Środki trwałe'!E430)","v":""},{"$f":"IF(AND('Środki trwałe'!F430=\"tak\",'Środki trwałe'!G430=\"nie\"),'Środki trwałe'!H430,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F430=\"tak\",'Środki trwałe'!G430=\"tak\"),'Środki trwałe'!I430,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C430),\"\",'Środki trwałe'!C430)","v":""},{"$f":"IFERROR(ROUND(IF(AND(YEAR($D163)=LataProjekcji,$F163>0),$F163,0),0),0)","v":0},{"$f":"IFERROR(ROUND(IF(AND(YEAR($D163)=LataProjekcji,$F163>0),$F163,0),0),0)","v":0},{"$f":"IFERROR(ROUND(IF(AND(YEAR($D163)=LataProjekcji,$F163>0),$F163,0),0),0)","v":0},{"$f":"IFERROR(ROUND(IF(AND(YEAR($D163)=LataProjekcji,$F163>0),$F163,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B431),\"\",'Środki trwałe'!B431)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D431),\"\",'Środki trwałe'!D431)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E431),\"\",'Środki trwałe'!E431)","v":""},{"$f":"IF(AND('Środki trwałe'!F431=\"tak\",'Środki trwałe'!G431=\"nie\"),'Środki trwałe'!H431,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F431=\"tak\",'Środki trwałe'!G431=\"tak\"),'Środki trwałe'!I431,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C431),\"\",'Środki trwałe'!C431)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B432),\"\",'Środki trwałe'!B432)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D432),\"\",'Środki trwałe'!D432)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E432),\"\",'Środki trwałe'!E432)","v":""},{"$f":"IF(AND('Środki trwałe'!F432=\"tak\",'Środki trwałe'!G432=\"nie\"),'Środki trwałe'!H432,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F432=\"tak\",'Środki trwałe'!G432=\"tak\"),'Środki trwałe'!I432,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C432),\"\",'Środki trwałe'!C432)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B433),\"\",'Środki trwałe'!B433)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D433),\"\",'Środki trwałe'!D433)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E433),\"\",'Środki trwałe'!E433)","v":""},{"$f":"IF(AND('Środki trwałe'!F433=\"tak\",'Środki trwałe'!G433=\"nie\"),'Środki trwałe'!H433,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F433=\"tak\",'Środki trwałe'!G433=\"tak\"),'Środki trwałe'!I433,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C433),\"\",'Środki trwałe'!C433)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B434),\"\",'Środki trwałe'!B434)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D434),\"\",'Środki trwałe'!D434)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E434),\"\",'Środki trwałe'!E434)","v":""},{"$f":"IF(AND('Środki trwałe'!F434=\"tak\",'Środki trwałe'!G434=\"nie\"),'Środki trwałe'!H434,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F434=\"tak\",'Środki trwałe'!G434=\"tak\"),'Środki trwałe'!I434,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C434),\"\",'Środki trwałe'!C434)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(IF(AND(YEAR($D167)=LataProjekcji,$F167>0),$F167,0),0),0)","v":0},0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B435),\"\",'Środki trwałe'!B435)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D435),\"\",'Środki trwałe'!D435)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E435),\"\",'Środki trwałe'!E435)","v":""},{"$f":"IF(AND('Środki trwałe'!F435=\"tak\",'Środki trwałe'!G435=\"nie\"),'Środki trwałe'!H435,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F435=\"tak\",'Środki trwałe'!G435=\"tak\"),'Środki trwałe'!I435,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C435),\"\",'Środki trwałe'!C435)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B436),\"\",'Środki trwałe'!B436)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D436),\"\",'Środki trwałe'!D436)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E436),\"\",'Środki trwałe'!E436)","v":""},{"$f":"IF(AND('Środki trwałe'!F436=\"tak\",'Środki trwałe'!G436=\"nie\"),'Środki trwałe'!H436,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F436=\"tak\",'Środki trwałe'!G436=\"tak\"),'Środki trwałe'!I436,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C436),\"\",'Środki trwałe'!C436)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B437),\"\",'Środki trwałe'!B437)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D437),\"\",'Środki trwałe'!D437)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E437),\"\",'Środki trwałe'!E437)","v":""},{"$f":"IF(AND('Środki trwałe'!F437=\"tak\",'Środki trwałe'!G437=\"nie\"),'Środki trwałe'!H437,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F437=\"tak\",'Środki trwałe'!G437=\"tak\"),'Środki trwałe'!I437,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C437),\"\",'Środki trwałe'!C437)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B438),\"\",'Środki trwałe'!B438)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D438),\"\",'Środki trwałe'!D438)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E438),\"\",'Środki trwałe'!E438)","v":""},{"$f":"IF(AND('Środki trwałe'!F438=\"tak\",'Środki trwałe'!G438=\"nie\"),'Środki trwałe'!H438,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F438=\"tak\",'Środki trwałe'!G438=\"tak\"),'Środki trwałe'!I438,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C438),\"\",'Środki trwałe'!C438)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B439),\"\",'Środki trwałe'!B439)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D439),\"\",'Środki trwałe'!D439)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E439),\"\",'Środki trwałe'!E439)","v":""},{"$f":"IF(AND('Środki trwałe'!F439=\"tak\",'Środki trwałe'!G439=\"nie\"),'Środki trwałe'!H439,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F439=\"tak\",'Środki trwałe'!G439=\"tak\"),'Środki trwałe'!I439,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C439),\"\",'Środki trwałe'!C439)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B440),\"\",'Środki trwałe'!B440)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D440),\"\",'Środki trwałe'!D440)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E440),\"\",'Środki trwałe'!E440)","v":""},{"$f":"IF(AND('Środki trwałe'!F440=\"tak\",'Środki trwałe'!G440=\"nie\"),'Środki trwałe'!H440,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F440=\"tak\",'Środki trwałe'!G440=\"tak\"),'Środki trwałe'!I440,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C440),\"\",'Środki trwałe'!C440)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B441),\"\",'Środki trwałe'!B441)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D441),\"\",'Środki trwałe'!D441)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E441),\"\",'Środki trwałe'!E441)","v":""},{"$f":"IF(AND('Środki trwałe'!F441=\"tak\",'Środki trwałe'!G441=\"nie\"),'Środki trwałe'!H441,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F441=\"tak\",'Środki trwałe'!G441=\"tak\"),'Środki trwałe'!I441,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C441),\"\",'Środki trwałe'!C441)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B442),\"\",'Środki trwałe'!B442)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D442),\"\",'Środki trwałe'!D442)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E442),\"\",'Środki trwałe'!E442)","v":""},{"$f":"IF(AND('Środki trwałe'!F442=\"tak\",'Środki trwałe'!G442=\"nie\"),'Środki trwałe'!H442,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F442=\"tak\",'Środki trwałe'!G442=\"tak\"),'Środki trwałe'!I442,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C442),\"\",'Środki trwałe'!C442)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B443),\"\",'Środki trwałe'!B443)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D443),\"\",'Środki trwałe'!D443)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E443),\"\",'Środki trwałe'!E443)","v":""},{"$f":"IF(AND('Środki trwałe'!F443=\"tak\",'Środki trwałe'!G443=\"nie\"),'Środki trwałe'!H443,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F443=\"tak\",'Środki trwałe'!G443=\"tak\"),'Środki trwałe'!I443,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C443),\"\",'Środki trwałe'!C443)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B444),\"\",'Środki trwałe'!B444)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D444),\"\",'Środki trwałe'!D444)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E444),\"\",'Środki trwałe'!E444)","v":""},{"$f":"IF(AND('Środki trwałe'!F444=\"tak\",'Środki trwałe'!G444=\"nie\"),'Środki trwałe'!H444,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F444=\"tak\",'Środki trwałe'!G444=\"tak\"),'Środki trwałe'!I444,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C444),\"\",'Środki trwałe'!C444)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B445),\"\",'Środki trwałe'!B445)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D445),\"\",'Środki trwałe'!D445)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E445),\"\",'Środki trwałe'!E445)","v":""},{"$f":"IF(AND('Środki trwałe'!F445=\"tak\",'Środki trwałe'!G445=\"nie\"),'Środki trwałe'!H445,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F445=\"tak\",'Środki trwałe'!G445=\"tak\"),'Środki trwałe'!I445,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C445),\"\",'Środki trwałe'!C445)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B446),\"\",'Środki trwałe'!B446)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D446),\"\",'Środki trwałe'!D446)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E446),\"\",'Środki trwałe'!E446)","v":""},{"$f":"IF(AND('Środki trwałe'!F446=\"tak\",'Środki trwałe'!G446=\"nie\"),'Środki trwałe'!H446,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F446=\"tak\",'Środki trwałe'!G446=\"tak\"),'Środki trwałe'!I446,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C446),\"\",'Środki trwałe'!C446)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B447),\"\",'Środki trwałe'!B447)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D447),\"\",'Środki trwałe'!D447)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E447),\"\",'Środki trwałe'!E447)","v":""},{"$f":"IF(AND('Środki trwałe'!F447=\"tak\",'Środki trwałe'!G447=\"nie\"),'Środki trwałe'!H447,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F447=\"tak\",'Środki trwałe'!G447=\"tak\"),'Środki trwałe'!I447,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C447),\"\",'Środki trwałe'!C447)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B448),\"\",'Środki trwałe'!B448)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D448),\"\",'Środki trwałe'!D448)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E448),\"\",'Środki trwałe'!E448)","v":""},{"$f":"IF(AND('Środki trwałe'!F448=\"tak\",'Środki trwałe'!G448=\"nie\"),'Środki trwałe'!H448,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F448=\"tak\",'Środki trwałe'!G448=\"tak\"),'Środki trwałe'!I448,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C448),\"\",'Środki trwałe'!C448)","v":""},0,0,0,0,0,0,{"$f":"IFERROR(ROUND(IF(AND(YEAR($D181)=LataProjekcji,$F181>0),$F181,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B449),\"\",'Środki trwałe'!B449)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D449),\"\",'Środki trwałe'!D449)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E449),\"\",'Środki trwałe'!E449)","v":""},{"$f":"IF(AND('Środki trwałe'!F449=\"tak\",'Środki trwałe'!G449=\"nie\"),'Środki trwałe'!H449,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F449=\"tak\",'Środki trwałe'!G449=\"tak\"),'Środki trwałe'!I449,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C449),\"\",'Środki trwałe'!C449)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B450),\"\",'Środki trwałe'!B450)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D450),\"\",'Środki trwałe'!D450)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E450),\"\",'Środki trwałe'!E450)","v":""},{"$f":"IF(AND('Środki trwałe'!F450=\"tak\",'Środki trwałe'!G450=\"nie\"),'Środki trwałe'!H450,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F450=\"tak\",'Środki trwałe'!G450=\"tak\"),'Środki trwałe'!I450,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C450),\"\",'Środki trwałe'!C450)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B451),\"\",'Środki trwałe'!B451)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D451),\"\",'Środki trwałe'!D451)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E451),\"\",'Środki trwałe'!E451)","v":""},{"$f":"IF(AND('Środki trwałe'!F451=\"tak\",'Środki trwałe'!G451=\"nie\"),'Środki trwałe'!H451,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F451=\"tak\",'Środki trwałe'!G451=\"tak\"),'Środki trwałe'!I451,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C451),\"\",'Środki trwałe'!C451)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B452),\"\",'Środki trwałe'!B452)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D452),\"\",'Środki trwałe'!D452)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E452),\"\",'Środki trwałe'!E452)","v":""},{"$f":"IF(AND('Środki trwałe'!F452=\"tak\",'Środki trwałe'!G452=\"nie\"),'Środki trwałe'!H452,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F452=\"tak\",'Środki trwałe'!G452=\"tak\"),'Środki trwałe'!I452,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C452),\"\",'Środki trwałe'!C452)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B453),\"\",'Środki trwałe'!B453)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D453),\"\",'Środki trwałe'!D453)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E453),\"\",'Środki trwałe'!E453)","v":""},{"$f":"IF(AND('Środki trwałe'!F453=\"tak\",'Środki trwałe'!G453=\"nie\"),'Środki trwałe'!H453,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F453=\"tak\",'Środki trwałe'!G453=\"tak\"),'Środki trwałe'!I453,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C453),\"\",'Środki trwałe'!C453)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B454),\"\",'Środki trwałe'!B454)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D454),\"\",'Środki trwałe'!D454)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E454),\"\",'Środki trwałe'!E454)","v":""},{"$f":"IF(AND('Środki trwałe'!F454=\"tak\",'Środki trwałe'!G454=\"nie\"),'Środki trwałe'!H454,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F454=\"tak\",'Środki trwałe'!G454=\"tak\"),'Środki trwałe'!I454,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C454),\"\",'Środki trwałe'!C454)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B455),\"\",'Środki trwałe'!B455)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D455),\"\",'Środki trwałe'!D455)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E455),\"\",'Środki trwałe'!E455)","v":""},{"$f":"IF(AND('Środki trwałe'!F455=\"tak\",'Środki trwałe'!G455=\"nie\"),'Środki trwałe'!H455,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F455=\"tak\",'Środki trwałe'!G455=\"tak\"),'Środki trwałe'!I455,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C455),\"\",'Środki trwałe'!C455)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B456),\"\",'Środki trwałe'!B456)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D456),\"\",'Środki trwałe'!D456)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E456),\"\",'Środki trwałe'!E456)","v":""},{"$f":"IF(AND('Środki trwałe'!F456=\"tak\",'Środki trwałe'!G456=\"nie\"),'Środki trwałe'!H456,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F456=\"tak\",'Środki trwałe'!G456=\"tak\"),'Środki trwałe'!I456,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C456),\"\",'Środki trwałe'!C456)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B457),\"\",'Środki trwałe'!B457)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D457),\"\",'Środki trwałe'!D457)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E457),\"\",'Środki trwałe'!E457)","v":""},{"$f":"IF(AND('Środki trwałe'!F457=\"tak\",'Środki trwałe'!G457=\"nie\"),'Środki trwałe'!H457,0)","v":0},{"$f":"IFERROR(IF(E190=0,0,ROUND(E190*C190,0)),0)","v":0},{"$f":"IF(AND('Środki trwałe'!F457=\"tak\",'Środki trwałe'!G457=\"tak\"),'Środki trwałe'!I457,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C457),\"\",'Środki trwałe'!C457)","v":""},{"$f":"IFERROR(ROUND(IF(AND(YEAR($D190)=LataProjekcji,$F190>0),$F190,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B458),\"\",'Środki trwałe'!B458)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D458),\"\",'Środki trwałe'!D458)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E458),\"\",'Środki trwałe'!E458)","v":""},{"$f":"IF(AND('Środki trwałe'!F458=\"tak\",'Środki trwałe'!G458=\"nie\"),'Środki trwałe'!H458,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F458=\"tak\",'Środki trwałe'!G458=\"tak\"),'Środki trwałe'!I458,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C458),\"\",'Środki trwałe'!C458)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B459),\"\",'Środki trwałe'!B459)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D459),\"\",'Środki trwałe'!D459)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E459),\"\",'Środki trwałe'!E459)","v":""},{"$f":"IF(AND('Środki trwałe'!F459=\"tak\",'Środki trwałe'!G459=\"nie\"),'Środki trwałe'!H459,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F459=\"tak\",'Środki trwałe'!G459=\"tak\"),'Środki trwałe'!I459,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C459),\"\",'Środki trwałe'!C459)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B460),\"\",'Środki trwałe'!B460)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D460),\"\",'Środki trwałe'!D460)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E460),\"\",'Środki trwałe'!E460)","v":""},{"$f":"IF(AND('Środki trwałe'!F460=\"tak\",'Środki trwałe'!G460=\"nie\"),'Środki trwałe'!H460,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F460=\"tak\",'Środki trwałe'!G460=\"tak\"),'Środki trwałe'!I460,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C460),\"\",'Środki trwałe'!C460)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B461),\"\",'Środki trwałe'!B461)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D461),\"\",'Środki trwałe'!D461)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E461),\"\",'Środki trwałe'!E461)","v":""},{"$f":"IF(AND('Środki trwałe'!F461=\"tak\",'Środki trwałe'!G461=\"nie\"),'Środki trwałe'!H461,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F461=\"tak\",'Środki trwałe'!G461=\"tak\"),'Środki trwałe'!I461,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C461),\"\",'Środki trwałe'!C461)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B462),\"\",'Środki trwałe'!B462)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D462),\"\",'Środki trwałe'!D462)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E462),\"\",'Środki trwałe'!E462)","v":""},{"$f":"IF(AND('Środki trwałe'!F462=\"tak\",'Środki trwałe'!G462=\"nie\"),'Środki trwałe'!H462,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F462=\"tak\",'Środki trwałe'!G462=\"tak\"),'Środki trwałe'!I462,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C462),\"\",'Środki trwałe'!C462)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Razem",{"$f":"SUM(C151:C195)","v":0},null,null,{"$f":"SUM(F151:F195)","v":0},{"$f":"SUM(G151:G195)","v":0},null,null,null,{"$f":"ROUND(SUM(K151:K195),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X151:X195),0)","v":0},{"$f":"ROUND(SUM(Y151:Y195),0)","v":0},{"$f":"ROUND(SUM(Z151:Z195),0)","v":0},0]
[null,"     - dotacja w okresie (pozostałe przychody)",null,null,null,null,null,null,null,null,{"$f":"ROUND(K760+K767+K774+K781+K1033+K1040+K1047+K1054+K1061+K1068+K788+K795+K802+K809+K816+K823+K830+K837+K844+K851+K858+K865+K872+K879+K886+K893+K900+K907+K914+K921+K928+K935+K942+K949+K956+K963+K970+K977+K984+K991+K998+K1005+K1012+K1019+K1026,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X760+X767+X774+X781+X1033+X1040+X1047+X1054+X1061+X1068+X788+X795+X802+X809+X816+X823+X830+X837+X844+X851+X858+X865+X872+X879+X886+X893+X900+X907+X914+X921+X928+X935+X942+X949+X956+X963+X970+X977+X984+X991+X998+X1005+X1012+X1019+X1026,0)","v":0},0,{"$f":"ROUND(Z760+Z767+Z774+Z781+Z1033+Z1040+Z1047+Z1054+Z1061+Z1068+Z788+Z795+Z802+Z809+Z816+Z823+Z830+Z837+Z844+Z851+Z858+Z865+Z872+Z879+Z886+Z893+Z900+Z907+Z914+Z921+Z928+Z935+Z942+Z949+Z956+Z963+Z970+Z977+Z984+Z991+Z998+Z1005+Z1012+Z1019+Z1026,0)","v":0},0]
[null,"     - dotacja narastająco",null,null,null,null,null,null,null,null,{"$f":"ROUND(K761+K768+K775+K782+K1034+K1041+K1048+K1055+K1062+K1069+K789+K796+K803+K810+K817+K824+K831+K838+K845+K852+K859+K866+K873+K880+K887+K894+K901+K908+K915+K922+K929+K936+K943+K950+K957+K964+K971+K978+K985+K992+K999+K1006+K1013+K1020+K1027,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z761+Z768+Z775+Z782+Z1034+Z1041+Z1048+Z1055+Z1062+Z1069+Z789+Z796+Z803+Z810+Z817+Z824+Z831+Z838+Z845+Z852+Z859+Z866+Z873+Z880+Z887+Z894+Z901+Z908+Z915+Z922+Z929+Z936+Z943+Z950+Z957+Z964+Z971+Z978+Z985+Z992+Z999+Z1006+Z1013+Z1020+Z1027,0)","v":0},0]
[null,"     - dotacja do amortyzacji",null,null,null,null,null,null,null,null,{"$f":"'Środki trwałe'!K561","v":0},{"$f":"'Środki trwałe'!L561","v":0},{"$f":"'Środki trwałe'!M561","v":0},{"$f":"'Środki trwałe'!N561","v":0},{"$f":"'Środki trwałe'!O561","v":0},{"$f":"'Środki trwałe'!P561","v":0},{"$f":"'Środki trwałe'!Q561","v":0},{"$f":"'Środki trwałe'!R561","v":0},{"$f":"'Środki trwałe'!S561","v":0},{"$f":"'Środki trwałe'!T561","v":0},{"$f":"'Środki trwałe'!U561","v":0},{"$f":"'Środki trwałe'!V561","v":0},{"$f":"'Środki trwałe'!W561","v":0},{"$f":"'Środki trwałe'!X561","v":0},{"$f":"'Środki trwałe'!Y561","v":0},{"$f":"'Środki trwałe'!Z561","v":0},{"$f":"'Środki trwałe'!AA561","v":0}]
[null,"     - rozliczenia międzyokresowe bierne",null,null,null,null,null,null,null,null,{"$f":"ROUND(K762+K769+K776+K783+K1035+K1042+K1049+K1056+K1063+K1070+K790+K797+K804+K811+K818+K825+K832+K839+K846+K853+K860+K867+K874+K881+K888+K895+K902+K909+K916+K923+K930+K937+K944+K951+K958+K965+K972+K979+K986+K993+K1000+K1007+K1014+K1021+K1028,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X762+X769+X776+X783+X1035+X1042+X1049+X1056+X1063+X1070+X790+X797+X804+X811+X818+X825+X832+X839+X846+X853+X860+X867+X874+X881+X888+X895+X902+X909+X916+X923+X930+X937+X944+X951+X958+X965+X972+X979+X986+X993+X1000+X1007+X1014+X1021+X1028,0)","v":0},{"$f":"ROUND(Y762+Y769+Y776+Y783+Y1035+Y1042+Y1049+Y1056+Y1063+Y1070+Y790+Y797+Y804+Y811+Y818+Y825+Y832+Y839+Y846+Y853+Y860+Y867+Y874+Y881+Y888+Y895+Y902+Y909+Y916+Y923+Y930+Y937+Y944+Y951+Y958+Y965+Y972+Y979+Y986+Y993+Y1000+Y1007+Y1014+Y1021+Y1028,0)","v":0},{"$f":"ROUND(Z762+Z769+Z776+Z783+Z1035+Z1042+Z1049+Z1056+Z1063+Z1070+Z790+Z797+Z804+Z811+Z818+Z825+Z832+Z839+Z846+Z853+Z860+Z867+Z874+Z881+Z888+Z895+Z902+Z909+Z916+Z923+Z930+Z937+Z944+Z951+Z958+Z965+Z972+Z979+Z986+Z993+Z1000+Z1007+Z1014+Z1021+Z1028,0)","v":0},0]
[]
[]
[null,"środki transportu ","wartość netto","rok i miesiąc zakupu","dofinansowanie %","dofinansowanie PLN","dotacja do amortyzacji",null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B574),\"\",'Środki trwałe'!B574)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D574),\"\",'Środki trwałe'!D574)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E574),\"\",'Środki trwałe'!E574)","v":""},{"$f":"IF(AND('Środki trwałe'!F574=\"tak\",'Środki trwałe'!G574=\"nie\"),'Środki trwałe'!H574,0)","v":0},{"$f":"IFERROR(IF(E204=0,0,ROUND(E204*C204,0)),0)","v":0},{"$f":"IF(AND('Środki trwałe'!F574=\"tak\",'Środki trwałe'!G574=\"tak\"),'Środki trwałe'!I574,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C574),\"\",'Środki trwałe'!C574)","v":""},{"$f":"IFERROR(ROUND(IF(AND(YEAR($D204)=LataProjekcji,$F204>0),$F204,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B575),\"\",'Środki trwałe'!B575)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D575),\"\",'Środki trwałe'!D575)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E575),\"\",'Środki trwałe'!E575)","v":""},{"$f":"IF(AND('Środki trwałe'!F575=\"tak\",'Środki trwałe'!G575=\"nie\"),'Środki trwałe'!H575,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F1707=\"tak\",'Środki trwałe'!G1707=\"tak\"),'Środki trwałe'!I1707,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C575),\"\",'Środki trwałe'!C575)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B576),\"\",'Środki trwałe'!B576)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D576),\"\",'Środki trwałe'!D576)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E576),\"\",'Środki trwałe'!E576)","v":""},{"$f":"IF(AND('Środki trwałe'!F576=\"tak\",'Środki trwałe'!G576=\"nie\"),'Środki trwałe'!H576,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F1708=\"tak\",'Środki trwałe'!G1708=\"tak\"),'Środki trwałe'!I1708,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C576),\"\",'Środki trwałe'!C576)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B577),\"\",'Środki trwałe'!B577)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D577),\"\",'Środki trwałe'!D577)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E577),\"\",'Środki trwałe'!E577)","v":""},{"$f":"IF(AND('Środki trwałe'!F577=\"tak\",'Środki trwałe'!G577=\"nie\"),'Środki trwałe'!H577,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F1709=\"tak\",'Środki trwałe'!G1709=\"tak\"),'Środki trwałe'!I1709,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C577),\"\",'Środki trwałe'!C577)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B578),\"\",'Środki trwałe'!B578)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D578),\"\",'Środki trwałe'!D578)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E578),\"\",'Środki trwałe'!E578)","v":""},{"$f":"IF(AND('Środki trwałe'!F578=\"tak\",'Środki trwałe'!G578=\"nie\"),'Środki trwałe'!H578,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F1710=\"tak\",'Środki trwałe'!G1710=\"tak\"),'Środki trwałe'!I1710,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C578),\"\",'Środki trwałe'!C578)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B579),\"\",'Środki trwałe'!B579)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D579),\"\",'Środki trwałe'!D579)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E579),\"\",'Środki trwałe'!E579)","v":""},{"$f":"IF(AND('Środki trwałe'!F579=\"tak\",'Środki trwałe'!G579=\"nie\"),'Środki trwałe'!H579,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F1711=\"tak\",'Środki trwałe'!G1711=\"tak\"),'Środki trwałe'!I1711,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C579),\"\",'Środki trwałe'!C579)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B580),\"\",'Środki trwałe'!B580)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D580),\"\",'Środki trwałe'!D580)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E580),\"\",'Środki trwałe'!E580)","v":""},{"$f":"IF(AND('Środki trwałe'!F580=\"tak\",'Środki trwałe'!G580=\"nie\"),'Środki trwałe'!H580,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F1712=\"tak\",'Środki trwałe'!G1712=\"tak\"),'Środki trwałe'!I1712,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C580),\"\",'Środki trwałe'!C580)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B581),\"\",'Środki trwałe'!B581)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D581),\"\",'Środki trwałe'!D581)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E581),\"\",'Środki trwałe'!E581)","v":""},{"$f":"IF(AND('Środki trwałe'!F581=\"tak\",'Środki trwałe'!G581=\"nie\"),'Środki trwałe'!H581,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F1713=\"tak\",'Środki trwałe'!G1713=\"tak\"),'Środki trwałe'!I1713,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C581),\"\",'Środki trwałe'!C581)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B582),\"\",'Środki trwałe'!B582)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D582),\"\",'Środki trwałe'!D582)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E582),\"\",'Środki trwałe'!E582)","v":""},{"$f":"IF(AND('Środki trwałe'!F582=\"tak\",'Środki trwałe'!G582=\"nie\"),'Środki trwałe'!H582,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F1714=\"tak\",'Środki trwałe'!G1714=\"tak\"),'Środki trwałe'!I1714,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C582),\"\",'Środki trwałe'!C582)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B583),\"\",'Środki trwałe'!B583)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D583),\"\",'Środki trwałe'!D583)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E583),\"\",'Środki trwałe'!E583)","v":""},{"$f":"IF(AND('Środki trwałe'!F583=\"tak\",'Środki trwałe'!G583=\"nie\"),'Środki trwałe'!H583,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F1715=\"tak\",'Środki trwałe'!G1715=\"tak\"),'Środki trwałe'!I1715,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C583),\"\",'Środki trwałe'!C583)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Razem",{"$f":"SUM(C204:C213)","v":0},null,null,{"$f":"SUM(F204:F213)","v":0},{"$f":"SUM(G204:G213)","v":0},null,null,null,{"$f":"ROUND(SUM(K204:K213),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X204:X213),0)","v":0},{"$f":"ROUND(SUM(Y204:Y213),0)","v":0},{"$f":"ROUND(SUM(Z204:Z213),0)","v":0},0]
[null,"     - dotacja w okresie (pozostałe przychody)",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1078+K1085+K1092+K1099+K1141+K1106+K1113+K1120+K1127+K1134,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X1078+X1085+X1092+X1099+X1141+X1106+X1113+X1120+X1127+X1134,0)","v":0},0,{"$f":"ROUND(Z1078+Z1085+Z1092+Z1099+Z1141+Z1106+Z1113+Z1120+Z1127+Z1134,0)","v":0},0]
[null,"     - dotacja narastająco",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1079+K1086+K1093+K1100+K1142+K1107+K1114+K1121+K1128+K1135,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z1079+Z1086+Z1093+Z1100+Z1142+Z1107+Z1114+Z1121+Z1128+Z1135,0)","v":0},0]
[null,"     - dotacja do amortyzacji",null,null,null,null,null,null,null,null,{"$f":"'Środki trwałe'!K612","v":0},{"$f":"'Środki trwałe'!L612","v":0},{"$f":"'Środki trwałe'!M612","v":0},{"$f":"'Środki trwałe'!N612","v":0},{"$f":"'Środki trwałe'!O612","v":0},{"$f":"'Środki trwałe'!P612","v":0},{"$f":"'Środki trwałe'!Q612","v":0},{"$f":"'Środki trwałe'!R612","v":0},{"$f":"'Środki trwałe'!S612","v":0},{"$f":"'Środki trwałe'!T612","v":0},{"$f":"'Środki trwałe'!U612","v":0},{"$f":"'Środki trwałe'!V612","v":0},{"$f":"'Środki trwałe'!W612","v":0},{"$f":"'Środki trwałe'!X612","v":0},{"$f":"'Środki trwałe'!Y612","v":0},{"$f":"'Środki trwałe'!Z612","v":0},{"$f":"'Środki trwałe'!AA612","v":0}]
[null,"     - rozliczenia międzyokresowe bierne",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1080+K1087+K1094+K1101+K1143+K1108+K1115+K1122+K1129+K1136,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X1080+X1087+X1094+X1101+X1143+X1108+X1115+X1122+X1129+X1136,0)","v":0},{"$f":"ROUND(Y1080+Y1087+Y1094+Y1101+Y1143+Y1108+Y1115+Y1122+Y1129+Y1136,0)","v":0},{"$f":"ROUND(Z1080+Z1087+Z1094+Z1101+Z1143+Z1108+Z1115+Z1122+Z1129+Z1136,0)","v":0},0]
[]
[]
[null,"inne środki trwałe ","wartość netto","rok i miesiąc zakupu","dofinansowanie %","dofinansowanie PLN","dotacja do amortyzacji",null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B616),\"\",'Środki trwałe'!B616)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D616),\"\",'Środki trwałe'!D616)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E616),\"\",'Środki trwałe'!E616)","v":""},{"$f":"IF(AND('Środki trwałe'!F616=\"tak\",'Środki trwałe'!G616=\"nie\"),'Środki trwałe'!H616,0)","v":0},{"$f":"IFERROR(IF(E222=0,0,ROUND(E222*C222,0)),0)","v":0},{"$f":"IF(AND('Środki trwałe'!F616=\"tak\",'Środki trwałe'!G616=\"tak\"),'Środki trwałe'!I616,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C616),\"\",'Środki trwałe'!C616)","v":""},{"$f":"IFERROR(ROUND(IF(AND(YEAR($D222)=LataProjekcji,$F222>0),$F222,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B617),\"\",'Środki trwałe'!B617)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D617),\"\",'Środki trwałe'!D617)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E617),\"\",'Środki trwałe'!E617)","v":""},{"$f":"IF(AND('Środki trwałe'!F617=\"tak\",'Środki trwałe'!G617=\"nie\"),'Środki trwałe'!H617,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F617=\"tak\",'Środki trwałe'!G617=\"tak\"),'Środki trwałe'!I617,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C617),\"\",'Środki trwałe'!C617)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B618),\"\",'Środki trwałe'!B618)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D618),\"\",'Środki trwałe'!D618)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E618),\"\",'Środki trwałe'!E618)","v":""},{"$f":"IF(AND('Środki trwałe'!F618=\"tak\",'Środki trwałe'!G618=\"nie\"),'Środki trwałe'!H618,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F618=\"tak\",'Środki trwałe'!G618=\"tak\"),'Środki trwałe'!I618,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C618),\"\",'Środki trwałe'!C618)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B619),\"\",'Środki trwałe'!B619)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D619),\"\",'Środki trwałe'!D619)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E619),\"\",'Środki trwałe'!E619)","v":""},{"$f":"IF(AND('Środki trwałe'!F619=\"tak\",'Środki trwałe'!G619=\"nie\"),'Środki trwałe'!H619,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F619=\"tak\",'Środki trwałe'!G619=\"tak\"),'Środki trwałe'!I619,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C619),\"\",'Środki trwałe'!C619)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B620),\"\",'Środki trwałe'!B620)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D620),\"\",'Środki trwałe'!D620)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E620),\"\",'Środki trwałe'!E620)","v":""},{"$f":"IF(AND('Środki trwałe'!F620=\"tak\",'Środki trwałe'!G620=\"nie\"),'Środki trwałe'!H620,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F620=\"tak\",'Środki trwałe'!G620=\"tak\"),'Środki trwałe'!I620,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C620),\"\",'Środki trwałe'!C620)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B621),\"\",'Środki trwałe'!B621)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D621),\"\",'Środki trwałe'!D621)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E621),\"\",'Środki trwałe'!E621)","v":""},{"$f":"IF(AND('Środki trwałe'!F621=\"tak\",'Środki trwałe'!G621=\"nie\"),'Środki trwałe'!H621,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F621=\"tak\",'Środki trwałe'!G621=\"tak\"),'Środki trwałe'!I621,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C621),\"\",'Środki trwałe'!C621)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B622),\"\",'Środki trwałe'!B622)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D622),\"\",'Środki trwałe'!D622)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E622),\"\",'Środki trwałe'!E622)","v":""},{"$f":"IF(AND('Środki trwałe'!F622=\"tak\",'Środki trwałe'!G622=\"nie\"),'Środki trwałe'!H622,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F622=\"tak\",'Środki trwałe'!G622=\"tak\"),'Środki trwałe'!I622,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C622),\"\",'Środki trwałe'!C622)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B623),\"\",'Środki trwałe'!B623)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D623),\"\",'Środki trwałe'!D623)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E623),\"\",'Środki trwałe'!E623)","v":""},{"$f":"IF(AND('Środki trwałe'!F623=\"tak\",'Środki trwałe'!G623=\"nie\"),'Środki trwałe'!H623,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F623=\"tak\",'Środki trwałe'!G623=\"tak\"),'Środki trwałe'!I623,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C623),\"\",'Środki trwałe'!C623)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B624),\"\",'Środki trwałe'!B624)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D624),\"\",'Środki trwałe'!D624)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E624),\"\",'Środki trwałe'!E624)","v":""},{"$f":"IF(AND('Środki trwałe'!F624=\"tak\",'Środki trwałe'!G624=\"nie\"),'Środki trwałe'!H624,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F624=\"tak\",'Środki trwałe'!G624=\"tak\"),'Środki trwałe'!I624,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C624),\"\",'Środki trwałe'!C624)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B625),\"\",'Środki trwałe'!B625)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!D625),\"\",'Środki trwałe'!D625)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E625),\"\",'Środki trwałe'!E625)","v":""},{"$f":"IF(AND('Środki trwałe'!F625=\"tak\",'Środki trwałe'!G625=\"nie\"),'Środki trwałe'!H625,0)","v":0},0,{"$f":"IF(AND('Środki trwałe'!F625=\"tak\",'Środki trwałe'!G625=\"tak\"),'Środki trwałe'!I625,0)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C625),\"\",'Środki trwałe'!C625)","v":""},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Razem",{"$f":"SUM(C222:C231)","v":0},null,null,{"$f":"SUM(F222:F231)","v":0},{"$f":"SUM(G222:G231)","v":0},null,null,null,{"$f":"ROUND(SUM(K222:K231),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X222:X231),0)","v":0},{"$f":"ROUND(SUM(Y222:Y231),0)","v":0},{"$f":"ROUND(SUM(Z222:Z231),0)","v":0},0]
[null,"     - dotacja w okresie (pozostałe przychody)",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1151+K1158+K1165+K1172+K1214+K1179+K1186+K1193+K1200+K1207,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X1151+X1158+X1165+X1172+X1214+X1179+X1186+X1193+X1200+X1207,0)","v":0},0,{"$f":"ROUND(Z1151+Z1158+Z1165+Z1172+Z1214+Z1179+Z1186+Z1193+Z1200+Z1207,0)","v":0},0]
[null,"     - dotacja narastająco",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1152+K1159+K1166+K1173+K1215+K1180+K1187+K1194+K1201+K1208,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z1152+Z1159+Z1166+Z1173+Z1215+Z1180+Z1187+Z1194+Z1201+Z1208,0)","v":0},0]
[null,"     - dotacja do amortyzacji",null,null,null,null,null,null,null,null,{"$f":"'Środki trwałe'!K654","v":0},{"$f":"'Środki trwałe'!L654","v":0},{"$f":"'Środki trwałe'!M654","v":0},{"$f":"'Środki trwałe'!N654","v":0},{"$f":"'Środki trwałe'!O654","v":0},{"$f":"'Środki trwałe'!P654","v":0},{"$f":"'Środki trwałe'!Q654","v":0},{"$f":"'Środki trwałe'!R654","v":0},{"$f":"'Środki trwałe'!S654","v":0},{"$f":"'Środki trwałe'!T654","v":0},{"$f":"'Środki trwałe'!U654","v":0},{"$f":"'Środki trwałe'!V654","v":0},{"$f":"'Środki trwałe'!W654","v":0},{"$f":"'Środki trwałe'!X654","v":0},{"$f":"'Środki trwałe'!Y654","v":0},{"$f":"'Środki trwałe'!Z654","v":0},{"$f":"'Środki trwałe'!AA654","v":0}]
[null,"     - rozliczenia międzyokresowe bierne",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1153+K1160+K1167+K1174+K1216+K1181+K1188+K1195+K1202+K1209,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X1153+X1160+X1167+X1174+X1216+X1181+X1188+X1195+X1202+X1209,0)","v":0},{"$f":"ROUND(Y1153+Y1160+Y1167+Y1174+Y1216+Y1181+Y1188+Y1195+Y1202+Y1209,0)","v":0},{"$f":"ROUND(Z1153+Z1160+Z1167+Z1174+Z1216+Z1181+Z1188+Z1195+Z1202+Z1209,0)","v":0},0]
[]
[]
[null,"posiadane środki trwałe wykorzystane do realizacji projektu","wartość amortyzacji",null,null,null,"dotacja do amortyzacji",null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B658),\"\",'Środki trwałe'!B658)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E658),\"\",'Środki trwałe'!E658)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I658),\"\",'Środki trwałe'!I658)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C658),\"\",'Środki trwałe'!C658)","v":""},{"$f":"'Środki trwałe'!K744","v":0},{"$f":"'Środki trwałe'!L744","v":0},{"$f":"'Środki trwałe'!M744","v":0},{"$f":"'Środki trwałe'!N744","v":0},{"$f":"'Środki trwałe'!O744","v":0},{"$f":"'Środki trwałe'!P744","v":0},{"$f":"'Środki trwałe'!Q744","v":0},{"$f":"'Środki trwałe'!R744","v":0},{"$f":"'Środki trwałe'!S744","v":0},{"$f":"'Środki trwałe'!T744","v":0},{"$f":"'Środki trwałe'!U744","v":0},{"$f":"'Środki trwałe'!V744","v":0},{"$f":"'Środki trwałe'!W744","v":0},{"$f":"'Środki trwałe'!X744","v":0},{"$f":"'Środki trwałe'!Y744","v":0},{"$f":"'Środki trwałe'!Z744","v":0},{"$f":"'Środki trwałe'!AA744","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B659),\"\",'Środki trwałe'!B659)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E659),\"\",'Środki trwałe'!E659)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I659),\"\",'Środki trwałe'!I659)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C659),\"\",'Środki trwałe'!C659)","v":""},{"$f":"'Środki trwałe'!K745","v":0},{"$f":"'Środki trwałe'!L745","v":0},{"$f":"'Środki trwałe'!M745","v":0},{"$f":"'Środki trwałe'!N745","v":0},{"$f":"'Środki trwałe'!O745","v":0},{"$f":"'Środki trwałe'!P745","v":0},{"$f":"'Środki trwałe'!Q745","v":0},{"$f":"'Środki trwałe'!R745","v":0},{"$f":"'Środki trwałe'!S745","v":0},{"$f":"'Środki trwałe'!T745","v":0},{"$f":"'Środki trwałe'!U745","v":0},{"$f":"'Środki trwałe'!V745","v":0},{"$f":"'Środki trwałe'!W745","v":0},{"$f":"'Środki trwałe'!X745","v":0},{"$f":"'Środki trwałe'!Y745","v":0},{"$f":"'Środki trwałe'!Z745","v":0},{"$f":"'Środki trwałe'!AA745","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B660),\"\",'Środki trwałe'!B660)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E660),\"\",'Środki trwałe'!E660)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I660),\"\",'Środki trwałe'!I660)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C660),\"\",'Środki trwałe'!C660)","v":""},{"$f":"'Środki trwałe'!K746","v":0},{"$f":"'Środki trwałe'!L746","v":0},{"$f":"'Środki trwałe'!M746","v":0},{"$f":"'Środki trwałe'!N746","v":0},{"$f":"'Środki trwałe'!O746","v":0},{"$f":"'Środki trwałe'!P746","v":0},{"$f":"'Środki trwałe'!Q746","v":0},{"$f":"'Środki trwałe'!R746","v":0},{"$f":"'Środki trwałe'!S746","v":0},{"$f":"'Środki trwałe'!T746","v":0},{"$f":"'Środki trwałe'!U746","v":0},{"$f":"'Środki trwałe'!V746","v":0},{"$f":"'Środki trwałe'!W746","v":0},{"$f":"'Środki trwałe'!X746","v":0},{"$f":"'Środki trwałe'!Y746","v":0},{"$f":"'Środki trwałe'!Z746","v":0},{"$f":"'Środki trwałe'!AA746","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B661),\"\",'Środki trwałe'!B661)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E661),\"\",'Środki trwałe'!E661)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I661),\"\",'Środki trwałe'!I661)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C661),\"\",'Środki trwałe'!C661)","v":""},{"$f":"'Środki trwałe'!K747","v":0},{"$f":"'Środki trwałe'!L747","v":0},{"$f":"'Środki trwałe'!M747","v":0},{"$f":"'Środki trwałe'!N747","v":0},{"$f":"'Środki trwałe'!O747","v":0},{"$f":"'Środki trwałe'!P747","v":0},{"$f":"'Środki trwałe'!Q747","v":0},{"$f":"'Środki trwałe'!R747","v":0},{"$f":"'Środki trwałe'!S747","v":0},{"$f":"'Środki trwałe'!T747","v":0},{"$f":"'Środki trwałe'!U747","v":0},{"$f":"'Środki trwałe'!V747","v":0},{"$f":"'Środki trwałe'!W747","v":0},{"$f":"'Środki trwałe'!X747","v":0},{"$f":"'Środki trwałe'!Y747","v":0},{"$f":"'Środki trwałe'!Z747","v":0},{"$f":"'Środki trwałe'!AA747","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B662),\"\",'Środki trwałe'!B662)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E662),\"\",'Środki trwałe'!E662)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I662),\"\",'Środki trwałe'!I662)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C662),\"\",'Środki trwałe'!C662)","v":""},{"$f":"'Środki trwałe'!K748","v":0},{"$f":"'Środki trwałe'!L748","v":0},{"$f":"'Środki trwałe'!M748","v":0},{"$f":"'Środki trwałe'!N748","v":0},{"$f":"'Środki trwałe'!O748","v":0},{"$f":"'Środki trwałe'!P748","v":0},{"$f":"'Środki trwałe'!Q748","v":0},{"$f":"'Środki trwałe'!R748","v":0},{"$f":"'Środki trwałe'!S748","v":0},{"$f":"'Środki trwałe'!T748","v":0},{"$f":"'Środki trwałe'!U748","v":0},{"$f":"'Środki trwałe'!V748","v":0},{"$f":"'Środki trwałe'!W748","v":0},{"$f":"'Środki trwałe'!X748","v":0},{"$f":"'Środki trwałe'!Y748","v":0},{"$f":"'Środki trwałe'!Z748","v":0},{"$f":"'Środki trwałe'!AA748","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B663),\"\",'Środki trwałe'!B663)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E663),\"\",'Środki trwałe'!E663)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I663),\"\",'Środki trwałe'!I663)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C663),\"\",'Środki trwałe'!C663)","v":""},{"$f":"'Środki trwałe'!K749","v":0},{"$f":"'Środki trwałe'!L749","v":0},{"$f":"'Środki trwałe'!M749","v":0},{"$f":"'Środki trwałe'!N749","v":0},{"$f":"'Środki trwałe'!O749","v":0},{"$f":"'Środki trwałe'!P749","v":0},{"$f":"'Środki trwałe'!Q749","v":0},{"$f":"'Środki trwałe'!R749","v":0},{"$f":"'Środki trwałe'!S749","v":0},{"$f":"'Środki trwałe'!T749","v":0},{"$f":"'Środki trwałe'!U749","v":0},{"$f":"'Środki trwałe'!V749","v":0},{"$f":"'Środki trwałe'!W749","v":0},{"$f":"'Środki trwałe'!X749","v":0},{"$f":"'Środki trwałe'!Y749","v":0},{"$f":"'Środki trwałe'!Z749","v":0},{"$f":"'Środki trwałe'!AA749","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B664),\"\",'Środki trwałe'!B664)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E664),\"\",'Środki trwałe'!E664)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I664),\"\",'Środki trwałe'!I664)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C664),\"\",'Środki trwałe'!C664)","v":""},{"$f":"'Środki trwałe'!K750","v":0},{"$f":"'Środki trwałe'!L750","v":0},{"$f":"'Środki trwałe'!M750","v":0},{"$f":"'Środki trwałe'!N750","v":0},{"$f":"'Środki trwałe'!O750","v":0},{"$f":"'Środki trwałe'!P750","v":0},{"$f":"'Środki trwałe'!Q750","v":0},{"$f":"'Środki trwałe'!R750","v":0},{"$f":"'Środki trwałe'!S750","v":0},{"$f":"'Środki trwałe'!T750","v":0},{"$f":"'Środki trwałe'!U750","v":0},{"$f":"'Środki trwałe'!V750","v":0},{"$f":"'Środki trwałe'!W750","v":0},{"$f":"'Środki trwałe'!X750","v":0},{"$f":"'Środki trwałe'!Y750","v":0},{"$f":"'Środki trwałe'!Z750","v":0},{"$f":"'Środki trwałe'!AA750","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B665),\"\",'Środki trwałe'!B665)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E665),\"\",'Środki trwałe'!E665)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I665),\"\",'Środki trwałe'!I665)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C665),\"\",'Środki trwałe'!C665)","v":""},{"$f":"'Środki trwałe'!K751","v":0},{"$f":"'Środki trwałe'!L751","v":0},{"$f":"'Środki trwałe'!M751","v":0},{"$f":"'Środki trwałe'!N751","v":0},{"$f":"'Środki trwałe'!O751","v":0},{"$f":"'Środki trwałe'!P751","v":0},{"$f":"'Środki trwałe'!Q751","v":0},{"$f":"'Środki trwałe'!R751","v":0},{"$f":"'Środki trwałe'!S751","v":0},{"$f":"'Środki trwałe'!T751","v":0},{"$f":"'Środki trwałe'!U751","v":0},{"$f":"'Środki trwałe'!V751","v":0},{"$f":"'Środki trwałe'!W751","v":0},{"$f":"'Środki trwałe'!X751","v":0},{"$f":"'Środki trwałe'!Y751","v":0},{"$f":"'Środki trwałe'!Z751","v":0},{"$f":"'Środki trwałe'!AA751","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B666),\"\",'Środki trwałe'!B666)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E666),\"\",'Środki trwałe'!E666)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I666),\"\",'Środki trwałe'!I666)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C666),\"\",'Środki trwałe'!C666)","v":""},{"$f":"'Środki trwałe'!K752","v":0},{"$f":"'Środki trwałe'!L752","v":0},{"$f":"'Środki trwałe'!M752","v":0},{"$f":"'Środki trwałe'!N752","v":0},{"$f":"'Środki trwałe'!O752","v":0},{"$f":"'Środki trwałe'!P752","v":0},{"$f":"'Środki trwałe'!Q752","v":0},{"$f":"'Środki trwałe'!R752","v":0},{"$f":"'Środki trwałe'!S752","v":0},{"$f":"'Środki trwałe'!T752","v":0},{"$f":"'Środki trwałe'!U752","v":0},{"$f":"'Środki trwałe'!V752","v":0},{"$f":"'Środki trwałe'!W752","v":0},{"$f":"'Środki trwałe'!X752","v":0},{"$f":"'Środki trwałe'!Y752","v":0},{"$f":"'Środki trwałe'!Z752","v":0},{"$f":"'Środki trwałe'!AA752","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B667),\"\",'Środki trwałe'!B667)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E667),\"\",'Środki trwałe'!E667)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I667),\"\",'Środki trwałe'!I667)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C667),\"\",'Środki trwałe'!C667)","v":""},{"$f":"'Środki trwałe'!K753","v":0},{"$f":"'Środki trwałe'!L753","v":0},{"$f":"'Środki trwałe'!M753","v":0},{"$f":"'Środki trwałe'!N753","v":0},{"$f":"'Środki trwałe'!O753","v":0},{"$f":"'Środki trwałe'!P753","v":0},{"$f":"'Środki trwałe'!Q753","v":0},{"$f":"'Środki trwałe'!R753","v":0},{"$f":"'Środki trwałe'!S753","v":0},{"$f":"'Środki trwałe'!T753","v":0},{"$f":"'Środki trwałe'!U753","v":0},{"$f":"'Środki trwałe'!V753","v":0},{"$f":"'Środki trwałe'!W753","v":0},{"$f":"'Środki trwałe'!X753","v":0},{"$f":"'Środki trwałe'!Y753","v":0},{"$f":"'Środki trwałe'!Z753","v":0},{"$f":"'Środki trwałe'!AA753","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B668),\"\",'Środki trwałe'!B668)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E668),\"\",'Środki trwałe'!E668)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I668),\"\",'Środki trwałe'!I668)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C668),\"\",'Środki trwałe'!C668)","v":""},{"$f":"'Środki trwałe'!K754","v":0},{"$f":"'Środki trwałe'!L754","v":0},{"$f":"'Środki trwałe'!M754","v":0},{"$f":"'Środki trwałe'!N754","v":0},{"$f":"'Środki trwałe'!O754","v":0},{"$f":"'Środki trwałe'!P754","v":0},{"$f":"'Środki trwałe'!Q754","v":0},{"$f":"'Środki trwałe'!R754","v":0},{"$f":"'Środki trwałe'!S754","v":0},{"$f":"'Środki trwałe'!T754","v":0},{"$f":"'Środki trwałe'!U754","v":0},{"$f":"'Środki trwałe'!V754","v":0},{"$f":"'Środki trwałe'!W754","v":0},{"$f":"'Środki trwałe'!X754","v":0},{"$f":"'Środki trwałe'!Y754","v":0},{"$f":"'Środki trwałe'!Z754","v":0},{"$f":"'Środki trwałe'!AA754","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B669),\"\",'Środki trwałe'!B669)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E669),\"\",'Środki trwałe'!E669)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I669),\"\",'Środki trwałe'!I669)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C669),\"\",'Środki trwałe'!C669)","v":""},{"$f":"'Środki trwałe'!K755","v":0},{"$f":"'Środki trwałe'!L755","v":0},{"$f":"'Środki trwałe'!M755","v":0},{"$f":"'Środki trwałe'!N755","v":0},{"$f":"'Środki trwałe'!O755","v":0},{"$f":"'Środki trwałe'!P755","v":0},{"$f":"'Środki trwałe'!Q755","v":0},{"$f":"'Środki trwałe'!R755","v":0},{"$f":"'Środki trwałe'!S755","v":0},{"$f":"'Środki trwałe'!T755","v":0},{"$f":"'Środki trwałe'!U755","v":0},{"$f":"'Środki trwałe'!V755","v":0},{"$f":"'Środki trwałe'!W755","v":0},{"$f":"'Środki trwałe'!X755","v":0},{"$f":"'Środki trwałe'!Y755","v":0},{"$f":"'Środki trwałe'!Z755","v":0},{"$f":"'Środki trwałe'!AA755","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B670),\"\",'Środki trwałe'!B670)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E670),\"\",'Środki trwałe'!E670)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I670),\"\",'Środki trwałe'!I670)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C670),\"\",'Środki trwałe'!C670)","v":""},{"$f":"'Środki trwałe'!K756","v":0},{"$f":"'Środki trwałe'!L756","v":0},{"$f":"'Środki trwałe'!M756","v":0},{"$f":"'Środki trwałe'!N756","v":0},{"$f":"'Środki trwałe'!O756","v":0},{"$f":"'Środki trwałe'!P756","v":0},{"$f":"'Środki trwałe'!Q756","v":0},{"$f":"'Środki trwałe'!R756","v":0},{"$f":"'Środki trwałe'!S756","v":0},{"$f":"'Środki trwałe'!T756","v":0},{"$f":"'Środki trwałe'!U756","v":0},{"$f":"'Środki trwałe'!V756","v":0},{"$f":"'Środki trwałe'!W756","v":0},{"$f":"'Środki trwałe'!X756","v":0},{"$f":"'Środki trwałe'!Y756","v":0},{"$f":"'Środki trwałe'!Z756","v":0},{"$f":"'Środki trwałe'!AA756","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B671),\"\",'Środki trwałe'!B671)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E671),\"\",'Środki trwałe'!E671)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I671),\"\",'Środki trwałe'!I671)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C671),\"\",'Środki trwałe'!C671)","v":""},{"$f":"'Środki trwałe'!K757","v":0},{"$f":"'Środki trwałe'!L757","v":0},{"$f":"'Środki trwałe'!M757","v":0},{"$f":"'Środki trwałe'!N757","v":0},{"$f":"'Środki trwałe'!O757","v":0},{"$f":"'Środki trwałe'!P757","v":0},{"$f":"'Środki trwałe'!Q757","v":0},{"$f":"'Środki trwałe'!R757","v":0},{"$f":"'Środki trwałe'!S757","v":0},{"$f":"'Środki trwałe'!T757","v":0},{"$f":"'Środki trwałe'!U757","v":0},{"$f":"'Środki trwałe'!V757","v":0},{"$f":"'Środki trwałe'!W757","v":0},{"$f":"'Środki trwałe'!X757","v":0},{"$f":"'Środki trwałe'!Y757","v":0},{"$f":"'Środki trwałe'!Z757","v":0},{"$f":"'Środki trwałe'!AA757","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B672),\"\",'Środki trwałe'!B672)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E672),\"\",'Środki trwałe'!E672)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I672),\"\",'Środki trwałe'!I672)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C672),\"\",'Środki trwałe'!C672)","v":""},{"$f":"'Środki trwałe'!K758","v":0},{"$f":"'Środki trwałe'!L758","v":0},{"$f":"'Środki trwałe'!M758","v":0},{"$f":"'Środki trwałe'!N758","v":0},{"$f":"'Środki trwałe'!O758","v":0},{"$f":"'Środki trwałe'!P758","v":0},{"$f":"'Środki trwałe'!Q758","v":0},{"$f":"'Środki trwałe'!R758","v":0},{"$f":"'Środki trwałe'!S758","v":0},{"$f":"'Środki trwałe'!T758","v":0},{"$f":"'Środki trwałe'!U758","v":0},{"$f":"'Środki trwałe'!V758","v":0},{"$f":"'Środki trwałe'!W758","v":0},{"$f":"'Środki trwałe'!X758","v":0},{"$f":"'Środki trwałe'!Y758","v":0},{"$f":"'Środki trwałe'!Z758","v":0},{"$f":"'Środki trwałe'!AA758","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B673),\"\",'Środki trwałe'!B673)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E673),\"\",'Środki trwałe'!E673)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I673),\"\",'Środki trwałe'!I673)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C673),\"\",'Środki trwałe'!C673)","v":""},{"$f":"'Środki trwałe'!K759","v":0},{"$f":"'Środki trwałe'!L759","v":0},{"$f":"'Środki trwałe'!M759","v":0},{"$f":"'Środki trwałe'!N759","v":0},{"$f":"'Środki trwałe'!O759","v":0},{"$f":"'Środki trwałe'!P759","v":0},{"$f":"'Środki trwałe'!Q759","v":0},{"$f":"'Środki trwałe'!R759","v":0},{"$f":"'Środki trwałe'!S759","v":0},{"$f":"'Środki trwałe'!T759","v":0},{"$f":"'Środki trwałe'!U759","v":0},{"$f":"'Środki trwałe'!V759","v":0},{"$f":"'Środki trwałe'!W759","v":0},{"$f":"'Środki trwałe'!X759","v":0},{"$f":"'Środki trwałe'!Y759","v":0},{"$f":"'Środki trwałe'!Z759","v":0},{"$f":"'Środki trwałe'!AA759","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B674),\"\",'Środki trwałe'!B674)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E674),\"\",'Środki trwałe'!E674)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I674),\"\",'Środki trwałe'!I674)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C674),\"\",'Środki trwałe'!C674)","v":""},{"$f":"'Środki trwałe'!K760","v":0},{"$f":"'Środki trwałe'!L760","v":0},{"$f":"'Środki trwałe'!M760","v":0},{"$f":"'Środki trwałe'!N760","v":0},{"$f":"'Środki trwałe'!O760","v":0},{"$f":"'Środki trwałe'!P760","v":0},{"$f":"'Środki trwałe'!Q760","v":0},{"$f":"'Środki trwałe'!R760","v":0},{"$f":"'Środki trwałe'!S760","v":0},{"$f":"'Środki trwałe'!T760","v":0},{"$f":"'Środki trwałe'!U760","v":0},{"$f":"'Środki trwałe'!V760","v":0},{"$f":"'Środki trwałe'!W760","v":0},{"$f":"'Środki trwałe'!X760","v":0},{"$f":"'Środki trwałe'!Y760","v":0},{"$f":"'Środki trwałe'!Z760","v":0},{"$f":"'Środki trwałe'!AA760","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B675),\"\",'Środki trwałe'!B675)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E675),\"\",'Środki trwałe'!E675)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I675),\"\",'Środki trwałe'!I675)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C675),\"\",'Środki trwałe'!C675)","v":""},{"$f":"'Środki trwałe'!K761","v":0},{"$f":"'Środki trwałe'!L761","v":0},{"$f":"'Środki trwałe'!M761","v":0},{"$f":"'Środki trwałe'!N761","v":0},{"$f":"'Środki trwałe'!O761","v":0},{"$f":"'Środki trwałe'!P761","v":0},{"$f":"'Środki trwałe'!Q761","v":0},{"$f":"'Środki trwałe'!R761","v":0},{"$f":"'Środki trwałe'!S761","v":0},{"$f":"'Środki trwałe'!T761","v":0},{"$f":"'Środki trwałe'!U761","v":0},{"$f":"'Środki trwałe'!V761","v":0},{"$f":"'Środki trwałe'!W761","v":0},{"$f":"'Środki trwałe'!X761","v":0},{"$f":"'Środki trwałe'!Y761","v":0},{"$f":"'Środki trwałe'!Z761","v":0},{"$f":"'Środki trwałe'!AA761","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B676),\"\",'Środki trwałe'!B676)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E676),\"\",'Środki trwałe'!E676)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I676),\"\",'Środki trwałe'!I676)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C676),\"\",'Środki trwałe'!C676)","v":""},{"$f":"'Środki trwałe'!K762","v":0},{"$f":"'Środki trwałe'!L762","v":0},{"$f":"'Środki trwałe'!M762","v":0},{"$f":"'Środki trwałe'!N762","v":0},{"$f":"'Środki trwałe'!O762","v":0},{"$f":"'Środki trwałe'!P762","v":0},{"$f":"'Środki trwałe'!Q762","v":0},{"$f":"'Środki trwałe'!R762","v":0},{"$f":"'Środki trwałe'!S762","v":0},{"$f":"'Środki trwałe'!T762","v":0},{"$f":"'Środki trwałe'!U762","v":0},{"$f":"'Środki trwałe'!V762","v":0},{"$f":"'Środki trwałe'!W762","v":0},{"$f":"'Środki trwałe'!X762","v":0},{"$f":"'Środki trwałe'!Y762","v":0},{"$f":"'Środki trwałe'!Z762","v":0},{"$f":"'Środki trwałe'!AA762","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B677),\"\",'Środki trwałe'!B677)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E677),\"\",'Środki trwałe'!E677)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I677),\"\",'Środki trwałe'!I677)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C677),\"\",'Środki trwałe'!C677)","v":""},{"$f":"'Środki trwałe'!K763","v":0},{"$f":"'Środki trwałe'!L763","v":0},{"$f":"'Środki trwałe'!M763","v":0},{"$f":"'Środki trwałe'!N763","v":0},{"$f":"'Środki trwałe'!O763","v":0},{"$f":"'Środki trwałe'!P763","v":0},{"$f":"'Środki trwałe'!Q763","v":0},{"$f":"'Środki trwałe'!R763","v":0},{"$f":"'Środki trwałe'!S763","v":0},{"$f":"'Środki trwałe'!T763","v":0},{"$f":"'Środki trwałe'!U763","v":0},{"$f":"'Środki trwałe'!V763","v":0},{"$f":"'Środki trwałe'!W763","v":0},{"$f":"'Środki trwałe'!X763","v":0},{"$f":"'Środki trwałe'!Y763","v":0},{"$f":"'Środki trwałe'!Z763","v":0},{"$f":"'Środki trwałe'!AA763","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B678),\"\",'Środki trwałe'!B678)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E678),\"\",'Środki trwałe'!E678)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I678),\"\",'Środki trwałe'!I678)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C678),\"\",'Środki trwałe'!C678)","v":""},{"$f":"'Środki trwałe'!K764","v":0},{"$f":"'Środki trwałe'!L764","v":0},{"$f":"'Środki trwałe'!M764","v":0},{"$f":"'Środki trwałe'!N764","v":0},{"$f":"'Środki trwałe'!O764","v":0},{"$f":"'Środki trwałe'!P764","v":0},{"$f":"'Środki trwałe'!Q764","v":0},{"$f":"'Środki trwałe'!R764","v":0},{"$f":"'Środki trwałe'!S764","v":0},{"$f":"'Środki trwałe'!T764","v":0},{"$f":"'Środki trwałe'!U764","v":0},{"$f":"'Środki trwałe'!V764","v":0},{"$f":"'Środki trwałe'!W764","v":0},{"$f":"'Środki trwałe'!X764","v":0},{"$f":"'Środki trwałe'!Y764","v":0},{"$f":"'Środki trwałe'!Z764","v":0},{"$f":"'Środki trwałe'!AA764","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B679),\"\",'Środki trwałe'!B679)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E679),\"\",'Środki trwałe'!E679)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I679),\"\",'Środki trwałe'!I679)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C679),\"\",'Środki trwałe'!C679)","v":""},{"$f":"'Środki trwałe'!K765","v":0},{"$f":"'Środki trwałe'!L765","v":0},{"$f":"'Środki trwałe'!M765","v":0},{"$f":"'Środki trwałe'!N765","v":0},{"$f":"'Środki trwałe'!O765","v":0},{"$f":"'Środki trwałe'!P765","v":0},{"$f":"'Środki trwałe'!Q765","v":0},{"$f":"'Środki trwałe'!R765","v":0},{"$f":"'Środki trwałe'!S765","v":0},{"$f":"'Środki trwałe'!T765","v":0},{"$f":"'Środki trwałe'!U765","v":0},{"$f":"'Środki trwałe'!V765","v":0},{"$f":"'Środki trwałe'!W765","v":0},{"$f":"'Środki trwałe'!X765","v":0},{"$f":"'Środki trwałe'!Y765","v":0},{"$f":"'Środki trwałe'!Z765","v":0},{"$f":"'Środki trwałe'!AA765","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B680),\"\",'Środki trwałe'!B680)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E680),\"\",'Środki trwałe'!E680)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I680),\"\",'Środki trwałe'!I680)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C680),\"\",'Środki trwałe'!C680)","v":""},{"$f":"'Środki trwałe'!K766","v":0},{"$f":"'Środki trwałe'!L766","v":0},{"$f":"'Środki trwałe'!M766","v":0},{"$f":"'Środki trwałe'!N766","v":0},{"$f":"'Środki trwałe'!O766","v":0},{"$f":"'Środki trwałe'!P766","v":0},{"$f":"'Środki trwałe'!Q766","v":0},{"$f":"'Środki trwałe'!R766","v":0},{"$f":"'Środki trwałe'!S766","v":0},{"$f":"'Środki trwałe'!T766","v":0},{"$f":"'Środki trwałe'!U766","v":0},{"$f":"'Środki trwałe'!V766","v":0},{"$f":"'Środki trwałe'!W766","v":0},{"$f":"'Środki trwałe'!X766","v":0},{"$f":"'Środki trwałe'!Y766","v":0},{"$f":"'Środki trwałe'!Z766","v":0},{"$f":"'Środki trwałe'!AA766","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B681),\"\",'Środki trwałe'!B681)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E681),\"\",'Środki trwałe'!E681)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I681),\"\",'Środki trwałe'!I681)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C681),\"\",'Środki trwałe'!C681)","v":""},{"$f":"'Środki trwałe'!K767","v":0},{"$f":"'Środki trwałe'!L767","v":0},{"$f":"'Środki trwałe'!M767","v":0},{"$f":"'Środki trwałe'!N767","v":0},{"$f":"'Środki trwałe'!O767","v":0},{"$f":"'Środki trwałe'!P767","v":0},{"$f":"'Środki trwałe'!Q767","v":0},{"$f":"'Środki trwałe'!R767","v":0},{"$f":"'Środki trwałe'!S767","v":0},{"$f":"'Środki trwałe'!T767","v":0},{"$f":"'Środki trwałe'!U767","v":0},{"$f":"'Środki trwałe'!V767","v":0},{"$f":"'Środki trwałe'!W767","v":0},{"$f":"'Środki trwałe'!X767","v":0},{"$f":"'Środki trwałe'!Y767","v":0},{"$f":"'Środki trwałe'!Z767","v":0},{"$f":"'Środki trwałe'!AA767","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B682),\"\",'Środki trwałe'!B682)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E682),\"\",'Środki trwałe'!E682)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I682),\"\",'Środki trwałe'!I682)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C682),\"\",'Środki trwałe'!C682)","v":""},{"$f":"'Środki trwałe'!K768","v":0},{"$f":"'Środki trwałe'!L768","v":0},{"$f":"'Środki trwałe'!M768","v":0},{"$f":"'Środki trwałe'!N768","v":0},{"$f":"'Środki trwałe'!O768","v":0},{"$f":"'Środki trwałe'!P768","v":0},{"$f":"'Środki trwałe'!Q768","v":0},{"$f":"'Środki trwałe'!R768","v":0},{"$f":"'Środki trwałe'!S768","v":0},{"$f":"'Środki trwałe'!T768","v":0},{"$f":"'Środki trwałe'!U768","v":0},{"$f":"'Środki trwałe'!V768","v":0},{"$f":"'Środki trwałe'!W768","v":0},{"$f":"'Środki trwałe'!X768","v":0},{"$f":"'Środki trwałe'!Y768","v":0},{"$f":"'Środki trwałe'!Z768","v":0},{"$f":"'Środki trwałe'!AA768","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B683),\"\",'Środki trwałe'!B683)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E683),\"\",'Środki trwałe'!E683)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I683),\"\",'Środki trwałe'!I683)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C683),\"\",'Środki trwałe'!C683)","v":""},{"$f":"'Środki trwałe'!K769","v":0},{"$f":"'Środki trwałe'!L769","v":0},{"$f":"'Środki trwałe'!M769","v":0},{"$f":"'Środki trwałe'!N769","v":0},{"$f":"'Środki trwałe'!O769","v":0},{"$f":"'Środki trwałe'!P769","v":0},{"$f":"'Środki trwałe'!Q769","v":0},{"$f":"'Środki trwałe'!R769","v":0},{"$f":"'Środki trwałe'!S769","v":0},{"$f":"'Środki trwałe'!T769","v":0},{"$f":"'Środki trwałe'!U769","v":0},{"$f":"'Środki trwałe'!V769","v":0},{"$f":"'Środki trwałe'!W769","v":0},{"$f":"'Środki trwałe'!X769","v":0},{"$f":"'Środki trwałe'!Y769","v":0},{"$f":"'Środki trwałe'!Z769","v":0},{"$f":"'Środki trwałe'!AA769","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B684),\"\",'Środki trwałe'!B684)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E684),\"\",'Środki trwałe'!E684)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I684),\"\",'Środki trwałe'!I684)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C684),\"\",'Środki trwałe'!C684)","v":""},{"$f":"'Środki trwałe'!K770","v":0},{"$f":"'Środki trwałe'!L770","v":0},{"$f":"'Środki trwałe'!M770","v":0},{"$f":"'Środki trwałe'!N770","v":0},{"$f":"'Środki trwałe'!O770","v":0},{"$f":"'Środki trwałe'!P770","v":0},{"$f":"'Środki trwałe'!Q770","v":0},{"$f":"'Środki trwałe'!R770","v":0},{"$f":"'Środki trwałe'!S770","v":0},{"$f":"'Środki trwałe'!T770","v":0},{"$f":"'Środki trwałe'!U770","v":0},{"$f":"'Środki trwałe'!V770","v":0},{"$f":"'Środki trwałe'!W770","v":0},{"$f":"'Środki trwałe'!X770","v":0},{"$f":"'Środki trwałe'!Y770","v":0},{"$f":"'Środki trwałe'!Z770","v":0},{"$f":"'Środki trwałe'!AA770","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B685),\"\",'Środki trwałe'!B685)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E685),\"\",'Środki trwałe'!E685)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I685),\"\",'Środki trwałe'!I685)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C685),\"\",'Środki trwałe'!C685)","v":""},{"$f":"'Środki trwałe'!K771","v":0},{"$f":"'Środki trwałe'!L771","v":0},{"$f":"'Środki trwałe'!M771","v":0},{"$f":"'Środki trwałe'!N771","v":0},{"$f":"'Środki trwałe'!O771","v":0},{"$f":"'Środki trwałe'!P771","v":0},{"$f":"'Środki trwałe'!Q771","v":0},{"$f":"'Środki trwałe'!R771","v":0},{"$f":"'Środki trwałe'!S771","v":0},{"$f":"'Środki trwałe'!T771","v":0},{"$f":"'Środki trwałe'!U771","v":0},{"$f":"'Środki trwałe'!V771","v":0},{"$f":"'Środki trwałe'!W771","v":0},{"$f":"'Środki trwałe'!X771","v":0},{"$f":"'Środki trwałe'!Y771","v":0},{"$f":"'Środki trwałe'!Z771","v":0},{"$f":"'Środki trwałe'!AA771","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B686),\"\",'Środki trwałe'!B686)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E686),\"\",'Środki trwałe'!E686)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I686),\"\",'Środki trwałe'!I686)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C686),\"\",'Środki trwałe'!C686)","v":""},{"$f":"'Środki trwałe'!K772","v":0},{"$f":"'Środki trwałe'!L772","v":0},{"$f":"'Środki trwałe'!M772","v":0},{"$f":"'Środki trwałe'!N772","v":0},{"$f":"'Środki trwałe'!O772","v":0},{"$f":"'Środki trwałe'!P772","v":0},{"$f":"'Środki trwałe'!Q772","v":0},{"$f":"'Środki trwałe'!R772","v":0},{"$f":"'Środki trwałe'!S772","v":0},{"$f":"'Środki trwałe'!T772","v":0},{"$f":"'Środki trwałe'!U772","v":0},{"$f":"'Środki trwałe'!V772","v":0},{"$f":"'Środki trwałe'!W772","v":0},{"$f":"'Środki trwałe'!X772","v":0},{"$f":"'Środki trwałe'!Y772","v":0},{"$f":"'Środki trwałe'!Z772","v":0},{"$f":"'Środki trwałe'!AA772","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B687),\"\",'Środki trwałe'!B687)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E687),\"\",'Środki trwałe'!E687)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I687),\"\",'Środki trwałe'!I687)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C687),\"\",'Środki trwałe'!C687)","v":""},{"$f":"'Środki trwałe'!K773","v":0},{"$f":"'Środki trwałe'!L773","v":0},{"$f":"'Środki trwałe'!M773","v":0},{"$f":"'Środki trwałe'!N773","v":0},{"$f":"'Środki trwałe'!O773","v":0},{"$f":"'Środki trwałe'!P773","v":0},{"$f":"'Środki trwałe'!Q773","v":0},{"$f":"'Środki trwałe'!R773","v":0},{"$f":"'Środki trwałe'!S773","v":0},{"$f":"'Środki trwałe'!T773","v":0},{"$f":"'Środki trwałe'!U773","v":0},{"$f":"'Środki trwałe'!V773","v":0},{"$f":"'Środki trwałe'!W773","v":0},{"$f":"'Środki trwałe'!X773","v":0},{"$f":"'Środki trwałe'!Y773","v":0},{"$f":"'Środki trwałe'!Z773","v":0},{"$f":"'Środki trwałe'!AA773","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B688),\"\",'Środki trwałe'!B688)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E688),\"\",'Środki trwałe'!E688)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I688),\"\",'Środki trwałe'!I688)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C688),\"\",'Środki trwałe'!C688)","v":""},{"$f":"'Środki trwałe'!K774","v":0},{"$f":"'Środki trwałe'!L774","v":0},{"$f":"'Środki trwałe'!M774","v":0},{"$f":"'Środki trwałe'!N774","v":0},{"$f":"'Środki trwałe'!O774","v":0},{"$f":"'Środki trwałe'!P774","v":0},{"$f":"'Środki trwałe'!Q774","v":0},{"$f":"'Środki trwałe'!R774","v":0},{"$f":"'Środki trwałe'!S774","v":0},{"$f":"'Środki trwałe'!T774","v":0},{"$f":"'Środki trwałe'!U774","v":0},{"$f":"'Środki trwałe'!V774","v":0},{"$f":"'Środki trwałe'!W774","v":0},{"$f":"'Środki trwałe'!X774","v":0},{"$f":"'Środki trwałe'!Y774","v":0},{"$f":"'Środki trwałe'!Z774","v":0},{"$f":"'Środki trwałe'!AA774","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B689),\"\",'Środki trwałe'!B689)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E689),\"\",'Środki trwałe'!E689)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I689),\"\",'Środki trwałe'!I689)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C689),\"\",'Środki trwałe'!C689)","v":""},{"$f":"'Środki trwałe'!K775","v":0},{"$f":"'Środki trwałe'!L775","v":0},{"$f":"'Środki trwałe'!M775","v":0},{"$f":"'Środki trwałe'!N775","v":0},{"$f":"'Środki trwałe'!O775","v":0},{"$f":"'Środki trwałe'!P775","v":0},{"$f":"'Środki trwałe'!Q775","v":0},{"$f":"'Środki trwałe'!R775","v":0},{"$f":"'Środki trwałe'!S775","v":0},{"$f":"'Środki trwałe'!T775","v":0},{"$f":"'Środki trwałe'!U775","v":0},{"$f":"'Środki trwałe'!V775","v":0},{"$f":"'Środki trwałe'!W775","v":0},{"$f":"'Środki trwałe'!X775","v":0},{"$f":"'Środki trwałe'!Y775","v":0},{"$f":"'Środki trwałe'!Z775","v":0},{"$f":"'Środki trwałe'!AA775","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B690),\"\",'Środki trwałe'!B690)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E690),\"\",'Środki trwałe'!E690)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I690),\"\",'Środki trwałe'!I690)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C690),\"\",'Środki trwałe'!C690)","v":""},{"$f":"'Środki trwałe'!K776","v":0},{"$f":"'Środki trwałe'!L776","v":0},{"$f":"'Środki trwałe'!M776","v":0},{"$f":"'Środki trwałe'!N776","v":0},{"$f":"'Środki trwałe'!O776","v":0},{"$f":"'Środki trwałe'!P776","v":0},{"$f":"'Środki trwałe'!Q776","v":0},{"$f":"'Środki trwałe'!R776","v":0},{"$f":"'Środki trwałe'!S776","v":0},{"$f":"'Środki trwałe'!T776","v":0},{"$f":"'Środki trwałe'!U776","v":0},{"$f":"'Środki trwałe'!V776","v":0},{"$f":"'Środki trwałe'!W776","v":0},{"$f":"'Środki trwałe'!X776","v":0},{"$f":"'Środki trwałe'!Y776","v":0},{"$f":"'Środki trwałe'!Z776","v":0},{"$f":"'Środki trwałe'!AA776","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B691),\"\",'Środki trwałe'!B691)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E691),\"\",'Środki trwałe'!E691)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I691),\"\",'Środki trwałe'!I691)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C691),\"\",'Środki trwałe'!C691)","v":""},{"$f":"'Środki trwałe'!K777","v":0},{"$f":"'Środki trwałe'!L777","v":0},{"$f":"'Środki trwałe'!M777","v":0},{"$f":"'Środki trwałe'!N777","v":0},{"$f":"'Środki trwałe'!O777","v":0},{"$f":"'Środki trwałe'!P777","v":0},{"$f":"'Środki trwałe'!Q777","v":0},{"$f":"'Środki trwałe'!R777","v":0},{"$f":"'Środki trwałe'!S777","v":0},{"$f":"'Środki trwałe'!T777","v":0},{"$f":"'Środki trwałe'!U777","v":0},{"$f":"'Środki trwałe'!V777","v":0},{"$f":"'Środki trwałe'!W777","v":0},{"$f":"'Środki trwałe'!X777","v":0},{"$f":"'Środki trwałe'!Y777","v":0},{"$f":"'Środki trwałe'!Z777","v":0},{"$f":"'Środki trwałe'!AA777","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B692),\"\",'Środki trwałe'!B692)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E692),\"\",'Środki trwałe'!E692)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I692),\"\",'Środki trwałe'!I692)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C692),\"\",'Środki trwałe'!C692)","v":""},{"$f":"'Środki trwałe'!K778","v":0},{"$f":"'Środki trwałe'!L778","v":0},{"$f":"'Środki trwałe'!M778","v":0},{"$f":"'Środki trwałe'!N778","v":0},{"$f":"'Środki trwałe'!O778","v":0},{"$f":"'Środki trwałe'!P778","v":0},{"$f":"'Środki trwałe'!Q778","v":0},{"$f":"'Środki trwałe'!R778","v":0},{"$f":"'Środki trwałe'!S778","v":0},{"$f":"'Środki trwałe'!T778","v":0},{"$f":"'Środki trwałe'!U778","v":0},{"$f":"'Środki trwałe'!V778","v":0},{"$f":"'Środki trwałe'!W778","v":0},{"$f":"'Środki trwałe'!X778","v":0},{"$f":"'Środki trwałe'!Y778","v":0},{"$f":"'Środki trwałe'!Z778","v":0},{"$f":"'Środki trwałe'!AA778","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B693),\"\",'Środki trwałe'!B693)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E693),\"\",'Środki trwałe'!E693)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I693),\"\",'Środki trwałe'!I693)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C693),\"\",'Środki trwałe'!C693)","v":""},{"$f":"'Środki trwałe'!K779","v":0},{"$f":"'Środki trwałe'!L779","v":0},{"$f":"'Środki trwałe'!M779","v":0},{"$f":"'Środki trwałe'!N779","v":0},{"$f":"'Środki trwałe'!O779","v":0},{"$f":"'Środki trwałe'!P779","v":0},{"$f":"'Środki trwałe'!Q779","v":0},{"$f":"'Środki trwałe'!R779","v":0},{"$f":"'Środki trwałe'!S779","v":0},{"$f":"'Środki trwałe'!T779","v":0},{"$f":"'Środki trwałe'!U779","v":0},{"$f":"'Środki trwałe'!V779","v":0},{"$f":"'Środki trwałe'!W779","v":0},{"$f":"'Środki trwałe'!X779","v":0},{"$f":"'Środki trwałe'!Y779","v":0},{"$f":"'Środki trwałe'!Z779","v":0},{"$f":"'Środki trwałe'!AA779","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B694),\"\",'Środki trwałe'!B694)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E694),\"\",'Środki trwałe'!E694)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I694),\"\",'Środki trwałe'!I694)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C694),\"\",'Środki trwałe'!C694)","v":""},{"$f":"'Środki trwałe'!K780","v":0},{"$f":"'Środki trwałe'!L780","v":0},{"$f":"'Środki trwałe'!M780","v":0},{"$f":"'Środki trwałe'!N780","v":0},{"$f":"'Środki trwałe'!O780","v":0},{"$f":"'Środki trwałe'!P780","v":0},{"$f":"'Środki trwałe'!Q780","v":0},{"$f":"'Środki trwałe'!R780","v":0},{"$f":"'Środki trwałe'!S780","v":0},{"$f":"'Środki trwałe'!T780","v":0},{"$f":"'Środki trwałe'!U780","v":0},{"$f":"'Środki trwałe'!V780","v":0},{"$f":"'Środki trwałe'!W780","v":0},{"$f":"'Środki trwałe'!X780","v":0},{"$f":"'Środki trwałe'!Y780","v":0},{"$f":"'Środki trwałe'!Z780","v":0},{"$f":"'Środki trwałe'!AA780","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B695),\"\",'Środki trwałe'!B695)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E695),\"\",'Środki trwałe'!E695)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I695),\"\",'Środki trwałe'!I695)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C695),\"\",'Środki trwałe'!C695)","v":""},{"$f":"'Środki trwałe'!K781","v":0},{"$f":"'Środki trwałe'!L781","v":0},{"$f":"'Środki trwałe'!M781","v":0},{"$f":"'Środki trwałe'!N781","v":0},{"$f":"'Środki trwałe'!O781","v":0},{"$f":"'Środki trwałe'!P781","v":0},{"$f":"'Środki trwałe'!Q781","v":0},{"$f":"'Środki trwałe'!R781","v":0},{"$f":"'Środki trwałe'!S781","v":0},{"$f":"'Środki trwałe'!T781","v":0},{"$f":"'Środki trwałe'!U781","v":0},{"$f":"'Środki trwałe'!V781","v":0},{"$f":"'Środki trwałe'!W781","v":0},{"$f":"'Środki trwałe'!X781","v":0},{"$f":"'Środki trwałe'!Y781","v":0},{"$f":"'Środki trwałe'!Z781","v":0},{"$f":"'Środki trwałe'!AA781","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B696),\"\",'Środki trwałe'!B696)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E696),\"\",'Środki trwałe'!E696)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I696),\"\",'Środki trwałe'!I696)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C696),\"\",'Środki trwałe'!C696)","v":""},{"$f":"'Środki trwałe'!K782","v":0},{"$f":"'Środki trwałe'!L782","v":0},{"$f":"'Środki trwałe'!M782","v":0},{"$f":"'Środki trwałe'!N782","v":0},{"$f":"'Środki trwałe'!O782","v":0},{"$f":"'Środki trwałe'!P782","v":0},{"$f":"'Środki trwałe'!Q782","v":0},{"$f":"'Środki trwałe'!R782","v":0},{"$f":"'Środki trwałe'!S782","v":0},{"$f":"'Środki trwałe'!T782","v":0},{"$f":"'Środki trwałe'!U782","v":0},{"$f":"'Środki trwałe'!V782","v":0},{"$f":"'Środki trwałe'!W782","v":0},{"$f":"'Środki trwałe'!X782","v":0},{"$f":"'Środki trwałe'!Y782","v":0},{"$f":"'Środki trwałe'!Z782","v":0},{"$f":"'Środki trwałe'!AA782","v":0}]
[null,{"$f":"IF(ISBLANK('Środki trwałe'!B697),\"\",'Środki trwałe'!B697)","v":""},{"$f":"IF(ISBLANK('Środki trwałe'!E697),\"\",'Środki trwałe'!E697)","v":0},null,null,null,{"$f":"IF(ISBLANK('Środki trwałe'!I697),\"\",'Środki trwałe'!I697)","v":0},null,null,{"$f":"IF(ISBLANK('Środki trwałe'!C697),\"\",'Środki trwałe'!C697)","v":""},{"$f":"'Środki trwałe'!K783","v":0},{"$f":"'Środki trwałe'!L783","v":0},{"$f":"'Środki trwałe'!M783","v":0},{"$f":"'Środki trwałe'!N783","v":0},{"$f":"'Środki trwałe'!O783","v":0},{"$f":"'Środki trwałe'!P783","v":0},{"$f":"'Środki trwałe'!Q783","v":0},{"$f":"'Środki trwałe'!R783","v":0},{"$f":"'Środki trwałe'!S783","v":0},{"$f":"'Środki trwałe'!T783","v":0},{"$f":"'Środki trwałe'!U783","v":0},{"$f":"'Środki trwałe'!V783","v":0},{"$f":"'Środki trwałe'!W783","v":0},{"$f":"'Środki trwałe'!X783","v":0},{"$f":"'Środki trwałe'!Y783","v":0},{"$f":"'Środki trwałe'!Z783","v":0},{"$f":"'Środki trwałe'!AA783","v":0}]
[null,"Razem wartość dofinansowania do amortyzacji",null,null,null,null,{"$f":"SUM(G240:G279)","v":0},null,null,null,{"$f":"ROUND(SUM(K240:K279),0)","v":0},{"$f":"ROUND(SUM(L240:L279),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X240:X279),0)","v":0},{"$f":"ROUND(SUM(Y240:Y279),0)","v":0},{"$f":"ROUND(SUM(Z240:Z279),0)","v":0},0]
[]
[]
[null,"Dotacja w okresie środki trwałe (pozostałe przychody operacyjne)",null,null,null,null,null,null,null,null,{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),ROUND(K233+K215+K197+K144+K121+K108+K85,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),ROUND(X233+X215+X197+X144+X121+X108+X85,0),0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),ROUND(Y233+Y215+Y197+Y144+Y121+Y108+Y85,0),0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),ROUND(Z233+Z215+Z197+Z144+Z121+Z108+Z85,0),0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),ROUND(AA233+AA215+AA197+AA144+AA121+AA108+AA85,0),0)","v":0}]
[null,"Dotacja w okresie koszty operacyjne nie będące B+R oraz raty kapitałowe leasingu (pozostałe przychody operacyjne)",null,null,null,null,null,null,null,null,{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),ROUND('Koszty operacyjne'!K1651+Finansowanie!K171,0),0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),ROUND('Koszty operacyjne'!L1651+Finansowanie!L171,0),0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),ROUND('Koszty operacyjne'!M1651+Finansowanie!M171,0),0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),ROUND('Koszty operacyjne'!N1651+Finansowanie!N171,0),0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),ROUND('Koszty operacyjne'!O1651+Finansowanie!O171,0),0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),ROUND('Koszty operacyjne'!P1651+Finansowanie!P171,0),0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),ROUND('Koszty operacyjne'!Q1651+Finansowanie!Q171,0),0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),ROUND('Koszty operacyjne'!R1651+Finansowanie!R171,0),0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),ROUND('Koszty operacyjne'!S1651+Finansowanie!S171,0),0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),ROUND('Koszty operacyjne'!T1651+Finansowanie!T171,0),0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),ROUND('Koszty operacyjne'!U1651+Finansowanie!U171,0),0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),ROUND('Koszty operacyjne'!V1651+Finansowanie!V171,0),0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),ROUND('Koszty operacyjne'!W1651+Finansowanie!W171,0),0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),ROUND('Koszty operacyjne'!X1651+Finansowanie!X171,0),0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),ROUND('Koszty operacyjne'!Y1651+Finansowanie!Y171,0),0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),ROUND('Koszty operacyjne'!Z1651+Finansowanie!Z171,0),0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),ROUND('Koszty operacyjne'!AA1651+Finansowanie!AA171,0),0)","v":0}]
[null,"Dotacja do amortyzacji (pozostałe przychody operacyjne)",null,null,null,null,null,null,null,null,{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),(K235+K217+K199+K146+K123+K110+K87+K280),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),(X235+X217+X199+X146+X123+X110+X87+X280),0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),(Y235+Y217+Y199+Y146+Y123+Y110+Y87+Y280),0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),(Z235+Z217+Z199+Z146+Z123+Z110+Z87+Z280),0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),(AA235+AA217+AA199+AA146+AA123+AA110+AA87+AA280),0)","v":0}]
[null,"Dotacja w okresie (RZiS, pozostałe przychody operacyjne)",null,null,null,null,null,null,null,null,{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),SUM(K283:K285),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),SUM(X283:X285),0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),SUM(Y283:Y285),0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),SUM(Z283:Z285),0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),SUM(AA283:AA285),0)","v":0}]
[]
[]
[null,"Dotacja do rozliczenia środki trwałe (rozliczenia międzyokresowe)",null,null,null,null,null,null,null,null,{"$f":"ROUND(K236+K218+K200+K147+K124+K111+K88,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X236+X218+X200+X147+X124+X111+X88,0)","v":0},{"$f":"ROUND(Y236+Y218+Y200+Y147+Y124+Y111+Y88,0)","v":0},{"$f":"ROUND(Z236+Z218+Z200+Z147+Z124+Z111+Z88,0)","v":0},0]
[null,"Dotacja do rozliczenia środki trwałe w budowie (rozliczenia międzyokresowe)",null,null,null,null,null,null,null,null,{"$f":"ROUND(IF(LataProjekcji<Koniec_Projekt,'Środki trwałe'!K2082,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_Projekt,'Środki trwałe'!L2082,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_Projekt,'Środki trwałe'!M2082,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_Projekt,'Środki trwałe'!N2082,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_Projekt,'Środki trwałe'!O2082,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_Projekt,'Środki trwałe'!P2082,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_Projekt,'Środki trwałe'!Q2082,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_Projekt,'Środki trwałe'!R2082,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_Projekt,'Środki trwałe'!S2082,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_Projekt,'Środki trwałe'!T2082,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_Projekt,'Środki trwałe'!U2082,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_Projekt,'Środki trwałe'!V2082,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_Projekt,'Środki trwałe'!W2082,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_Projekt,'Środki trwałe'!X2082,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_Projekt,'Środki trwałe'!Y2082,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_Projekt,'Środki trwałe'!Z2082,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_Projekt,'Środki trwałe'!AA2082,0),0)","v":0}]
[null,"Dotacja do rozliczenia prace B+R (rozliczenia międzyokresowe)",null,null,null,null,null,null,null,null,{"$f":"ROUND(IF(LataProjekcji<Koniec_PR,'Koszty operacyjne'!K1412,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_PR,'Koszty operacyjne'!L1412,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_PR,'Koszty operacyjne'!M1412,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_PR,'Koszty operacyjne'!N1412,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_PR,'Koszty operacyjne'!O1412,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_PR,'Koszty operacyjne'!P1412,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_PR,'Koszty operacyjne'!Q1412,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_PR,'Koszty operacyjne'!R1412,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_PR,'Koszty operacyjne'!S1412,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_PR,'Koszty operacyjne'!T1412,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_PR,'Koszty operacyjne'!U1412,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_PR,'Koszty operacyjne'!V1412,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_PR,'Koszty operacyjne'!W1412,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_PR,'Koszty operacyjne'!X1412,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_PR,'Koszty operacyjne'!Y1412,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_PR,'Koszty operacyjne'!Z1412,0),0)","v":0},{"$f":"ROUND(IF(LataProjekcji<Koniec_PR,'Koszty operacyjne'!AA1412,0),0)","v":0}]
[null,"Dotacje do rozliczenia (rozliczenia międzyokresowe, PASYWA)",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(K289:K291),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(X289:X291),0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(Y289:Y291),0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(Z289:Z291),0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND(SUM(AA289:AA291),0),0)","v":0}]
[]
[null,"Komentarz"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Koszty zakończonych prac rozwojowych",0,null,0]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C345,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C345,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(F62<0,0,F62)","v":0},{"$f":"OFFSET($C$62,C345,0)","v":0},{"$f":"IF($C62>10,ROUND(($C348/12)*$E346,0),$C347)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(D62),0,IF(C62>3.5,ROUND(C347*am_prace_rozwojowe,0),IF(C347<0,0,C347)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!E345,,)","v":""},{"$f":"IFERROR(ROUND(IF(($C346+1)=K$59,$C348,0),0),0)","v":0},{"$f":"ROUND(IF(OR(AND($C346=LataProjekcji,$E346>0),AND($C346=LataProjekcji,$E346=0,$D347<=10)),$E347,IF($C346<LataProjekcji,IF((SUM($K348:K348)+$C348)<$C347,$C348,$C347-SUM($K348:K348)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C346=LataProjekcji,$E346>0),AND($C346=LataProjekcji,$E346=0,$D347<=10)),$E347,IF($C346<LataProjekcji,IF((SUM($K348:L348)+$C348)<$C347,$C348,$C347-SUM($K348:L348)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C346=LataProjekcji,$E346>0),AND($C346=LataProjekcji,$E346=0,$D347<=10)),$E347,IF($C346<LataProjekcji,IF((SUM($K348:M348)+$C348)<$C347,$C348,$C347-SUM($K348:M348)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C346=LataProjekcji,$E346>0),AND($C346=LataProjekcji,$E346=0,$D347<=10)),$E347,IF($C346<LataProjekcji,IF((SUM($K348:N348)+$C348)<$C347,$C348,$C347-SUM($K348:N348)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C346=LataProjekcji,$E346>0),AND($C346=LataProjekcji,$E346=0,$D347<=10)),$E347,IF($C346<LataProjekcji,IF((SUM($K348:O348)+$C348)<$C347,$C348,$C347-SUM($K348:O348)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C346=LataProjekcji,$E346>0),AND($C346=LataProjekcji,$E346=0,$D347<=10)),$E347,IF($C346<LataProjekcji,IF((SUM($K348:P348)+$C348)<$C347,$C348,$C347-SUM($K348:P348)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C346=LataProjekcji,$E346>0),AND($C346=LataProjekcji,$E346=0,$D347<=10)),$E347,IF($C346<LataProjekcji,IF((SUM($K348:Q348)+$C348)<$C347,$C348,$C347-SUM($K348:Q348)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C346=LataProjekcji,$E346>0),AND($C346=LataProjekcji,$E346=0,$D347<=10)),$E347,IF($C346<LataProjekcji,IF((SUM($K348:R348)+$C348)<$C347,$C348,$C347-SUM($K348:R348)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C346=LataProjekcji,$E346>0),AND($C346=LataProjekcji,$E346=0,$D347<=10)),$E347,IF($C346<LataProjekcji,IF((SUM($K348:S348)+$C348)<$C347,$C348,$C347-SUM($K348:S348)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C346=LataProjekcji,$E346>0),AND($C346=LataProjekcji,$E346=0,$D347<=10)),$E347,IF($C346<LataProjekcji,IF((SUM($K348:T348)+$C348)<$C347,$C348,$C347-SUM($K348:T348)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C346=LataProjekcji,$E346>0),AND($C346=LataProjekcji,$E346=0,$D347<=10)),$E347,IF($C346<LataProjekcji,IF((SUM($K348:U348)+$C348)<$C347,$C348,$C347-SUM($K348:U348)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C346=LataProjekcji,$E346>0),AND($C346=LataProjekcji,$E346=0,$D347<=10)),$E347,IF($C346<LataProjekcji,IF((SUM($K348:V348)+$C348)<$C347,$C348,$C347-SUM($K348:V348)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C346=LataProjekcji,$E346>0),AND($C346=LataProjekcji,$E346=0,$D347<=10)),$E347,IF($C346<LataProjekcji,IF((SUM($K348:W348)+$C348)<$C347,$C348,$C347-SUM($K348:W348)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C346=LataProjekcji,$E346>0),AND($C346=LataProjekcji,$E346=0,$D347<=10)),$E347,IF($C346<LataProjekcji,IF((SUM($K348:X348)+$C348)<$C347,$C348,$C347-SUM($K348:X348)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C346=LataProjekcji,$E346>0),AND($C346=LataProjekcji,$E346=0,$D347<=10)),$E347,IF($C346<LataProjekcji,IF((SUM($K348:Y348)+$C348)<$C347,$C348,$C347-SUM($K348:Y348)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C346=LataProjekcji,$E346>0),AND($C346=LataProjekcji,$E346=0,$D347<=10)),$E347,IF($C346<LataProjekcji,IF((SUM($K348:Z348)+$C348)<$C347,$C348,$C347-SUM($K348:Z348)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K348,0)","v":0},{"$f":"ROUND(K349+L348,0)","v":0},{"$f":"ROUND(L349+M348,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W349+X348,0)","v":0},{"$f":"ROUND(X349+Y348,0)","v":0},{"$f":"ROUND(Y349+Z348,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C346=LataProjekcji,ROUND($C347-K349,0),ROUND(IF(K348=0,0,$C347-K349),0))","v":0},{"$f":"IF($C346=LataProjekcji,ROUND($C347-L349,0),ROUND(IF(L348=0,0,$C347-L349),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C346=LataProjekcji,ROUND($C347-X349,0),ROUND(IF(X348=0,0,$C347-X349),0))","v":0},{"$f":"IF($C346=LataProjekcji,ROUND($C347-Y349,0),ROUND(IF(Y348=0,0,$C347-Y349),0))","v":0},{"$f":"IF($C346=LataProjekcji,ROUND($C347-Z349,0),ROUND(IF(Z348=0,0,$C347-Z349),0))","v":0},{"$f":"IF($C346=LataProjekcji,ROUND($C347-AA349,0),ROUND(IF(AA348=0,0,$C347-AA349),0))","v":0}]
[]
[null,"Koszty zakończonych prac rozwojowych",{"$f":"C345+1","v":1},null,{"$f":"E345+1","v":1}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C352,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C352,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"F63","v":0},{"$f":"OFFSET($C$62,C352,0)","v":0},{"$f":"IF($C63>10,ROUND(($C355/12)*$E353,0),$C354)","v":0}]
[null,"amortyzacja roczna",{"$f":"ROUND(C354*am_prace_rozwojowe,0)","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!E352,,)","v":""},{"$f":"IFERROR(ROUND(IF(($C353+1)=K$59,$C355,0),0),0)","v":0},{"$f":"ROUND(IF(OR(AND($C353=LataProjekcji,$E353>0),AND($C353=LataProjekcji,$E353=0,$D354<=10)),$E354,IF($C353<LataProjekcji,IF((SUM($K355:K355)+$C355)<$C354,$C355,$C354-SUM($K355:K355)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C353=LataProjekcji,$E353>0),AND($C353=LataProjekcji,$E353=0,$D354<=10)),$E354,IF($C353<LataProjekcji,IF((SUM($K355:L355)+$C355)<$C354,$C355,$C354-SUM($K355:L355)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C353=LataProjekcji,$E353>0),AND($C353=LataProjekcji,$E353=0,$D354<=10)),$E354,IF($C353<LataProjekcji,IF((SUM($K355:M355)+$C355)<$C354,$C355,$C354-SUM($K355:M355)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C353=LataProjekcji,$E353>0),AND($C353=LataProjekcji,$E353=0,$D354<=10)),$E354,IF($C353<LataProjekcji,IF((SUM($K355:N355)+$C355)<$C354,$C355,$C354-SUM($K355:N355)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C353=LataProjekcji,$E353>0),AND($C353=LataProjekcji,$E353=0,$D354<=10)),$E354,IF($C353<LataProjekcji,IF((SUM($K355:O355)+$C355)<$C354,$C355,$C354-SUM($K355:O355)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C353=LataProjekcji,$E353>0),AND($C353=LataProjekcji,$E353=0,$D354<=10)),$E354,IF($C353<LataProjekcji,IF((SUM($K355:P355)+$C355)<$C354,$C355,$C354-SUM($K355:P355)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C353=LataProjekcji,$E353>0),AND($C353=LataProjekcji,$E353=0,$D354<=10)),$E354,IF($C353<LataProjekcji,IF((SUM($K355:Q355)+$C355)<$C354,$C355,$C354-SUM($K355:Q355)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C353=LataProjekcji,$E353>0),AND($C353=LataProjekcji,$E353=0,$D354<=10)),$E354,IF($C353<LataProjekcji,IF((SUM($K355:R355)+$C355)<$C354,$C355,$C354-SUM($K355:R355)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C353=LataProjekcji,$E353>0),AND($C353=LataProjekcji,$E353=0,$D354<=10)),$E354,IF($C353<LataProjekcji,IF((SUM($K355:S355)+$C355)<$C354,$C355,$C354-SUM($K355:S355)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C353=LataProjekcji,$E353>0),AND($C353=LataProjekcji,$E353=0,$D354<=10)),$E354,IF($C353<LataProjekcji,IF((SUM($K355:T355)+$C355)<$C354,$C355,$C354-SUM($K355:T355)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C353=LataProjekcji,$E353>0),AND($C353=LataProjekcji,$E353=0,$D354<=10)),$E354,IF($C353<LataProjekcji,IF((SUM($K355:U355)+$C355)<$C354,$C355,$C354-SUM($K355:U355)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C353=LataProjekcji,$E353>0),AND($C353=LataProjekcji,$E353=0,$D354<=10)),$E354,IF($C353<LataProjekcji,IF((SUM($K355:V355)+$C355)<$C354,$C355,$C354-SUM($K355:V355)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C353=LataProjekcji,$E353>0),AND($C353=LataProjekcji,$E353=0,$D354<=10)),$E354,IF($C353<LataProjekcji,IF((SUM($K355:W355)+$C355)<$C354,$C355,$C354-SUM($K355:W355)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C353=LataProjekcji,$E353>0),AND($C353=LataProjekcji,$E353=0,$D354<=10)),$E354,IF($C353<LataProjekcji,IF((SUM($K355:X355)+$C355)<$C354,$C355,$C354-SUM($K355:X355)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C353=LataProjekcji,$E353>0),AND($C353=LataProjekcji,$E353=0,$D354<=10)),$E354,IF($C353<LataProjekcji,IF((SUM($K355:Y355)+$C355)<$C354,$C355,$C354-SUM($K355:Y355)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C353=LataProjekcji,$E353>0),AND($C353=LataProjekcji,$E353=0,$D354<=10)),$E354,IF($C353<LataProjekcji,IF((SUM($K355:Z355)+$C355)<$C354,$C355,$C354-SUM($K355:Z355)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K355,0)","v":0},{"$f":"ROUND(K356+L355,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W356+X355,0)","v":0},{"$f":"ROUND(X356+Y355,0)","v":0},{"$f":"ROUND(Y356+Z355,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C353=LataProjekcji,ROUND($C354-K356,0),ROUND(IF(K355=0,0,$C354-K356),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C353=LataProjekcji,ROUND($C354-X356,0),ROUND(IF(X355=0,0,$C354-X356),0))","v":0},{"$f":"IF($C353=LataProjekcji,ROUND($C354-Y356,0),ROUND(IF(Y355=0,0,$C354-Y356),0))","v":0},{"$f":"IF($C353=LataProjekcji,ROUND($C354-Z356,0),ROUND(IF(Z355=0,0,$C354-Z356),0))","v":0},{"$f":"IF($C353=LataProjekcji,ROUND($C354-AA356,0),ROUND(IF(AA355=0,0,$C354-AA356),0))","v":0}]
[]
[null,"Koszty zakończonych prac rozwojowych",{"$f":"C352+1","v":2},{"$f":"OFFSET($B$62,C359,0)","v":""},{"$f":"E352+1","v":2}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C359,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C359,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"OFFSET($F$62,C359,0)","v":0},{"$f":"OFFSET($C$62,C359,0)","v":""},{"$f":"IF(D361>10,ROUND(($C362/12)*$E360,0),$C361)","v":0}]
[null,"amortyzacja roczna",{"$f":"ROUND(C361*am_prace_rozwojowe,0)","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!E359,,)","v":0},{"$f":"IFERROR(ROUND(IF(($C360+1)=K$59,$C362,0),0),0)","v":0},{"$f":"ROUND(IF(OR(AND($C360=LataProjekcji,$E360>0),AND($C360=LataProjekcji,$E360=0,$D361<=10)),$E361,IF($C360<LataProjekcji,IF((SUM($K362:K362)+$C362)<$C361,$C362,$C361-SUM($K362:K362)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C360=LataProjekcji,$E360>0),AND($C360=LataProjekcji,$E360=0,$D361<=10)),$E361,IF($C360<LataProjekcji,IF((SUM($K362:L362)+$C362)<$C361,$C362,$C361-SUM($K362:L362)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C360=LataProjekcji,$E360>0),AND($C360=LataProjekcji,$E360=0,$D361<=10)),$E361,IF($C360<LataProjekcji,IF((SUM($K362:M362)+$C362)<$C361,$C362,$C361-SUM($K362:M362)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C360=LataProjekcji,$E360>0),AND($C360=LataProjekcji,$E360=0,$D361<=10)),$E361,IF($C360<LataProjekcji,IF((SUM($K362:N362)+$C362)<$C361,$C362,$C361-SUM($K362:N362)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C360=LataProjekcji,$E360>0),AND($C360=LataProjekcji,$E360=0,$D361<=10)),$E361,IF($C360<LataProjekcji,IF((SUM($K362:O362)+$C362)<$C361,$C362,$C361-SUM($K362:O362)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C360=LataProjekcji,$E360>0),AND($C360=LataProjekcji,$E360=0,$D361<=10)),$E361,IF($C360<LataProjekcji,IF((SUM($K362:P362)+$C362)<$C361,$C362,$C361-SUM($K362:P362)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C360=LataProjekcji,$E360>0),AND($C360=LataProjekcji,$E360=0,$D361<=10)),$E361,IF($C360<LataProjekcji,IF((SUM($K362:Q362)+$C362)<$C361,$C362,$C361-SUM($K362:Q362)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C360=LataProjekcji,$E360>0),AND($C360=LataProjekcji,$E360=0,$D361<=10)),$E361,IF($C360<LataProjekcji,IF((SUM($K362:R362)+$C362)<$C361,$C362,$C361-SUM($K362:R362)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C360=LataProjekcji,$E360>0),AND($C360=LataProjekcji,$E360=0,$D361<=10)),$E361,IF($C360<LataProjekcji,IF((SUM($K362:S362)+$C362)<$C361,$C362,$C361-SUM($K362:S362)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C360=LataProjekcji,$E360>0),AND($C360=LataProjekcji,$E360=0,$D361<=10)),$E361,IF($C360<LataProjekcji,IF((SUM($K362:T362)+$C362)<$C361,$C362,$C361-SUM($K362:T362)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C360=LataProjekcji,$E360>0),AND($C360=LataProjekcji,$E360=0,$D361<=10)),$E361,IF($C360<LataProjekcji,IF((SUM($K362:U362)+$C362)<$C361,$C362,$C361-SUM($K362:U362)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C360=LataProjekcji,$E360>0),AND($C360=LataProjekcji,$E360=0,$D361<=10)),$E361,IF($C360<LataProjekcji,IF((SUM($K362:V362)+$C362)<$C361,$C362,$C361-SUM($K362:V362)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C360=LataProjekcji,$E360>0),AND($C360=LataProjekcji,$E360=0,$D361<=10)),$E361,IF($C360<LataProjekcji,IF((SUM($K362:W362)+$C362)<$C361,$C362,$C361-SUM($K362:W362)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C360=LataProjekcji,$E360>0),AND($C360=LataProjekcji,$E360=0,$D361<=10)),$E361,IF($C360<LataProjekcji,IF((SUM($K362:X362)+$C362)<$C361,$C362,$C361-SUM($K362:X362)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C360=LataProjekcji,$E360>0),AND($C360=LataProjekcji,$E360=0,$D361<=10)),$E361,IF($C360<LataProjekcji,IF((SUM($K362:Y362)+$C362)<$C361,$C362,$C361-SUM($K362:Y362)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C360=LataProjekcji,$E360>0),AND($C360=LataProjekcji,$E360=0,$D361<=10)),$E361,IF($C360<LataProjekcji,IF((SUM($K362:Z362)+$C362)<$C361,$C362,$C361-SUM($K362:Z362)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K362,0)","v":0},{"$f":"ROUND(K363+L362,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W363+X362,0)","v":0},{"$f":"ROUND(X363+Y362,0)","v":0},{"$f":"ROUND(Y363+Z362,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C360=LataProjekcji,ROUND($C361-K363,0),ROUND(IF(K362=0,0,$C361-K363),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C360=LataProjekcji,ROUND($C361-X363,0),ROUND(IF(X362=0,0,$C361-X363),0))","v":0},{"$f":"IF($C360=LataProjekcji,ROUND($C361-Y363,0),ROUND(IF(Y362=0,0,$C361-Y363),0))","v":0},{"$f":"IF($C360=LataProjekcji,ROUND($C361-Z363,0),ROUND(IF(Z362=0,0,$C361-Z363),0))","v":0},{"$f":"IF($C360=LataProjekcji,ROUND($C361-AA363,0),ROUND(IF(AA362=0,0,$C361-AA363),0))","v":0}]
[]
[null,"Koszty zakończonych prac rozwojowych",{"$f":"C359+1","v":3},{"$f":"OFFSET($B$62,C366,0)","v":""},{"$f":"E359+1","v":3}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C366,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C366,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"OFFSET($F$62,C366,0)","v":0},{"$f":"OFFSET($C$62,C366,0)","v":""},{"$f":"IF(D368>10,ROUND(($C369/12)*$E367,0),$C368)","v":0}]
[null,"amortyzacja roczna",{"$f":"ROUND(C368*am_prace_rozwojowe,0)","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!E366,,)","v":0},{"$f":"IFERROR(ROUND(IF(($C367+1)=K$59,$C369,0),0),0)","v":0},{"$f":"ROUND(IF(OR(AND($C367=LataProjekcji,$E367>0),AND($C367=LataProjekcji,$E367=0,$D368<=10)),$E368,IF($C367<LataProjekcji,IF((SUM($K369:K369)+$C369)<$C368,$C369,$C368-SUM($K369:K369)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C367=LataProjekcji,$E367>0),AND($C367=LataProjekcji,$E367=0,$D368<=10)),$E368,IF($C367<LataProjekcji,IF((SUM($K369:L369)+$C369)<$C368,$C369,$C368-SUM($K369:L369)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C367=LataProjekcji,$E367>0),AND($C367=LataProjekcji,$E367=0,$D368<=10)),$E368,IF($C367<LataProjekcji,IF((SUM($K369:M369)+$C369)<$C368,$C369,$C368-SUM($K369:M369)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C367=LataProjekcji,$E367>0),AND($C367=LataProjekcji,$E367=0,$D368<=10)),$E368,IF($C367<LataProjekcji,IF((SUM($K369:N369)+$C369)<$C368,$C369,$C368-SUM($K369:N369)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C367=LataProjekcji,$E367>0),AND($C367=LataProjekcji,$E367=0,$D368<=10)),$E368,IF($C367<LataProjekcji,IF((SUM($K369:O369)+$C369)<$C368,$C369,$C368-SUM($K369:O369)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C367=LataProjekcji,$E367>0),AND($C367=LataProjekcji,$E367=0,$D368<=10)),$E368,IF($C367<LataProjekcji,IF((SUM($K369:P369)+$C369)<$C368,$C369,$C368-SUM($K369:P369)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C367=LataProjekcji,$E367>0),AND($C367=LataProjekcji,$E367=0,$D368<=10)),$E368,IF($C367<LataProjekcji,IF((SUM($K369:Q369)+$C369)<$C368,$C369,$C368-SUM($K369:Q369)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C367=LataProjekcji,$E367>0),AND($C367=LataProjekcji,$E367=0,$D368<=10)),$E368,IF($C367<LataProjekcji,IF((SUM($K369:R369)+$C369)<$C368,$C369,$C368-SUM($K369:R369)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C367=LataProjekcji,$E367>0),AND($C367=LataProjekcji,$E367=0,$D368<=10)),$E368,IF($C367<LataProjekcji,IF((SUM($K369:S369)+$C369)<$C368,$C369,$C368-SUM($K369:S369)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C367=LataProjekcji,$E367>0),AND($C367=LataProjekcji,$E367=0,$D368<=10)),$E368,IF($C367<LataProjekcji,IF((SUM($K369:T369)+$C369)<$C368,$C369,$C368-SUM($K369:T369)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C367=LataProjekcji,$E367>0),AND($C367=LataProjekcji,$E367=0,$D368<=10)),$E368,IF($C367<LataProjekcji,IF((SUM($K369:U369)+$C369)<$C368,$C369,$C368-SUM($K369:U369)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C367=LataProjekcji,$E367>0),AND($C367=LataProjekcji,$E367=0,$D368<=10)),$E368,IF($C367<LataProjekcji,IF((SUM($K369:V369)+$C369)<$C368,$C369,$C368-SUM($K369:V369)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C367=LataProjekcji,$E367>0),AND($C367=LataProjekcji,$E367=0,$D368<=10)),$E368,IF($C367<LataProjekcji,IF((SUM($K369:W369)+$C369)<$C368,$C369,$C368-SUM($K369:W369)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C367=LataProjekcji,$E367>0),AND($C367=LataProjekcji,$E367=0,$D368<=10)),$E368,IF($C367<LataProjekcji,IF((SUM($K369:X369)+$C369)<$C368,$C369,$C368-SUM($K369:X369)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C367=LataProjekcji,$E367>0),AND($C367=LataProjekcji,$E367=0,$D368<=10)),$E368,IF($C367<LataProjekcji,IF((SUM($K369:Y369)+$C369)<$C368,$C369,$C368-SUM($K369:Y369)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C367=LataProjekcji,$E367>0),AND($C367=LataProjekcji,$E367=0,$D368<=10)),$E368,IF($C367<LataProjekcji,IF((SUM($K369:Z369)+$C369)<$C368,$C369,$C368-SUM($K369:Z369)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K369,0)","v":0},{"$f":"ROUND(K370+L369,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W370+X369,0)","v":0},{"$f":"ROUND(X370+Y369,0)","v":0},{"$f":"ROUND(Y370+Z369,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C367=LataProjekcji,ROUND($C368-K370,0),ROUND(IF(K369=0,0,$C368-K370),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C367=LataProjekcji,ROUND($C368-X370,0),ROUND(IF(X369=0,0,$C368-X370),0))","v":0},{"$f":"IF($C367=LataProjekcji,ROUND($C368-Y370,0),ROUND(IF(Y369=0,0,$C368-Y370),0))","v":0},{"$f":"IF($C367=LataProjekcji,ROUND($C368-Z370,0),ROUND(IF(Z369=0,0,$C368-Z370),0))","v":0},{"$f":"IF($C367=LataProjekcji,ROUND($C368-AA370,0),ROUND(IF(AA369=0,0,$C368-AA370),0))","v":0}]
[]
[null,"Koszty zakończonych prac rozwojowych",{"$f":"C366+1","v":4},{"$f":"OFFSET($B$62,C373,0)","v":""},{"$f":"E366+1","v":4}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C373,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C373,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"OFFSET($F$62,C373,0)","v":0},{"$f":"OFFSET($C$62,C373,0)","v":""},{"$f":"IF(D375>10,ROUND(($C376/12)*$E374,0),$C375)","v":0}]
[null,"amortyzacja roczna",{"$f":"ROUND(C375*am_prace_rozwojowe,0)","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!E373,,)","v":0},{"$f":"IFERROR(ROUND(IF(($C374+1)=K$59,$C376,0),0),0)","v":0},{"$f":"ROUND(IF(OR(AND($C374=LataProjekcji,$E374>0),AND($C374=LataProjekcji,$E374=0,$D375<=10)),$E375,IF($C374<LataProjekcji,IF((SUM($K376:K376)+$C376)<$C375,$C376,$C375-SUM($K376:K376)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C374=LataProjekcji,$E374>0),AND($C374=LataProjekcji,$E374=0,$D375<=10)),$E375,IF($C374<LataProjekcji,IF((SUM($K376:L376)+$C376)<$C375,$C376,$C375-SUM($K376:L376)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C374=LataProjekcji,$E374>0),AND($C374=LataProjekcji,$E374=0,$D375<=10)),$E375,IF($C374<LataProjekcji,IF((SUM($K376:M376)+$C376)<$C375,$C376,$C375-SUM($K376:M376)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C374=LataProjekcji,$E374>0),AND($C374=LataProjekcji,$E374=0,$D375<=10)),$E375,IF($C374<LataProjekcji,IF((SUM($K376:N376)+$C376)<$C375,$C376,$C375-SUM($K376:N376)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C374=LataProjekcji,$E374>0),AND($C374=LataProjekcji,$E374=0,$D375<=10)),$E375,IF($C374<LataProjekcji,IF((SUM($K376:O376)+$C376)<$C375,$C376,$C375-SUM($K376:O376)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C374=LataProjekcji,$E374>0),AND($C374=LataProjekcji,$E374=0,$D375<=10)),$E375,IF($C374<LataProjekcji,IF((SUM($K376:P376)+$C376)<$C375,$C376,$C375-SUM($K376:P376)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C374=LataProjekcji,$E374>0),AND($C374=LataProjekcji,$E374=0,$D375<=10)),$E375,IF($C374<LataProjekcji,IF((SUM($K376:Q376)+$C376)<$C375,$C376,$C375-SUM($K376:Q376)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C374=LataProjekcji,$E374>0),AND($C374=LataProjekcji,$E374=0,$D375<=10)),$E375,IF($C374<LataProjekcji,IF((SUM($K376:R376)+$C376)<$C375,$C376,$C375-SUM($K376:R376)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C374=LataProjekcji,$E374>0),AND($C374=LataProjekcji,$E374=0,$D375<=10)),$E375,IF($C374<LataProjekcji,IF((SUM($K376:S376)+$C376)<$C375,$C376,$C375-SUM($K376:S376)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C374=LataProjekcji,$E374>0),AND($C374=LataProjekcji,$E374=0,$D375<=10)),$E375,IF($C374<LataProjekcji,IF((SUM($K376:T376)+$C376)<$C375,$C376,$C375-SUM($K376:T376)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C374=LataProjekcji,$E374>0),AND($C374=LataProjekcji,$E374=0,$D375<=10)),$E375,IF($C374<LataProjekcji,IF((SUM($K376:U376)+$C376)<$C375,$C376,$C375-SUM($K376:U376)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C374=LataProjekcji,$E374>0),AND($C374=LataProjekcji,$E374=0,$D375<=10)),$E375,IF($C374<LataProjekcji,IF((SUM($K376:V376)+$C376)<$C375,$C376,$C375-SUM($K376:V376)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C374=LataProjekcji,$E374>0),AND($C374=LataProjekcji,$E374=0,$D375<=10)),$E375,IF($C374<LataProjekcji,IF((SUM($K376:W376)+$C376)<$C375,$C376,$C375-SUM($K376:W376)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C374=LataProjekcji,$E374>0),AND($C374=LataProjekcji,$E374=0,$D375<=10)),$E375,IF($C374<LataProjekcji,IF((SUM($K376:X376)+$C376)<$C375,$C376,$C375-SUM($K376:X376)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C374=LataProjekcji,$E374>0),AND($C374=LataProjekcji,$E374=0,$D375<=10)),$E375,IF($C374<LataProjekcji,IF((SUM($K376:Y376)+$C376)<$C375,$C376,$C375-SUM($K376:Y376)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C374=LataProjekcji,$E374>0),AND($C374=LataProjekcji,$E374=0,$D375<=10)),$E375,IF($C374<LataProjekcji,IF((SUM($K376:Z376)+$C376)<$C375,$C376,$C375-SUM($K376:Z376)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K376,0)","v":0},{"$f":"ROUND(K377+L376,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y377+Z376,0)","v":0},{"$f":"ROUND(Z377+AA376,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C374=LataProjekcji,ROUND($C375-K377,0),ROUND(IF(K376=0,0,$C375-K377),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C374=LataProjekcji,ROUND($C375-X377,0),ROUND(IF(X376=0,0,$C375-X377),0))","v":0},{"$f":"IF($C374=LataProjekcji,ROUND($C375-Y377,0),ROUND(IF(Y376=0,0,$C375-Y377),0))","v":0},{"$f":"IF($C374=LataProjekcji,ROUND($C375-Z377,0),ROUND(IF(Z376=0,0,$C375-Z377),0))","v":0},{"$f":"IF($C374=LataProjekcji,ROUND($C375-AA377,0),ROUND(IF(AA376=0,0,$C375-AA377),0))","v":0}]
[]
[null,"Koszty zakończonych prac rozwojowych",{"$f":"C373+1","v":5},{"$f":"OFFSET($B$62,C380,0)","v":""},{"$f":"E373+1","v":5}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C380,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C380,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"OFFSET($F$62,C380,0)","v":0},{"$f":"OFFSET($C$62,C380,0)","v":""},{"$f":"IF(D382>10,ROUND(($C383/12)*$E381,0),$C382)","v":0}]
[null,"amortyzacja roczna",{"$f":"ROUND(C382*am_prace_rozwojowe,0)","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!E380,,)","v":0},{"$f":"IFERROR(ROUND(IF(($C381+1)=K$59,$C383,0),0),0)","v":0},{"$f":"ROUND(IF(OR(AND($C381=LataProjekcji,$E381>0),AND($C381=LataProjekcji,$E381=0,$D382<=10)),$E382,IF($C381<LataProjekcji,IF((SUM($K383:K383)+$C383)<$C382,$C383,$C382-SUM($K383:K383)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C381=LataProjekcji,$E381>0),AND($C381=LataProjekcji,$E381=0,$D382<=10)),$E382,IF($C381<LataProjekcji,IF((SUM($K383:L383)+$C383)<$C382,$C383,$C382-SUM($K383:L383)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C381=LataProjekcji,$E381>0),AND($C381=LataProjekcji,$E381=0,$D382<=10)),$E382,IF($C381<LataProjekcji,IF((SUM($K383:M383)+$C383)<$C382,$C383,$C382-SUM($K383:M383)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C381=LataProjekcji,$E381>0),AND($C381=LataProjekcji,$E381=0,$D382<=10)),$E382,IF($C381<LataProjekcji,IF((SUM($K383:N383)+$C383)<$C382,$C383,$C382-SUM($K383:N383)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C381=LataProjekcji,$E381>0),AND($C381=LataProjekcji,$E381=0,$D382<=10)),$E382,IF($C381<LataProjekcji,IF((SUM($K383:O383)+$C383)<$C382,$C383,$C382-SUM($K383:O383)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C381=LataProjekcji,$E381>0),AND($C381=LataProjekcji,$E381=0,$D382<=10)),$E382,IF($C381<LataProjekcji,IF((SUM($K383:P383)+$C383)<$C382,$C383,$C382-SUM($K383:P383)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C381=LataProjekcji,$E381>0),AND($C381=LataProjekcji,$E381=0,$D382<=10)),$E382,IF($C381<LataProjekcji,IF((SUM($K383:Q383)+$C383)<$C382,$C383,$C382-SUM($K383:Q383)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C381=LataProjekcji,$E381>0),AND($C381=LataProjekcji,$E381=0,$D382<=10)),$E382,IF($C381<LataProjekcji,IF((SUM($K383:R383)+$C383)<$C382,$C383,$C382-SUM($K383:R383)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C381=LataProjekcji,$E381>0),AND($C381=LataProjekcji,$E381=0,$D382<=10)),$E382,IF($C381<LataProjekcji,IF((SUM($K383:S383)+$C383)<$C382,$C383,$C382-SUM($K383:S383)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C381=LataProjekcji,$E381>0),AND($C381=LataProjekcji,$E381=0,$D382<=10)),$E382,IF($C381<LataProjekcji,IF((SUM($K383:T383)+$C383)<$C382,$C383,$C382-SUM($K383:T383)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C381=LataProjekcji,$E381>0),AND($C381=LataProjekcji,$E381=0,$D382<=10)),$E382,IF($C381<LataProjekcji,IF((SUM($K383:U383)+$C383)<$C382,$C383,$C382-SUM($K383:U383)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C381=LataProjekcji,$E381>0),AND($C381=LataProjekcji,$E381=0,$D382<=10)),$E382,IF($C381<LataProjekcji,IF((SUM($K383:V383)+$C383)<$C382,$C383,$C382-SUM($K383:V383)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C381=LataProjekcji,$E381>0),AND($C381=LataProjekcji,$E381=0,$D382<=10)),$E382,IF($C381<LataProjekcji,IF((SUM($K383:W383)+$C383)<$C382,$C383,$C382-SUM($K383:W383)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C381=LataProjekcji,$E381>0),AND($C381=LataProjekcji,$E381=0,$D382<=10)),$E382,IF($C381<LataProjekcji,IF((SUM($K383:X383)+$C383)<$C382,$C383,$C382-SUM($K383:X383)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C381=LataProjekcji,$E381>0),AND($C381=LataProjekcji,$E381=0,$D382<=10)),$E382,IF($C381<LataProjekcji,IF((SUM($K383:Y383)+$C383)<$C382,$C383,$C382-SUM($K383:Y383)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C381=LataProjekcji,$E381>0),AND($C381=LataProjekcji,$E381=0,$D382<=10)),$E382,IF($C381<LataProjekcji,IF((SUM($K383:Z383)+$C383)<$C382,$C383,$C382-SUM($K383:Z383)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K383,0)","v":0},{"$f":"ROUND(K384+L383,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y384+Z383,0)","v":0},{"$f":"ROUND(Z384+AA383,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C381=LataProjekcji,ROUND($C382-K384,0),ROUND(IF(K383=0,0,$C382-K384),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C381=LataProjekcji,ROUND($C382-X384,0),ROUND(IF(X383=0,0,$C382-X384),0))","v":0},{"$f":"IF($C381=LataProjekcji,ROUND($C382-Y384,0),ROUND(IF(Y383=0,0,$C382-Y384),0))","v":0},{"$f":"IF($C381=LataProjekcji,ROUND($C382-Z384,0),ROUND(IF(Z383=0,0,$C382-Z384),0))","v":0},{"$f":"IF($C381=LataProjekcji,ROUND($C382-AA384,0),ROUND(IF(AA383=0,0,$C382-AA384),0))","v":0}]
[]
[null,"Koszty zakończonych prac rozwojowych",{"$f":"C380+1","v":6},{"$f":"OFFSET($B$62,C387,0)","v":""},{"$f":"E380+1","v":6}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C387,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C387,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"OFFSET($F$62,C387,0)","v":0},{"$f":"OFFSET($C$62,C387,0)","v":""},{"$f":"IF(D389>10,ROUND(($C390/12)*$E388,0),$C389)","v":0}]
[null,"amortyzacja roczna",{"$f":"ROUND(C389*am_prace_rozwojowe,0)","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!E387,,)","v":0},{"$f":"IFERROR(ROUND(IF(($C388+1)=K$59,$C390,0),0),0)","v":0},{"$f":"ROUND(IF(OR(AND($C388=LataProjekcji,$E388>0),AND($C388=LataProjekcji,$E388=0,$D389<=10)),$E389,IF($C388<LataProjekcji,IF((SUM($K390:K390)+$C390)<$C389,$C390,$C389-SUM($K390:K390)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C388=LataProjekcji,$E388>0),AND($C388=LataProjekcji,$E388=0,$D389<=10)),$E389,IF($C388<LataProjekcji,IF((SUM($K390:L390)+$C390)<$C389,$C390,$C389-SUM($K390:L390)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C388=LataProjekcji,$E388>0),AND($C388=LataProjekcji,$E388=0,$D389<=10)),$E389,IF($C388<LataProjekcji,IF((SUM($K390:M390)+$C390)<$C389,$C390,$C389-SUM($K390:M390)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C388=LataProjekcji,$E388>0),AND($C388=LataProjekcji,$E388=0,$D389<=10)),$E389,IF($C388<LataProjekcji,IF((SUM($K390:N390)+$C390)<$C389,$C390,$C389-SUM($K390:N390)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C388=LataProjekcji,$E388>0),AND($C388=LataProjekcji,$E388=0,$D389<=10)),$E389,IF($C388<LataProjekcji,IF((SUM($K390:O390)+$C390)<$C389,$C390,$C389-SUM($K390:O390)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C388=LataProjekcji,$E388>0),AND($C388=LataProjekcji,$E388=0,$D389<=10)),$E389,IF($C388<LataProjekcji,IF((SUM($K390:P390)+$C390)<$C389,$C390,$C389-SUM($K390:P390)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C388=LataProjekcji,$E388>0),AND($C388=LataProjekcji,$E388=0,$D389<=10)),$E389,IF($C388<LataProjekcji,IF((SUM($K390:Q390)+$C390)<$C389,$C390,$C389-SUM($K390:Q390)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C388=LataProjekcji,$E388>0),AND($C388=LataProjekcji,$E388=0,$D389<=10)),$E389,IF($C388<LataProjekcji,IF((SUM($K390:R390)+$C390)<$C389,$C390,$C389-SUM($K390:R390)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C388=LataProjekcji,$E388>0),AND($C388=LataProjekcji,$E388=0,$D389<=10)),$E389,IF($C388<LataProjekcji,IF((SUM($K390:S390)+$C390)<$C389,$C390,$C389-SUM($K390:S390)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C388=LataProjekcji,$E388>0),AND($C388=LataProjekcji,$E388=0,$D389<=10)),$E389,IF($C388<LataProjekcji,IF((SUM($K390:T390)+$C390)<$C389,$C390,$C389-SUM($K390:T390)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C388=LataProjekcji,$E388>0),AND($C388=LataProjekcji,$E388=0,$D389<=10)),$E389,IF($C388<LataProjekcji,IF((SUM($K390:U390)+$C390)<$C389,$C390,$C389-SUM($K390:U390)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C388=LataProjekcji,$E388>0),AND($C388=LataProjekcji,$E388=0,$D389<=10)),$E389,IF($C388<LataProjekcji,IF((SUM($K390:V390)+$C390)<$C389,$C390,$C389-SUM($K390:V390)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C388=LataProjekcji,$E388>0),AND($C388=LataProjekcji,$E388=0,$D389<=10)),$E389,IF($C388<LataProjekcji,IF((SUM($K390:W390)+$C390)<$C389,$C390,$C389-SUM($K390:W390)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C388=LataProjekcji,$E388>0),AND($C388=LataProjekcji,$E388=0,$D389<=10)),$E389,IF($C388<LataProjekcji,IF((SUM($K390:X390)+$C390)<$C389,$C390,$C389-SUM($K390:X390)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C388=LataProjekcji,$E388>0),AND($C388=LataProjekcji,$E388=0,$D389<=10)),$E389,IF($C388<LataProjekcji,IF((SUM($K390:Y390)+$C390)<$C389,$C390,$C389-SUM($K390:Y390)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C388=LataProjekcji,$E388>0),AND($C388=LataProjekcji,$E388=0,$D389<=10)),$E389,IF($C388<LataProjekcji,IF((SUM($K390:Z390)+$C390)<$C389,$C390,$C389-SUM($K390:Z390)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K390,0)","v":0},{"$f":"ROUND(K391+L390,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y391+Z390,0)","v":0},{"$f":"ROUND(Z391+AA390,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C388=LataProjekcji,ROUND($C389-K391,0),ROUND(IF(K390=0,0,$C389-K391),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C388=LataProjekcji,ROUND($C389-X391,0),ROUND(IF(X390=0,0,$C389-X391),0))","v":0},{"$f":"IF($C388=LataProjekcji,ROUND($C389-Y391,0),ROUND(IF(Y390=0,0,$C389-Y391),0))","v":0},{"$f":"IF($C388=LataProjekcji,ROUND($C389-Z391,0),ROUND(IF(Z390=0,0,$C389-Z391),0))","v":0},{"$f":"IF($C388=LataProjekcji,ROUND($C389-AA391,0),ROUND(IF(AA390=0,0,$C389-AA391),0))","v":0}]
[]
[null,"Koszty zakończonych prac rozwojowych",{"$f":"C387+1","v":7},{"$f":"OFFSET($B$62,C394,0)","v":""},{"$f":"E387+1","v":7}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C394,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C394,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"OFFSET($F$62,C394,0)","v":0},{"$f":"OFFSET($C$62,C394,0)","v":""},{"$f":"IF(D396>10,ROUND(($C397/12)*$E395,0),$C396)","v":0}]
[null,"amortyzacja roczna",{"$f":"ROUND(C396*am_prace_rozwojowe,0)","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!E394,,)","v":0},{"$f":"IFERROR(ROUND(IF(($C395+1)=K$59,$C397,0),0),0)","v":0},{"$f":"ROUND(IF(OR(AND($C395=LataProjekcji,$E395>0),AND($C395=LataProjekcji,$E395=0,$D396<=10)),$E396,IF($C395<LataProjekcji,IF((SUM($K397:K397)+$C397)<$C396,$C397,$C396-SUM($K397:K397)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C395=LataProjekcji,$E395>0),AND($C395=LataProjekcji,$E395=0,$D396<=10)),$E396,IF($C395<LataProjekcji,IF((SUM($K397:L397)+$C397)<$C396,$C397,$C396-SUM($K397:L397)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C395=LataProjekcji,$E395>0),AND($C395=LataProjekcji,$E395=0,$D396<=10)),$E396,IF($C395<LataProjekcji,IF((SUM($K397:M397)+$C397)<$C396,$C397,$C396-SUM($K397:M397)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C395=LataProjekcji,$E395>0),AND($C395=LataProjekcji,$E395=0,$D396<=10)),$E396,IF($C395<LataProjekcji,IF((SUM($K397:N397)+$C397)<$C396,$C397,$C396-SUM($K397:N397)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C395=LataProjekcji,$E395>0),AND($C395=LataProjekcji,$E395=0,$D396<=10)),$E396,IF($C395<LataProjekcji,IF((SUM($K397:O397)+$C397)<$C396,$C397,$C396-SUM($K397:O397)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C395=LataProjekcji,$E395>0),AND($C395=LataProjekcji,$E395=0,$D396<=10)),$E396,IF($C395<LataProjekcji,IF((SUM($K397:P397)+$C397)<$C396,$C397,$C396-SUM($K397:P397)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C395=LataProjekcji,$E395>0),AND($C395=LataProjekcji,$E395=0,$D396<=10)),$E396,IF($C395<LataProjekcji,IF((SUM($K397:Q397)+$C397)<$C396,$C397,$C396-SUM($K397:Q397)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C395=LataProjekcji,$E395>0),AND($C395=LataProjekcji,$E395=0,$D396<=10)),$E396,IF($C395<LataProjekcji,IF((SUM($K397:R397)+$C397)<$C396,$C397,$C396-SUM($K397:R397)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C395=LataProjekcji,$E395>0),AND($C395=LataProjekcji,$E395=0,$D396<=10)),$E396,IF($C395<LataProjekcji,IF((SUM($K397:S397)+$C397)<$C396,$C397,$C396-SUM($K397:S397)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C395=LataProjekcji,$E395>0),AND($C395=LataProjekcji,$E395=0,$D396<=10)),$E396,IF($C395<LataProjekcji,IF((SUM($K397:T397)+$C397)<$C396,$C397,$C396-SUM($K397:T397)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C395=LataProjekcji,$E395>0),AND($C395=LataProjekcji,$E395=0,$D396<=10)),$E396,IF($C395<LataProjekcji,IF((SUM($K397:U397)+$C397)<$C396,$C397,$C396-SUM($K397:U397)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C395=LataProjekcji,$E395>0),AND($C395=LataProjekcji,$E395=0,$D396<=10)),$E396,IF($C395<LataProjekcji,IF((SUM($K397:V397)+$C397)<$C396,$C397,$C396-SUM($K397:V397)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C395=LataProjekcji,$E395>0),AND($C395=LataProjekcji,$E395=0,$D396<=10)),$E396,IF($C395<LataProjekcji,IF((SUM($K397:W397)+$C397)<$C396,$C397,$C396-SUM($K397:W397)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C395=LataProjekcji,$E395>0),AND($C395=LataProjekcji,$E395=0,$D396<=10)),$E396,IF($C395<LataProjekcji,IF((SUM($K397:X397)+$C397)<$C396,$C397,$C396-SUM($K397:X397)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C395=LataProjekcji,$E395>0),AND($C395=LataProjekcji,$E395=0,$D396<=10)),$E396,IF($C395<LataProjekcji,IF((SUM($K397:Y397)+$C397)<$C396,$C397,$C396-SUM($K397:Y397)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C395=LataProjekcji,$E395>0),AND($C395=LataProjekcji,$E395=0,$D396<=10)),$E396,IF($C395<LataProjekcji,IF((SUM($K397:Z397)+$C397)<$C396,$C397,$C396-SUM($K397:Z397)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K397,0)","v":0},{"$f":"ROUND(K398+L397,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y398+Z397,0)","v":0},{"$f":"ROUND(Z398+AA397,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C395=LataProjekcji,ROUND($C396-K398,0),ROUND(IF(K397=0,0,$C396-K398),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C395=LataProjekcji,ROUND($C396-X398,0),ROUND(IF(X397=0,0,$C396-X398),0))","v":0},{"$f":"IF($C395=LataProjekcji,ROUND($C396-Y398,0),ROUND(IF(Y397=0,0,$C396-Y398),0))","v":0},{"$f":"IF($C395=LataProjekcji,ROUND($C396-Z398,0),ROUND(IF(Z397=0,0,$C396-Z398),0))","v":0},{"$f":"IF($C395=LataProjekcji,ROUND($C396-AA398,0),ROUND(IF(AA397=0,0,$C396-AA398),0))","v":0}]
[]
[null,"Koszty zakończonych prac rozwojowych",{"$f":"C394+1","v":8},{"$f":"OFFSET($B$62,C401,0)","v":""},{"$f":"E394+1","v":8}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C401,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C401,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"OFFSET($F$62,C401,0)","v":0},{"$f":"OFFSET($C$62,C401,0)","v":""},{"$f":"IF(D403>10,ROUND(($C404/12)*$E402,0),$C403)","v":0}]
[null,"amortyzacja roczna",{"$f":"ROUND(C403*am_prace_rozwojowe,0)","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!E401,,)","v":0},{"$f":"IFERROR(ROUND(IF(($C402+1)=K$59,$C404,0),0),0)","v":0},{"$f":"ROUND(IF(OR(AND($C402=LataProjekcji,$E402>0),AND($C402=LataProjekcji,$E402=0,$D403<=10)),$E403,IF($C402<LataProjekcji,IF((SUM($K404:K404)+$C404)<$C403,$C404,$C403-SUM($K404:K404)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C402=LataProjekcji,$E402>0),AND($C402=LataProjekcji,$E402=0,$D403<=10)),$E403,IF($C402<LataProjekcji,IF((SUM($K404:L404)+$C404)<$C403,$C404,$C403-SUM($K404:L404)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C402=LataProjekcji,$E402>0),AND($C402=LataProjekcji,$E402=0,$D403<=10)),$E403,IF($C402<LataProjekcji,IF((SUM($K404:M404)+$C404)<$C403,$C404,$C403-SUM($K404:M404)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C402=LataProjekcji,$E402>0),AND($C402=LataProjekcji,$E402=0,$D403<=10)),$E403,IF($C402<LataProjekcji,IF((SUM($K404:N404)+$C404)<$C403,$C404,$C403-SUM($K404:N404)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C402=LataProjekcji,$E402>0),AND($C402=LataProjekcji,$E402=0,$D403<=10)),$E403,IF($C402<LataProjekcji,IF((SUM($K404:O404)+$C404)<$C403,$C404,$C403-SUM($K404:O404)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C402=LataProjekcji,$E402>0),AND($C402=LataProjekcji,$E402=0,$D403<=10)),$E403,IF($C402<LataProjekcji,IF((SUM($K404:P404)+$C404)<$C403,$C404,$C403-SUM($K404:P404)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C402=LataProjekcji,$E402>0),AND($C402=LataProjekcji,$E402=0,$D403<=10)),$E403,IF($C402<LataProjekcji,IF((SUM($K404:Q404)+$C404)<$C403,$C404,$C403-SUM($K404:Q404)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C402=LataProjekcji,$E402>0),AND($C402=LataProjekcji,$E402=0,$D403<=10)),$E403,IF($C402<LataProjekcji,IF((SUM($K404:R404)+$C404)<$C403,$C404,$C403-SUM($K404:R404)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C402=LataProjekcji,$E402>0),AND($C402=LataProjekcji,$E402=0,$D403<=10)),$E403,IF($C402<LataProjekcji,IF((SUM($K404:S404)+$C404)<$C403,$C404,$C403-SUM($K404:S404)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C402=LataProjekcji,$E402>0),AND($C402=LataProjekcji,$E402=0,$D403<=10)),$E403,IF($C402<LataProjekcji,IF((SUM($K404:T404)+$C404)<$C403,$C404,$C403-SUM($K404:T404)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C402=LataProjekcji,$E402>0),AND($C402=LataProjekcji,$E402=0,$D403<=10)),$E403,IF($C402<LataProjekcji,IF((SUM($K404:U404)+$C404)<$C403,$C404,$C403-SUM($K404:U404)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C402=LataProjekcji,$E402>0),AND($C402=LataProjekcji,$E402=0,$D403<=10)),$E403,IF($C402<LataProjekcji,IF((SUM($K404:V404)+$C404)<$C403,$C404,$C403-SUM($K404:V404)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C402=LataProjekcji,$E402>0),AND($C402=LataProjekcji,$E402=0,$D403<=10)),$E403,IF($C402<LataProjekcji,IF((SUM($K404:W404)+$C404)<$C403,$C404,$C403-SUM($K404:W404)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C402=LataProjekcji,$E402>0),AND($C402=LataProjekcji,$E402=0,$D403<=10)),$E403,IF($C402<LataProjekcji,IF((SUM($K404:X404)+$C404)<$C403,$C404,$C403-SUM($K404:X404)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C402=LataProjekcji,$E402>0),AND($C402=LataProjekcji,$E402=0,$D403<=10)),$E403,IF($C402<LataProjekcji,IF((SUM($K404:Y404)+$C404)<$C403,$C404,$C403-SUM($K404:Y404)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C402=LataProjekcji,$E402>0),AND($C402=LataProjekcji,$E402=0,$D403<=10)),$E403,IF($C402<LataProjekcji,IF((SUM($K404:Z404)+$C404)<$C403,$C404,$C403-SUM($K404:Z404)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K404,0)","v":0},{"$f":"ROUND(K405+L404,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y405+Z404,0)","v":0},{"$f":"ROUND(Z405+AA404,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C402=LataProjekcji,ROUND($C403-K405,0),ROUND(IF(K404=0,0,$C403-K405),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C402=LataProjekcji,ROUND($C403-X405,0),ROUND(IF(X404=0,0,$C403-X405),0))","v":0},{"$f":"IF($C402=LataProjekcji,ROUND($C403-Y405,0),ROUND(IF(Y404=0,0,$C403-Y405),0))","v":0},{"$f":"IF($C402=LataProjekcji,ROUND($C403-Z405,0),ROUND(IF(Z404=0,0,$C403-Z405),0))","v":0},{"$f":"IF($C402=LataProjekcji,ROUND($C403-AA405,0),ROUND(IF(AA404=0,0,$C403-AA405),0))","v":0}]
[]
[null,"Koszty zakończonych prac rozwojowych",{"$f":"C401+1","v":9},{"$f":"OFFSET($B$62,C408,0)","v":""},{"$f":"E401+1","v":9}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C408,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C408,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"OFFSET($F$62,C408,0)","v":0},{"$f":"OFFSET($C$62,C408,0)","v":""},{"$f":"IF(D410>10,ROUND(($C411/12)*$E409,0),$C410)","v":0}]
[null,"amortyzacja roczna",{"$f":"ROUND(C410*am_prace_rozwojowe,0)","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!E408,,)","v":0},{"$f":"IFERROR(ROUND(IF(($C409+1)=K$59,$C411,0),0),0)","v":0},{"$f":"ROUND(IF(OR(AND($C409=LataProjekcji,$E409>0),AND($C409=LataProjekcji,$E409=0,$D410<=10)),$E410,IF($C409<LataProjekcji,IF((SUM($K411:K411)+$C411)<$C410,$C411,$C410-SUM($K411:K411)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C409=LataProjekcji,$E409>0),AND($C409=LataProjekcji,$E409=0,$D410<=10)),$E410,IF($C409<LataProjekcji,IF((SUM($K411:L411)+$C411)<$C410,$C411,$C410-SUM($K411:L411)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C409=LataProjekcji,$E409>0),AND($C409=LataProjekcji,$E409=0,$D410<=10)),$E410,IF($C409<LataProjekcji,IF((SUM($K411:M411)+$C411)<$C410,$C411,$C410-SUM($K411:M411)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C409=LataProjekcji,$E409>0),AND($C409=LataProjekcji,$E409=0,$D410<=10)),$E410,IF($C409<LataProjekcji,IF((SUM($K411:N411)+$C411)<$C410,$C411,$C410-SUM($K411:N411)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C409=LataProjekcji,$E409>0),AND($C409=LataProjekcji,$E409=0,$D410<=10)),$E410,IF($C409<LataProjekcji,IF((SUM($K411:O411)+$C411)<$C410,$C411,$C410-SUM($K411:O411)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C409=LataProjekcji,$E409>0),AND($C409=LataProjekcji,$E409=0,$D410<=10)),$E410,IF($C409<LataProjekcji,IF((SUM($K411:P411)+$C411)<$C410,$C411,$C410-SUM($K411:P411)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C409=LataProjekcji,$E409>0),AND($C409=LataProjekcji,$E409=0,$D410<=10)),$E410,IF($C409<LataProjekcji,IF((SUM($K411:Q411)+$C411)<$C410,$C411,$C410-SUM($K411:Q411)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C409=LataProjekcji,$E409>0),AND($C409=LataProjekcji,$E409=0,$D410<=10)),$E410,IF($C409<LataProjekcji,IF((SUM($K411:R411)+$C411)<$C410,$C411,$C410-SUM($K411:R411)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C409=LataProjekcji,$E409>0),AND($C409=LataProjekcji,$E409=0,$D410<=10)),$E410,IF($C409<LataProjekcji,IF((SUM($K411:S411)+$C411)<$C410,$C411,$C410-SUM($K411:S411)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C409=LataProjekcji,$E409>0),AND($C409=LataProjekcji,$E409=0,$D410<=10)),$E410,IF($C409<LataProjekcji,IF((SUM($K411:T411)+$C411)<$C410,$C411,$C410-SUM($K411:T411)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C409=LataProjekcji,$E409>0),AND($C409=LataProjekcji,$E409=0,$D410<=10)),$E410,IF($C409<LataProjekcji,IF((SUM($K411:U411)+$C411)<$C410,$C411,$C410-SUM($K411:U411)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C409=LataProjekcji,$E409>0),AND($C409=LataProjekcji,$E409=0,$D410<=10)),$E410,IF($C409<LataProjekcji,IF((SUM($K411:V411)+$C411)<$C410,$C411,$C410-SUM($K411:V411)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C409=LataProjekcji,$E409>0),AND($C409=LataProjekcji,$E409=0,$D410<=10)),$E410,IF($C409<LataProjekcji,IF((SUM($K411:W411)+$C411)<$C410,$C411,$C410-SUM($K411:W411)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C409=LataProjekcji,$E409>0),AND($C409=LataProjekcji,$E409=0,$D410<=10)),$E410,IF($C409<LataProjekcji,IF((SUM($K411:X411)+$C411)<$C410,$C411,$C410-SUM($K411:X411)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C409=LataProjekcji,$E409>0),AND($C409=LataProjekcji,$E409=0,$D410<=10)),$E410,IF($C409<LataProjekcji,IF((SUM($K411:Y411)+$C411)<$C410,$C411,$C410-SUM($K411:Y411)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C409=LataProjekcji,$E409>0),AND($C409=LataProjekcji,$E409=0,$D410<=10)),$E410,IF($C409<LataProjekcji,IF((SUM($K411:Z411)+$C411)<$C410,$C411,$C410-SUM($K411:Z411)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K411,0)","v":0},{"$f":"ROUND(K412+L411,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y412+Z411,0)","v":0},{"$f":"ROUND(Z412+AA411,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C409=LataProjekcji,ROUND($C410-K412,0),ROUND(IF(K411=0,0,$C410-K412),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C409=LataProjekcji,ROUND($C410-X412,0),ROUND(IF(X411=0,0,$C410-X412),0))","v":0},{"$f":"IF($C409=LataProjekcji,ROUND($C410-Y412,0),ROUND(IF(Y411=0,0,$C410-Y412),0))","v":0},{"$f":"IF($C409=LataProjekcji,ROUND($C410-Z412,0),ROUND(IF(Z411=0,0,$C410-Z412),0))","v":0},{"$f":"IF($C409=LataProjekcji,ROUND($C410-AA412,0),ROUND(IF(AA411=0,0,$C410-AA412),0))","v":0}]
[]
[null,"Koszty zakończonych prac rozwojowych",{"$f":"C408+1","v":10},{"$f":"OFFSET($B$62,C415,0)","v":""},{"$f":"E408+1","v":10}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C415,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C415,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"OFFSET($F$62,C415,0)","v":0},{"$f":"OFFSET($C$62,C415,0)","v":""},{"$f":"IF(D417>10,ROUND(($C418/12)*$E416,0),$C417)","v":0}]
[null,"amortyzacja roczna",{"$f":"ROUND(C417*am_prace_rozwojowe,0)","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!E415,,)","v":0},{"$f":"IFERROR(ROUND(IF(($C416+1)=K$59,$C418,0),0),0)","v":0},{"$f":"ROUND(IF(OR(AND($C416=LataProjekcji,$E416>0),AND($C416=LataProjekcji,$E416=0,$D417<=10)),$E417,IF($C416<LataProjekcji,IF((SUM($K418:K418)+$C418)<$C417,$C418,$C417-SUM($K418:K418)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C416=LataProjekcji,$E416>0),AND($C416=LataProjekcji,$E416=0,$D417<=10)),$E417,IF($C416<LataProjekcji,IF((SUM($K418:L418)+$C418)<$C417,$C418,$C417-SUM($K418:L418)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C416=LataProjekcji,$E416>0),AND($C416=LataProjekcji,$E416=0,$D417<=10)),$E417,IF($C416<LataProjekcji,IF((SUM($K418:M418)+$C418)<$C417,$C418,$C417-SUM($K418:M418)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C416=LataProjekcji,$E416>0),AND($C416=LataProjekcji,$E416=0,$D417<=10)),$E417,IF($C416<LataProjekcji,IF((SUM($K418:N418)+$C418)<$C417,$C418,$C417-SUM($K418:N418)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C416=LataProjekcji,$E416>0),AND($C416=LataProjekcji,$E416=0,$D417<=10)),$E417,IF($C416<LataProjekcji,IF((SUM($K418:O418)+$C418)<$C417,$C418,$C417-SUM($K418:O418)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C416=LataProjekcji,$E416>0),AND($C416=LataProjekcji,$E416=0,$D417<=10)),$E417,IF($C416<LataProjekcji,IF((SUM($K418:P418)+$C418)<$C417,$C418,$C417-SUM($K418:P418)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C416=LataProjekcji,$E416>0),AND($C416=LataProjekcji,$E416=0,$D417<=10)),$E417,IF($C416<LataProjekcji,IF((SUM($K418:Q418)+$C418)<$C417,$C418,$C417-SUM($K418:Q418)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C416=LataProjekcji,$E416>0),AND($C416=LataProjekcji,$E416=0,$D417<=10)),$E417,IF($C416<LataProjekcji,IF((SUM($K418:R418)+$C418)<$C417,$C418,$C417-SUM($K418:R418)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C416=LataProjekcji,$E416>0),AND($C416=LataProjekcji,$E416=0,$D417<=10)),$E417,IF($C416<LataProjekcji,IF((SUM($K418:S418)+$C418)<$C417,$C418,$C417-SUM($K418:S418)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C416=LataProjekcji,$E416>0),AND($C416=LataProjekcji,$E416=0,$D417<=10)),$E417,IF($C416<LataProjekcji,IF((SUM($K418:T418)+$C418)<$C417,$C418,$C417-SUM($K418:T418)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C416=LataProjekcji,$E416>0),AND($C416=LataProjekcji,$E416=0,$D417<=10)),$E417,IF($C416<LataProjekcji,IF((SUM($K418:U418)+$C418)<$C417,$C418,$C417-SUM($K418:U418)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C416=LataProjekcji,$E416>0),AND($C416=LataProjekcji,$E416=0,$D417<=10)),$E417,IF($C416<LataProjekcji,IF((SUM($K418:V418)+$C418)<$C417,$C418,$C417-SUM($K418:V418)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C416=LataProjekcji,$E416>0),AND($C416=LataProjekcji,$E416=0,$D417<=10)),$E417,IF($C416<LataProjekcji,IF((SUM($K418:W418)+$C418)<$C417,$C418,$C417-SUM($K418:W418)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C416=LataProjekcji,$E416>0),AND($C416=LataProjekcji,$E416=0,$D417<=10)),$E417,IF($C416<LataProjekcji,IF((SUM($K418:X418)+$C418)<$C417,$C418,$C417-SUM($K418:X418)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C416=LataProjekcji,$E416>0),AND($C416=LataProjekcji,$E416=0,$D417<=10)),$E417,IF($C416<LataProjekcji,IF((SUM($K418:Y418)+$C418)<$C417,$C418,$C417-SUM($K418:Y418)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C416=LataProjekcji,$E416>0),AND($C416=LataProjekcji,$E416=0,$D417<=10)),$E417,IF($C416<LataProjekcji,IF((SUM($K418:Z418)+$C418)<$C417,$C418,$C417-SUM($K418:Z418)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K418,0)","v":0},{"$f":"ROUND(K419+L418,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y419+Z418,0)","v":0},{"$f":"ROUND(Z419+AA418,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C416=LataProjekcji,ROUND($C417-K419,0),ROUND(IF(K418=0,0,$C417-K419),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C416=LataProjekcji,ROUND($C417-X419,0),ROUND(IF(X418=0,0,$C417-X419),0))","v":0},{"$f":"IF($C416=LataProjekcji,ROUND($C417-Y419,0),ROUND(IF(Y418=0,0,$C417-Y419),0))","v":0},{"$f":"IF($C416=LataProjekcji,ROUND($C417-Z419,0),ROUND(IF(Z418=0,0,$C417-Z419),0))","v":0},{"$f":"IF($C416=LataProjekcji,ROUND($C417-AA419,0),ROUND(IF(AA418=0,0,$C417-AA419),0))","v":0}]
[]
[null,"Koszty zakończonych prac rozwojowych",{"$f":"C415+1","v":11},{"$f":"OFFSET($B$62,C422,0)","v":""},{"$f":"E415+1","v":11}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C422,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C422,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"OFFSET($F$62,C422,0)","v":0},{"$f":"OFFSET($C$62,C422,0)","v":""},{"$f":"IF(D424>10,ROUND(($C425/12)*$E423,0),$C424)","v":0}]
[null,"amortyzacja roczna",{"$f":"ROUND(C424*am_prace_rozwojowe,0)","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!E422,,)","v":0},{"$f":"IFERROR(ROUND(IF(($C423+1)=K$59,$C425,0),0),0)","v":0},{"$f":"ROUND(IF(OR(AND($C423=LataProjekcji,$E423>0),AND($C423=LataProjekcji,$E423=0,$D424<=10)),$E424,IF($C423<LataProjekcji,IF((SUM($K425:K425)+$C425)<$C424,$C425,$C424-SUM($K425:K425)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C423=LataProjekcji,$E423>0),AND($C423=LataProjekcji,$E423=0,$D424<=10)),$E424,IF($C423<LataProjekcji,IF((SUM($K425:L425)+$C425)<$C424,$C425,$C424-SUM($K425:L425)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C423=LataProjekcji,$E423>0),AND($C423=LataProjekcji,$E423=0,$D424<=10)),$E424,IF($C423<LataProjekcji,IF((SUM($K425:M425)+$C425)<$C424,$C425,$C424-SUM($K425:M425)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C423=LataProjekcji,$E423>0),AND($C423=LataProjekcji,$E423=0,$D424<=10)),$E424,IF($C423<LataProjekcji,IF((SUM($K425:N425)+$C425)<$C424,$C425,$C424-SUM($K425:N425)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C423=LataProjekcji,$E423>0),AND($C423=LataProjekcji,$E423=0,$D424<=10)),$E424,IF($C423<LataProjekcji,IF((SUM($K425:O425)+$C425)<$C424,$C425,$C424-SUM($K425:O425)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C423=LataProjekcji,$E423>0),AND($C423=LataProjekcji,$E423=0,$D424<=10)),$E424,IF($C423<LataProjekcji,IF((SUM($K425:P425)+$C425)<$C424,$C425,$C424-SUM($K425:P425)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C423=LataProjekcji,$E423>0),AND($C423=LataProjekcji,$E423=0,$D424<=10)),$E424,IF($C423<LataProjekcji,IF((SUM($K425:Q425)+$C425)<$C424,$C425,$C424-SUM($K425:Q425)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C423=LataProjekcji,$E423>0),AND($C423=LataProjekcji,$E423=0,$D424<=10)),$E424,IF($C423<LataProjekcji,IF((SUM($K425:R425)+$C425)<$C424,$C425,$C424-SUM($K425:R425)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C423=LataProjekcji,$E423>0),AND($C423=LataProjekcji,$E423=0,$D424<=10)),$E424,IF($C423<LataProjekcji,IF((SUM($K425:S425)+$C425)<$C424,$C425,$C424-SUM($K425:S425)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C423=LataProjekcji,$E423>0),AND($C423=LataProjekcji,$E423=0,$D424<=10)),$E424,IF($C423<LataProjekcji,IF((SUM($K425:T425)+$C425)<$C424,$C425,$C424-SUM($K425:T425)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C423=LataProjekcji,$E423>0),AND($C423=LataProjekcji,$E423=0,$D424<=10)),$E424,IF($C423<LataProjekcji,IF((SUM($K425:U425)+$C425)<$C424,$C425,$C424-SUM($K425:U425)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C423=LataProjekcji,$E423>0),AND($C423=LataProjekcji,$E423=0,$D424<=10)),$E424,IF($C423<LataProjekcji,IF((SUM($K425:V425)+$C425)<$C424,$C425,$C424-SUM($K425:V425)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C423=LataProjekcji,$E423>0),AND($C423=LataProjekcji,$E423=0,$D424<=10)),$E424,IF($C423<LataProjekcji,IF((SUM($K425:W425)+$C425)<$C424,$C425,$C424-SUM($K425:W425)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C423=LataProjekcji,$E423>0),AND($C423=LataProjekcji,$E423=0,$D424<=10)),$E424,IF($C423<LataProjekcji,IF((SUM($K425:X425)+$C425)<$C424,$C425,$C424-SUM($K425:X425)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C423=LataProjekcji,$E423>0),AND($C423=LataProjekcji,$E423=0,$D424<=10)),$E424,IF($C423<LataProjekcji,IF((SUM($K425:Y425)+$C425)<$C424,$C425,$C424-SUM($K425:Y425)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C423=LataProjekcji,$E423>0),AND($C423=LataProjekcji,$E423=0,$D424<=10)),$E424,IF($C423<LataProjekcji,IF((SUM($K425:Z425)+$C425)<$C424,$C425,$C424-SUM($K425:Z425)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K425,0)","v":0},{"$f":"ROUND(K426+L425,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y426+Z425,0)","v":0},{"$f":"ROUND(Z426+AA425,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C423=LataProjekcji,ROUND($C424-K426,0),ROUND(IF(K425=0,0,$C424-K426),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C423=LataProjekcji,ROUND($C424-X426,0),ROUND(IF(X425=0,0,$C424-X426),0))","v":0},{"$f":"IF($C423=LataProjekcji,ROUND($C424-Y426,0),ROUND(IF(Y425=0,0,$C424-Y426),0))","v":0},{"$f":"IF($C423=LataProjekcji,ROUND($C424-Z426,0),ROUND(IF(Z425=0,0,$C424-Z426),0))","v":0},{"$f":"IF($C423=LataProjekcji,ROUND($C424-AA426,0),ROUND(IF(AA425=0,0,$C424-AA426),0))","v":0}]
[]
[null,"Koszty zakończonych prac rozwojowych",{"$f":"C422+1","v":12},{"$f":"OFFSET($B$62,C429,0)","v":""},{"$f":"E422+1","v":12}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C429,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C429,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"OFFSET($F$62,C429,0)","v":0},{"$f":"OFFSET($C$62,C429,0)","v":""},{"$f":"IF(D431>10,ROUND(($C432/12)*$E430,0),$C431)","v":0}]
[null,"amortyzacja roczna",{"$f":"ROUND(C431*am_prace_rozwojowe,0)","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!E429,,)","v":0},{"$f":"IFERROR(ROUND(IF(($C430+1)=K$59,$C432,0),0),0)","v":0},{"$f":"ROUND(IF(OR(AND($C430=LataProjekcji,$E430>0),AND($C430=LataProjekcji,$E430=0,$D431<=10)),$E431,IF($C430<LataProjekcji,IF((SUM($K432:K432)+$C432)<$C431,$C432,$C431-SUM($K432:K432)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C430=LataProjekcji,$E430>0),AND($C430=LataProjekcji,$E430=0,$D431<=10)),$E431,IF($C430<LataProjekcji,IF((SUM($K432:L432)+$C432)<$C431,$C432,$C431-SUM($K432:L432)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C430=LataProjekcji,$E430>0),AND($C430=LataProjekcji,$E430=0,$D431<=10)),$E431,IF($C430<LataProjekcji,IF((SUM($K432:M432)+$C432)<$C431,$C432,$C431-SUM($K432:M432)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C430=LataProjekcji,$E430>0),AND($C430=LataProjekcji,$E430=0,$D431<=10)),$E431,IF($C430<LataProjekcji,IF((SUM($K432:N432)+$C432)<$C431,$C432,$C431-SUM($K432:N432)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C430=LataProjekcji,$E430>0),AND($C430=LataProjekcji,$E430=0,$D431<=10)),$E431,IF($C430<LataProjekcji,IF((SUM($K432:O432)+$C432)<$C431,$C432,$C431-SUM($K432:O432)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C430=LataProjekcji,$E430>0),AND($C430=LataProjekcji,$E430=0,$D431<=10)),$E431,IF($C430<LataProjekcji,IF((SUM($K432:P432)+$C432)<$C431,$C432,$C431-SUM($K432:P432)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C430=LataProjekcji,$E430>0),AND($C430=LataProjekcji,$E430=0,$D431<=10)),$E431,IF($C430<LataProjekcji,IF((SUM($K432:Q432)+$C432)<$C431,$C432,$C431-SUM($K432:Q432)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C430=LataProjekcji,$E430>0),AND($C430=LataProjekcji,$E430=0,$D431<=10)),$E431,IF($C430<LataProjekcji,IF((SUM($K432:R432)+$C432)<$C431,$C432,$C431-SUM($K432:R432)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C430=LataProjekcji,$E430>0),AND($C430=LataProjekcji,$E430=0,$D431<=10)),$E431,IF($C430<LataProjekcji,IF((SUM($K432:S432)+$C432)<$C431,$C432,$C431-SUM($K432:S432)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C430=LataProjekcji,$E430>0),AND($C430=LataProjekcji,$E430=0,$D431<=10)),$E431,IF($C430<LataProjekcji,IF((SUM($K432:T432)+$C432)<$C431,$C432,$C431-SUM($K432:T432)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C430=LataProjekcji,$E430>0),AND($C430=LataProjekcji,$E430=0,$D431<=10)),$E431,IF($C430<LataProjekcji,IF((SUM($K432:U432)+$C432)<$C431,$C432,$C431-SUM($K432:U432)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C430=LataProjekcji,$E430>0),AND($C430=LataProjekcji,$E430=0,$D431<=10)),$E431,IF($C430<LataProjekcji,IF((SUM($K432:V432)+$C432)<$C431,$C432,$C431-SUM($K432:V432)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C430=LataProjekcji,$E430>0),AND($C430=LataProjekcji,$E430=0,$D431<=10)),$E431,IF($C430<LataProjekcji,IF((SUM($K432:W432)+$C432)<$C431,$C432,$C431-SUM($K432:W432)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C430=LataProjekcji,$E430>0),AND($C430=LataProjekcji,$E430=0,$D431<=10)),$E431,IF($C430<LataProjekcji,IF((SUM($K432:X432)+$C432)<$C431,$C432,$C431-SUM($K432:X432)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C430=LataProjekcji,$E430>0),AND($C430=LataProjekcji,$E430=0,$D431<=10)),$E431,IF($C430<LataProjekcji,IF((SUM($K432:Y432)+$C432)<$C431,$C432,$C431-SUM($K432:Y432)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C430=LataProjekcji,$E430>0),AND($C430=LataProjekcji,$E430=0,$D431<=10)),$E431,IF($C430<LataProjekcji,IF((SUM($K432:Z432)+$C432)<$C431,$C432,$C431-SUM($K432:Z432)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K432,0)","v":0},{"$f":"ROUND(K433+L432,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y433+Z432,0)","v":0},{"$f":"ROUND(Z433+AA432,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C430=LataProjekcji,ROUND($C431-K433,0),ROUND(IF(K432=0,0,$C431-K433),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C430=LataProjekcji,ROUND($C431-X433,0),ROUND(IF(X432=0,0,$C431-X433),0))","v":0},{"$f":"IF($C430=LataProjekcji,ROUND($C431-Y433,0),ROUND(IF(Y432=0,0,$C431-Y433),0))","v":0},{"$f":"IF($C430=LataProjekcji,ROUND($C431-Z433,0),ROUND(IF(Z432=0,0,$C431-Z433),0))","v":0},{"$f":"IF($C430=LataProjekcji,ROUND($C431-AA433,0),ROUND(IF(AA432=0,0,$C431-AA433),0))","v":0}]
[]
[null,"Koszty zakończonych prac rozwojowych",{"$f":"C429+1","v":13},{"$f":"OFFSET($B$62,C436,0)","v":""},{"$f":"E429+1","v":13}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C436,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C436,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"OFFSET($F$62,C436,0)","v":0},{"$f":"OFFSET($C$62,C436,0)","v":""},{"$f":"IF(D438>10,ROUND(($C439/12)*$E437,0),$C438)","v":0}]
[null,"amortyzacja roczna",{"$f":"ROUND(C438*am_prace_rozwojowe,0)","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!E436,,)","v":0},{"$f":"IFERROR(ROUND(IF(($C437+1)=K$59,$C439,0),0),0)","v":0},{"$f":"ROUND(IF(OR(AND($C437=LataProjekcji,$E437>0),AND($C437=LataProjekcji,$E437=0,$D438<=10)),$E438,IF($C437<LataProjekcji,IF((SUM($K439:K439)+$C439)<$C438,$C439,$C438-SUM($K439:K439)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C437=LataProjekcji,$E437>0),AND($C437=LataProjekcji,$E437=0,$D438<=10)),$E438,IF($C437<LataProjekcji,IF((SUM($K439:L439)+$C439)<$C438,$C439,$C438-SUM($K439:L439)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C437=LataProjekcji,$E437>0),AND($C437=LataProjekcji,$E437=0,$D438<=10)),$E438,IF($C437<LataProjekcji,IF((SUM($K439:M439)+$C439)<$C438,$C439,$C438-SUM($K439:M439)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C437=LataProjekcji,$E437>0),AND($C437=LataProjekcji,$E437=0,$D438<=10)),$E438,IF($C437<LataProjekcji,IF((SUM($K439:N439)+$C439)<$C438,$C439,$C438-SUM($K439:N439)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C437=LataProjekcji,$E437>0),AND($C437=LataProjekcji,$E437=0,$D438<=10)),$E438,IF($C437<LataProjekcji,IF((SUM($K439:O439)+$C439)<$C438,$C439,$C438-SUM($K439:O439)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C437=LataProjekcji,$E437>0),AND($C437=LataProjekcji,$E437=0,$D438<=10)),$E438,IF($C437<LataProjekcji,IF((SUM($K439:P439)+$C439)<$C438,$C439,$C438-SUM($K439:P439)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C437=LataProjekcji,$E437>0),AND($C437=LataProjekcji,$E437=0,$D438<=10)),$E438,IF($C437<LataProjekcji,IF((SUM($K439:Q439)+$C439)<$C438,$C439,$C438-SUM($K439:Q439)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C437=LataProjekcji,$E437>0),AND($C437=LataProjekcji,$E437=0,$D438<=10)),$E438,IF($C437<LataProjekcji,IF((SUM($K439:R439)+$C439)<$C438,$C439,$C438-SUM($K439:R439)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C437=LataProjekcji,$E437>0),AND($C437=LataProjekcji,$E437=0,$D438<=10)),$E438,IF($C437<LataProjekcji,IF((SUM($K439:S439)+$C439)<$C438,$C439,$C438-SUM($K439:S439)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C437=LataProjekcji,$E437>0),AND($C437=LataProjekcji,$E437=0,$D438<=10)),$E438,IF($C437<LataProjekcji,IF((SUM($K439:T439)+$C439)<$C438,$C439,$C438-SUM($K439:T439)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C437=LataProjekcji,$E437>0),AND($C437=LataProjekcji,$E437=0,$D438<=10)),$E438,IF($C437<LataProjekcji,IF((SUM($K439:U439)+$C439)<$C438,$C439,$C438-SUM($K439:U439)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C437=LataProjekcji,$E437>0),AND($C437=LataProjekcji,$E437=0,$D438<=10)),$E438,IF($C437<LataProjekcji,IF((SUM($K439:V439)+$C439)<$C438,$C439,$C438-SUM($K439:V439)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C437=LataProjekcji,$E437>0),AND($C437=LataProjekcji,$E437=0,$D438<=10)),$E438,IF($C437<LataProjekcji,IF((SUM($K439:W439)+$C439)<$C438,$C439,$C438-SUM($K439:W439)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C437=LataProjekcji,$E437>0),AND($C437=LataProjekcji,$E437=0,$D438<=10)),$E438,IF($C437<LataProjekcji,IF((SUM($K439:X439)+$C439)<$C438,$C439,$C438-SUM($K439:X439)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C437=LataProjekcji,$E437>0),AND($C437=LataProjekcji,$E437=0,$D438<=10)),$E438,IF($C437<LataProjekcji,IF((SUM($K439:Y439)+$C439)<$C438,$C439,$C438-SUM($K439:Y439)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C437=LataProjekcji,$E437>0),AND($C437=LataProjekcji,$E437=0,$D438<=10)),$E438,IF($C437<LataProjekcji,IF((SUM($K439:Z439)+$C439)<$C438,$C439,$C438-SUM($K439:Z439)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K439,0)","v":0},{"$f":"ROUND(K440+L439,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y440+Z439,0)","v":0},{"$f":"ROUND(Z440+AA439,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C437=LataProjekcji,ROUND($C438-K440,0),ROUND(IF(K439=0,0,$C438-K440),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C437=LataProjekcji,ROUND($C438-X440,0),ROUND(IF(X439=0,0,$C438-X440),0))","v":0},{"$f":"IF($C437=LataProjekcji,ROUND($C438-Y440,0),ROUND(IF(Y439=0,0,$C438-Y440),0))","v":0},{"$f":"IF($C437=LataProjekcji,ROUND($C438-Z440,0),ROUND(IF(Z439=0,0,$C438-Z440),0))","v":0},{"$f":"IF($C437=LataProjekcji,ROUND($C438-AA440,0),ROUND(IF(AA439=0,0,$C438-AA440),0))","v":0}]
[]
[null,"Koszty zakończonych prac rozwojowych",{"$f":"C436+1","v":14},{"$f":"OFFSET($B$62,C443,0)","v":""},{"$f":"E436+1","v":14}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C443,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C443,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"OFFSET($F$62,C443,0)","v":0},{"$f":"OFFSET($C$62,C443,0)","v":""},{"$f":"IF(D445>10,ROUND(($C446/12)*$E444,0),$C445)","v":0}]
[null,"amortyzacja roczna",{"$f":"ROUND(C445*am_prace_rozwojowe,0)","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!E443,,)","v":0},{"$f":"IFERROR(ROUND(IF(($C444+1)=K$59,$C446,0),0),0)","v":0},{"$f":"ROUND(IF(OR(AND($C444=LataProjekcji,$E444>0),AND($C444=LataProjekcji,$E444=0,$D445<=10)),$E445,IF($C444<LataProjekcji,IF((SUM($K446:K446)+$C446)<$C445,$C446,$C445-SUM($K446:K446)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C444=LataProjekcji,$E444>0),AND($C444=LataProjekcji,$E444=0,$D445<=10)),$E445,IF($C444<LataProjekcji,IF((SUM($K446:L446)+$C446)<$C445,$C446,$C445-SUM($K446:L446)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C444=LataProjekcji,$E444>0),AND($C444=LataProjekcji,$E444=0,$D445<=10)),$E445,IF($C444<LataProjekcji,IF((SUM($K446:M446)+$C446)<$C445,$C446,$C445-SUM($K446:M446)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C444=LataProjekcji,$E444>0),AND($C444=LataProjekcji,$E444=0,$D445<=10)),$E445,IF($C444<LataProjekcji,IF((SUM($K446:N446)+$C446)<$C445,$C446,$C445-SUM($K446:N446)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C444=LataProjekcji,$E444>0),AND($C444=LataProjekcji,$E444=0,$D445<=10)),$E445,IF($C444<LataProjekcji,IF((SUM($K446:O446)+$C446)<$C445,$C446,$C445-SUM($K446:O446)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C444=LataProjekcji,$E444>0),AND($C444=LataProjekcji,$E444=0,$D445<=10)),$E445,IF($C444<LataProjekcji,IF((SUM($K446:P446)+$C446)<$C445,$C446,$C445-SUM($K446:P446)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C444=LataProjekcji,$E444>0),AND($C444=LataProjekcji,$E444=0,$D445<=10)),$E445,IF($C444<LataProjekcji,IF((SUM($K446:Q446)+$C446)<$C445,$C446,$C445-SUM($K446:Q446)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C444=LataProjekcji,$E444>0),AND($C444=LataProjekcji,$E444=0,$D445<=10)),$E445,IF($C444<LataProjekcji,IF((SUM($K446:R446)+$C446)<$C445,$C446,$C445-SUM($K446:R446)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C444=LataProjekcji,$E444>0),AND($C444=LataProjekcji,$E444=0,$D445<=10)),$E445,IF($C444<LataProjekcji,IF((SUM($K446:S446)+$C446)<$C445,$C446,$C445-SUM($K446:S446)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C444=LataProjekcji,$E444>0),AND($C444=LataProjekcji,$E444=0,$D445<=10)),$E445,IF($C444<LataProjekcji,IF((SUM($K446:T446)+$C446)<$C445,$C446,$C445-SUM($K446:T446)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C444=LataProjekcji,$E444>0),AND($C444=LataProjekcji,$E444=0,$D445<=10)),$E445,IF($C444<LataProjekcji,IF((SUM($K446:U446)+$C446)<$C445,$C446,$C445-SUM($K446:U446)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C444=LataProjekcji,$E444>0),AND($C444=LataProjekcji,$E444=0,$D445<=10)),$E445,IF($C444<LataProjekcji,IF((SUM($K446:V446)+$C446)<$C445,$C446,$C445-SUM($K446:V446)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C444=LataProjekcji,$E444>0),AND($C444=LataProjekcji,$E444=0,$D445<=10)),$E445,IF($C444<LataProjekcji,IF((SUM($K446:W446)+$C446)<$C445,$C446,$C445-SUM($K446:W446)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C444=LataProjekcji,$E444>0),AND($C444=LataProjekcji,$E444=0,$D445<=10)),$E445,IF($C444<LataProjekcji,IF((SUM($K446:X446)+$C446)<$C445,$C446,$C445-SUM($K446:X446)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C444=LataProjekcji,$E444>0),AND($C444=LataProjekcji,$E444=0,$D445<=10)),$E445,IF($C444<LataProjekcji,IF((SUM($K446:Y446)+$C446)<$C445,$C446,$C445-SUM($K446:Y446)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C444=LataProjekcji,$E444>0),AND($C444=LataProjekcji,$E444=0,$D445<=10)),$E445,IF($C444<LataProjekcji,IF((SUM($K446:Z446)+$C446)<$C445,$C446,$C445-SUM($K446:Z446)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K446,0)","v":0},{"$f":"ROUND(K447+L446,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y447+Z446,0)","v":0},{"$f":"ROUND(Z447+AA446,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C444=LataProjekcji,ROUND($C445-K447,0),ROUND(IF(K446=0,0,$C445-K447),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C444=LataProjekcji,ROUND($C445-X447,0),ROUND(IF(X446=0,0,$C445-X447),0))","v":0},{"$f":"IF($C444=LataProjekcji,ROUND($C445-Y447,0),ROUND(IF(Y446=0,0,$C445-Y447),0))","v":0},{"$f":"IF($C444=LataProjekcji,ROUND($C445-Z447,0),ROUND(IF(Z446=0,0,$C445-Z447),0))","v":0},{"$f":"IF($C444=LataProjekcji,ROUND($C445-AA447,0),ROUND(IF(AA446=0,0,$C445-AA447),0))","v":0}]
[]
[null,"Koszty zakończonych prac rozwojowych",{"$f":"C443+1","v":15},{"$f":"OFFSET($B$62,C450,0)","v":""},{"$f":"E443+1","v":15}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C450,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C450,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"OFFSET($F$62,C450,0)","v":0},{"$f":"OFFSET($C$62,C450,0)","v":""},{"$f":"IF(D452>10,ROUND(($C453/12)*$E451,0),$C452)","v":0}]
[null,"amortyzacja roczna",{"$f":"ROUND(C452*am_prace_rozwojowe,0)","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!E450,,)","v":0},{"$f":"IFERROR(ROUND(IF(($C451+1)=K$59,$C453,0),0),0)","v":0},{"$f":"ROUND(IF(OR(AND($C451=LataProjekcji,$E451>0),AND($C451=LataProjekcji,$E451=0,$D452<=10)),$E452,IF($C451<LataProjekcji,IF((SUM($K453:K453)+$C453)<$C452,$C453,$C452-SUM($K453:K453)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C451=LataProjekcji,$E451>0),AND($C451=LataProjekcji,$E451=0,$D452<=10)),$E452,IF($C451<LataProjekcji,IF((SUM($K453:L453)+$C453)<$C452,$C453,$C452-SUM($K453:L453)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C451=LataProjekcji,$E451>0),AND($C451=LataProjekcji,$E451=0,$D452<=10)),$E452,IF($C451<LataProjekcji,IF((SUM($K453:M453)+$C453)<$C452,$C453,$C452-SUM($K453:M453)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C451=LataProjekcji,$E451>0),AND($C451=LataProjekcji,$E451=0,$D452<=10)),$E452,IF($C451<LataProjekcji,IF((SUM($K453:N453)+$C453)<$C452,$C453,$C452-SUM($K453:N453)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C451=LataProjekcji,$E451>0),AND($C451=LataProjekcji,$E451=0,$D452<=10)),$E452,IF($C451<LataProjekcji,IF((SUM($K453:O453)+$C453)<$C452,$C453,$C452-SUM($K453:O453)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C451=LataProjekcji,$E451>0),AND($C451=LataProjekcji,$E451=0,$D452<=10)),$E452,IF($C451<LataProjekcji,IF((SUM($K453:P453)+$C453)<$C452,$C453,$C452-SUM($K453:P453)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C451=LataProjekcji,$E451>0),AND($C451=LataProjekcji,$E451=0,$D452<=10)),$E452,IF($C451<LataProjekcji,IF((SUM($K453:Q453)+$C453)<$C452,$C453,$C452-SUM($K453:Q453)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C451=LataProjekcji,$E451>0),AND($C451=LataProjekcji,$E451=0,$D452<=10)),$E452,IF($C451<LataProjekcji,IF((SUM($K453:R453)+$C453)<$C452,$C453,$C452-SUM($K453:R453)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C451=LataProjekcji,$E451>0),AND($C451=LataProjekcji,$E451=0,$D452<=10)),$E452,IF($C451<LataProjekcji,IF((SUM($K453:S453)+$C453)<$C452,$C453,$C452-SUM($K453:S453)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C451=LataProjekcji,$E451>0),AND($C451=LataProjekcji,$E451=0,$D452<=10)),$E452,IF($C451<LataProjekcji,IF((SUM($K453:T453)+$C453)<$C452,$C453,$C452-SUM($K453:T453)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C451=LataProjekcji,$E451>0),AND($C451=LataProjekcji,$E451=0,$D452<=10)),$E452,IF($C451<LataProjekcji,IF((SUM($K453:U453)+$C453)<$C452,$C453,$C452-SUM($K453:U453)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C451=LataProjekcji,$E451>0),AND($C451=LataProjekcji,$E451=0,$D452<=10)),$E452,IF($C451<LataProjekcji,IF((SUM($K453:V453)+$C453)<$C452,$C453,$C452-SUM($K453:V453)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C451=LataProjekcji,$E451>0),AND($C451=LataProjekcji,$E451=0,$D452<=10)),$E452,IF($C451<LataProjekcji,IF((SUM($K453:W453)+$C453)<$C452,$C453,$C452-SUM($K453:W453)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C451=LataProjekcji,$E451>0),AND($C451=LataProjekcji,$E451=0,$D452<=10)),$E452,IF($C451<LataProjekcji,IF((SUM($K453:X453)+$C453)<$C452,$C453,$C452-SUM($K453:X453)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C451=LataProjekcji,$E451>0),AND($C451=LataProjekcji,$E451=0,$D452<=10)),$E452,IF($C451<LataProjekcji,IF((SUM($K453:Y453)+$C453)<$C452,$C453,$C452-SUM($K453:Y453)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C451=LataProjekcji,$E451>0),AND($C451=LataProjekcji,$E451=0,$D452<=10)),$E452,IF($C451<LataProjekcji,IF((SUM($K453:Z453)+$C453)<$C452,$C453,$C452-SUM($K453:Z453)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K453,0)","v":0},{"$f":"ROUND(K454+L453,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y454+Z453,0)","v":0},{"$f":"ROUND(Z454+AA453,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C451=LataProjekcji,ROUND($C452-K454,0),ROUND(IF(K453=0,0,$C452-K454),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C451=LataProjekcji,ROUND($C452-X454,0),ROUND(IF(X453=0,0,$C452-X454),0))","v":0},{"$f":"IF($C451=LataProjekcji,ROUND($C452-Y454,0),ROUND(IF(Y453=0,0,$C452-Y454),0))","v":0},{"$f":"IF($C451=LataProjekcji,ROUND($C452-Z454,0),ROUND(IF(Z453=0,0,$C452-Z454),0))","v":0},{"$f":"IF($C451=LataProjekcji,ROUND($C452-AA454,0),ROUND(IF(AA453=0,0,$C452-AA454),0))","v":0}]
[]
[null,"Koszty zakończonych prac rozwojowych",{"$f":"C450+1","v":16},{"$f":"OFFSET($B$62,C457,0)","v":""},{"$f":"E450+1","v":16}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C457,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C457,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"OFFSET($F$62,C457,0)","v":0},{"$f":"OFFSET($C$62,C457,0)","v":""},{"$f":"IF(D459>10,ROUND(($C460/12)*$E458,0),$C459)","v":0}]
[null,"amortyzacja roczna",{"$f":"ROUND(C459*am_prace_rozwojowe,0)","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!E457,,)","v":0},{"$f":"IFERROR(ROUND(IF(($C458+1)=K$59,$C460,0),0),0)","v":0},{"$f":"ROUND(IF(OR(AND($C458=LataProjekcji,$E458>0),AND($C458=LataProjekcji,$E458=0,$D459<=10)),$E459,IF($C458<LataProjekcji,IF((SUM($K460:K460)+$C460)<$C459,$C460,$C459-SUM($K460:K460)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C458=LataProjekcji,$E458>0),AND($C458=LataProjekcji,$E458=0,$D459<=10)),$E459,IF($C458<LataProjekcji,IF((SUM($K460:L460)+$C460)<$C459,$C460,$C459-SUM($K460:L460)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C458=LataProjekcji,$E458>0),AND($C458=LataProjekcji,$E458=0,$D459<=10)),$E459,IF($C458<LataProjekcji,IF((SUM($K460:M460)+$C460)<$C459,$C460,$C459-SUM($K460:M460)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C458=LataProjekcji,$E458>0),AND($C458=LataProjekcji,$E458=0,$D459<=10)),$E459,IF($C458<LataProjekcji,IF((SUM($K460:N460)+$C460)<$C459,$C460,$C459-SUM($K460:N460)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C458=LataProjekcji,$E458>0),AND($C458=LataProjekcji,$E458=0,$D459<=10)),$E459,IF($C458<LataProjekcji,IF((SUM($K460:O460)+$C460)<$C459,$C460,$C459-SUM($K460:O460)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C458=LataProjekcji,$E458>0),AND($C458=LataProjekcji,$E458=0,$D459<=10)),$E459,IF($C458<LataProjekcji,IF((SUM($K460:P460)+$C460)<$C459,$C460,$C459-SUM($K460:P460)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C458=LataProjekcji,$E458>0),AND($C458=LataProjekcji,$E458=0,$D459<=10)),$E459,IF($C458<LataProjekcji,IF((SUM($K460:Q460)+$C460)<$C459,$C460,$C459-SUM($K460:Q460)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C458=LataProjekcji,$E458>0),AND($C458=LataProjekcji,$E458=0,$D459<=10)),$E459,IF($C458<LataProjekcji,IF((SUM($K460:R460)+$C460)<$C459,$C460,$C459-SUM($K460:R460)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C458=LataProjekcji,$E458>0),AND($C458=LataProjekcji,$E458=0,$D459<=10)),$E459,IF($C458<LataProjekcji,IF((SUM($K460:S460)+$C460)<$C459,$C460,$C459-SUM($K460:S460)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C458=LataProjekcji,$E458>0),AND($C458=LataProjekcji,$E458=0,$D459<=10)),$E459,IF($C458<LataProjekcji,IF((SUM($K460:T460)+$C460)<$C459,$C460,$C459-SUM($K460:T460)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C458=LataProjekcji,$E458>0),AND($C458=LataProjekcji,$E458=0,$D459<=10)),$E459,IF($C458<LataProjekcji,IF((SUM($K460:U460)+$C460)<$C459,$C460,$C459-SUM($K460:U460)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C458=LataProjekcji,$E458>0),AND($C458=LataProjekcji,$E458=0,$D459<=10)),$E459,IF($C458<LataProjekcji,IF((SUM($K460:V460)+$C460)<$C459,$C460,$C459-SUM($K460:V460)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C458=LataProjekcji,$E458>0),AND($C458=LataProjekcji,$E458=0,$D459<=10)),$E459,IF($C458<LataProjekcji,IF((SUM($K460:W460)+$C460)<$C459,$C460,$C459-SUM($K460:W460)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C458=LataProjekcji,$E458>0),AND($C458=LataProjekcji,$E458=0,$D459<=10)),$E459,IF($C458<LataProjekcji,IF((SUM($K460:X460)+$C460)<$C459,$C460,$C459-SUM($K460:X460)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C458=LataProjekcji,$E458>0),AND($C458=LataProjekcji,$E458=0,$D459<=10)),$E459,IF($C458<LataProjekcji,IF((SUM($K460:Y460)+$C460)<$C459,$C460,$C459-SUM($K460:Y460)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C458=LataProjekcji,$E458>0),AND($C458=LataProjekcji,$E458=0,$D459<=10)),$E459,IF($C458<LataProjekcji,IF((SUM($K460:Z460)+$C460)<$C459,$C460,$C459-SUM($K460:Z460)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K460,0)","v":0},{"$f":"ROUND(K461+L460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y461+Z460,0)","v":0},{"$f":"ROUND(Z461+AA460,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C458=LataProjekcji,ROUND($C459-K461,0),ROUND(IF(K460=0,0,$C459-K461),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C458=LataProjekcji,ROUND($C459-X461,0),ROUND(IF(X460=0,0,$C459-X461),0))","v":0},{"$f":"IF($C458=LataProjekcji,ROUND($C459-Y461,0),ROUND(IF(Y460=0,0,$C459-Y461),0))","v":0},{"$f":"IF($C458=LataProjekcji,ROUND($C459-Z461,0),ROUND(IF(Z460=0,0,$C459-Z461),0))","v":0},{"$f":"IF($C458=LataProjekcji,ROUND($C459-AA461,0),ROUND(IF(AA460=0,0,$C459-AA461),0))","v":0}]
[]
[null,"Koszty zakończonych prac rozwojowych",{"$f":"C457+1","v":17},{"$f":"OFFSET($B$62,C464,0)","v":""},{"$f":"E457+1","v":17}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C464,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C464,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"OFFSET($F$62,C464,0)","v":0},{"$f":"OFFSET($C$62,C464,0)","v":""},{"$f":"IF(D466>10,ROUND(($C467/12)*$E465,0),$C466)","v":0}]
[null,"amortyzacja roczna",{"$f":"ROUND(C466*am_prace_rozwojowe,0)","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!E464,,)","v":0},{"$f":"IFERROR(ROUND(IF(($C465+1)=K$59,$C467,0),0),0)","v":0},{"$f":"ROUND(IF(OR(AND($C465=LataProjekcji,$E465>0),AND($C465=LataProjekcji,$E465=0,$D466<=10)),$E466,IF($C465<LataProjekcji,IF((SUM($K467:K467)+$C467)<$C466,$C467,$C466-SUM($K467:K467)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C465=LataProjekcji,$E465>0),AND($C465=LataProjekcji,$E465=0,$D466<=10)),$E466,IF($C465<LataProjekcji,IF((SUM($K467:L467)+$C467)<$C466,$C467,$C466-SUM($K467:L467)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C465=LataProjekcji,$E465>0),AND($C465=LataProjekcji,$E465=0,$D466<=10)),$E466,IF($C465<LataProjekcji,IF((SUM($K467:M467)+$C467)<$C466,$C467,$C466-SUM($K467:M467)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C465=LataProjekcji,$E465>0),AND($C465=LataProjekcji,$E465=0,$D466<=10)),$E466,IF($C465<LataProjekcji,IF((SUM($K467:N467)+$C467)<$C466,$C467,$C466-SUM($K467:N467)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C465=LataProjekcji,$E465>0),AND($C465=LataProjekcji,$E465=0,$D466<=10)),$E466,IF($C465<LataProjekcji,IF((SUM($K467:O467)+$C467)<$C466,$C467,$C466-SUM($K467:O467)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C465=LataProjekcji,$E465>0),AND($C465=LataProjekcji,$E465=0,$D466<=10)),$E466,IF($C465<LataProjekcji,IF((SUM($K467:P467)+$C467)<$C466,$C467,$C466-SUM($K467:P467)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C465=LataProjekcji,$E465>0),AND($C465=LataProjekcji,$E465=0,$D466<=10)),$E466,IF($C465<LataProjekcji,IF((SUM($K467:Q467)+$C467)<$C466,$C467,$C466-SUM($K467:Q467)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C465=LataProjekcji,$E465>0),AND($C465=LataProjekcji,$E465=0,$D466<=10)),$E466,IF($C465<LataProjekcji,IF((SUM($K467:R467)+$C467)<$C466,$C467,$C466-SUM($K467:R467)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C465=LataProjekcji,$E465>0),AND($C465=LataProjekcji,$E465=0,$D466<=10)),$E466,IF($C465<LataProjekcji,IF((SUM($K467:S467)+$C467)<$C466,$C467,$C466-SUM($K467:S467)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C465=LataProjekcji,$E465>0),AND($C465=LataProjekcji,$E465=0,$D466<=10)),$E466,IF($C465<LataProjekcji,IF((SUM($K467:T467)+$C467)<$C466,$C467,$C466-SUM($K467:T467)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C465=LataProjekcji,$E465>0),AND($C465=LataProjekcji,$E465=0,$D466<=10)),$E466,IF($C465<LataProjekcji,IF((SUM($K467:U467)+$C467)<$C466,$C467,$C466-SUM($K467:U467)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C465=LataProjekcji,$E465>0),AND($C465=LataProjekcji,$E465=0,$D466<=10)),$E466,IF($C465<LataProjekcji,IF((SUM($K467:V467)+$C467)<$C466,$C467,$C466-SUM($K467:V467)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C465=LataProjekcji,$E465>0),AND($C465=LataProjekcji,$E465=0,$D466<=10)),$E466,IF($C465<LataProjekcji,IF((SUM($K467:W467)+$C467)<$C466,$C467,$C466-SUM($K467:W467)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C465=LataProjekcji,$E465>0),AND($C465=LataProjekcji,$E465=0,$D466<=10)),$E466,IF($C465<LataProjekcji,IF((SUM($K467:X467)+$C467)<$C466,$C467,$C466-SUM($K467:X467)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C465=LataProjekcji,$E465>0),AND($C465=LataProjekcji,$E465=0,$D466<=10)),$E466,IF($C465<LataProjekcji,IF((SUM($K467:Y467)+$C467)<$C466,$C467,$C466-SUM($K467:Y467)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C465=LataProjekcji,$E465>0),AND($C465=LataProjekcji,$E465=0,$D466<=10)),$E466,IF($C465<LataProjekcji,IF((SUM($K467:Z467)+$C467)<$C466,$C467,$C466-SUM($K467:Z467)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K467,0)","v":0},{"$f":"ROUND(K468+L467,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y468+Z467,0)","v":0},{"$f":"ROUND(Z468+AA467,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C465=LataProjekcji,ROUND($C466-K468,0),ROUND(IF(K467=0,0,$C466-K468),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C465=LataProjekcji,ROUND($C466-X468,0),ROUND(IF(X467=0,0,$C466-X468),0))","v":0},{"$f":"IF($C465=LataProjekcji,ROUND($C466-Y468,0),ROUND(IF(Y467=0,0,$C466-Y468),0))","v":0},{"$f":"IF($C465=LataProjekcji,ROUND($C466-Z468,0),ROUND(IF(Z467=0,0,$C466-Z468),0))","v":0},{"$f":"IF($C465=LataProjekcji,ROUND($C466-AA468,0),ROUND(IF(AA467=0,0,$C466-AA468),0))","v":0}]
[]
[null,"Koszty zakończonych prac rozwojowych",{"$f":"C464+1","v":18},{"$f":"OFFSET($B$62,C471,0)","v":""},{"$f":"E464+1","v":18}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C471,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C471,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"OFFSET($F$62,C471,0)","v":0},{"$f":"OFFSET($C$62,C471,0)","v":""},{"$f":"IF(D473>10,ROUND(($C474/12)*$E472,0),$C473)","v":0}]
[null,"amortyzacja roczna",{"$f":"ROUND(C473*am_prace_rozwojowe,0)","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!E471,,)","v":0},{"$f":"IFERROR(ROUND(IF(($C472+1)=K$59,$C474,0),0),0)","v":0},{"$f":"ROUND(IF(OR(AND($C472=LataProjekcji,$E472>0),AND($C472=LataProjekcji,$E472=0,$D473<=10)),$E473,IF($C472<LataProjekcji,IF((SUM($K474:K474)+$C474)<$C473,$C474,$C473-SUM($K474:K474)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C472=LataProjekcji,$E472>0),AND($C472=LataProjekcji,$E472=0,$D473<=10)),$E473,IF($C472<LataProjekcji,IF((SUM($K474:L474)+$C474)<$C473,$C474,$C473-SUM($K474:L474)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C472=LataProjekcji,$E472>0),AND($C472=LataProjekcji,$E472=0,$D473<=10)),$E473,IF($C472<LataProjekcji,IF((SUM($K474:M474)+$C474)<$C473,$C474,$C473-SUM($K474:M474)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C472=LataProjekcji,$E472>0),AND($C472=LataProjekcji,$E472=0,$D473<=10)),$E473,IF($C472<LataProjekcji,IF((SUM($K474:N474)+$C474)<$C473,$C474,$C473-SUM($K474:N474)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C472=LataProjekcji,$E472>0),AND($C472=LataProjekcji,$E472=0,$D473<=10)),$E473,IF($C472<LataProjekcji,IF((SUM($K474:O474)+$C474)<$C473,$C474,$C473-SUM($K474:O474)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C472=LataProjekcji,$E472>0),AND($C472=LataProjekcji,$E472=0,$D473<=10)),$E473,IF($C472<LataProjekcji,IF((SUM($K474:P474)+$C474)<$C473,$C474,$C473-SUM($K474:P474)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C472=LataProjekcji,$E472>0),AND($C472=LataProjekcji,$E472=0,$D473<=10)),$E473,IF($C472<LataProjekcji,IF((SUM($K474:Q474)+$C474)<$C473,$C474,$C473-SUM($K474:Q474)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C472=LataProjekcji,$E472>0),AND($C472=LataProjekcji,$E472=0,$D473<=10)),$E473,IF($C472<LataProjekcji,IF((SUM($K474:R474)+$C474)<$C473,$C474,$C473-SUM($K474:R474)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C472=LataProjekcji,$E472>0),AND($C472=LataProjekcji,$E472=0,$D473<=10)),$E473,IF($C472<LataProjekcji,IF((SUM($K474:S474)+$C474)<$C473,$C474,$C473-SUM($K474:S474)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C472=LataProjekcji,$E472>0),AND($C472=LataProjekcji,$E472=0,$D473<=10)),$E473,IF($C472<LataProjekcji,IF((SUM($K474:T474)+$C474)<$C473,$C474,$C473-SUM($K474:T474)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C472=LataProjekcji,$E472>0),AND($C472=LataProjekcji,$E472=0,$D473<=10)),$E473,IF($C472<LataProjekcji,IF((SUM($K474:U474)+$C474)<$C473,$C474,$C473-SUM($K474:U474)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C472=LataProjekcji,$E472>0),AND($C472=LataProjekcji,$E472=0,$D473<=10)),$E473,IF($C472<LataProjekcji,IF((SUM($K474:V474)+$C474)<$C473,$C474,$C473-SUM($K474:V474)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C472=LataProjekcji,$E472>0),AND($C472=LataProjekcji,$E472=0,$D473<=10)),$E473,IF($C472<LataProjekcji,IF((SUM($K474:W474)+$C474)<$C473,$C474,$C473-SUM($K474:W474)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C472=LataProjekcji,$E472>0),AND($C472=LataProjekcji,$E472=0,$D473<=10)),$E473,IF($C472<LataProjekcji,IF((SUM($K474:X474)+$C474)<$C473,$C474,$C473-SUM($K474:X474)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C472=LataProjekcji,$E472>0),AND($C472=LataProjekcji,$E472=0,$D473<=10)),$E473,IF($C472<LataProjekcji,IF((SUM($K474:Y474)+$C474)<$C473,$C474,$C473-SUM($K474:Y474)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C472=LataProjekcji,$E472>0),AND($C472=LataProjekcji,$E472=0,$D473<=10)),$E473,IF($C472<LataProjekcji,IF((SUM($K474:Z474)+$C474)<$C473,$C474,$C473-SUM($K474:Z474)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K474,0)","v":0},{"$f":"ROUND(K475+L474,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y475+Z474,0)","v":0},{"$f":"ROUND(Z475+AA474,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C472=LataProjekcji,ROUND($C473-K475,0),ROUND(IF(K474=0,0,$C473-K475),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C472=LataProjekcji,ROUND($C473-X475,0),ROUND(IF(X474=0,0,$C473-X475),0))","v":0},{"$f":"IF($C472=LataProjekcji,ROUND($C473-Y475,0),ROUND(IF(Y474=0,0,$C473-Y475),0))","v":0},{"$f":"IF($C472=LataProjekcji,ROUND($C473-Z475,0),ROUND(IF(Z474=0,0,$C473-Z475),0))","v":0},{"$f":"IF($C472=LataProjekcji,ROUND($C473-AA475,0),ROUND(IF(AA474=0,0,$C473-AA475),0))","v":0}]
[]
[null,"Koszty zakończonych prac rozwojowych",{"$f":"C471+1","v":19},{"$f":"OFFSET($B$62,C478,0)","v":""},{"$f":"E471+1","v":19}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C478,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C478,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"OFFSET($F$62,C478,0)","v":0},{"$f":"OFFSET($C$62,C478,0)","v":""},{"$f":"IF(D480>10,ROUND(($C481/12)*$E479,0),$C480)","v":0}]
[null,"amortyzacja roczna",{"$f":"ROUND(C480*am_prace_rozwojowe,0)","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!E478,,)","v":0},{"$f":"IFERROR(ROUND(IF(($C479+1)=K$59,$C481,0),0),0)","v":0},{"$f":"ROUND(IF(OR(AND($C479=LataProjekcji,$E479>0),AND($C479=LataProjekcji,$E479=0,$D480<=10)),$E480,IF($C479<LataProjekcji,IF((SUM($K481:K481)+$C481)<$C480,$C481,$C480-SUM($K481:K481)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C479=LataProjekcji,$E479>0),AND($C479=LataProjekcji,$E479=0,$D480<=10)),$E480,IF($C479<LataProjekcji,IF((SUM($K481:L481)+$C481)<$C480,$C481,$C480-SUM($K481:L481)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C479=LataProjekcji,$E479>0),AND($C479=LataProjekcji,$E479=0,$D480<=10)),$E480,IF($C479<LataProjekcji,IF((SUM($K481:M481)+$C481)<$C480,$C481,$C480-SUM($K481:M481)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C479=LataProjekcji,$E479>0),AND($C479=LataProjekcji,$E479=0,$D480<=10)),$E480,IF($C479<LataProjekcji,IF((SUM($K481:N481)+$C481)<$C480,$C481,$C480-SUM($K481:N481)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C479=LataProjekcji,$E479>0),AND($C479=LataProjekcji,$E479=0,$D480<=10)),$E480,IF($C479<LataProjekcji,IF((SUM($K481:O481)+$C481)<$C480,$C481,$C480-SUM($K481:O481)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C479=LataProjekcji,$E479>0),AND($C479=LataProjekcji,$E479=0,$D480<=10)),$E480,IF($C479<LataProjekcji,IF((SUM($K481:P481)+$C481)<$C480,$C481,$C480-SUM($K481:P481)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C479=LataProjekcji,$E479>0),AND($C479=LataProjekcji,$E479=0,$D480<=10)),$E480,IF($C479<LataProjekcji,IF((SUM($K481:Q481)+$C481)<$C480,$C481,$C480-SUM($K481:Q481)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C479=LataProjekcji,$E479>0),AND($C479=LataProjekcji,$E479=0,$D480<=10)),$E480,IF($C479<LataProjekcji,IF((SUM($K481:R481)+$C481)<$C480,$C481,$C480-SUM($K481:R481)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C479=LataProjekcji,$E479>0),AND($C479=LataProjekcji,$E479=0,$D480<=10)),$E480,IF($C479<LataProjekcji,IF((SUM($K481:S481)+$C481)<$C480,$C481,$C480-SUM($K481:S481)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C479=LataProjekcji,$E479>0),AND($C479=LataProjekcji,$E479=0,$D480<=10)),$E480,IF($C479<LataProjekcji,IF((SUM($K481:T481)+$C481)<$C480,$C481,$C480-SUM($K481:T481)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C479=LataProjekcji,$E479>0),AND($C479=LataProjekcji,$E479=0,$D480<=10)),$E480,IF($C479<LataProjekcji,IF((SUM($K481:U481)+$C481)<$C480,$C481,$C480-SUM($K481:U481)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C479=LataProjekcji,$E479>0),AND($C479=LataProjekcji,$E479=0,$D480<=10)),$E480,IF($C479<LataProjekcji,IF((SUM($K481:V481)+$C481)<$C480,$C481,$C480-SUM($K481:V481)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C479=LataProjekcji,$E479>0),AND($C479=LataProjekcji,$E479=0,$D480<=10)),$E480,IF($C479<LataProjekcji,IF((SUM($K481:W481)+$C481)<$C480,$C481,$C480-SUM($K481:W481)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C479=LataProjekcji,$E479>0),AND($C479=LataProjekcji,$E479=0,$D480<=10)),$E480,IF($C479<LataProjekcji,IF((SUM($K481:X481)+$C481)<$C480,$C481,$C480-SUM($K481:X481)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C479=LataProjekcji,$E479>0),AND($C479=LataProjekcji,$E479=0,$D480<=10)),$E480,IF($C479<LataProjekcji,IF((SUM($K481:Y481)+$C481)<$C480,$C481,$C480-SUM($K481:Y481)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C479=LataProjekcji,$E479>0),AND($C479=LataProjekcji,$E479=0,$D480<=10)),$E480,IF($C479<LataProjekcji,IF((SUM($K481:Z481)+$C481)<$C480,$C481,$C480-SUM($K481:Z481)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K481,0)","v":0},{"$f":"ROUND(K482+L481,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y482+Z481,0)","v":0},{"$f":"ROUND(Z482+AA481,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C479=LataProjekcji,ROUND($C480-K482,0),ROUND(IF(K481=0,0,$C480-K482),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C479=LataProjekcji,ROUND($C480-X482,0),ROUND(IF(X481=0,0,$C480-X482),0))","v":0},{"$f":"IF($C479=LataProjekcji,ROUND($C480-Y482,0),ROUND(IF(Y481=0,0,$C480-Y482),0))","v":0},{"$f":"IF($C479=LataProjekcji,ROUND($C480-Z482,0),ROUND(IF(Z481=0,0,$C480-Z482),0))","v":0},{"$f":"IF($C479=LataProjekcji,ROUND($C480-AA482,0),ROUND(IF(AA481=0,0,$C480-AA482),0))","v":0}]
[]
[null,"Koszty zakończonych prac rozwojowych",{"$f":"C478+1","v":20},{"$f":"OFFSET($B$62,C485,0)","v":""},{"$f":"E478+1","v":20}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C485,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C485,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"OFFSET($F$62,C485,0)","v":0},{"$f":"OFFSET($C$62,C485,0)","v":""},{"$f":"IF(D487>10,ROUND(($C488/12)*$E486,0),$C487)","v":0}]
[null,"amortyzacja roczna",{"$f":"ROUND(C487*am_prace_rozwojowe,0)","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!E485,,)","v":0},{"$f":"IFERROR(ROUND(IF(($C486+1)=K$59,$C488,0),0),0)","v":0},{"$f":"ROUND(IF(OR(AND($C486=LataProjekcji,$E486>0),AND($C486=LataProjekcji,$E486=0,$D487<=10)),$E487,IF($C486<LataProjekcji,IF((SUM($K488:K488)+$C488)<$C487,$C488,$C487-SUM($K488:K488)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C486=LataProjekcji,$E486>0),AND($C486=LataProjekcji,$E486=0,$D487<=10)),$E487,IF($C486<LataProjekcji,IF((SUM($K488:L488)+$C488)<$C487,$C488,$C487-SUM($K488:L488)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C486=LataProjekcji,$E486>0),AND($C486=LataProjekcji,$E486=0,$D487<=10)),$E487,IF($C486<LataProjekcji,IF((SUM($K488:M488)+$C488)<$C487,$C488,$C487-SUM($K488:M488)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C486=LataProjekcji,$E486>0),AND($C486=LataProjekcji,$E486=0,$D487<=10)),$E487,IF($C486<LataProjekcji,IF((SUM($K488:N488)+$C488)<$C487,$C488,$C487-SUM($K488:N488)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C486=LataProjekcji,$E486>0),AND($C486=LataProjekcji,$E486=0,$D487<=10)),$E487,IF($C486<LataProjekcji,IF((SUM($K488:O488)+$C488)<$C487,$C488,$C487-SUM($K488:O488)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C486=LataProjekcji,$E486>0),AND($C486=LataProjekcji,$E486=0,$D487<=10)),$E487,IF($C486<LataProjekcji,IF((SUM($K488:P488)+$C488)<$C487,$C488,$C487-SUM($K488:P488)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C486=LataProjekcji,$E486>0),AND($C486=LataProjekcji,$E486=0,$D487<=10)),$E487,IF($C486<LataProjekcji,IF((SUM($K488:Q488)+$C488)<$C487,$C488,$C487-SUM($K488:Q488)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C486=LataProjekcji,$E486>0),AND($C486=LataProjekcji,$E486=0,$D487<=10)),$E487,IF($C486<LataProjekcji,IF((SUM($K488:R488)+$C488)<$C487,$C488,$C487-SUM($K488:R488)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C486=LataProjekcji,$E486>0),AND($C486=LataProjekcji,$E486=0,$D487<=10)),$E487,IF($C486<LataProjekcji,IF((SUM($K488:S488)+$C488)<$C487,$C488,$C487-SUM($K488:S488)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C486=LataProjekcji,$E486>0),AND($C486=LataProjekcji,$E486=0,$D487<=10)),$E487,IF($C486<LataProjekcji,IF((SUM($K488:T488)+$C488)<$C487,$C488,$C487-SUM($K488:T488)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C486=LataProjekcji,$E486>0),AND($C486=LataProjekcji,$E486=0,$D487<=10)),$E487,IF($C486<LataProjekcji,IF((SUM($K488:U488)+$C488)<$C487,$C488,$C487-SUM($K488:U488)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C486=LataProjekcji,$E486>0),AND($C486=LataProjekcji,$E486=0,$D487<=10)),$E487,IF($C486<LataProjekcji,IF((SUM($K488:V488)+$C488)<$C487,$C488,$C487-SUM($K488:V488)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C486=LataProjekcji,$E486>0),AND($C486=LataProjekcji,$E486=0,$D487<=10)),$E487,IF($C486<LataProjekcji,IF((SUM($K488:W488)+$C488)<$C487,$C488,$C487-SUM($K488:W488)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C486=LataProjekcji,$E486>0),AND($C486=LataProjekcji,$E486=0,$D487<=10)),$E487,IF($C486<LataProjekcji,IF((SUM($K488:X488)+$C488)<$C487,$C488,$C487-SUM($K488:X488)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C486=LataProjekcji,$E486>0),AND($C486=LataProjekcji,$E486=0,$D487<=10)),$E487,IF($C486<LataProjekcji,IF((SUM($K488:Y488)+$C488)<$C487,$C488,$C487-SUM($K488:Y488)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C486=LataProjekcji,$E486>0),AND($C486=LataProjekcji,$E486=0,$D487<=10)),$E487,IF($C486<LataProjekcji,IF((SUM($K488:Z488)+$C488)<$C487,$C488,$C487-SUM($K488:Z488)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K488,0)","v":0},{"$f":"ROUND(K489+L488,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Y489+Z488,0)","v":0},{"$f":"ROUND(Z489+AA488,0)","v":0}]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C486=LataProjekcji,ROUND($C487-K489,0),ROUND(IF(K488=0,0,$C487-K489),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C486=LataProjekcji,ROUND($C487-X489,0),ROUND(IF(X488=0,0,$C487-X489),0))","v":0},{"$f":"IF($C486=LataProjekcji,ROUND($C487-Y489,0),ROUND(IF(Y488=0,0,$C487-Y489),0))","v":0},{"$f":"IF($C486=LataProjekcji,ROUND($C487-Z489,0),ROUND(IF(Z488=0,0,$C487-Z489),0))","v":0},{"$f":"IF($C486=LataProjekcji,ROUND($C487-AA489,0),ROUND(IF(AA488=0,0,$C487-AA489),0))","v":0}]
[]
[null,"Koszty zakończonych prac rozwojowych",21,{"$f":"OFFSET($B$62,C492,0)","v":""},{"$f":"E485+1","v":21}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C492,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C492,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"OFFSET($F$62,C492,0)","v":0},{"$f":"OFFSET($C$62,C492,0)","v":""},{"$f":"IF(D494>10,ROUND(($C495/12)*$E493,0),$C494)","v":0}]
[null,"amortyzacja roczna",{"$f":"ROUND(C494*am_prace_rozwojowe,0)","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!E492,,)","v":0},{"$f":"IFERROR(ROUND(IF(($C493+1)=K$59,$C495,0),0),0)","v":0},{"$f":"ROUND(IF(OR(AND($C493=LataProjekcji,$E493>0),AND($C493=LataProjekcji,$E493=0,$D494<=10)),$E494,IF($C493<LataProjekcji,IF((SUM($K495:K495)+$C495)<$C494,$C495,$C494-SUM($K495:K495)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C493=LataProjekcji,$E493>0),AND($C493=LataProjekcji,$E493=0,$D494<=10)),$E494,IF($C493<LataProjekcji,IF((SUM($K495:L495)+$C495)<$C494,$C495,$C494-SUM($K495:L495)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C493=LataProjekcji,$E493>0),AND($C493=LataProjekcji,$E493=0,$D494<=10)),$E494,IF($C493<LataProjekcji,IF((SUM($K495:M495)+$C495)<$C494,$C495,$C494-SUM($K495:M495)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C493=LataProjekcji,$E493>0),AND($C493=LataProjekcji,$E493=0,$D494<=10)),$E494,IF($C493<LataProjekcji,IF((SUM($K495:N495)+$C495)<$C494,$C495,$C494-SUM($K495:N495)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C493=LataProjekcji,$E493>0),AND($C493=LataProjekcji,$E493=0,$D494<=10)),$E494,IF($C493<LataProjekcji,IF((SUM($K495:O495)+$C495)<$C494,$C495,$C494-SUM($K495:O495)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C493=LataProjekcji,$E493>0),AND($C493=LataProjekcji,$E493=0,$D494<=10)),$E494,IF($C493<LataProjekcji,IF((SUM($K495:P495)+$C495)<$C494,$C495,$C494-SUM($K495:P495)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C493=LataProjekcji,$E493>0),AND($C493=LataProjekcji,$E493=0,$D494<=10)),$E494,IF($C493<LataProjekcji,IF((SUM($K495:Q495)+$C495)<$C494,$C495,$C494-SUM($K495:Q495)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C493=LataProjekcji,$E493>0),AND($C493=LataProjekcji,$E493=0,$D494<=10)),$E494,IF($C493<LataProjekcji,IF((SUM($K495:R495)+$C495)<$C494,$C495,$C494-SUM($K495:R495)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C493=LataProjekcji,$E493>0),AND($C493=LataProjekcji,$E493=0,$D494<=10)),$E494,IF($C493<LataProjekcji,IF((SUM($K495:S495)+$C495)<$C494,$C495,$C494-SUM($K495:S495)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C493=LataProjekcji,$E493>0),AND($C493=LataProjekcji,$E493=0,$D494<=10)),$E494,IF($C493<LataProjekcji,IF((SUM($K495:T495)+$C495)<$C494,$C495,$C494-SUM($K495:T495)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C493=LataProjekcji,$E493>0),AND($C493=LataProjekcji,$E493=0,$D494<=10)),$E494,IF($C493<LataProjekcji,IF((SUM($K495:U495)+$C495)<$C494,$C495,$C494-SUM($K495:U495)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C493=LataProjekcji,$E493>0),AND($C493=LataProjekcji,$E493=0,$D494<=10)),$E494,IF($C493<LataProjekcji,IF((SUM($K495:V495)+$C495)<$C494,$C495,$C494-SUM($K495:V495)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C493=LataProjekcji,$E493>0),AND($C493=LataProjekcji,$E493=0,$D494<=10)),$E494,IF($C493<LataProjekcji,IF((SUM($K495:W495)+$C495)<$C494,$C495,$C494-SUM($K495:W495)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C493=LataProjekcji,$E493>0),AND($C493=LataProjekcji,$E493=0,$D494<=10)),$E494,IF($C493<LataProjekcji,IF((SUM($K495:X495)+$C495)<$C494,$C495,$C494-SUM($K495:X495)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C493=LataProjekcji,$E493>0),AND($C493=LataProjekcji,$E493=0,$D494<=10)),$E494,IF($C493<LataProjekcji,IF((SUM($K495:Y495)+$C495)<$C494,$C495,$C494-SUM($K495:Y495)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C493=LataProjekcji,$E493>0),AND($C493=LataProjekcji,$E493=0,$D494<=10)),$E494,IF($C493<LataProjekcji,IF((SUM($K495:Z495)+$C495)<$C494,$C495,$C494-SUM($K495:Z495)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K495,0)","v":0},{"$f":"ROUND(K496+L495,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W496+X495,0)","v":0},{"$f":"ROUND(X496+Y495,0)","v":0},{"$f":"ROUND(Y496+Z495,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C493=LataProjekcji,ROUND($C494-K496,0),ROUND(IF(K495=0,0,$C494-K496),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C493=LataProjekcji,ROUND($C494-X496,0),ROUND(IF(X495=0,0,$C494-X496),0))","v":0},{"$f":"IF($C493=LataProjekcji,ROUND($C494-Y496,0),ROUND(IF(Y495=0,0,$C494-Y496),0))","v":0},{"$f":"IF($C493=LataProjekcji,ROUND($C494-Z496,0),ROUND(IF(Z495=0,0,$C494-Z496),0))","v":0},{"$f":"IF($C493=LataProjekcji,ROUND($C494-AA496,0),ROUND(IF(AA495=0,0,$C494-AA496),0))","v":0}]
[]
[]
[]
[]
[null,"inne wartości niematerialne i prawne",30,74,"ile miesiący do końca roku",null,"niekwalifikowalne",null,"spr"]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C502,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C502,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0},null,{"$f":"C107-F503","v":0},null,{"$f":"C107-F503-G503","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C502,0)<0,0,OFFSET($F$62,C502,0))","v":0},{"$f":"OFFSET($C$62,C502,0)","v":""},{"$f":"IF(D504>10,ROUND(($C505/12)*$E503,0),$C504)","v":0},"<- am. Do końca roku"]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C502,0)),0,IF(OFFSET($C$62,C502,0)>10,ROUND(C504*am_wnip,0),IF(C504<0,0,C504)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D502,,)","v":0},{"$f":"ROUND(IF($C503=LataProjekcji,$E504,IF($C503=LataProjekcji,$C505,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C503=LataProjekcji,$E503>0),AND($C503=LataProjekcji,$E503=0,$D504<=10)),$E504,IF($C503<LataProjekcji,IF((SUM($K505:K505)+$C505)<$C504,$C505,$C504-SUM($K505:K505)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C503=LataProjekcji,$E503>0),AND($C503=LataProjekcji,$E503=0,$D504<=10)),$E504,IF($C503<LataProjekcji,IF((SUM($K505:L505)+$C505)<$C504,$C505,$C504-SUM($K505:L505)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C503=LataProjekcji,$E503>0),AND($C503=LataProjekcji,$E503=0,$D504<=10)),$E504,IF($C503<LataProjekcji,IF((SUM($K505:M505)+$C505)<$C504,$C505,$C504-SUM($K505:M505)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C503=LataProjekcji,$E503>0),AND($C503=LataProjekcji,$E503=0,$D504<=10)),$E504,IF($C503<LataProjekcji,IF((SUM($K505:N505)+$C505)<$C504,$C505,$C504-SUM($K505:N505)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C503=LataProjekcji,$E503>0),AND($C503=LataProjekcji,$E503=0,$D504<=10)),$E504,IF($C503<LataProjekcji,IF((SUM($K505:O505)+$C505)<$C504,$C505,$C504-SUM($K505:O505)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C503=LataProjekcji,$E503>0),AND($C503=LataProjekcji,$E503=0,$D504<=10)),$E504,IF($C503<LataProjekcji,IF((SUM($K505:P505)+$C505)<$C504,$C505,$C504-SUM($K505:P505)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C503=LataProjekcji,$E503>0),AND($C503=LataProjekcji,$E503=0,$D504<=10)),$E504,IF($C503<LataProjekcji,IF((SUM($K505:Q505)+$C505)<$C504,$C505,$C504-SUM($K505:Q505)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C503=LataProjekcji,$E503>0),AND($C503=LataProjekcji,$E503=0,$D504<=10)),$E504,IF($C503<LataProjekcji,IF((SUM($K505:R505)+$C505)<$C504,$C505,$C504-SUM($K505:R505)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C503=LataProjekcji,$E503>0),AND($C503=LataProjekcji,$E503=0,$D504<=10)),$E504,IF($C503<LataProjekcji,IF((SUM($K505:S505)+$C505)<$C504,$C505,$C504-SUM($K505:S505)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C503=LataProjekcji,$E503>0),AND($C503=LataProjekcji,$E503=0,$D504<=10)),$E504,IF($C503<LataProjekcji,IF((SUM($K505:T505)+$C505)<$C504,$C505,$C504-SUM($K505:T505)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C503=LataProjekcji,$E503>0),AND($C503=LataProjekcji,$E503=0,$D504<=10)),$E504,IF($C503<LataProjekcji,IF((SUM($K505:U505)+$C505)<$C504,$C505,$C504-SUM($K505:U505)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C503=LataProjekcji,$E503>0),AND($C503=LataProjekcji,$E503=0,$D504<=10)),$E504,IF($C503<LataProjekcji,IF((SUM($K505:V505)+$C505)<$C504,$C505,$C504-SUM($K505:V505)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C503=LataProjekcji,$E503>0),AND($C503=LataProjekcji,$E503=0,$D504<=10)),$E504,IF($C503<LataProjekcji,IF((SUM($K505:W505)+$C505)<$C504,$C505,$C504-SUM($K505:W505)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C503=LataProjekcji,$E503>0),AND($C503=LataProjekcji,$E503=0,$D504<=10)),$E504,IF($C503<LataProjekcji,IF((SUM($K505:X505)+$C505)<$C504,$C505,$C504-SUM($K505:X505)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C503=LataProjekcji,$E503>0),AND($C503=LataProjekcji,$E503=0,$D504<=10)),$E504,IF($C503<LataProjekcji,IF((SUM($K505:Y505)+$C505)<$C504,$C505,$C504-SUM($K505:Y505)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C503=LataProjekcji,$E503>0),AND($C503=LataProjekcji,$E503=0,$D504<=10)),$E504,IF($C503<LataProjekcji,IF((SUM($K505:Z505)+$C505)<$C504,$C505,$C504-SUM($K505:Z505)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K505,0)","v":0},{"$f":"ROUND(K506+L505,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W506+X505,0)","v":0},{"$f":"ROUND(X506+Y505,0)","v":0},{"$f":"ROUND(Y506+Z505,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C503=LataProjekcji,ROUND($C504-K506,0),ROUND(IF(K505=0,0,$C504-K506),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C503=LataProjekcji,ROUND($C504-X506,0),ROUND(IF(X505=0,0,$C504-X506),0))","v":0},{"$f":"IF($C503=LataProjekcji,ROUND($C504-Y506,0),ROUND(IF(Y505=0,0,$C504-Y506),0))","v":0},{"$f":"IF($C503=LataProjekcji,ROUND($C504-Z506,0),ROUND(IF(Z505=0,0,$C504-Z506),0))","v":0},{"$f":"IF($C503=LataProjekcji,ROUND($C504-AA506,0),ROUND(IF(AA505=0,0,$C504-AA506),0))","v":0}]
[]
[null,"inne wartości niematerialne i prawne",{"$f":"C502+1","v":31},{"$f":"D502+1","v":75}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C509,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C509,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C509,0)<0,0,OFFSET($F$62,C509,0))","v":0},{"$f":"OFFSET($C$62,C509,0)","v":""},{"$f":"IF(D511>10,ROUND(($C512/12)*$E510,0),$C511)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C509,0)),0,IF(OFFSET($C$62,C509,0)>10,ROUND(C511*am_wnip,0),IF(C511<0,0,C511)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D509,,)","v":0},{"$f":"ROUND(IF($C510=LataProjekcji,$E511,IF($C510=LataProjekcji,$C512,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C510=LataProjekcji,$E510>0),AND($C510=LataProjekcji,$E510=0,$D511<=10)),$E511,IF($C510<LataProjekcji,IF((SUM($K512:K512)+$C512)<$C511,$C512,$C511-SUM($K512:K512)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C510=LataProjekcji,$E510>0),AND($C510=LataProjekcji,$E510=0,$D511<=10)),$E511,IF($C510<LataProjekcji,IF((SUM($K512:L512)+$C512)<$C511,$C512,$C511-SUM($K512:L512)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C510=LataProjekcji,$E510>0),AND($C510=LataProjekcji,$E510=0,$D511<=10)),$E511,IF($C510<LataProjekcji,IF((SUM($K512:M512)+$C512)<$C511,$C512,$C511-SUM($K512:M512)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C510=LataProjekcji,$E510>0),AND($C510=LataProjekcji,$E510=0,$D511<=10)),$E511,IF($C510<LataProjekcji,IF((SUM($K512:N512)+$C512)<$C511,$C512,$C511-SUM($K512:N512)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C510=LataProjekcji,$E510>0),AND($C510=LataProjekcji,$E510=0,$D511<=10)),$E511,IF($C510<LataProjekcji,IF((SUM($K512:O512)+$C512)<$C511,$C512,$C511-SUM($K512:O512)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C510=LataProjekcji,$E510>0),AND($C510=LataProjekcji,$E510=0,$D511<=10)),$E511,IF($C510<LataProjekcji,IF((SUM($K512:P512)+$C512)<$C511,$C512,$C511-SUM($K512:P512)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C510=LataProjekcji,$E510>0),AND($C510=LataProjekcji,$E510=0,$D511<=10)),$E511,IF($C510<LataProjekcji,IF((SUM($K512:Q512)+$C512)<$C511,$C512,$C511-SUM($K512:Q512)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C510=LataProjekcji,$E510>0),AND($C510=LataProjekcji,$E510=0,$D511<=10)),$E511,IF($C510<LataProjekcji,IF((SUM($K512:R512)+$C512)<$C511,$C512,$C511-SUM($K512:R512)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C510=LataProjekcji,$E510>0),AND($C510=LataProjekcji,$E510=0,$D511<=10)),$E511,IF($C510<LataProjekcji,IF((SUM($K512:S512)+$C512)<$C511,$C512,$C511-SUM($K512:S512)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C510=LataProjekcji,$E510>0),AND($C510=LataProjekcji,$E510=0,$D511<=10)),$E511,IF($C510<LataProjekcji,IF((SUM($K512:T512)+$C512)<$C511,$C512,$C511-SUM($K512:T512)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C510=LataProjekcji,$E510>0),AND($C510=LataProjekcji,$E510=0,$D511<=10)),$E511,IF($C510<LataProjekcji,IF((SUM($K512:U512)+$C512)<$C511,$C512,$C511-SUM($K512:U512)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C510=LataProjekcji,$E510>0),AND($C510=LataProjekcji,$E510=0,$D511<=10)),$E511,IF($C510<LataProjekcji,IF((SUM($K512:V512)+$C512)<$C511,$C512,$C511-SUM($K512:V512)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C510=LataProjekcji,$E510>0),AND($C510=LataProjekcji,$E510=0,$D511<=10)),$E511,IF($C510<LataProjekcji,IF((SUM($K512:W512)+$C512)<$C511,$C512,$C511-SUM($K512:W512)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C510=LataProjekcji,$E510>0),AND($C510=LataProjekcji,$E510=0,$D511<=10)),$E511,IF($C510<LataProjekcji,IF((SUM($K512:X512)+$C512)<$C511,$C512,$C511-SUM($K512:X512)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C510=LataProjekcji,$E510>0),AND($C510=LataProjekcji,$E510=0,$D511<=10)),$E511,IF($C510<LataProjekcji,IF((SUM($K512:Y512)+$C512)<$C511,$C512,$C511-SUM($K512:Y512)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C510=LataProjekcji,$E510>0),AND($C510=LataProjekcji,$E510=0,$D511<=10)),$E511,IF($C510<LataProjekcji,IF((SUM($K512:Z512)+$C512)<$C511,$C512,$C511-SUM($K512:Z512)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K512,0)","v":0},{"$f":"ROUND(K513+L512,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W513+X512,0)","v":0},{"$f":"ROUND(X513+Y512,0)","v":0},{"$f":"ROUND(Y513+Z512,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C510=LataProjekcji,ROUND($C511-K513,0),ROUND(IF(K512=0,0,$C511-K513),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C510=LataProjekcji,ROUND($C511-X513,0),ROUND(IF(X512=0,0,$C511-X513),0))","v":0},{"$f":"IF($C510=LataProjekcji,ROUND($C511-Y513,0),ROUND(IF(Y512=0,0,$C511-Y513),0))","v":0},{"$f":"IF($C510=LataProjekcji,ROUND($C511-Z513,0),ROUND(IF(Z512=0,0,$C511-Z513),0))","v":0},{"$f":"IF($C510=LataProjekcji,ROUND($C511-AA513,0),ROUND(IF(AA512=0,0,$C511-AA513),0))","v":0}]
[]
[null,"inne wartości niematerialne i prawne",{"$f":"C509+1","v":32},{"$f":"D509+1","v":76}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C516,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C516,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C516,0)<0,0,OFFSET($F$62,C516,0))","v":0},{"$f":"OFFSET($C$62,C516,0)","v":""},{"$f":"IF(D518>10,ROUND(($C519/12)*$E517,0),$C518)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C516,0)),0,IF(OFFSET($C$62,C516,0)>10,ROUND(C518*am_wnip,0),IF(C518<0,0,C518)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D516,,)","v":0},{"$f":"ROUND(IF($C517=LataProjekcji,$E518,IF($C517=LataProjekcji,$C519,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C517=LataProjekcji,$E517>0),AND($C517=LataProjekcji,$E517=0,$D518<=10)),$E518,IF($C517<LataProjekcji,IF((SUM($K519:K519)+$C519)<$C518,$C519,$C518-SUM($K519:K519)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C517=LataProjekcji,$E517>0),AND($C517=LataProjekcji,$E517=0,$D518<=10)),$E518,IF($C517<LataProjekcji,IF((SUM($K519:L519)+$C519)<$C518,$C519,$C518-SUM($K519:L519)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C517=LataProjekcji,$E517>0),AND($C517=LataProjekcji,$E517=0,$D518<=10)),$E518,IF($C517<LataProjekcji,IF((SUM($K519:M519)+$C519)<$C518,$C519,$C518-SUM($K519:M519)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C517=LataProjekcji,$E517>0),AND($C517=LataProjekcji,$E517=0,$D518<=10)),$E518,IF($C517<LataProjekcji,IF((SUM($K519:N519)+$C519)<$C518,$C519,$C518-SUM($K519:N519)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C517=LataProjekcji,$E517>0),AND($C517=LataProjekcji,$E517=0,$D518<=10)),$E518,IF($C517<LataProjekcji,IF((SUM($K519:O519)+$C519)<$C518,$C519,$C518-SUM($K519:O519)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C517=LataProjekcji,$E517>0),AND($C517=LataProjekcji,$E517=0,$D518<=10)),$E518,IF($C517<LataProjekcji,IF((SUM($K519:P519)+$C519)<$C518,$C519,$C518-SUM($K519:P519)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C517=LataProjekcji,$E517>0),AND($C517=LataProjekcji,$E517=0,$D518<=10)),$E518,IF($C517<LataProjekcji,IF((SUM($K519:Q519)+$C519)<$C518,$C519,$C518-SUM($K519:Q519)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C517=LataProjekcji,$E517>0),AND($C517=LataProjekcji,$E517=0,$D518<=10)),$E518,IF($C517<LataProjekcji,IF((SUM($K519:R519)+$C519)<$C518,$C519,$C518-SUM($K519:R519)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C517=LataProjekcji,$E517>0),AND($C517=LataProjekcji,$E517=0,$D518<=10)),$E518,IF($C517<LataProjekcji,IF((SUM($K519:S519)+$C519)<$C518,$C519,$C518-SUM($K519:S519)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C517=LataProjekcji,$E517>0),AND($C517=LataProjekcji,$E517=0,$D518<=10)),$E518,IF($C517<LataProjekcji,IF((SUM($K519:T519)+$C519)<$C518,$C519,$C518-SUM($K519:T519)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C517=LataProjekcji,$E517>0),AND($C517=LataProjekcji,$E517=0,$D518<=10)),$E518,IF($C517<LataProjekcji,IF((SUM($K519:U519)+$C519)<$C518,$C519,$C518-SUM($K519:U519)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C517=LataProjekcji,$E517>0),AND($C517=LataProjekcji,$E517=0,$D518<=10)),$E518,IF($C517<LataProjekcji,IF((SUM($K519:V519)+$C519)<$C518,$C519,$C518-SUM($K519:V519)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C517=LataProjekcji,$E517>0),AND($C517=LataProjekcji,$E517=0,$D518<=10)),$E518,IF($C517<LataProjekcji,IF((SUM($K519:W519)+$C519)<$C518,$C519,$C518-SUM($K519:W519)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C517=LataProjekcji,$E517>0),AND($C517=LataProjekcji,$E517=0,$D518<=10)),$E518,IF($C517<LataProjekcji,IF((SUM($K519:X519)+$C519)<$C518,$C519,$C518-SUM($K519:X519)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C517=LataProjekcji,$E517>0),AND($C517=LataProjekcji,$E517=0,$D518<=10)),$E518,IF($C517<LataProjekcji,IF((SUM($K519:Y519)+$C519)<$C518,$C519,$C518-SUM($K519:Y519)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C517=LataProjekcji,$E517>0),AND($C517=LataProjekcji,$E517=0,$D518<=10)),$E518,IF($C517<LataProjekcji,IF((SUM($K519:Z519)+$C519)<$C518,$C519,$C518-SUM($K519:Z519)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K519,0)","v":0},{"$f":"ROUND(K520+L519,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W520+X519,0)","v":0},{"$f":"ROUND(X520+Y519,0)","v":0},{"$f":"ROUND(Y520+Z519,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C517=LataProjekcji,ROUND($C518-K520,0),ROUND(IF(K519=0,0,$C518-K520),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C517=LataProjekcji,ROUND($C518-X520,0),ROUND(IF(X519=0,0,$C518-X520),0))","v":0},{"$f":"IF($C517=LataProjekcji,ROUND($C518-Y520,0),ROUND(IF(Y519=0,0,$C518-Y520),0))","v":0},{"$f":"IF($C517=LataProjekcji,ROUND($C518-Z520,0),ROUND(IF(Z519=0,0,$C518-Z520),0))","v":0},{"$f":"IF($C517=LataProjekcji,ROUND($C518-AA520,0),ROUND(IF(AA519=0,0,$C518-AA520),0))","v":0}]
[]
[null,"inne wartości niematerialne i prawne",{"$f":"C516+1","v":33},{"$f":"D516+1","v":77}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C523,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C523,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C523,0)<0,0,OFFSET($F$62,C523,0))","v":0},{"$f":"OFFSET($C$62,C523,0)","v":""},{"$f":"IF(D525>10,ROUND(($C526/12)*$E524,0),$C525)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C523,0)),0,IF(OFFSET($C$62,C523,0)>10,ROUND(C525*am_wnip,0),IF(C525<0,0,C525)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D523,,)","v":0},{"$f":"ROUND(IF($C524=LataProjekcji,$E525,IF($C524=LataProjekcji,$C526,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C524=LataProjekcji,$E524>0),AND($C524=LataProjekcji,$E524=0,$D525<=10)),$E525,IF($C524<LataProjekcji,IF((SUM($K526:K526)+$C526)<$C525,$C526,$C525-SUM($K526:K526)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C524=LataProjekcji,$E524>0),AND($C524=LataProjekcji,$E524=0,$D525<=10)),$E525,IF($C524<LataProjekcji,IF((SUM($K526:L526)+$C526)<$C525,$C526,$C525-SUM($K526:L526)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C524=LataProjekcji,$E524>0),AND($C524=LataProjekcji,$E524=0,$D525<=10)),$E525,IF($C524<LataProjekcji,IF((SUM($K526:M526)+$C526)<$C525,$C526,$C525-SUM($K526:M526)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C524=LataProjekcji,$E524>0),AND($C524=LataProjekcji,$E524=0,$D525<=10)),$E525,IF($C524<LataProjekcji,IF((SUM($K526:N526)+$C526)<$C525,$C526,$C525-SUM($K526:N526)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C524=LataProjekcji,$E524>0),AND($C524=LataProjekcji,$E524=0,$D525<=10)),$E525,IF($C524<LataProjekcji,IF((SUM($K526:O526)+$C526)<$C525,$C526,$C525-SUM($K526:O526)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C524=LataProjekcji,$E524>0),AND($C524=LataProjekcji,$E524=0,$D525<=10)),$E525,IF($C524<LataProjekcji,IF((SUM($K526:P526)+$C526)<$C525,$C526,$C525-SUM($K526:P526)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C524=LataProjekcji,$E524>0),AND($C524=LataProjekcji,$E524=0,$D525<=10)),$E525,IF($C524<LataProjekcji,IF((SUM($K526:Q526)+$C526)<$C525,$C526,$C525-SUM($K526:Q526)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C524=LataProjekcji,$E524>0),AND($C524=LataProjekcji,$E524=0,$D525<=10)),$E525,IF($C524<LataProjekcji,IF((SUM($K526:R526)+$C526)<$C525,$C526,$C525-SUM($K526:R526)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C524=LataProjekcji,$E524>0),AND($C524=LataProjekcji,$E524=0,$D525<=10)),$E525,IF($C524<LataProjekcji,IF((SUM($K526:S526)+$C526)<$C525,$C526,$C525-SUM($K526:S526)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C524=LataProjekcji,$E524>0),AND($C524=LataProjekcji,$E524=0,$D525<=10)),$E525,IF($C524<LataProjekcji,IF((SUM($K526:T526)+$C526)<$C525,$C526,$C525-SUM($K526:T526)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C524=LataProjekcji,$E524>0),AND($C524=LataProjekcji,$E524=0,$D525<=10)),$E525,IF($C524<LataProjekcji,IF((SUM($K526:U526)+$C526)<$C525,$C526,$C525-SUM($K526:U526)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C524=LataProjekcji,$E524>0),AND($C524=LataProjekcji,$E524=0,$D525<=10)),$E525,IF($C524<LataProjekcji,IF((SUM($K526:V526)+$C526)<$C525,$C526,$C525-SUM($K526:V526)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C524=LataProjekcji,$E524>0),AND($C524=LataProjekcji,$E524=0,$D525<=10)),$E525,IF($C524<LataProjekcji,IF((SUM($K526:W526)+$C526)<$C525,$C526,$C525-SUM($K526:W526)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C524=LataProjekcji,$E524>0),AND($C524=LataProjekcji,$E524=0,$D525<=10)),$E525,IF($C524<LataProjekcji,IF((SUM($K526:X526)+$C526)<$C525,$C526,$C525-SUM($K526:X526)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C524=LataProjekcji,$E524>0),AND($C524=LataProjekcji,$E524=0,$D525<=10)),$E525,IF($C524<LataProjekcji,IF((SUM($K526:Y526)+$C526)<$C525,$C526,$C525-SUM($K526:Y526)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C524=LataProjekcji,$E524>0),AND($C524=LataProjekcji,$E524=0,$D525<=10)),$E525,IF($C524<LataProjekcji,IF((SUM($K526:Z526)+$C526)<$C525,$C526,$C525-SUM($K526:Z526)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K526,0)","v":0},{"$f":"ROUND(K527+L526,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W527+X526,0)","v":0},{"$f":"ROUND(X527+Y526,0)","v":0},{"$f":"ROUND(Y527+Z526,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C524=LataProjekcji,ROUND($C525-K527,0),ROUND(IF(K526=0,0,$C525-K527),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C524=LataProjekcji,ROUND($C525-X527,0),ROUND(IF(X526=0,0,$C525-X527),0))","v":0},{"$f":"IF($C524=LataProjekcji,ROUND($C525-Y527,0),ROUND(IF(Y526=0,0,$C525-Y527),0))","v":0},{"$f":"IF($C524=LataProjekcji,ROUND($C525-Z527,0),ROUND(IF(Z526=0,0,$C525-Z527),0))","v":0},{"$f":"IF($C524=LataProjekcji,ROUND($C525-AA527,0),ROUND(IF(AA526=0,0,$C525-AA527),0))","v":0}]
[]
[null,"inne wartości niematerialne i prawne",{"$f":"C523+1","v":34},{"$f":"D523+1","v":78}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C530,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C530,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C530,0)<0,0,OFFSET($F$62,C530,0))","v":0},{"$f":"OFFSET($C$62,C530,0)","v":""},{"$f":"IF(D532>10,ROUND(($C533/12)*$E531,0),$C532)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C530,0)),0,IF(OFFSET($C$62,C530,0)>10,ROUND(C532*am_wnip,0),IF(C532<0,0,C532)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D530,,)","v":0},{"$f":"ROUND(IF($C531=LataProjekcji,$E532,IF($C531=LataProjekcji,$C533,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C531=LataProjekcji,$E531>0),AND($C531=LataProjekcji,$E531=0,$D532<=10)),$E532,IF($C531<LataProjekcji,IF((SUM($K533:K533)+$C533)<$C532,$C533,$C532-SUM($K533:K533)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C531=LataProjekcji,$E531>0),AND($C531=LataProjekcji,$E531=0,$D532<=10)),$E532,IF($C531<LataProjekcji,IF((SUM($K533:L533)+$C533)<$C532,$C533,$C532-SUM($K533:L533)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C531=LataProjekcji,$E531>0),AND($C531=LataProjekcji,$E531=0,$D532<=10)),$E532,IF($C531<LataProjekcji,IF((SUM($K533:M533)+$C533)<$C532,$C533,$C532-SUM($K533:M533)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C531=LataProjekcji,$E531>0),AND($C531=LataProjekcji,$E531=0,$D532<=10)),$E532,IF($C531<LataProjekcji,IF((SUM($K533:N533)+$C533)<$C532,$C533,$C532-SUM($K533:N533)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C531=LataProjekcji,$E531>0),AND($C531=LataProjekcji,$E531=0,$D532<=10)),$E532,IF($C531<LataProjekcji,IF((SUM($K533:O533)+$C533)<$C532,$C533,$C532-SUM($K533:O533)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C531=LataProjekcji,$E531>0),AND($C531=LataProjekcji,$E531=0,$D532<=10)),$E532,IF($C531<LataProjekcji,IF((SUM($K533:P533)+$C533)<$C532,$C533,$C532-SUM($K533:P533)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C531=LataProjekcji,$E531>0),AND($C531=LataProjekcji,$E531=0,$D532<=10)),$E532,IF($C531<LataProjekcji,IF((SUM($K533:Q533)+$C533)<$C532,$C533,$C532-SUM($K533:Q533)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C531=LataProjekcji,$E531>0),AND($C531=LataProjekcji,$E531=0,$D532<=10)),$E532,IF($C531<LataProjekcji,IF((SUM($K533:R533)+$C533)<$C532,$C533,$C532-SUM($K533:R533)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C531=LataProjekcji,$E531>0),AND($C531=LataProjekcji,$E531=0,$D532<=10)),$E532,IF($C531<LataProjekcji,IF((SUM($K533:S533)+$C533)<$C532,$C533,$C532-SUM($K533:S533)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C531=LataProjekcji,$E531>0),AND($C531=LataProjekcji,$E531=0,$D532<=10)),$E532,IF($C531<LataProjekcji,IF((SUM($K533:T533)+$C533)<$C532,$C533,$C532-SUM($K533:T533)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C531=LataProjekcji,$E531>0),AND($C531=LataProjekcji,$E531=0,$D532<=10)),$E532,IF($C531<LataProjekcji,IF((SUM($K533:U533)+$C533)<$C532,$C533,$C532-SUM($K533:U533)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C531=LataProjekcji,$E531>0),AND($C531=LataProjekcji,$E531=0,$D532<=10)),$E532,IF($C531<LataProjekcji,IF((SUM($K533:V533)+$C533)<$C532,$C533,$C532-SUM($K533:V533)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C531=LataProjekcji,$E531>0),AND($C531=LataProjekcji,$E531=0,$D532<=10)),$E532,IF($C531<LataProjekcji,IF((SUM($K533:W533)+$C533)<$C532,$C533,$C532-SUM($K533:W533)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C531=LataProjekcji,$E531>0),AND($C531=LataProjekcji,$E531=0,$D532<=10)),$E532,IF($C531<LataProjekcji,IF((SUM($K533:X533)+$C533)<$C532,$C533,$C532-SUM($K533:X533)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C531=LataProjekcji,$E531>0),AND($C531=LataProjekcji,$E531=0,$D532<=10)),$E532,IF($C531<LataProjekcji,IF((SUM($K533:Y533)+$C533)<$C532,$C533,$C532-SUM($K533:Y533)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C531=LataProjekcji,$E531>0),AND($C531=LataProjekcji,$E531=0,$D532<=10)),$E532,IF($C531<LataProjekcji,IF((SUM($K533:Z533)+$C533)<$C532,$C533,$C532-SUM($K533:Z533)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K533,0)","v":0},{"$f":"ROUND(K534+L533,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W534+X533,0)","v":0},{"$f":"ROUND(X534+Y533,0)","v":0},{"$f":"ROUND(Y534+Z533,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C531=LataProjekcji,ROUND($C532-K534,0),ROUND(IF(K533=0,0,$C532-K534),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C531=LataProjekcji,ROUND($C532-X534,0),ROUND(IF(X533=0,0,$C532-X534),0))","v":0},{"$f":"IF($C531=LataProjekcji,ROUND($C532-Y534,0),ROUND(IF(Y533=0,0,$C532-Y534),0))","v":0},{"$f":"IF($C531=LataProjekcji,ROUND($C532-Z534,0),ROUND(IF(Z533=0,0,$C532-Z534),0))","v":0},{"$f":"IF($C531=LataProjekcji,ROUND($C532-AA534,0),ROUND(IF(AA533=0,0,$C532-AA534),0))","v":0}]
[]
[null,"inne wartości niematerialne i prawne",{"$f":"C530+1","v":35},{"$f":"D530+1","v":79}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C537,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C537,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C537,0)<0,0,OFFSET($F$62,C537,0))","v":0},{"$f":"OFFSET($C$62,C537,0)","v":""},{"$f":"IF(D539>10,ROUND(($C540/12)*$E538,0),$C539)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C537,0)),0,IF(OFFSET($C$62,C537,0)>10,ROUND(C539*am_wnip,0),IF(C539<0,0,C539)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D537,,)","v":0},{"$f":"ROUND(IF($C538=LataProjekcji,$E539,IF($C538=LataProjekcji,$C540,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C538=LataProjekcji,$E538>0),AND($C538=LataProjekcji,$E538=0,$D539<=10)),$E539,IF($C538<LataProjekcji,IF((SUM($K540:K540)+$C540)<$C539,$C540,$C539-SUM($K540:K540)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C538=LataProjekcji,$E538>0),AND($C538=LataProjekcji,$E538=0,$D539<=10)),$E539,IF($C538<LataProjekcji,IF((SUM($K540:L540)+$C540)<$C539,$C540,$C539-SUM($K540:L540)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C538=LataProjekcji,$E538>0),AND($C538=LataProjekcji,$E538=0,$D539<=10)),$E539,IF($C538<LataProjekcji,IF((SUM($K540:M540)+$C540)<$C539,$C540,$C539-SUM($K540:M540)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C538=LataProjekcji,$E538>0),AND($C538=LataProjekcji,$E538=0,$D539<=10)),$E539,IF($C538<LataProjekcji,IF((SUM($K540:N540)+$C540)<$C539,$C540,$C539-SUM($K540:N540)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C538=LataProjekcji,$E538>0),AND($C538=LataProjekcji,$E538=0,$D539<=10)),$E539,IF($C538<LataProjekcji,IF((SUM($K540:O540)+$C540)<$C539,$C540,$C539-SUM($K540:O540)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C538=LataProjekcji,$E538>0),AND($C538=LataProjekcji,$E538=0,$D539<=10)),$E539,IF($C538<LataProjekcji,IF((SUM($K540:P540)+$C540)<$C539,$C540,$C539-SUM($K540:P540)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C538=LataProjekcji,$E538>0),AND($C538=LataProjekcji,$E538=0,$D539<=10)),$E539,IF($C538<LataProjekcji,IF((SUM($K540:Q540)+$C540)<$C539,$C540,$C539-SUM($K540:Q540)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C538=LataProjekcji,$E538>0),AND($C538=LataProjekcji,$E538=0,$D539<=10)),$E539,IF($C538<LataProjekcji,IF((SUM($K540:R540)+$C540)<$C539,$C540,$C539-SUM($K540:R540)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C538=LataProjekcji,$E538>0),AND($C538=LataProjekcji,$E538=0,$D539<=10)),$E539,IF($C538<LataProjekcji,IF((SUM($K540:S540)+$C540)<$C539,$C540,$C539-SUM($K540:S540)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C538=LataProjekcji,$E538>0),AND($C538=LataProjekcji,$E538=0,$D539<=10)),$E539,IF($C538<LataProjekcji,IF((SUM($K540:T540)+$C540)<$C539,$C540,$C539-SUM($K540:T540)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C538=LataProjekcji,$E538>0),AND($C538=LataProjekcji,$E538=0,$D539<=10)),$E539,IF($C538<LataProjekcji,IF((SUM($K540:U540)+$C540)<$C539,$C540,$C539-SUM($K540:U540)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C538=LataProjekcji,$E538>0),AND($C538=LataProjekcji,$E538=0,$D539<=10)),$E539,IF($C538<LataProjekcji,IF((SUM($K540:V540)+$C540)<$C539,$C540,$C539-SUM($K540:V540)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C538=LataProjekcji,$E538>0),AND($C538=LataProjekcji,$E538=0,$D539<=10)),$E539,IF($C538<LataProjekcji,IF((SUM($K540:W540)+$C540)<$C539,$C540,$C539-SUM($K540:W540)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C538=LataProjekcji,$E538>0),AND($C538=LataProjekcji,$E538=0,$D539<=10)),$E539,IF($C538<LataProjekcji,IF((SUM($K540:X540)+$C540)<$C539,$C540,$C539-SUM($K540:X540)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C538=LataProjekcji,$E538>0),AND($C538=LataProjekcji,$E538=0,$D539<=10)),$E539,IF($C538<LataProjekcji,IF((SUM($K540:Y540)+$C540)<$C539,$C540,$C539-SUM($K540:Y540)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C538=LataProjekcji,$E538>0),AND($C538=LataProjekcji,$E538=0,$D539<=10)),$E539,IF($C538<LataProjekcji,IF((SUM($K540:Z540)+$C540)<$C539,$C540,$C539-SUM($K540:Z540)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K540,0)","v":0},{"$f":"ROUND(K541+L540,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W541+X540,0)","v":0},{"$f":"ROUND(X541+Y540,0)","v":0},{"$f":"ROUND(Y541+Z540,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C538=LataProjekcji,ROUND($C539-K541,0),ROUND(IF(K540=0,0,$C539-K541),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C538=LataProjekcji,ROUND($C539-X541,0),ROUND(IF(X540=0,0,$C539-X541),0))","v":0},{"$f":"IF($C538=LataProjekcji,ROUND($C539-Y541,0),ROUND(IF(Y540=0,0,$C539-Y541),0))","v":0},{"$f":"IF($C538=LataProjekcji,ROUND($C539-Z541,0),ROUND(IF(Z540=0,0,$C539-Z541),0))","v":0},{"$f":"IF($C538=LataProjekcji,ROUND($C539-AA541,0),ROUND(IF(AA540=0,0,$C539-AA541),0))","v":0}]
[]
[null,"inne wartości niematerialne i prawne",{"$f":"C537+1","v":36},{"$f":"D537+1","v":80}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C544,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C544,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C544,0)<0,0,OFFSET($F$62,C544,0))","v":0},{"$f":"OFFSET($C$62,C544,0)","v":""},{"$f":"IF(D546>10,ROUND(($C547/12)*$E545,0),$C546)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C544,0)),0,IF(OFFSET($C$62,C544,0)>10,ROUND(C546*am_wnip,0),IF(C546<0,0,C546)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D544,,)","v":0},{"$f":"ROUND(IF($C545=LataProjekcji,$E546,IF($C545=LataProjekcji,$C547,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C545=LataProjekcji,$E545>0),AND($C545=LataProjekcji,$E545=0,$D546<=10)),$E546,IF($C545<LataProjekcji,IF((SUM($K547:K547)+$C547)<$C546,$C547,$C546-SUM($K547:K547)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C545=LataProjekcji,$E545>0),AND($C545=LataProjekcji,$E545=0,$D546<=10)),$E546,IF($C545<LataProjekcji,IF((SUM($K547:L547)+$C547)<$C546,$C547,$C546-SUM($K547:L547)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C545=LataProjekcji,$E545>0),AND($C545=LataProjekcji,$E545=0,$D546<=10)),$E546,IF($C545<LataProjekcji,IF((SUM($K547:M547)+$C547)<$C546,$C547,$C546-SUM($K547:M547)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C545=LataProjekcji,$E545>0),AND($C545=LataProjekcji,$E545=0,$D546<=10)),$E546,IF($C545<LataProjekcji,IF((SUM($K547:N547)+$C547)<$C546,$C547,$C546-SUM($K547:N547)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C545=LataProjekcji,$E545>0),AND($C545=LataProjekcji,$E545=0,$D546<=10)),$E546,IF($C545<LataProjekcji,IF((SUM($K547:O547)+$C547)<$C546,$C547,$C546-SUM($K547:O547)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C545=LataProjekcji,$E545>0),AND($C545=LataProjekcji,$E545=0,$D546<=10)),$E546,IF($C545<LataProjekcji,IF((SUM($K547:P547)+$C547)<$C546,$C547,$C546-SUM($K547:P547)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C545=LataProjekcji,$E545>0),AND($C545=LataProjekcji,$E545=0,$D546<=10)),$E546,IF($C545<LataProjekcji,IF((SUM($K547:Q547)+$C547)<$C546,$C547,$C546-SUM($K547:Q547)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C545=LataProjekcji,$E545>0),AND($C545=LataProjekcji,$E545=0,$D546<=10)),$E546,IF($C545<LataProjekcji,IF((SUM($K547:R547)+$C547)<$C546,$C547,$C546-SUM($K547:R547)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C545=LataProjekcji,$E545>0),AND($C545=LataProjekcji,$E545=0,$D546<=10)),$E546,IF($C545<LataProjekcji,IF((SUM($K547:S547)+$C547)<$C546,$C547,$C546-SUM($K547:S547)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C545=LataProjekcji,$E545>0),AND($C545=LataProjekcji,$E545=0,$D546<=10)),$E546,IF($C545<LataProjekcji,IF((SUM($K547:T547)+$C547)<$C546,$C547,$C546-SUM($K547:T547)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C545=LataProjekcji,$E545>0),AND($C545=LataProjekcji,$E545=0,$D546<=10)),$E546,IF($C545<LataProjekcji,IF((SUM($K547:U547)+$C547)<$C546,$C547,$C546-SUM($K547:U547)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C545=LataProjekcji,$E545>0),AND($C545=LataProjekcji,$E545=0,$D546<=10)),$E546,IF($C545<LataProjekcji,IF((SUM($K547:V547)+$C547)<$C546,$C547,$C546-SUM($K547:V547)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C545=LataProjekcji,$E545>0),AND($C545=LataProjekcji,$E545=0,$D546<=10)),$E546,IF($C545<LataProjekcji,IF((SUM($K547:W547)+$C547)<$C546,$C547,$C546-SUM($K547:W547)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C545=LataProjekcji,$E545>0),AND($C545=LataProjekcji,$E545=0,$D546<=10)),$E546,IF($C545<LataProjekcji,IF((SUM($K547:X547)+$C547)<$C546,$C547,$C546-SUM($K547:X547)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C545=LataProjekcji,$E545>0),AND($C545=LataProjekcji,$E545=0,$D546<=10)),$E546,IF($C545<LataProjekcji,IF((SUM($K547:Y547)+$C547)<$C546,$C547,$C546-SUM($K547:Y547)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C545=LataProjekcji,$E545>0),AND($C545=LataProjekcji,$E545=0,$D546<=10)),$E546,IF($C545<LataProjekcji,IF((SUM($K547:Z547)+$C547)<$C546,$C547,$C546-SUM($K547:Z547)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K547,0)","v":0},{"$f":"ROUND(K548+L547,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W548+X547,0)","v":0},{"$f":"ROUND(X548+Y547,0)","v":0},{"$f":"ROUND(Y548+Z547,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C545=LataProjekcji,ROUND($C546-K548,0),ROUND(IF(K547=0,0,$C546-K548),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C545=LataProjekcji,ROUND($C546-X548,0),ROUND(IF(X547=0,0,$C546-X548),0))","v":0},{"$f":"IF($C545=LataProjekcji,ROUND($C546-Y548,0),ROUND(IF(Y547=0,0,$C546-Y548),0))","v":0},{"$f":"IF($C545=LataProjekcji,ROUND($C546-Z548,0),ROUND(IF(Z547=0,0,$C546-Z548),0))","v":0},{"$f":"IF($C545=LataProjekcji,ROUND($C546-AA548,0),ROUND(IF(AA547=0,0,$C546-AA548),0))","v":0}]
[]
[null,"inne wartości niematerialne i prawne",{"$f":"C544+1","v":37},{"$f":"D544+1","v":81}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C551,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C551,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C551,0)<0,0,OFFSET($F$62,C551,0))","v":0},{"$f":"OFFSET($C$62,C551,0)","v":""},{"$f":"IF(D553>10,ROUND(($C554/12)*$E552,0),$C553)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C551,0)),0,IF(OFFSET($C$62,C551,0)>10,ROUND(C553*am_wnip,0),IF(C553<0,0,C553)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D551,,)","v":0},{"$f":"ROUND(IF($C552=LataProjekcji,$E553,IF($C552=LataProjekcji,$C554,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C552=LataProjekcji,$E552>0),AND($C552=LataProjekcji,$E552=0,$D553<=10)),$E553,IF($C552<LataProjekcji,IF((SUM($K554:K554)+$C554)<$C553,$C554,$C553-SUM($K554:K554)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C552=LataProjekcji,$E552>0),AND($C552=LataProjekcji,$E552=0,$D553<=10)),$E553,IF($C552<LataProjekcji,IF((SUM($K554:L554)+$C554)<$C553,$C554,$C553-SUM($K554:L554)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C552=LataProjekcji,$E552>0),AND($C552=LataProjekcji,$E552=0,$D553<=10)),$E553,IF($C552<LataProjekcji,IF((SUM($K554:M554)+$C554)<$C553,$C554,$C553-SUM($K554:M554)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C552=LataProjekcji,$E552>0),AND($C552=LataProjekcji,$E552=0,$D553<=10)),$E553,IF($C552<LataProjekcji,IF((SUM($K554:N554)+$C554)<$C553,$C554,$C553-SUM($K554:N554)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C552=LataProjekcji,$E552>0),AND($C552=LataProjekcji,$E552=0,$D553<=10)),$E553,IF($C552<LataProjekcji,IF((SUM($K554:O554)+$C554)<$C553,$C554,$C553-SUM($K554:O554)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C552=LataProjekcji,$E552>0),AND($C552=LataProjekcji,$E552=0,$D553<=10)),$E553,IF($C552<LataProjekcji,IF((SUM($K554:P554)+$C554)<$C553,$C554,$C553-SUM($K554:P554)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C552=LataProjekcji,$E552>0),AND($C552=LataProjekcji,$E552=0,$D553<=10)),$E553,IF($C552<LataProjekcji,IF((SUM($K554:Q554)+$C554)<$C553,$C554,$C553-SUM($K554:Q554)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C552=LataProjekcji,$E552>0),AND($C552=LataProjekcji,$E552=0,$D553<=10)),$E553,IF($C552<LataProjekcji,IF((SUM($K554:R554)+$C554)<$C553,$C554,$C553-SUM($K554:R554)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C552=LataProjekcji,$E552>0),AND($C552=LataProjekcji,$E552=0,$D553<=10)),$E553,IF($C552<LataProjekcji,IF((SUM($K554:S554)+$C554)<$C553,$C554,$C553-SUM($K554:S554)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C552=LataProjekcji,$E552>0),AND($C552=LataProjekcji,$E552=0,$D553<=10)),$E553,IF($C552<LataProjekcji,IF((SUM($K554:T554)+$C554)<$C553,$C554,$C553-SUM($K554:T554)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C552=LataProjekcji,$E552>0),AND($C552=LataProjekcji,$E552=0,$D553<=10)),$E553,IF($C552<LataProjekcji,IF((SUM($K554:U554)+$C554)<$C553,$C554,$C553-SUM($K554:U554)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C552=LataProjekcji,$E552>0),AND($C552=LataProjekcji,$E552=0,$D553<=10)),$E553,IF($C552<LataProjekcji,IF((SUM($K554:V554)+$C554)<$C553,$C554,$C553-SUM($K554:V554)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C552=LataProjekcji,$E552>0),AND($C552=LataProjekcji,$E552=0,$D553<=10)),$E553,IF($C552<LataProjekcji,IF((SUM($K554:W554)+$C554)<$C553,$C554,$C553-SUM($K554:W554)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C552=LataProjekcji,$E552>0),AND($C552=LataProjekcji,$E552=0,$D553<=10)),$E553,IF($C552<LataProjekcji,IF((SUM($K554:X554)+$C554)<$C553,$C554,$C553-SUM($K554:X554)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C552=LataProjekcji,$E552>0),AND($C552=LataProjekcji,$E552=0,$D553<=10)),$E553,IF($C552<LataProjekcji,IF((SUM($K554:Y554)+$C554)<$C553,$C554,$C553-SUM($K554:Y554)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C552=LataProjekcji,$E552>0),AND($C552=LataProjekcji,$E552=0,$D553<=10)),$E553,IF($C552<LataProjekcji,IF((SUM($K554:Z554)+$C554)<$C553,$C554,$C553-SUM($K554:Z554)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K554,0)","v":0},{"$f":"ROUND(K555+L554,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W555+X554,0)","v":0},{"$f":"ROUND(X555+Y554,0)","v":0},{"$f":"ROUND(Y555+Z554,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C552=LataProjekcji,ROUND($C553-K555,0),ROUND(IF(K554=0,0,$C553-K555),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C552=LataProjekcji,ROUND($C553-X555,0),ROUND(IF(X554=0,0,$C553-X555),0))","v":0},{"$f":"IF($C552=LataProjekcji,ROUND($C553-Y555,0),ROUND(IF(Y554=0,0,$C553-Y555),0))","v":0},{"$f":"IF($C552=LataProjekcji,ROUND($C553-Z555,0),ROUND(IF(Z554=0,0,$C553-Z555),0))","v":0},{"$f":"IF($C552=LataProjekcji,ROUND($C553-AA555,0),ROUND(IF(AA554=0,0,$C553-AA555),0))","v":0}]
[]
[null,"inne wartości niematerialne i prawne",{"$f":"C551+1","v":38},{"$f":"D551+1","v":82}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C558,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C558,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C558,0)<0,0,OFFSET($F$62,C558,0))","v":0},{"$f":"OFFSET($C$62,C558,0)","v":""},{"$f":"IF(D560>10,ROUND(($C561/12)*$E559,0),$C560)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C558,0)),0,IF(OFFSET($C$62,C558,0)>10,ROUND(C560*am_wnip,0),IF(C560<0,0,C560)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D558,,)","v":0},{"$f":"ROUND(IF($C559=LataProjekcji,$E560,IF($C559=LataProjekcji,$C561,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C559=LataProjekcji,$E559>0),AND($C559=LataProjekcji,$E559=0,$D560<=10)),$E560,IF($C559<LataProjekcji,IF((SUM($K561:K561)+$C561)<$C560,$C561,$C560-SUM($K561:K561)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C559=LataProjekcji,$E559>0),AND($C559=LataProjekcji,$E559=0,$D560<=10)),$E560,IF($C559<LataProjekcji,IF((SUM($K561:L561)+$C561)<$C560,$C561,$C560-SUM($K561:L561)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C559=LataProjekcji,$E559>0),AND($C559=LataProjekcji,$E559=0,$D560<=10)),$E560,IF($C559<LataProjekcji,IF((SUM($K561:M561)+$C561)<$C560,$C561,$C560-SUM($K561:M561)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C559=LataProjekcji,$E559>0),AND($C559=LataProjekcji,$E559=0,$D560<=10)),$E560,IF($C559<LataProjekcji,IF((SUM($K561:N561)+$C561)<$C560,$C561,$C560-SUM($K561:N561)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C559=LataProjekcji,$E559>0),AND($C559=LataProjekcji,$E559=0,$D560<=10)),$E560,IF($C559<LataProjekcji,IF((SUM($K561:O561)+$C561)<$C560,$C561,$C560-SUM($K561:O561)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C559=LataProjekcji,$E559>0),AND($C559=LataProjekcji,$E559=0,$D560<=10)),$E560,IF($C559<LataProjekcji,IF((SUM($K561:P561)+$C561)<$C560,$C561,$C560-SUM($K561:P561)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C559=LataProjekcji,$E559>0),AND($C559=LataProjekcji,$E559=0,$D560<=10)),$E560,IF($C559<LataProjekcji,IF((SUM($K561:Q561)+$C561)<$C560,$C561,$C560-SUM($K561:Q561)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C559=LataProjekcji,$E559>0),AND($C559=LataProjekcji,$E559=0,$D560<=10)),$E560,IF($C559<LataProjekcji,IF((SUM($K561:R561)+$C561)<$C560,$C561,$C560-SUM($K561:R561)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C559=LataProjekcji,$E559>0),AND($C559=LataProjekcji,$E559=0,$D560<=10)),$E560,IF($C559<LataProjekcji,IF((SUM($K561:S561)+$C561)<$C560,$C561,$C560-SUM($K561:S561)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C559=LataProjekcji,$E559>0),AND($C559=LataProjekcji,$E559=0,$D560<=10)),$E560,IF($C559<LataProjekcji,IF((SUM($K561:T561)+$C561)<$C560,$C561,$C560-SUM($K561:T561)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C559=LataProjekcji,$E559>0),AND($C559=LataProjekcji,$E559=0,$D560<=10)),$E560,IF($C559<LataProjekcji,IF((SUM($K561:U561)+$C561)<$C560,$C561,$C560-SUM($K561:U561)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C559=LataProjekcji,$E559>0),AND($C559=LataProjekcji,$E559=0,$D560<=10)),$E560,IF($C559<LataProjekcji,IF((SUM($K561:V561)+$C561)<$C560,$C561,$C560-SUM($K561:V561)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C559=LataProjekcji,$E559>0),AND($C559=LataProjekcji,$E559=0,$D560<=10)),$E560,IF($C559<LataProjekcji,IF((SUM($K561:W561)+$C561)<$C560,$C561,$C560-SUM($K561:W561)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C559=LataProjekcji,$E559>0),AND($C559=LataProjekcji,$E559=0,$D560<=10)),$E560,IF($C559<LataProjekcji,IF((SUM($K561:X561)+$C561)<$C560,$C561,$C560-SUM($K561:X561)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C559=LataProjekcji,$E559>0),AND($C559=LataProjekcji,$E559=0,$D560<=10)),$E560,IF($C559<LataProjekcji,IF((SUM($K561:Y561)+$C561)<$C560,$C561,$C560-SUM($K561:Y561)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C559=LataProjekcji,$E559>0),AND($C559=LataProjekcji,$E559=0,$D560<=10)),$E560,IF($C559<LataProjekcji,IF((SUM($K561:Z561)+$C561)<$C560,$C561,$C560-SUM($K561:Z561)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K561,0)","v":0},{"$f":"ROUND(K562+L561,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W562+X561,0)","v":0},{"$f":"ROUND(X562+Y561,0)","v":0},{"$f":"ROUND(Y562+Z561,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C559=LataProjekcji,ROUND($C560-K562,0),ROUND(IF(K561=0,0,$C560-K562),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C559=LataProjekcji,ROUND($C560-X562,0),ROUND(IF(X561=0,0,$C560-X562),0))","v":0},{"$f":"IF($C559=LataProjekcji,ROUND($C560-Y562,0),ROUND(IF(Y561=0,0,$C560-Y562),0))","v":0},{"$f":"IF($C559=LataProjekcji,ROUND($C560-Z562,0),ROUND(IF(Z561=0,0,$C560-Z562),0))","v":0},{"$f":"IF($C559=LataProjekcji,ROUND($C560-AA562,0),ROUND(IF(AA561=0,0,$C560-AA562),0))","v":0}]
[]
[null,"inne wartości niematerialne i prawne",{"$f":"C558+1","v":39},{"$f":"D558+1","v":83}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C565,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C565,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C565,0)<0,0,OFFSET($F$62,C565,0))","v":0},{"$f":"OFFSET($C$62,C565,0)","v":""},{"$f":"IF(D567>10,ROUND(($C568/12)*$E566,0),$C567)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C565,0)),0,IF(OFFSET($C$62,C565,0)>10,ROUND(C567*am_wnip,0),IF(C567<0,0,C567)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D565,,)","v":0},{"$f":"ROUND(IF($C566=LataProjekcji,$E567,IF($C566=LataProjekcji,$C568,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C566=LataProjekcji,$E566>0),AND($C566=LataProjekcji,$E566=0,$D567<=10)),$E567,IF($C566<LataProjekcji,IF((SUM($K568:K568)+$C568)<$C567,$C568,$C567-SUM($K568:K568)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C566=LataProjekcji,$E566>0),AND($C566=LataProjekcji,$E566=0,$D567<=10)),$E567,IF($C566<LataProjekcji,IF((SUM($K568:L568)+$C568)<$C567,$C568,$C567-SUM($K568:L568)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C566=LataProjekcji,$E566>0),AND($C566=LataProjekcji,$E566=0,$D567<=10)),$E567,IF($C566<LataProjekcji,IF((SUM($K568:M568)+$C568)<$C567,$C568,$C567-SUM($K568:M568)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C566=LataProjekcji,$E566>0),AND($C566=LataProjekcji,$E566=0,$D567<=10)),$E567,IF($C566<LataProjekcji,IF((SUM($K568:N568)+$C568)<$C567,$C568,$C567-SUM($K568:N568)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C566=LataProjekcji,$E566>0),AND($C566=LataProjekcji,$E566=0,$D567<=10)),$E567,IF($C566<LataProjekcji,IF((SUM($K568:O568)+$C568)<$C567,$C568,$C567-SUM($K568:O568)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C566=LataProjekcji,$E566>0),AND($C566=LataProjekcji,$E566=0,$D567<=10)),$E567,IF($C566<LataProjekcji,IF((SUM($K568:P568)+$C568)<$C567,$C568,$C567-SUM($K568:P568)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C566=LataProjekcji,$E566>0),AND($C566=LataProjekcji,$E566=0,$D567<=10)),$E567,IF($C566<LataProjekcji,IF((SUM($K568:Q568)+$C568)<$C567,$C568,$C567-SUM($K568:Q568)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C566=LataProjekcji,$E566>0),AND($C566=LataProjekcji,$E566=0,$D567<=10)),$E567,IF($C566<LataProjekcji,IF((SUM($K568:R568)+$C568)<$C567,$C568,$C567-SUM($K568:R568)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C566=LataProjekcji,$E566>0),AND($C566=LataProjekcji,$E566=0,$D567<=10)),$E567,IF($C566<LataProjekcji,IF((SUM($K568:S568)+$C568)<$C567,$C568,$C567-SUM($K568:S568)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C566=LataProjekcji,$E566>0),AND($C566=LataProjekcji,$E566=0,$D567<=10)),$E567,IF($C566<LataProjekcji,IF((SUM($K568:T568)+$C568)<$C567,$C568,$C567-SUM($K568:T568)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C566=LataProjekcji,$E566>0),AND($C566=LataProjekcji,$E566=0,$D567<=10)),$E567,IF($C566<LataProjekcji,IF((SUM($K568:U568)+$C568)<$C567,$C568,$C567-SUM($K568:U568)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C566=LataProjekcji,$E566>0),AND($C566=LataProjekcji,$E566=0,$D567<=10)),$E567,IF($C566<LataProjekcji,IF((SUM($K568:V568)+$C568)<$C567,$C568,$C567-SUM($K568:V568)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C566=LataProjekcji,$E566>0),AND($C566=LataProjekcji,$E566=0,$D567<=10)),$E567,IF($C566<LataProjekcji,IF((SUM($K568:W568)+$C568)<$C567,$C568,$C567-SUM($K568:W568)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C566=LataProjekcji,$E566>0),AND($C566=LataProjekcji,$E566=0,$D567<=10)),$E567,IF($C566<LataProjekcji,IF((SUM($K568:X568)+$C568)<$C567,$C568,$C567-SUM($K568:X568)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C566=LataProjekcji,$E566>0),AND($C566=LataProjekcji,$E566=0,$D567<=10)),$E567,IF($C566<LataProjekcji,IF((SUM($K568:Y568)+$C568)<$C567,$C568,$C567-SUM($K568:Y568)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C566=LataProjekcji,$E566>0),AND($C566=LataProjekcji,$E566=0,$D567<=10)),$E567,IF($C566<LataProjekcji,IF((SUM($K568:Z568)+$C568)<$C567,$C568,$C567-SUM($K568:Z568)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K568,0)","v":0},{"$f":"ROUND(K569+L568,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W569+X568,0)","v":0},{"$f":"ROUND(X569+Y568,0)","v":0},{"$f":"ROUND(Y569+Z568,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C566=LataProjekcji,ROUND($C567-K569,0),ROUND(IF(K568=0,0,$C567-K569),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C566=LataProjekcji,ROUND($C567-X569,0),ROUND(IF(X568=0,0,$C567-X569),0))","v":0},{"$f":"IF($C566=LataProjekcji,ROUND($C567-Y569,0),ROUND(IF(Y568=0,0,$C567-Y569),0))","v":0},{"$f":"IF($C566=LataProjekcji,ROUND($C567-Z569,0),ROUND(IF(Z568=0,0,$C567-Z569),0))","v":0},{"$f":"IF($C566=LataProjekcji,ROUND($C567-AA569,0),ROUND(IF(AA568=0,0,$C567-AA569),0))","v":0}]
[]
[null,"inne wartości niematerialne i prawne",{"$f":"C565+1","v":40},{"$f":"D565+1","v":84}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C572,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C572,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C572,0)<0,0,OFFSET($F$62,C572,0))","v":0},{"$f":"OFFSET($C$62,C572,0)","v":""},{"$f":"IF(D574>10,ROUND(($C575/12)*$E573,0),$C574)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C572,0)),0,IF(OFFSET($C$62,C572,0)>10,ROUND(C574*am_wnip,0),IF(C574<0,0,C574)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D572,,)","v":0},{"$f":"ROUND(IF($C573=LataProjekcji,$E574,IF($C573=LataProjekcji,$C575,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C573=LataProjekcji,$E573>0),AND($C573=LataProjekcji,$E573=0,$D574<=10)),$E574,IF($C573<LataProjekcji,IF((SUM($K575:K575)+$C575)<$C574,$C575,$C574-SUM($K575:K575)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C573=LataProjekcji,$E573>0),AND($C573=LataProjekcji,$E573=0,$D574<=10)),$E574,IF($C573<LataProjekcji,IF((SUM($K575:L575)+$C575)<$C574,$C575,$C574-SUM($K575:L575)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C573=LataProjekcji,$E573>0),AND($C573=LataProjekcji,$E573=0,$D574<=10)),$E574,IF($C573<LataProjekcji,IF((SUM($K575:M575)+$C575)<$C574,$C575,$C574-SUM($K575:M575)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C573=LataProjekcji,$E573>0),AND($C573=LataProjekcji,$E573=0,$D574<=10)),$E574,IF($C573<LataProjekcji,IF((SUM($K575:N575)+$C575)<$C574,$C575,$C574-SUM($K575:N575)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C573=LataProjekcji,$E573>0),AND($C573=LataProjekcji,$E573=0,$D574<=10)),$E574,IF($C573<LataProjekcji,IF((SUM($K575:O575)+$C575)<$C574,$C575,$C574-SUM($K575:O575)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C573=LataProjekcji,$E573>0),AND($C573=LataProjekcji,$E573=0,$D574<=10)),$E574,IF($C573<LataProjekcji,IF((SUM($K575:P575)+$C575)<$C574,$C575,$C574-SUM($K575:P575)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C573=LataProjekcji,$E573>0),AND($C573=LataProjekcji,$E573=0,$D574<=10)),$E574,IF($C573<LataProjekcji,IF((SUM($K575:Q575)+$C575)<$C574,$C575,$C574-SUM($K575:Q575)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C573=LataProjekcji,$E573>0),AND($C573=LataProjekcji,$E573=0,$D574<=10)),$E574,IF($C573<LataProjekcji,IF((SUM($K575:R575)+$C575)<$C574,$C575,$C574-SUM($K575:R575)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C573=LataProjekcji,$E573>0),AND($C573=LataProjekcji,$E573=0,$D574<=10)),$E574,IF($C573<LataProjekcji,IF((SUM($K575:S575)+$C575)<$C574,$C575,$C574-SUM($K575:S575)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C573=LataProjekcji,$E573>0),AND($C573=LataProjekcji,$E573=0,$D574<=10)),$E574,IF($C573<LataProjekcji,IF((SUM($K575:T575)+$C575)<$C574,$C575,$C574-SUM($K575:T575)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C573=LataProjekcji,$E573>0),AND($C573=LataProjekcji,$E573=0,$D574<=10)),$E574,IF($C573<LataProjekcji,IF((SUM($K575:U575)+$C575)<$C574,$C575,$C574-SUM($K575:U575)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C573=LataProjekcji,$E573>0),AND($C573=LataProjekcji,$E573=0,$D574<=10)),$E574,IF($C573<LataProjekcji,IF((SUM($K575:V575)+$C575)<$C574,$C575,$C574-SUM($K575:V575)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C573=LataProjekcji,$E573>0),AND($C573=LataProjekcji,$E573=0,$D574<=10)),$E574,IF($C573<LataProjekcji,IF((SUM($K575:W575)+$C575)<$C574,$C575,$C574-SUM($K575:W575)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C573=LataProjekcji,$E573>0),AND($C573=LataProjekcji,$E573=0,$D574<=10)),$E574,IF($C573<LataProjekcji,IF((SUM($K575:X575)+$C575)<$C574,$C575,$C574-SUM($K575:X575)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C573=LataProjekcji,$E573>0),AND($C573=LataProjekcji,$E573=0,$D574<=10)),$E574,IF($C573<LataProjekcji,IF((SUM($K575:Y575)+$C575)<$C574,$C575,$C574-SUM($K575:Y575)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C573=LataProjekcji,$E573>0),AND($C573=LataProjekcji,$E573=0,$D574<=10)),$E574,IF($C573<LataProjekcji,IF((SUM($K575:Z575)+$C575)<$C574,$C575,$C574-SUM($K575:Z575)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K575,0)","v":0},{"$f":"ROUND(K576+L575,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W576+X575,0)","v":0},{"$f":"ROUND(X576+Y575,0)","v":0},{"$f":"ROUND(Y576+Z575,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C573=LataProjekcji,ROUND($C574-K576,0),ROUND(IF(K575=0,0,$C574-K576),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C573=LataProjekcji,ROUND($C574-X576,0),ROUND(IF(X575=0,0,$C574-X576),0))","v":0},{"$f":"IF($C573=LataProjekcji,ROUND($C574-Y576,0),ROUND(IF(Y575=0,0,$C574-Y576),0))","v":0},{"$f":"IF($C573=LataProjekcji,ROUND($C574-Z576,0),ROUND(IF(Z575=0,0,$C574-Z576),0))","v":0},{"$f":"IF($C573=LataProjekcji,ROUND($C574-AA576,0),ROUND(IF(AA575=0,0,$C574-AA576),0))","v":0}]
[]
[null,"inne wartości niematerialne i prawne",{"$f":"C572+1","v":41},{"$f":"D572+1","v":85}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C579,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C579,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C579,0)<0,0,OFFSET($F$62,C579,0))","v":0},{"$f":"OFFSET($C$62,C579,0)","v":""},{"$f":"IF(D581>10,ROUND(($C582/12)*$E580,0),$C581)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C579,0)),0,IF(OFFSET($C$62,C579,0)>10,ROUND(C581*am_wnip,0),IF(C581<0,0,C581)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D579,,)","v":0},{"$f":"ROUND(IF($C580=LataProjekcji,$E581,IF($C580=LataProjekcji,$C582,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C580=LataProjekcji,$E580>0),AND($C580=LataProjekcji,$E580=0,$D581<=10)),$E581,IF($C580<LataProjekcji,IF((SUM($K582:K582)+$C582)<$C581,$C582,$C581-SUM($K582:K582)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C580=LataProjekcji,$E580>0),AND($C580=LataProjekcji,$E580=0,$D581<=10)),$E581,IF($C580<LataProjekcji,IF((SUM($K582:L582)+$C582)<$C581,$C582,$C581-SUM($K582:L582)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C580=LataProjekcji,$E580>0),AND($C580=LataProjekcji,$E580=0,$D581<=10)),$E581,IF($C580<LataProjekcji,IF((SUM($K582:M582)+$C582)<$C581,$C582,$C581-SUM($K582:M582)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C580=LataProjekcji,$E580>0),AND($C580=LataProjekcji,$E580=0,$D581<=10)),$E581,IF($C580<LataProjekcji,IF((SUM($K582:N582)+$C582)<$C581,$C582,$C581-SUM($K582:N582)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C580=LataProjekcji,$E580>0),AND($C580=LataProjekcji,$E580=0,$D581<=10)),$E581,IF($C580<LataProjekcji,IF((SUM($K582:O582)+$C582)<$C581,$C582,$C581-SUM($K582:O582)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C580=LataProjekcji,$E580>0),AND($C580=LataProjekcji,$E580=0,$D581<=10)),$E581,IF($C580<LataProjekcji,IF((SUM($K582:P582)+$C582)<$C581,$C582,$C581-SUM($K582:P582)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C580=LataProjekcji,$E580>0),AND($C580=LataProjekcji,$E580=0,$D581<=10)),$E581,IF($C580<LataProjekcji,IF((SUM($K582:Q582)+$C582)<$C581,$C582,$C581-SUM($K582:Q582)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C580=LataProjekcji,$E580>0),AND($C580=LataProjekcji,$E580=0,$D581<=10)),$E581,IF($C580<LataProjekcji,IF((SUM($K582:R582)+$C582)<$C581,$C582,$C581-SUM($K582:R582)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C580=LataProjekcji,$E580>0),AND($C580=LataProjekcji,$E580=0,$D581<=10)),$E581,IF($C580<LataProjekcji,IF((SUM($K582:S582)+$C582)<$C581,$C582,$C581-SUM($K582:S582)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C580=LataProjekcji,$E580>0),AND($C580=LataProjekcji,$E580=0,$D581<=10)),$E581,IF($C580<LataProjekcji,IF((SUM($K582:T582)+$C582)<$C581,$C582,$C581-SUM($K582:T582)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C580=LataProjekcji,$E580>0),AND($C580=LataProjekcji,$E580=0,$D581<=10)),$E581,IF($C580<LataProjekcji,IF((SUM($K582:U582)+$C582)<$C581,$C582,$C581-SUM($K582:U582)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C580=LataProjekcji,$E580>0),AND($C580=LataProjekcji,$E580=0,$D581<=10)),$E581,IF($C580<LataProjekcji,IF((SUM($K582:V582)+$C582)<$C581,$C582,$C581-SUM($K582:V582)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C580=LataProjekcji,$E580>0),AND($C580=LataProjekcji,$E580=0,$D581<=10)),$E581,IF($C580<LataProjekcji,IF((SUM($K582:W582)+$C582)<$C581,$C582,$C581-SUM($K582:W582)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C580=LataProjekcji,$E580>0),AND($C580=LataProjekcji,$E580=0,$D581<=10)),$E581,IF($C580<LataProjekcji,IF((SUM($K582:X582)+$C582)<$C581,$C582,$C581-SUM($K582:X582)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C580=LataProjekcji,$E580>0),AND($C580=LataProjekcji,$E580=0,$D581<=10)),$E581,IF($C580<LataProjekcji,IF((SUM($K582:Y582)+$C582)<$C581,$C582,$C581-SUM($K582:Y582)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C580=LataProjekcji,$E580>0),AND($C580=LataProjekcji,$E580=0,$D581<=10)),$E581,IF($C580<LataProjekcji,IF((SUM($K582:Z582)+$C582)<$C581,$C582,$C581-SUM($K582:Z582)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K582,0)","v":0},{"$f":"ROUND(K583+L582,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W583+X582,0)","v":0},{"$f":"ROUND(X583+Y582,0)","v":0},{"$f":"ROUND(Y583+Z582,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C580=LataProjekcji,ROUND($C581-K583,0),ROUND(IF(K582=0,0,$C581-K583),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C580=LataProjekcji,ROUND($C581-X583,0),ROUND(IF(X582=0,0,$C581-X583),0))","v":0},{"$f":"IF($C580=LataProjekcji,ROUND($C581-Y583,0),ROUND(IF(Y582=0,0,$C581-Y583),0))","v":0},{"$f":"IF($C580=LataProjekcji,ROUND($C581-Z583,0),ROUND(IF(Z582=0,0,$C581-Z583),0))","v":0},{"$f":"IF($C580=LataProjekcji,ROUND($C581-AA583,0),ROUND(IF(AA582=0,0,$C581-AA583),0))","v":0}]
[]
[null,"inne wartości niematerialne i prawne",{"$f":"C579+1","v":42},{"$f":"D579+1","v":86}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C586,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C586,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C586,0)<0,0,OFFSET($F$62,C586,0))","v":0},{"$f":"OFFSET($C$62,C586,0)","v":""},{"$f":"IF(D588>10,ROUND(($C589/12)*$E587,0),$C588)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C586,0)),0,IF(OFFSET($C$62,C586,0)>10,ROUND(C588*am_wnip,0),IF(C588<0,0,C588)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D586,,)","v":0},{"$f":"ROUND(IF($C587=LataProjekcji,$E588,IF($C587=LataProjekcji,$C589,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C587=LataProjekcji,$E587>0),AND($C587=LataProjekcji,$E587=0,$D588<=10)),$E588,IF($C587<LataProjekcji,IF((SUM($K589:K589)+$C589)<$C588,$C589,$C588-SUM($K589:K589)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C587=LataProjekcji,$E587>0),AND($C587=LataProjekcji,$E587=0,$D588<=10)),$E588,IF($C587<LataProjekcji,IF((SUM($K589:L589)+$C589)<$C588,$C589,$C588-SUM($K589:L589)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C587=LataProjekcji,$E587>0),AND($C587=LataProjekcji,$E587=0,$D588<=10)),$E588,IF($C587<LataProjekcji,IF((SUM($K589:M589)+$C589)<$C588,$C589,$C588-SUM($K589:M589)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C587=LataProjekcji,$E587>0),AND($C587=LataProjekcji,$E587=0,$D588<=10)),$E588,IF($C587<LataProjekcji,IF((SUM($K589:N589)+$C589)<$C588,$C589,$C588-SUM($K589:N589)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C587=LataProjekcji,$E587>0),AND($C587=LataProjekcji,$E587=0,$D588<=10)),$E588,IF($C587<LataProjekcji,IF((SUM($K589:O589)+$C589)<$C588,$C589,$C588-SUM($K589:O589)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C587=LataProjekcji,$E587>0),AND($C587=LataProjekcji,$E587=0,$D588<=10)),$E588,IF($C587<LataProjekcji,IF((SUM($K589:P589)+$C589)<$C588,$C589,$C588-SUM($K589:P589)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C587=LataProjekcji,$E587>0),AND($C587=LataProjekcji,$E587=0,$D588<=10)),$E588,IF($C587<LataProjekcji,IF((SUM($K589:Q589)+$C589)<$C588,$C589,$C588-SUM($K589:Q589)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C587=LataProjekcji,$E587>0),AND($C587=LataProjekcji,$E587=0,$D588<=10)),$E588,IF($C587<LataProjekcji,IF((SUM($K589:R589)+$C589)<$C588,$C589,$C588-SUM($K589:R589)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C587=LataProjekcji,$E587>0),AND($C587=LataProjekcji,$E587=0,$D588<=10)),$E588,IF($C587<LataProjekcji,IF((SUM($K589:S589)+$C589)<$C588,$C589,$C588-SUM($K589:S589)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C587=LataProjekcji,$E587>0),AND($C587=LataProjekcji,$E587=0,$D588<=10)),$E588,IF($C587<LataProjekcji,IF((SUM($K589:T589)+$C589)<$C588,$C589,$C588-SUM($K589:T589)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C587=LataProjekcji,$E587>0),AND($C587=LataProjekcji,$E587=0,$D588<=10)),$E588,IF($C587<LataProjekcji,IF((SUM($K589:U589)+$C589)<$C588,$C589,$C588-SUM($K589:U589)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C587=LataProjekcji,$E587>0),AND($C587=LataProjekcji,$E587=0,$D588<=10)),$E588,IF($C587<LataProjekcji,IF((SUM($K589:V589)+$C589)<$C588,$C589,$C588-SUM($K589:V589)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C587=LataProjekcji,$E587>0),AND($C587=LataProjekcji,$E587=0,$D588<=10)),$E588,IF($C587<LataProjekcji,IF((SUM($K589:W589)+$C589)<$C588,$C589,$C588-SUM($K589:W589)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C587=LataProjekcji,$E587>0),AND($C587=LataProjekcji,$E587=0,$D588<=10)),$E588,IF($C587<LataProjekcji,IF((SUM($K589:X589)+$C589)<$C588,$C589,$C588-SUM($K589:X589)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C587=LataProjekcji,$E587>0),AND($C587=LataProjekcji,$E587=0,$D588<=10)),$E588,IF($C587<LataProjekcji,IF((SUM($K589:Y589)+$C589)<$C588,$C589,$C588-SUM($K589:Y589)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C587=LataProjekcji,$E587>0),AND($C587=LataProjekcji,$E587=0,$D588<=10)),$E588,IF($C587<LataProjekcji,IF((SUM($K589:Z589)+$C589)<$C588,$C589,$C588-SUM($K589:Z589)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K589,0)","v":0},{"$f":"ROUND(K590+L589,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W590+X589,0)","v":0},{"$f":"ROUND(X590+Y589,0)","v":0},{"$f":"ROUND(Y590+Z589,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C587=LataProjekcji,ROUND($C588-K590,0),ROUND(IF(K589=0,0,$C588-K590),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C587=LataProjekcji,ROUND($C588-X590,0),ROUND(IF(X589=0,0,$C588-X590),0))","v":0},{"$f":"IF($C587=LataProjekcji,ROUND($C588-Y590,0),ROUND(IF(Y589=0,0,$C588-Y590),0))","v":0},{"$f":"IF($C587=LataProjekcji,ROUND($C588-Z590,0),ROUND(IF(Z589=0,0,$C588-Z590),0))","v":0},{"$f":"IF($C587=LataProjekcji,ROUND($C588-AA590,0),ROUND(IF(AA589=0,0,$C588-AA590),0))","v":0}]
[]
[null,"inne wartości niematerialne i prawne",{"$f":"C586+1","v":43},{"$f":"D586+1","v":87}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C593,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C593,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C593,0)<0,0,OFFSET($F$62,C593,0))","v":0},{"$f":"OFFSET($C$62,C593,0)","v":""},{"$f":"IF(D595>10,ROUND(($C596/12)*$E594,0),$C595)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C593,0)),0,IF(OFFSET($C$62,C593,0)>10,ROUND(C595*am_wnip,0),IF(C595<0,0,C595)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D593,,)","v":0},{"$f":"ROUND(IF($C594=LataProjekcji,$E595,IF($C594=LataProjekcji,$C596,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C594=LataProjekcji,$E594>0),AND($C594=LataProjekcji,$E594=0,$D595<=10)),$E595,IF($C594<LataProjekcji,IF((SUM($K596:K596)+$C596)<$C595,$C596,$C595-SUM($K596:K596)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C594=LataProjekcji,$E594>0),AND($C594=LataProjekcji,$E594=0,$D595<=10)),$E595,IF($C594<LataProjekcji,IF((SUM($K596:L596)+$C596)<$C595,$C596,$C595-SUM($K596:L596)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C594=LataProjekcji,$E594>0),AND($C594=LataProjekcji,$E594=0,$D595<=10)),$E595,IF($C594<LataProjekcji,IF((SUM($K596:M596)+$C596)<$C595,$C596,$C595-SUM($K596:M596)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C594=LataProjekcji,$E594>0),AND($C594=LataProjekcji,$E594=0,$D595<=10)),$E595,IF($C594<LataProjekcji,IF((SUM($K596:N596)+$C596)<$C595,$C596,$C595-SUM($K596:N596)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C594=LataProjekcji,$E594>0),AND($C594=LataProjekcji,$E594=0,$D595<=10)),$E595,IF($C594<LataProjekcji,IF((SUM($K596:O596)+$C596)<$C595,$C596,$C595-SUM($K596:O596)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C594=LataProjekcji,$E594>0),AND($C594=LataProjekcji,$E594=0,$D595<=10)),$E595,IF($C594<LataProjekcji,IF((SUM($K596:P596)+$C596)<$C595,$C596,$C595-SUM($K596:P596)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C594=LataProjekcji,$E594>0),AND($C594=LataProjekcji,$E594=0,$D595<=10)),$E595,IF($C594<LataProjekcji,IF((SUM($K596:Q596)+$C596)<$C595,$C596,$C595-SUM($K596:Q596)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C594=LataProjekcji,$E594>0),AND($C594=LataProjekcji,$E594=0,$D595<=10)),$E595,IF($C594<LataProjekcji,IF((SUM($K596:R596)+$C596)<$C595,$C596,$C595-SUM($K596:R596)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C594=LataProjekcji,$E594>0),AND($C594=LataProjekcji,$E594=0,$D595<=10)),$E595,IF($C594<LataProjekcji,IF((SUM($K596:S596)+$C596)<$C595,$C596,$C595-SUM($K596:S596)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C594=LataProjekcji,$E594>0),AND($C594=LataProjekcji,$E594=0,$D595<=10)),$E595,IF($C594<LataProjekcji,IF((SUM($K596:T596)+$C596)<$C595,$C596,$C595-SUM($K596:T596)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C594=LataProjekcji,$E594>0),AND($C594=LataProjekcji,$E594=0,$D595<=10)),$E595,IF($C594<LataProjekcji,IF((SUM($K596:U596)+$C596)<$C595,$C596,$C595-SUM($K596:U596)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C594=LataProjekcji,$E594>0),AND($C594=LataProjekcji,$E594=0,$D595<=10)),$E595,IF($C594<LataProjekcji,IF((SUM($K596:V596)+$C596)<$C595,$C596,$C595-SUM($K596:V596)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C594=LataProjekcji,$E594>0),AND($C594=LataProjekcji,$E594=0,$D595<=10)),$E595,IF($C594<LataProjekcji,IF((SUM($K596:W596)+$C596)<$C595,$C596,$C595-SUM($K596:W596)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C594=LataProjekcji,$E594>0),AND($C594=LataProjekcji,$E594=0,$D595<=10)),$E595,IF($C594<LataProjekcji,IF((SUM($K596:X596)+$C596)<$C595,$C596,$C595-SUM($K596:X596)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C594=LataProjekcji,$E594>0),AND($C594=LataProjekcji,$E594=0,$D595<=10)),$E595,IF($C594<LataProjekcji,IF((SUM($K596:Y596)+$C596)<$C595,$C596,$C595-SUM($K596:Y596)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C594=LataProjekcji,$E594>0),AND($C594=LataProjekcji,$E594=0,$D595<=10)),$E595,IF($C594<LataProjekcji,IF((SUM($K596:Z596)+$C596)<$C595,$C596,$C595-SUM($K596:Z596)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K596,0)","v":0},{"$f":"ROUND(K597+L596,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W597+X596,0)","v":0},{"$f":"ROUND(X597+Y596,0)","v":0},{"$f":"ROUND(Y597+Z596,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C594=LataProjekcji,ROUND($C595-K597,0),ROUND(IF(K596=0,0,$C595-K597),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C594=LataProjekcji,ROUND($C595-X597,0),ROUND(IF(X596=0,0,$C595-X597),0))","v":0},{"$f":"IF($C594=LataProjekcji,ROUND($C595-Y597,0),ROUND(IF(Y596=0,0,$C595-Y597),0))","v":0},{"$f":"IF($C594=LataProjekcji,ROUND($C595-Z597,0),ROUND(IF(Z596=0,0,$C595-Z597),0))","v":0},{"$f":"IF($C594=LataProjekcji,ROUND($C595-AA597,0),ROUND(IF(AA596=0,0,$C595-AA597),0))","v":0}]
[]
[null,"inne wartości niematerialne i prawne",{"$f":"C593+1","v":44},{"$f":"D593+1","v":88}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C600,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C600,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C600,0)<0,0,OFFSET($F$62,C600,0))","v":0},{"$f":"OFFSET($C$62,C600,0)","v":""},{"$f":"IF(D602>10,ROUND(($C603/12)*$E601,0),$C602)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C600,0)),0,IF(OFFSET($C$62,C600,0)>10,ROUND(C602*am_wnip,0),IF(C602<0,0,C602)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D600,,)","v":0},{"$f":"ROUND(IF($C601=LataProjekcji,$E602,IF($C601=LataProjekcji,$C603,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C601=LataProjekcji,$E601>0),AND($C601=LataProjekcji,$E601=0,$D602<=10)),$E602,IF($C601<LataProjekcji,IF((SUM($K603:K603)+$C603)<$C602,$C603,$C602-SUM($K603:K603)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C601=LataProjekcji,$E601>0),AND($C601=LataProjekcji,$E601=0,$D602<=10)),$E602,IF($C601<LataProjekcji,IF((SUM($K603:L603)+$C603)<$C602,$C603,$C602-SUM($K603:L603)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C601=LataProjekcji,$E601>0),AND($C601=LataProjekcji,$E601=0,$D602<=10)),$E602,IF($C601<LataProjekcji,IF((SUM($K603:M603)+$C603)<$C602,$C603,$C602-SUM($K603:M603)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C601=LataProjekcji,$E601>0),AND($C601=LataProjekcji,$E601=0,$D602<=10)),$E602,IF($C601<LataProjekcji,IF((SUM($K603:N603)+$C603)<$C602,$C603,$C602-SUM($K603:N603)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C601=LataProjekcji,$E601>0),AND($C601=LataProjekcji,$E601=0,$D602<=10)),$E602,IF($C601<LataProjekcji,IF((SUM($K603:O603)+$C603)<$C602,$C603,$C602-SUM($K603:O603)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C601=LataProjekcji,$E601>0),AND($C601=LataProjekcji,$E601=0,$D602<=10)),$E602,IF($C601<LataProjekcji,IF((SUM($K603:P603)+$C603)<$C602,$C603,$C602-SUM($K603:P603)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C601=LataProjekcji,$E601>0),AND($C601=LataProjekcji,$E601=0,$D602<=10)),$E602,IF($C601<LataProjekcji,IF((SUM($K603:Q603)+$C603)<$C602,$C603,$C602-SUM($K603:Q603)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C601=LataProjekcji,$E601>0),AND($C601=LataProjekcji,$E601=0,$D602<=10)),$E602,IF($C601<LataProjekcji,IF((SUM($K603:R603)+$C603)<$C602,$C603,$C602-SUM($K603:R603)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C601=LataProjekcji,$E601>0),AND($C601=LataProjekcji,$E601=0,$D602<=10)),$E602,IF($C601<LataProjekcji,IF((SUM($K603:S603)+$C603)<$C602,$C603,$C602-SUM($K603:S603)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C601=LataProjekcji,$E601>0),AND($C601=LataProjekcji,$E601=0,$D602<=10)),$E602,IF($C601<LataProjekcji,IF((SUM($K603:T603)+$C603)<$C602,$C603,$C602-SUM($K603:T603)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C601=LataProjekcji,$E601>0),AND($C601=LataProjekcji,$E601=0,$D602<=10)),$E602,IF($C601<LataProjekcji,IF((SUM($K603:U603)+$C603)<$C602,$C603,$C602-SUM($K603:U603)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C601=LataProjekcji,$E601>0),AND($C601=LataProjekcji,$E601=0,$D602<=10)),$E602,IF($C601<LataProjekcji,IF((SUM($K603:V603)+$C603)<$C602,$C603,$C602-SUM($K603:V603)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C601=LataProjekcji,$E601>0),AND($C601=LataProjekcji,$E601=0,$D602<=10)),$E602,IF($C601<LataProjekcji,IF((SUM($K603:W603)+$C603)<$C602,$C603,$C602-SUM($K603:W603)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C601=LataProjekcji,$E601>0),AND($C601=LataProjekcji,$E601=0,$D602<=10)),$E602,IF($C601<LataProjekcji,IF((SUM($K603:X603)+$C603)<$C602,$C603,$C602-SUM($K603:X603)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C601=LataProjekcji,$E601>0),AND($C601=LataProjekcji,$E601=0,$D602<=10)),$E602,IF($C601<LataProjekcji,IF((SUM($K603:Y603)+$C603)<$C602,$C603,$C602-SUM($K603:Y603)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C601=LataProjekcji,$E601>0),AND($C601=LataProjekcji,$E601=0,$D602<=10)),$E602,IF($C601<LataProjekcji,IF((SUM($K603:Z603)+$C603)<$C602,$C603,$C602-SUM($K603:Z603)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K603,0)","v":0},{"$f":"ROUND(K604+L603,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W604+X603,0)","v":0},{"$f":"ROUND(X604+Y603,0)","v":0},{"$f":"ROUND(Y604+Z603,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C601=LataProjekcji,ROUND($C602-K604,0),ROUND(IF(K603=0,0,$C602-K604),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C601=LataProjekcji,ROUND($C602-X604,0),ROUND(IF(X603=0,0,$C602-X604),0))","v":0},{"$f":"IF($C601=LataProjekcji,ROUND($C602-Y604,0),ROUND(IF(Y603=0,0,$C602-Y604),0))","v":0},{"$f":"IF($C601=LataProjekcji,ROUND($C602-Z604,0),ROUND(IF(Z603=0,0,$C602-Z604),0))","v":0},{"$f":"IF($C601=LataProjekcji,ROUND($C602-AA604,0),ROUND(IF(AA603=0,0,$C602-AA604),0))","v":0}]
[]
[]
[]
[]
[null,"grunty",53,131,"ile miesiący do końca roku",null,"niekwalifikowalne",null,"spr"]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C610,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C610,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0},null,{"$f":"C120-F611","v":0},null,{"$f":"C120-F611-G611","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C610,0)<0,0,OFFSET($F$62,C610,0))","v":0},{"$f":"OFFSET($C$62,C610,0)","v":""},{"$f":"IF(OR(am_grunty=0,ISBLANK(am_grunty)),$C612,IF(D612>10,ROUND(($C613/12)*$E611,0),$C612))","v":0},"<- am. Do końca roku"]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C610,0)),0,IF(OFFSET($C$62,C610,0)>10,ROUND(C612*am_grunty,0),IF(C612<0,0,C612)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D610,,)","v":0},{"$f":"ROUND(IF($C611=LataProjekcji,$E612,IF($C611=LataProjekcji,$C613,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C611=LataProjekcji,$E611>0),AND($C611=LataProjekcji,$E611=0,$D612<=10)),$E612,IF($C611<LataProjekcji,IF((SUM($K613:K613)+$C613)<$C612,$C613,$C612-SUM($K613:K613)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C611=LataProjekcji,$E611>0),AND($C611=LataProjekcji,$E611=0,$D612<=10)),$E612,IF($C611<LataProjekcji,IF((SUM($K613:L613)+$C613)<$C612,$C613,$C612-SUM($K613:L613)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C611=LataProjekcji,$E611>0),AND($C611=LataProjekcji,$E611=0,$D612<=10)),$E612,IF($C611<LataProjekcji,IF((SUM($K613:M613)+$C613)<$C612,$C613,$C612-SUM($K613:M613)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C611=LataProjekcji,$E611>0),AND($C611=LataProjekcji,$E611=0,$D612<=10)),$E612,IF($C611<LataProjekcji,IF((SUM($K613:N613)+$C613)<$C612,$C613,$C612-SUM($K613:N613)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C611=LataProjekcji,$E611>0),AND($C611=LataProjekcji,$E611=0,$D612<=10)),$E612,IF($C611<LataProjekcji,IF((SUM($K613:O613)+$C613)<$C612,$C613,$C612-SUM($K613:O613)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C611=LataProjekcji,$E611>0),AND($C611=LataProjekcji,$E611=0,$D612<=10)),$E612,IF($C611<LataProjekcji,IF((SUM($K613:P613)+$C613)<$C612,$C613,$C612-SUM($K613:P613)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C611=LataProjekcji,$E611>0),AND($C611=LataProjekcji,$E611=0,$D612<=10)),$E612,IF($C611<LataProjekcji,IF((SUM($K613:Q613)+$C613)<$C612,$C613,$C612-SUM($K613:Q613)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C611=LataProjekcji,$E611>0),AND($C611=LataProjekcji,$E611=0,$D612<=10)),$E612,IF($C611<LataProjekcji,IF((SUM($K613:R613)+$C613)<$C612,$C613,$C612-SUM($K613:R613)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C611=LataProjekcji,$E611>0),AND($C611=LataProjekcji,$E611=0,$D612<=10)),$E612,IF($C611<LataProjekcji,IF((SUM($K613:S613)+$C613)<$C612,$C613,$C612-SUM($K613:S613)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C611=LataProjekcji,$E611>0),AND($C611=LataProjekcji,$E611=0,$D612<=10)),$E612,IF($C611<LataProjekcji,IF((SUM($K613:T613)+$C613)<$C612,$C613,$C612-SUM($K613:T613)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C611=LataProjekcji,$E611>0),AND($C611=LataProjekcji,$E611=0,$D612<=10)),$E612,IF($C611<LataProjekcji,IF((SUM($K613:U613)+$C613)<$C612,$C613,$C612-SUM($K613:U613)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C611=LataProjekcji,$E611>0),AND($C611=LataProjekcji,$E611=0,$D612<=10)),$E612,IF($C611<LataProjekcji,IF((SUM($K613:V613)+$C613)<$C612,$C613,$C612-SUM($K613:V613)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C611=LataProjekcji,$E611>0),AND($C611=LataProjekcji,$E611=0,$D612<=10)),$E612,IF($C611<LataProjekcji,IF((SUM($K613:W613)+$C613)<$C612,$C613,$C612-SUM($K613:W613)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C611=LataProjekcji,$E611>0),AND($C611=LataProjekcji,$E611=0,$D612<=10)),$E612,IF($C611<LataProjekcji,IF((SUM($K613:X613)+$C613)<$C612,$C613,$C612-SUM($K613:X613)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C611=LataProjekcji,$E611>0),AND($C611=LataProjekcji,$E611=0,$D612<=10)),$E612,IF($C611<LataProjekcji,IF((SUM($K613:Y613)+$C613)<$C612,$C613,$C612-SUM($K613:Y613)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C611=LataProjekcji,$E611>0),AND($C611=LataProjekcji,$E611=0,$D612<=10)),$E612,IF($C611<LataProjekcji,IF((SUM($K613:Z613)+$C613)<$C612,$C613,$C612-SUM($K613:Z613)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K613,0)","v":0},{"$f":"ROUND(K614+L613,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W614+X613,0)","v":0},{"$f":"ROUND(X614+Y613,0)","v":0},{"$f":"ROUND(Y614+Z613,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C611=LataProjekcji,ROUND($C612-K614,0),ROUND(IF(K613=0,0,$C612-K614),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C611=LataProjekcji,ROUND($C612-X614,0),ROUND(IF(X613=0,0,$C612-X614),0))","v":0},{"$f":"IF($C611=LataProjekcji,ROUND($C612-Y614,0),ROUND(IF(Y613=0,0,$C612-Y614),0))","v":0},{"$f":"IF($C611=LataProjekcji,ROUND($C612-Z614,0),ROUND(IF(Z613=0,0,$C612-Z614),0))","v":0},{"$f":"IF($C611=LataProjekcji,ROUND($C612-AA614,0),ROUND(IF(AA613=0,0,$C612-AA614),0))","v":0}]
[]
[null,"grunty",{"$f":"C610+1","v":54},{"$f":"D610+1","v":132}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C617,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C617,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C617,0)<0,0,OFFSET($F$62,C617,0))","v":0},{"$f":"OFFSET($C$62,C617,0)","v":""},{"$f":"IF(OR(am_grunty=0,ISBLANK(am_grunty)),$C619,IF(D619>10,ROUND(($C620/12)*$E618,0),$C619))","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C617,0)),0,IF(OFFSET($C$62,C617,0)>10,ROUND(C619*am_grunty,0),IF(C619<0,0,C619)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D617,,)","v":0},{"$f":"ROUND(IF($C618=LataProjekcji,$E619,IF($C618=LataProjekcji,$C620,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C618=LataProjekcji,$E618>0),AND($C618=LataProjekcji,$E618=0,$D619<=10)),$E619,IF($C618<LataProjekcji,IF((SUM($K620:K620)+$C620)<$C619,$C620,$C619-SUM($K620:K620)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C618=LataProjekcji,$E618>0),AND($C618=LataProjekcji,$E618=0,$D619<=10)),$E619,IF($C618<LataProjekcji,IF((SUM($K620:L620)+$C620)<$C619,$C620,$C619-SUM($K620:L620)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C618=LataProjekcji,$E618>0),AND($C618=LataProjekcji,$E618=0,$D619<=10)),$E619,IF($C618<LataProjekcji,IF((SUM($K620:M620)+$C620)<$C619,$C620,$C619-SUM($K620:M620)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C618=LataProjekcji,$E618>0),AND($C618=LataProjekcji,$E618=0,$D619<=10)),$E619,IF($C618<LataProjekcji,IF((SUM($K620:N620)+$C620)<$C619,$C620,$C619-SUM($K620:N620)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C618=LataProjekcji,$E618>0),AND($C618=LataProjekcji,$E618=0,$D619<=10)),$E619,IF($C618<LataProjekcji,IF((SUM($K620:O620)+$C620)<$C619,$C620,$C619-SUM($K620:O620)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C618=LataProjekcji,$E618>0),AND($C618=LataProjekcji,$E618=0,$D619<=10)),$E619,IF($C618<LataProjekcji,IF((SUM($K620:P620)+$C620)<$C619,$C620,$C619-SUM($K620:P620)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C618=LataProjekcji,$E618>0),AND($C618=LataProjekcji,$E618=0,$D619<=10)),$E619,IF($C618<LataProjekcji,IF((SUM($K620:Q620)+$C620)<$C619,$C620,$C619-SUM($K620:Q620)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C618=LataProjekcji,$E618>0),AND($C618=LataProjekcji,$E618=0,$D619<=10)),$E619,IF($C618<LataProjekcji,IF((SUM($K620:R620)+$C620)<$C619,$C620,$C619-SUM($K620:R620)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C618=LataProjekcji,$E618>0),AND($C618=LataProjekcji,$E618=0,$D619<=10)),$E619,IF($C618<LataProjekcji,IF((SUM($K620:S620)+$C620)<$C619,$C620,$C619-SUM($K620:S620)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C618=LataProjekcji,$E618>0),AND($C618=LataProjekcji,$E618=0,$D619<=10)),$E619,IF($C618<LataProjekcji,IF((SUM($K620:T620)+$C620)<$C619,$C620,$C619-SUM($K620:T620)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C618=LataProjekcji,$E618>0),AND($C618=LataProjekcji,$E618=0,$D619<=10)),$E619,IF($C618<LataProjekcji,IF((SUM($K620:U620)+$C620)<$C619,$C620,$C619-SUM($K620:U620)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C618=LataProjekcji,$E618>0),AND($C618=LataProjekcji,$E618=0,$D619<=10)),$E619,IF($C618<LataProjekcji,IF((SUM($K620:V620)+$C620)<$C619,$C620,$C619-SUM($K620:V620)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C618=LataProjekcji,$E618>0),AND($C618=LataProjekcji,$E618=0,$D619<=10)),$E619,IF($C618<LataProjekcji,IF((SUM($K620:W620)+$C620)<$C619,$C620,$C619-SUM($K620:W620)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C618=LataProjekcji,$E618>0),AND($C618=LataProjekcji,$E618=0,$D619<=10)),$E619,IF($C618<LataProjekcji,IF((SUM($K620:X620)+$C620)<$C619,$C620,$C619-SUM($K620:X620)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C618=LataProjekcji,$E618>0),AND($C618=LataProjekcji,$E618=0,$D619<=10)),$E619,IF($C618<LataProjekcji,IF((SUM($K620:Y620)+$C620)<$C619,$C620,$C619-SUM($K620:Y620)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C618=LataProjekcji,$E618>0),AND($C618=LataProjekcji,$E618=0,$D619<=10)),$E619,IF($C618<LataProjekcji,IF((SUM($K620:Z620)+$C620)<$C619,$C620,$C619-SUM($K620:Z620)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K620,0)","v":0},{"$f":"ROUND(K621+L620,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W621+X620,0)","v":0},{"$f":"ROUND(X621+Y620,0)","v":0},{"$f":"ROUND(Y621+Z620,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C618=LataProjekcji,ROUND($C619-K621,0),ROUND(IF(K620=0,0,$C619-K621),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C618=LataProjekcji,ROUND($C619-X621,0),ROUND(IF(X620=0,0,$C619-X621),0))","v":0},{"$f":"IF($C618=LataProjekcji,ROUND($C619-Y621,0),ROUND(IF(Y620=0,0,$C619-Y621),0))","v":0},{"$f":"IF($C618=LataProjekcji,ROUND($C619-Z621,0),ROUND(IF(Z620=0,0,$C619-Z621),0))","v":0},{"$f":"IF($C618=LataProjekcji,ROUND($C619-AA621,0),ROUND(IF(AA620=0,0,$C619-AA621),0))","v":0}]
[]
[null,"grunty",{"$f":"C617+1","v":55},{"$f":"D617+1","v":133}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C624,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C624,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C624,0)<0,0,OFFSET($F$62,C624,0))","v":0},{"$f":"OFFSET($C$62,C624,0)","v":""},{"$f":"IF(OR(am_grunty=0,ISBLANK(am_grunty)),$C626,IF(D626>10,ROUND(($C627/12)*$E625,0),$C626))","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C624,0)),0,IF(OFFSET($C$62,C624,0)>10,ROUND(C626*am_grunty,0),IF(C626<0,0,C626)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D624,,)","v":0},{"$f":"ROUND(IF($C625=LataProjekcji,$E626,IF($C625=LataProjekcji,$C627,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C625=LataProjekcji,$E625>0),AND($C625=LataProjekcji,$E625=0,$D626<=10)),$E626,IF($C625<LataProjekcji,IF((SUM($K627:K627)+$C627)<$C626,$C627,$C626-SUM($K627:K627)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C625=LataProjekcji,$E625>0),AND($C625=LataProjekcji,$E625=0,$D626<=10)),$E626,IF($C625<LataProjekcji,IF((SUM($K627:L627)+$C627)<$C626,$C627,$C626-SUM($K627:L627)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C625=LataProjekcji,$E625>0),AND($C625=LataProjekcji,$E625=0,$D626<=10)),$E626,IF($C625<LataProjekcji,IF((SUM($K627:M627)+$C627)<$C626,$C627,$C626-SUM($K627:M627)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C625=LataProjekcji,$E625>0),AND($C625=LataProjekcji,$E625=0,$D626<=10)),$E626,IF($C625<LataProjekcji,IF((SUM($K627:N627)+$C627)<$C626,$C627,$C626-SUM($K627:N627)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C625=LataProjekcji,$E625>0),AND($C625=LataProjekcji,$E625=0,$D626<=10)),$E626,IF($C625<LataProjekcji,IF((SUM($K627:O627)+$C627)<$C626,$C627,$C626-SUM($K627:O627)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C625=LataProjekcji,$E625>0),AND($C625=LataProjekcji,$E625=0,$D626<=10)),$E626,IF($C625<LataProjekcji,IF((SUM($K627:P627)+$C627)<$C626,$C627,$C626-SUM($K627:P627)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C625=LataProjekcji,$E625>0),AND($C625=LataProjekcji,$E625=0,$D626<=10)),$E626,IF($C625<LataProjekcji,IF((SUM($K627:Q627)+$C627)<$C626,$C627,$C626-SUM($K627:Q627)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C625=LataProjekcji,$E625>0),AND($C625=LataProjekcji,$E625=0,$D626<=10)),$E626,IF($C625<LataProjekcji,IF((SUM($K627:R627)+$C627)<$C626,$C627,$C626-SUM($K627:R627)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C625=LataProjekcji,$E625>0),AND($C625=LataProjekcji,$E625=0,$D626<=10)),$E626,IF($C625<LataProjekcji,IF((SUM($K627:S627)+$C627)<$C626,$C627,$C626-SUM($K627:S627)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C625=LataProjekcji,$E625>0),AND($C625=LataProjekcji,$E625=0,$D626<=10)),$E626,IF($C625<LataProjekcji,IF((SUM($K627:T627)+$C627)<$C626,$C627,$C626-SUM($K627:T627)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C625=LataProjekcji,$E625>0),AND($C625=LataProjekcji,$E625=0,$D626<=10)),$E626,IF($C625<LataProjekcji,IF((SUM($K627:U627)+$C627)<$C626,$C627,$C626-SUM($K627:U627)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C625=LataProjekcji,$E625>0),AND($C625=LataProjekcji,$E625=0,$D626<=10)),$E626,IF($C625<LataProjekcji,IF((SUM($K627:V627)+$C627)<$C626,$C627,$C626-SUM($K627:V627)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C625=LataProjekcji,$E625>0),AND($C625=LataProjekcji,$E625=0,$D626<=10)),$E626,IF($C625<LataProjekcji,IF((SUM($K627:W627)+$C627)<$C626,$C627,$C626-SUM($K627:W627)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C625=LataProjekcji,$E625>0),AND($C625=LataProjekcji,$E625=0,$D626<=10)),$E626,IF($C625<LataProjekcji,IF((SUM($K627:X627)+$C627)<$C626,$C627,$C626-SUM($K627:X627)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C625=LataProjekcji,$E625>0),AND($C625=LataProjekcji,$E625=0,$D626<=10)),$E626,IF($C625<LataProjekcji,IF((SUM($K627:Y627)+$C627)<$C626,$C627,$C626-SUM($K627:Y627)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C625=LataProjekcji,$E625>0),AND($C625=LataProjekcji,$E625=0,$D626<=10)),$E626,IF($C625<LataProjekcji,IF((SUM($K627:Z627)+$C627)<$C626,$C627,$C626-SUM($K627:Z627)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K627,0)","v":0},{"$f":"ROUND(K628+L627,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W628+X627,0)","v":0},{"$f":"ROUND(X628+Y627,0)","v":0},{"$f":"ROUND(Y628+Z627,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C625=LataProjekcji,ROUND($C626-K628,0),ROUND(IF(K627=0,0,$C626-K628),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C625=LataProjekcji,ROUND($C626-X628,0),ROUND(IF(X627=0,0,$C626-X628),0))","v":0},{"$f":"IF($C625=LataProjekcji,ROUND($C626-Y628,0),ROUND(IF(Y627=0,0,$C626-Y628),0))","v":0},{"$f":"IF($C625=LataProjekcji,ROUND($C626-Z628,0),ROUND(IF(Z627=0,0,$C626-Z628),0))","v":0},{"$f":"IF($C625=LataProjekcji,ROUND($C626-AA628,0),ROUND(IF(AA627=0,0,$C626-AA628),0))","v":0}]
[]
[null,"grunty",{"$f":"C624+1","v":56},{"$f":"D624+1","v":134}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C631,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C631,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C631,0)<0,0,OFFSET($F$62,C631,0))","v":0},{"$f":"OFFSET($C$62,C631,0)","v":""},{"$f":"IF(OR(am_grunty=0,ISBLANK(am_grunty)),$C633,IF(D633>10,ROUND(($C634/12)*$E632,0),$C633))","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C631,0)),0,IF(OFFSET($C$62,C631,0)>10,ROUND(C633*am_grunty,0),IF(C633<0,0,C633)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D631,,)","v":0},{"$f":"ROUND(IF($C632=LataProjekcji,$E633,IF($C632=LataProjekcji,$C634,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C632=LataProjekcji,$E632>0),AND($C632=LataProjekcji,$E632=0,$D633<=10)),$E633,IF($C632<LataProjekcji,IF((SUM($K634:K634)+$C634)<$C633,$C634,$C633-SUM($K634:K634)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C632=LataProjekcji,$E632>0),AND($C632=LataProjekcji,$E632=0,$D633<=10)),$E633,IF($C632<LataProjekcji,IF((SUM($K634:L634)+$C634)<$C633,$C634,$C633-SUM($K634:L634)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C632=LataProjekcji,$E632>0),AND($C632=LataProjekcji,$E632=0,$D633<=10)),$E633,IF($C632<LataProjekcji,IF((SUM($K634:M634)+$C634)<$C633,$C634,$C633-SUM($K634:M634)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C632=LataProjekcji,$E632>0),AND($C632=LataProjekcji,$E632=0,$D633<=10)),$E633,IF($C632<LataProjekcji,IF((SUM($K634:N634)+$C634)<$C633,$C634,$C633-SUM($K634:N634)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C632=LataProjekcji,$E632>0),AND($C632=LataProjekcji,$E632=0,$D633<=10)),$E633,IF($C632<LataProjekcji,IF((SUM($K634:O634)+$C634)<$C633,$C634,$C633-SUM($K634:O634)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C632=LataProjekcji,$E632>0),AND($C632=LataProjekcji,$E632=0,$D633<=10)),$E633,IF($C632<LataProjekcji,IF((SUM($K634:P634)+$C634)<$C633,$C634,$C633-SUM($K634:P634)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C632=LataProjekcji,$E632>0),AND($C632=LataProjekcji,$E632=0,$D633<=10)),$E633,IF($C632<LataProjekcji,IF((SUM($K634:Q634)+$C634)<$C633,$C634,$C633-SUM($K634:Q634)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C632=LataProjekcji,$E632>0),AND($C632=LataProjekcji,$E632=0,$D633<=10)),$E633,IF($C632<LataProjekcji,IF((SUM($K634:R634)+$C634)<$C633,$C634,$C633-SUM($K634:R634)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C632=LataProjekcji,$E632>0),AND($C632=LataProjekcji,$E632=0,$D633<=10)),$E633,IF($C632<LataProjekcji,IF((SUM($K634:S634)+$C634)<$C633,$C634,$C633-SUM($K634:S634)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C632=LataProjekcji,$E632>0),AND($C632=LataProjekcji,$E632=0,$D633<=10)),$E633,IF($C632<LataProjekcji,IF((SUM($K634:T634)+$C634)<$C633,$C634,$C633-SUM($K634:T634)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C632=LataProjekcji,$E632>0),AND($C632=LataProjekcji,$E632=0,$D633<=10)),$E633,IF($C632<LataProjekcji,IF((SUM($K634:U634)+$C634)<$C633,$C634,$C633-SUM($K634:U634)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C632=LataProjekcji,$E632>0),AND($C632=LataProjekcji,$E632=0,$D633<=10)),$E633,IF($C632<LataProjekcji,IF((SUM($K634:V634)+$C634)<$C633,$C634,$C633-SUM($K634:V634)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C632=LataProjekcji,$E632>0),AND($C632=LataProjekcji,$E632=0,$D633<=10)),$E633,IF($C632<LataProjekcji,IF((SUM($K634:W634)+$C634)<$C633,$C634,$C633-SUM($K634:W634)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C632=LataProjekcji,$E632>0),AND($C632=LataProjekcji,$E632=0,$D633<=10)),$E633,IF($C632<LataProjekcji,IF((SUM($K634:X634)+$C634)<$C633,$C634,$C633-SUM($K634:X634)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C632=LataProjekcji,$E632>0),AND($C632=LataProjekcji,$E632=0,$D633<=10)),$E633,IF($C632<LataProjekcji,IF((SUM($K634:Y634)+$C634)<$C633,$C634,$C633-SUM($K634:Y634)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C632=LataProjekcji,$E632>0),AND($C632=LataProjekcji,$E632=0,$D633<=10)),$E633,IF($C632<LataProjekcji,IF((SUM($K634:Z634)+$C634)<$C633,$C634,$C633-SUM($K634:Z634)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K634,0)","v":0},{"$f":"ROUND(K635+L634,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W635+X634,0)","v":0},{"$f":"ROUND(X635+Y634,0)","v":0},{"$f":"ROUND(Y635+Z634,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C632=LataProjekcji,ROUND($C633-K635,0),ROUND(IF(K634=0,0,$C633-K635),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C632=LataProjekcji,ROUND($C633-X635,0),ROUND(IF(X634=0,0,$C633-X635),0))","v":0},{"$f":"IF($C632=LataProjekcji,ROUND($C633-Y635,0),ROUND(IF(Y634=0,0,$C633-Y635),0))","v":0},{"$f":"IF($C632=LataProjekcji,ROUND($C633-Z635,0),ROUND(IF(Z634=0,0,$C633-Z635),0))","v":0},{"$f":"IF($C632=LataProjekcji,ROUND($C633-AA635,0),ROUND(IF(AA634=0,0,$C633-AA635),0))","v":0}]
[]
[null,"grunty",{"$f":"C631+1","v":57},{"$f":"D631+1","v":135}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C638,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C638,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C638,0)<0,0,OFFSET($F$62,C638,0))","v":0},{"$f":"OFFSET($C$62,C638,0)","v":""},{"$f":"IF(OR(am_grunty=0,ISBLANK(am_grunty)),$C640,IF(D640>10,ROUND(($C641/12)*$E639,0),$C640))","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C638,0)),0,IF(OFFSET($C$62,C638,0)>10,ROUND(C640*am_grunty,0),IF(C640<0,0,C640)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D638,,)","v":0},{"$f":"ROUND(IF($C639=LataProjekcji,$E640,IF($C639=LataProjekcji,$C641,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C639=LataProjekcji,$E639>0),AND($C639=LataProjekcji,$E639=0,$D640<=10)),$E640,IF($C639<LataProjekcji,IF((SUM($K641:K641)+$C641)<$C640,$C641,$C640-SUM($K641:K641)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C639=LataProjekcji,$E639>0),AND($C639=LataProjekcji,$E639=0,$D640<=10)),$E640,IF($C639<LataProjekcji,IF((SUM($K641:L641)+$C641)<$C640,$C641,$C640-SUM($K641:L641)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C639=LataProjekcji,$E639>0),AND($C639=LataProjekcji,$E639=0,$D640<=10)),$E640,IF($C639<LataProjekcji,IF((SUM($K641:M641)+$C641)<$C640,$C641,$C640-SUM($K641:M641)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C639=LataProjekcji,$E639>0),AND($C639=LataProjekcji,$E639=0,$D640<=10)),$E640,IF($C639<LataProjekcji,IF((SUM($K641:N641)+$C641)<$C640,$C641,$C640-SUM($K641:N641)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C639=LataProjekcji,$E639>0),AND($C639=LataProjekcji,$E639=0,$D640<=10)),$E640,IF($C639<LataProjekcji,IF((SUM($K641:O641)+$C641)<$C640,$C641,$C640-SUM($K641:O641)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C639=LataProjekcji,$E639>0),AND($C639=LataProjekcji,$E639=0,$D640<=10)),$E640,IF($C639<LataProjekcji,IF((SUM($K641:P641)+$C641)<$C640,$C641,$C640-SUM($K641:P641)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C639=LataProjekcji,$E639>0),AND($C639=LataProjekcji,$E639=0,$D640<=10)),$E640,IF($C639<LataProjekcji,IF((SUM($K641:Q641)+$C641)<$C640,$C641,$C640-SUM($K641:Q641)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C639=LataProjekcji,$E639>0),AND($C639=LataProjekcji,$E639=0,$D640<=10)),$E640,IF($C639<LataProjekcji,IF((SUM($K641:R641)+$C641)<$C640,$C641,$C640-SUM($K641:R641)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C639=LataProjekcji,$E639>0),AND($C639=LataProjekcji,$E639=0,$D640<=10)),$E640,IF($C639<LataProjekcji,IF((SUM($K641:S641)+$C641)<$C640,$C641,$C640-SUM($K641:S641)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C639=LataProjekcji,$E639>0),AND($C639=LataProjekcji,$E639=0,$D640<=10)),$E640,IF($C639<LataProjekcji,IF((SUM($K641:T641)+$C641)<$C640,$C641,$C640-SUM($K641:T641)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C639=LataProjekcji,$E639>0),AND($C639=LataProjekcji,$E639=0,$D640<=10)),$E640,IF($C639<LataProjekcji,IF((SUM($K641:U641)+$C641)<$C640,$C641,$C640-SUM($K641:U641)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C639=LataProjekcji,$E639>0),AND($C639=LataProjekcji,$E639=0,$D640<=10)),$E640,IF($C639<LataProjekcji,IF((SUM($K641:V641)+$C641)<$C640,$C641,$C640-SUM($K641:V641)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C639=LataProjekcji,$E639>0),AND($C639=LataProjekcji,$E639=0,$D640<=10)),$E640,IF($C639<LataProjekcji,IF((SUM($K641:W641)+$C641)<$C640,$C641,$C640-SUM($K641:W641)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C639=LataProjekcji,$E639>0),AND($C639=LataProjekcji,$E639=0,$D640<=10)),$E640,IF($C639<LataProjekcji,IF((SUM($K641:X641)+$C641)<$C640,$C641,$C640-SUM($K641:X641)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C639=LataProjekcji,$E639>0),AND($C639=LataProjekcji,$E639=0,$D640<=10)),$E640,IF($C639<LataProjekcji,IF((SUM($K641:Y641)+$C641)<$C640,$C641,$C640-SUM($K641:Y641)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C639=LataProjekcji,$E639>0),AND($C639=LataProjekcji,$E639=0,$D640<=10)),$E640,IF($C639<LataProjekcji,IF((SUM($K641:Z641)+$C641)<$C640,$C641,$C640-SUM($K641:Z641)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K641,0)","v":0},{"$f":"ROUND(K642+L641,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W642+X641,0)","v":0},{"$f":"ROUND(X642+Y641,0)","v":0},{"$f":"ROUND(Y642+Z641,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C639=LataProjekcji,ROUND($C640-K642,0),ROUND(IF(K641=0,0,$C640-K642),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C639=LataProjekcji,ROUND($C640-X642,0),ROUND(IF(X641=0,0,$C640-X642),0))","v":0},{"$f":"IF($C639=LataProjekcji,ROUND($C640-Y642,0),ROUND(IF(Y641=0,0,$C640-Y642),0))","v":0},{"$f":"IF($C639=LataProjekcji,ROUND($C640-Z642,0),ROUND(IF(Z641=0,0,$C640-Z642),0))","v":0},{"$f":"IF($C639=LataProjekcji,ROUND($C640-AA642,0),ROUND(IF(AA641=0,0,$C640-AA642),0))","v":0}]
[]
[]
[]
[]
[null,"budynki i budowle ",66,158,"ile miesiący do końca roku",null,"niekwalifikowalne",null,"spr"]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C648,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C648,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0},null,{"$f":"C143-F649","v":0},null,{"$f":"C143-F649-G649","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C648,0)<0,0,OFFSET($F$62,C648,0))","v":0},{"$f":"OFFSET($C$62,C648,0)","v":""},{"$f":"IF(D650>10,ROUND(($C651/12)*$E649,0),$C650)","v":0},"<- am. Do końca roku"]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C648,0)),0,IF(OFFSET($C$62,C648,0)>10,ROUND(C650*am_budynki,0),IF(C650<0,0,C650)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D648,,)","v":0},{"$f":"ROUND(IF($C649=LataProjekcji,$E650,IF($C649=LataProjekcji,$C651,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C649=LataProjekcji,$E649>0),AND($C649=LataProjekcji,$E649=0,$D650<=10)),$E650,IF($C649<LataProjekcji,IF((SUM($K651:K651)+$C651)<$C650,$C651,$C650-SUM($K651:K651)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C649=LataProjekcji,$E649>0),AND($C649=LataProjekcji,$E649=0,$D650<=10)),$E650,IF($C649<LataProjekcji,IF((SUM($K651:L651)+$C651)<$C650,$C651,$C650-SUM($K651:L651)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C649=LataProjekcji,$E649>0),AND($C649=LataProjekcji,$E649=0,$D650<=10)),$E650,IF($C649<LataProjekcji,IF((SUM($K651:M651)+$C651)<$C650,$C651,$C650-SUM($K651:M651)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C649=LataProjekcji,$E649>0),AND($C649=LataProjekcji,$E649=0,$D650<=10)),$E650,IF($C649<LataProjekcji,IF((SUM($K651:N651)+$C651)<$C650,$C651,$C650-SUM($K651:N651)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C649=LataProjekcji,$E649>0),AND($C649=LataProjekcji,$E649=0,$D650<=10)),$E650,IF($C649<LataProjekcji,IF((SUM($K651:O651)+$C651)<$C650,$C651,$C650-SUM($K651:O651)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C649=LataProjekcji,$E649>0),AND($C649=LataProjekcji,$E649=0,$D650<=10)),$E650,IF($C649<LataProjekcji,IF((SUM($K651:P651)+$C651)<$C650,$C651,$C650-SUM($K651:P651)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C649=LataProjekcji,$E649>0),AND($C649=LataProjekcji,$E649=0,$D650<=10)),$E650,IF($C649<LataProjekcji,IF((SUM($K651:Q651)+$C651)<$C650,$C651,$C650-SUM($K651:Q651)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C649=LataProjekcji,$E649>0),AND($C649=LataProjekcji,$E649=0,$D650<=10)),$E650,IF($C649<LataProjekcji,IF((SUM($K651:R651)+$C651)<$C650,$C651,$C650-SUM($K651:R651)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C649=LataProjekcji,$E649>0),AND($C649=LataProjekcji,$E649=0,$D650<=10)),$E650,IF($C649<LataProjekcji,IF((SUM($K651:S651)+$C651)<$C650,$C651,$C650-SUM($K651:S651)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C649=LataProjekcji,$E649>0),AND($C649=LataProjekcji,$E649=0,$D650<=10)),$E650,IF($C649<LataProjekcji,IF((SUM($K651:T651)+$C651)<$C650,$C651,$C650-SUM($K651:T651)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C649=LataProjekcji,$E649>0),AND($C649=LataProjekcji,$E649=0,$D650<=10)),$E650,IF($C649<LataProjekcji,IF((SUM($K651:U651)+$C651)<$C650,$C651,$C650-SUM($K651:U651)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C649=LataProjekcji,$E649>0),AND($C649=LataProjekcji,$E649=0,$D650<=10)),$E650,IF($C649<LataProjekcji,IF((SUM($K651:V651)+$C651)<$C650,$C651,$C650-SUM($K651:V651)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C649=LataProjekcji,$E649>0),AND($C649=LataProjekcji,$E649=0,$D650<=10)),$E650,IF($C649<LataProjekcji,IF((SUM($K651:W651)+$C651)<$C650,$C651,$C650-SUM($K651:W651)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C649=LataProjekcji,$E649>0),AND($C649=LataProjekcji,$E649=0,$D650<=10)),$E650,IF($C649<LataProjekcji,IF((SUM($K651:X651)+$C651)<$C650,$C651,$C650-SUM($K651:X651)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C649=LataProjekcji,$E649>0),AND($C649=LataProjekcji,$E649=0,$D650<=10)),$E650,IF($C649<LataProjekcji,IF((SUM($K651:Y651)+$C651)<$C650,$C651,$C650-SUM($K651:Y651)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C649=LataProjekcji,$E649>0),AND($C649=LataProjekcji,$E649=0,$D650<=10)),$E650,IF($C649<LataProjekcji,IF((SUM($K651:Z651)+$C651)<$C650,$C651,$C650-SUM($K651:Z651)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K651,0)","v":0},{"$f":"ROUND(K652+L651,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W652+X651,0)","v":0},{"$f":"ROUND(X652+Y651,0)","v":0},{"$f":"ROUND(Y652+Z651,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C649=LataProjekcji,ROUND($C650-K652,0),ROUND(IF(K651=0,0,$C650-K652),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C649=LataProjekcji,ROUND($C650-X652,0),ROUND(IF(X651=0,0,$C650-X652),0))","v":0},{"$f":"IF($C649=LataProjekcji,ROUND($C650-Y652,0),ROUND(IF(Y651=0,0,$C650-Y652),0))","v":0},{"$f":"IF($C649=LataProjekcji,ROUND($C650-Z652,0),ROUND(IF(Z651=0,0,$C650-Z652),0))","v":0},{"$f":"IF($C649=LataProjekcji,ROUND($C650-AA652,0),ROUND(IF(AA651=0,0,$C650-AA652),0))","v":0}]
[]
[null,"budynki i budowle ",{"$f":"C648+1","v":67},{"$f":"D648+1","v":159}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C655,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C655,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C655,0)<0,0,OFFSET($F$62,C655,0))","v":0},{"$f":"OFFSET($C$62,C655,0)","v":""},{"$f":"IF(D657>10,ROUND(($C658/12)*$E656,0),$C657)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C655,0)),0,IF(OFFSET($C$62,C655,0)>10,ROUND(C657*am_budynki,0),IF(C657<0,0,C657)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D655,,)","v":0},{"$f":"ROUND(IF($C656=LataProjekcji,$E657,IF($C656=LataProjekcji,$C658,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C656=LataProjekcji,$E656>0),AND($C656=LataProjekcji,$E656=0,$D657<=10)),$E657,IF($C656<LataProjekcji,IF((SUM($K658:K658)+$C658)<$C657,$C658,$C657-SUM($K658:K658)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C656=LataProjekcji,$E656>0),AND($C656=LataProjekcji,$E656=0,$D657<=10)),$E657,IF($C656<LataProjekcji,IF((SUM($K658:L658)+$C658)<$C657,$C658,$C657-SUM($K658:L658)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C656=LataProjekcji,$E656>0),AND($C656=LataProjekcji,$E656=0,$D657<=10)),$E657,IF($C656<LataProjekcji,IF((SUM($K658:M658)+$C658)<$C657,$C658,$C657-SUM($K658:M658)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C656=LataProjekcji,$E656>0),AND($C656=LataProjekcji,$E656=0,$D657<=10)),$E657,IF($C656<LataProjekcji,IF((SUM($K658:N658)+$C658)<$C657,$C658,$C657-SUM($K658:N658)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C656=LataProjekcji,$E656>0),AND($C656=LataProjekcji,$E656=0,$D657<=10)),$E657,IF($C656<LataProjekcji,IF((SUM($K658:O658)+$C658)<$C657,$C658,$C657-SUM($K658:O658)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C656=LataProjekcji,$E656>0),AND($C656=LataProjekcji,$E656=0,$D657<=10)),$E657,IF($C656<LataProjekcji,IF((SUM($K658:P658)+$C658)<$C657,$C658,$C657-SUM($K658:P658)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C656=LataProjekcji,$E656>0),AND($C656=LataProjekcji,$E656=0,$D657<=10)),$E657,IF($C656<LataProjekcji,IF((SUM($K658:Q658)+$C658)<$C657,$C658,$C657-SUM($K658:Q658)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C656=LataProjekcji,$E656>0),AND($C656=LataProjekcji,$E656=0,$D657<=10)),$E657,IF($C656<LataProjekcji,IF((SUM($K658:R658)+$C658)<$C657,$C658,$C657-SUM($K658:R658)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C656=LataProjekcji,$E656>0),AND($C656=LataProjekcji,$E656=0,$D657<=10)),$E657,IF($C656<LataProjekcji,IF((SUM($K658:S658)+$C658)<$C657,$C658,$C657-SUM($K658:S658)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C656=LataProjekcji,$E656>0),AND($C656=LataProjekcji,$E656=0,$D657<=10)),$E657,IF($C656<LataProjekcji,IF((SUM($K658:T658)+$C658)<$C657,$C658,$C657-SUM($K658:T658)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C656=LataProjekcji,$E656>0),AND($C656=LataProjekcji,$E656=0,$D657<=10)),$E657,IF($C656<LataProjekcji,IF((SUM($K658:U658)+$C658)<$C657,$C658,$C657-SUM($K658:U658)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C656=LataProjekcji,$E656>0),AND($C656=LataProjekcji,$E656=0,$D657<=10)),$E657,IF($C656<LataProjekcji,IF((SUM($K658:V658)+$C658)<$C657,$C658,$C657-SUM($K658:V658)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C656=LataProjekcji,$E656>0),AND($C656=LataProjekcji,$E656=0,$D657<=10)),$E657,IF($C656<LataProjekcji,IF((SUM($K658:W658)+$C658)<$C657,$C658,$C657-SUM($K658:W658)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C656=LataProjekcji,$E656>0),AND($C656=LataProjekcji,$E656=0,$D657<=10)),$E657,IF($C656<LataProjekcji,IF((SUM($K658:X658)+$C658)<$C657,$C658,$C657-SUM($K658:X658)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C656=LataProjekcji,$E656>0),AND($C656=LataProjekcji,$E656=0,$D657<=10)),$E657,IF($C656<LataProjekcji,IF((SUM($K658:Y658)+$C658)<$C657,$C658,$C657-SUM($K658:Y658)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C656=LataProjekcji,$E656>0),AND($C656=LataProjekcji,$E656=0,$D657<=10)),$E657,IF($C656<LataProjekcji,IF((SUM($K658:Z658)+$C658)<$C657,$C658,$C657-SUM($K658:Z658)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K658,0)","v":0},{"$f":"ROUND(K659+L658,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W659+X658,0)","v":0},{"$f":"ROUND(X659+Y658,0)","v":0},{"$f":"ROUND(Y659+Z658,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C656=LataProjekcji,ROUND($C657-K659,0),ROUND(IF(K658=0,0,$C657-K659),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C656=LataProjekcji,ROUND($C657-X659,0),ROUND(IF(X658=0,0,$C657-X659),0))","v":0},{"$f":"IF($C656=LataProjekcji,ROUND($C657-Y659,0),ROUND(IF(Y658=0,0,$C657-Y659),0))","v":0},{"$f":"IF($C656=LataProjekcji,ROUND($C657-Z659,0),ROUND(IF(Z658=0,0,$C657-Z659),0))","v":0},{"$f":"IF($C656=LataProjekcji,ROUND($C657-AA659,0),ROUND(IF(AA658=0,0,$C657-AA659),0))","v":0}]
[]
[null,"budynki i budowle ",{"$f":"C655+1","v":68},{"$f":"D655+1","v":160}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C662,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C662,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C662,0)<0,0,OFFSET($F$62,C662,0))","v":0},{"$f":"OFFSET($C$62,C662,0)","v":""},{"$f":"IF(D664>10,ROUND(($C665/12)*$E663,0),$C664)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C662,0)),0,IF(OFFSET($C$62,C662,0)>10,ROUND(C664*am_budynki,0),IF(C664<0,0,C664)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D662,,)","v":0},{"$f":"ROUND(IF($C663=LataProjekcji,$E664,IF($C663=LataProjekcji,$C665,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C663=LataProjekcji,$E663>0),AND($C663=LataProjekcji,$E663=0,$D664<=10)),$E664,IF($C663<LataProjekcji,IF((SUM($K665:K665)+$C665)<$C664,$C665,$C664-SUM($K665:K665)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C663=LataProjekcji,$E663>0),AND($C663=LataProjekcji,$E663=0,$D664<=10)),$E664,IF($C663<LataProjekcji,IF((SUM($K665:L665)+$C665)<$C664,$C665,$C664-SUM($K665:L665)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C663=LataProjekcji,$E663>0),AND($C663=LataProjekcji,$E663=0,$D664<=10)),$E664,IF($C663<LataProjekcji,IF((SUM($K665:M665)+$C665)<$C664,$C665,$C664-SUM($K665:M665)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C663=LataProjekcji,$E663>0),AND($C663=LataProjekcji,$E663=0,$D664<=10)),$E664,IF($C663<LataProjekcji,IF((SUM($K665:N665)+$C665)<$C664,$C665,$C664-SUM($K665:N665)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C663=LataProjekcji,$E663>0),AND($C663=LataProjekcji,$E663=0,$D664<=10)),$E664,IF($C663<LataProjekcji,IF((SUM($K665:O665)+$C665)<$C664,$C665,$C664-SUM($K665:O665)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C663=LataProjekcji,$E663>0),AND($C663=LataProjekcji,$E663=0,$D664<=10)),$E664,IF($C663<LataProjekcji,IF((SUM($K665:P665)+$C665)<$C664,$C665,$C664-SUM($K665:P665)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C663=LataProjekcji,$E663>0),AND($C663=LataProjekcji,$E663=0,$D664<=10)),$E664,IF($C663<LataProjekcji,IF((SUM($K665:Q665)+$C665)<$C664,$C665,$C664-SUM($K665:Q665)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C663=LataProjekcji,$E663>0),AND($C663=LataProjekcji,$E663=0,$D664<=10)),$E664,IF($C663<LataProjekcji,IF((SUM($K665:R665)+$C665)<$C664,$C665,$C664-SUM($K665:R665)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C663=LataProjekcji,$E663>0),AND($C663=LataProjekcji,$E663=0,$D664<=10)),$E664,IF($C663<LataProjekcji,IF((SUM($K665:S665)+$C665)<$C664,$C665,$C664-SUM($K665:S665)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C663=LataProjekcji,$E663>0),AND($C663=LataProjekcji,$E663=0,$D664<=10)),$E664,IF($C663<LataProjekcji,IF((SUM($K665:T665)+$C665)<$C664,$C665,$C664-SUM($K665:T665)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C663=LataProjekcji,$E663>0),AND($C663=LataProjekcji,$E663=0,$D664<=10)),$E664,IF($C663<LataProjekcji,IF((SUM($K665:U665)+$C665)<$C664,$C665,$C664-SUM($K665:U665)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C663=LataProjekcji,$E663>0),AND($C663=LataProjekcji,$E663=0,$D664<=10)),$E664,IF($C663<LataProjekcji,IF((SUM($K665:V665)+$C665)<$C664,$C665,$C664-SUM($K665:V665)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C663=LataProjekcji,$E663>0),AND($C663=LataProjekcji,$E663=0,$D664<=10)),$E664,IF($C663<LataProjekcji,IF((SUM($K665:W665)+$C665)<$C664,$C665,$C664-SUM($K665:W665)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C663=LataProjekcji,$E663>0),AND($C663=LataProjekcji,$E663=0,$D664<=10)),$E664,IF($C663<LataProjekcji,IF((SUM($K665:X665)+$C665)<$C664,$C665,$C664-SUM($K665:X665)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C663=LataProjekcji,$E663>0),AND($C663=LataProjekcji,$E663=0,$D664<=10)),$E664,IF($C663<LataProjekcji,IF((SUM($K665:Y665)+$C665)<$C664,$C665,$C664-SUM($K665:Y665)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C663=LataProjekcji,$E663>0),AND($C663=LataProjekcji,$E663=0,$D664<=10)),$E664,IF($C663<LataProjekcji,IF((SUM($K665:Z665)+$C665)<$C664,$C665,$C664-SUM($K665:Z665)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K665,0)","v":0},{"$f":"ROUND(K666+L665,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W666+X665,0)","v":0},{"$f":"ROUND(X666+Y665,0)","v":0},{"$f":"ROUND(Y666+Z665,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C663=LataProjekcji,ROUND($C664-K666,0),ROUND(IF(K665=0,0,$C664-K666),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C663=LataProjekcji,ROUND($C664-X666,0),ROUND(IF(X665=0,0,$C664-X666),0))","v":0},{"$f":"IF($C663=LataProjekcji,ROUND($C664-Y666,0),ROUND(IF(Y665=0,0,$C664-Y666),0))","v":0},{"$f":"IF($C663=LataProjekcji,ROUND($C664-Z666,0),ROUND(IF(Z665=0,0,$C664-Z666),0))","v":0},{"$f":"IF($C663=LataProjekcji,ROUND($C664-AA666,0),ROUND(IF(AA665=0,0,$C664-AA666),0))","v":0}]
[]
[null,"budynki i budowle ",{"$f":"C662+1","v":69},{"$f":"D662+1","v":161}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C669,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C669,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C669,0)<0,0,OFFSET($F$62,C669,0))","v":0},{"$f":"OFFSET($C$62,C669,0)","v":""},{"$f":"IF(D671>10,ROUND(($C672/12)*$E670,0),$C671)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C669,0)),0,IF(OFFSET($C$62,C669,0)>10,ROUND(C671*am_budynki,0),IF(C671<0,0,C671)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D669,,)","v":0},{"$f":"ROUND(IF($C670=LataProjekcji,$E671,IF($C670=LataProjekcji,$C672,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C670=LataProjekcji,$E670>0),AND($C670=LataProjekcji,$E670=0,$D671<=10)),$E671,IF($C670<LataProjekcji,IF((SUM($K672:K672)+$C672)<$C671,$C672,$C671-SUM($K672:K672)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C670=LataProjekcji,$E670>0),AND($C670=LataProjekcji,$E670=0,$D671<=10)),$E671,IF($C670<LataProjekcji,IF((SUM($K672:L672)+$C672)<$C671,$C672,$C671-SUM($K672:L672)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C670=LataProjekcji,$E670>0),AND($C670=LataProjekcji,$E670=0,$D671<=10)),$E671,IF($C670<LataProjekcji,IF((SUM($K672:M672)+$C672)<$C671,$C672,$C671-SUM($K672:M672)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C670=LataProjekcji,$E670>0),AND($C670=LataProjekcji,$E670=0,$D671<=10)),$E671,IF($C670<LataProjekcji,IF((SUM($K672:N672)+$C672)<$C671,$C672,$C671-SUM($K672:N672)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C670=LataProjekcji,$E670>0),AND($C670=LataProjekcji,$E670=0,$D671<=10)),$E671,IF($C670<LataProjekcji,IF((SUM($K672:O672)+$C672)<$C671,$C672,$C671-SUM($K672:O672)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C670=LataProjekcji,$E670>0),AND($C670=LataProjekcji,$E670=0,$D671<=10)),$E671,IF($C670<LataProjekcji,IF((SUM($K672:P672)+$C672)<$C671,$C672,$C671-SUM($K672:P672)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C670=LataProjekcji,$E670>0),AND($C670=LataProjekcji,$E670=0,$D671<=10)),$E671,IF($C670<LataProjekcji,IF((SUM($K672:Q672)+$C672)<$C671,$C672,$C671-SUM($K672:Q672)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C670=LataProjekcji,$E670>0),AND($C670=LataProjekcji,$E670=0,$D671<=10)),$E671,IF($C670<LataProjekcji,IF((SUM($K672:R672)+$C672)<$C671,$C672,$C671-SUM($K672:R672)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C670=LataProjekcji,$E670>0),AND($C670=LataProjekcji,$E670=0,$D671<=10)),$E671,IF($C670<LataProjekcji,IF((SUM($K672:S672)+$C672)<$C671,$C672,$C671-SUM($K672:S672)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C670=LataProjekcji,$E670>0),AND($C670=LataProjekcji,$E670=0,$D671<=10)),$E671,IF($C670<LataProjekcji,IF((SUM($K672:T672)+$C672)<$C671,$C672,$C671-SUM($K672:T672)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C670=LataProjekcji,$E670>0),AND($C670=LataProjekcji,$E670=0,$D671<=10)),$E671,IF($C670<LataProjekcji,IF((SUM($K672:U672)+$C672)<$C671,$C672,$C671-SUM($K672:U672)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C670=LataProjekcji,$E670>0),AND($C670=LataProjekcji,$E670=0,$D671<=10)),$E671,IF($C670<LataProjekcji,IF((SUM($K672:V672)+$C672)<$C671,$C672,$C671-SUM($K672:V672)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C670=LataProjekcji,$E670>0),AND($C670=LataProjekcji,$E670=0,$D671<=10)),$E671,IF($C670<LataProjekcji,IF((SUM($K672:W672)+$C672)<$C671,$C672,$C671-SUM($K672:W672)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C670=LataProjekcji,$E670>0),AND($C670=LataProjekcji,$E670=0,$D671<=10)),$E671,IF($C670<LataProjekcji,IF((SUM($K672:X672)+$C672)<$C671,$C672,$C671-SUM($K672:X672)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C670=LataProjekcji,$E670>0),AND($C670=LataProjekcji,$E670=0,$D671<=10)),$E671,IF($C670<LataProjekcji,IF((SUM($K672:Y672)+$C672)<$C671,$C672,$C671-SUM($K672:Y672)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C670=LataProjekcji,$E670>0),AND($C670=LataProjekcji,$E670=0,$D671<=10)),$E671,IF($C670<LataProjekcji,IF((SUM($K672:Z672)+$C672)<$C671,$C672,$C671-SUM($K672:Z672)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K672,0)","v":0},{"$f":"ROUND(K673+L672,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W673+X672,0)","v":0},{"$f":"ROUND(X673+Y672,0)","v":0},{"$f":"ROUND(Y673+Z672,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C670=LataProjekcji,ROUND($C671-K673,0),ROUND(IF(K672=0,0,$C671-K673),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C670=LataProjekcji,ROUND($C671-X673,0),ROUND(IF(X672=0,0,$C671-X673),0))","v":0},{"$f":"IF($C670=LataProjekcji,ROUND($C671-Y673,0),ROUND(IF(Y672=0,0,$C671-Y673),0))","v":0},{"$f":"IF($C670=LataProjekcji,ROUND($C671-Z673,0),ROUND(IF(Z672=0,0,$C671-Z673),0))","v":0},{"$f":"IF($C670=LataProjekcji,ROUND($C671-AA673,0),ROUND(IF(AA672=0,0,$C671-AA673),0))","v":0}]
[]
[null,"budynki i budowle ",{"$f":"C669+1","v":70},{"$f":"D669+1","v":162}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C676,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C676,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C676,0)<0,0,OFFSET($F$62,C676,0))","v":0},{"$f":"OFFSET($C$62,C676,0)","v":""},{"$f":"IF(D678>10,ROUND(($C679/12)*$E677,0),$C678)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C676,0)),0,IF(OFFSET($C$62,C676,0)>10,ROUND(C678*am_budynki,0),IF(C678<0,0,C678)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D676,,)","v":0},{"$f":"ROUND(IF($C677=LataProjekcji,$E678,IF($C677=LataProjekcji,$C679,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C677=LataProjekcji,$E677>0),AND($C677=LataProjekcji,$E677=0,$D678<=10)),$E678,IF($C677<LataProjekcji,IF((SUM($K679:K679)+$C679)<$C678,$C679,$C678-SUM($K679:K679)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C677=LataProjekcji,$E677>0),AND($C677=LataProjekcji,$E677=0,$D678<=10)),$E678,IF($C677<LataProjekcji,IF((SUM($K679:L679)+$C679)<$C678,$C679,$C678-SUM($K679:L679)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C677=LataProjekcji,$E677>0),AND($C677=LataProjekcji,$E677=0,$D678<=10)),$E678,IF($C677<LataProjekcji,IF((SUM($K679:M679)+$C679)<$C678,$C679,$C678-SUM($K679:M679)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C677=LataProjekcji,$E677>0),AND($C677=LataProjekcji,$E677=0,$D678<=10)),$E678,IF($C677<LataProjekcji,IF((SUM($K679:N679)+$C679)<$C678,$C679,$C678-SUM($K679:N679)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C677=LataProjekcji,$E677>0),AND($C677=LataProjekcji,$E677=0,$D678<=10)),$E678,IF($C677<LataProjekcji,IF((SUM($K679:O679)+$C679)<$C678,$C679,$C678-SUM($K679:O679)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C677=LataProjekcji,$E677>0),AND($C677=LataProjekcji,$E677=0,$D678<=10)),$E678,IF($C677<LataProjekcji,IF((SUM($K679:P679)+$C679)<$C678,$C679,$C678-SUM($K679:P679)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C677=LataProjekcji,$E677>0),AND($C677=LataProjekcji,$E677=0,$D678<=10)),$E678,IF($C677<LataProjekcji,IF((SUM($K679:Q679)+$C679)<$C678,$C679,$C678-SUM($K679:Q679)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C677=LataProjekcji,$E677>0),AND($C677=LataProjekcji,$E677=0,$D678<=10)),$E678,IF($C677<LataProjekcji,IF((SUM($K679:R679)+$C679)<$C678,$C679,$C678-SUM($K679:R679)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C677=LataProjekcji,$E677>0),AND($C677=LataProjekcji,$E677=0,$D678<=10)),$E678,IF($C677<LataProjekcji,IF((SUM($K679:S679)+$C679)<$C678,$C679,$C678-SUM($K679:S679)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C677=LataProjekcji,$E677>0),AND($C677=LataProjekcji,$E677=0,$D678<=10)),$E678,IF($C677<LataProjekcji,IF((SUM($K679:T679)+$C679)<$C678,$C679,$C678-SUM($K679:T679)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C677=LataProjekcji,$E677>0),AND($C677=LataProjekcji,$E677=0,$D678<=10)),$E678,IF($C677<LataProjekcji,IF((SUM($K679:U679)+$C679)<$C678,$C679,$C678-SUM($K679:U679)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C677=LataProjekcji,$E677>0),AND($C677=LataProjekcji,$E677=0,$D678<=10)),$E678,IF($C677<LataProjekcji,IF((SUM($K679:V679)+$C679)<$C678,$C679,$C678-SUM($K679:V679)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C677=LataProjekcji,$E677>0),AND($C677=LataProjekcji,$E677=0,$D678<=10)),$E678,IF($C677<LataProjekcji,IF((SUM($K679:W679)+$C679)<$C678,$C679,$C678-SUM($K679:W679)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C677=LataProjekcji,$E677>0),AND($C677=LataProjekcji,$E677=0,$D678<=10)),$E678,IF($C677<LataProjekcji,IF((SUM($K679:X679)+$C679)<$C678,$C679,$C678-SUM($K679:X679)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C677=LataProjekcji,$E677>0),AND($C677=LataProjekcji,$E677=0,$D678<=10)),$E678,IF($C677<LataProjekcji,IF((SUM($K679:Y679)+$C679)<$C678,$C679,$C678-SUM($K679:Y679)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C677=LataProjekcji,$E677>0),AND($C677=LataProjekcji,$E677=0,$D678<=10)),$E678,IF($C677<LataProjekcji,IF((SUM($K679:Z679)+$C679)<$C678,$C679,$C678-SUM($K679:Z679)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K679,0)","v":0},{"$f":"ROUND(K680+L679,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W680+X679,0)","v":0},{"$f":"ROUND(X680+Y679,0)","v":0},{"$f":"ROUND(Y680+Z679,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C677=LataProjekcji,ROUND($C678-K680,0),ROUND(IF(K679=0,0,$C678-K680),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C677=LataProjekcji,ROUND($C678-X680,0),ROUND(IF(X679=0,0,$C678-X680),0))","v":0},{"$f":"IF($C677=LataProjekcji,ROUND($C678-Y680,0),ROUND(IF(Y679=0,0,$C678-Y680),0))","v":0},{"$f":"IF($C677=LataProjekcji,ROUND($C678-Z680,0),ROUND(IF(Z679=0,0,$C678-Z680),0))","v":0},{"$f":"IF($C677=LataProjekcji,ROUND($C678-AA680,0),ROUND(IF(AA679=0,0,$C678-AA680),0))","v":0}]
[]
[null,"budynki i budowle ",{"$f":"C676+1","v":71},{"$f":"D676+1","v":163}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C683,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C683,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C683,0)<0,0,OFFSET($F$62,C683,0))","v":0},{"$f":"OFFSET($C$62,C683,0)","v":""},{"$f":"IF(D685>10,ROUND(($C686/12)*$E684,0),$C685)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C683,0)),0,IF(OFFSET($C$62,C683,0)>10,ROUND(C685*am_budynki,0),IF(C685<0,0,C685)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D683,,)","v":0},{"$f":"ROUND(IF($C684=LataProjekcji,$E685,IF($C684=LataProjekcji,$C686,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C684=LataProjekcji,$E684>0),AND($C684=LataProjekcji,$E684=0,$D685<=10)),$E685,IF($C684<LataProjekcji,IF((SUM($K686:K686)+$C686)<$C685,$C686,$C685-SUM($K686:K686)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C684=LataProjekcji,$E684>0),AND($C684=LataProjekcji,$E684=0,$D685<=10)),$E685,IF($C684<LataProjekcji,IF((SUM($K686:L686)+$C686)<$C685,$C686,$C685-SUM($K686:L686)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C684=LataProjekcji,$E684>0),AND($C684=LataProjekcji,$E684=0,$D685<=10)),$E685,IF($C684<LataProjekcji,IF((SUM($K686:M686)+$C686)<$C685,$C686,$C685-SUM($K686:M686)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C684=LataProjekcji,$E684>0),AND($C684=LataProjekcji,$E684=0,$D685<=10)),$E685,IF($C684<LataProjekcji,IF((SUM($K686:N686)+$C686)<$C685,$C686,$C685-SUM($K686:N686)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C684=LataProjekcji,$E684>0),AND($C684=LataProjekcji,$E684=0,$D685<=10)),$E685,IF($C684<LataProjekcji,IF((SUM($K686:O686)+$C686)<$C685,$C686,$C685-SUM($K686:O686)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C684=LataProjekcji,$E684>0),AND($C684=LataProjekcji,$E684=0,$D685<=10)),$E685,IF($C684<LataProjekcji,IF((SUM($K686:P686)+$C686)<$C685,$C686,$C685-SUM($K686:P686)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C684=LataProjekcji,$E684>0),AND($C684=LataProjekcji,$E684=0,$D685<=10)),$E685,IF($C684<LataProjekcji,IF((SUM($K686:Q686)+$C686)<$C685,$C686,$C685-SUM($K686:Q686)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C684=LataProjekcji,$E684>0),AND($C684=LataProjekcji,$E684=0,$D685<=10)),$E685,IF($C684<LataProjekcji,IF((SUM($K686:R686)+$C686)<$C685,$C686,$C685-SUM($K686:R686)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C684=LataProjekcji,$E684>0),AND($C684=LataProjekcji,$E684=0,$D685<=10)),$E685,IF($C684<LataProjekcji,IF((SUM($K686:S686)+$C686)<$C685,$C686,$C685-SUM($K686:S686)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C684=LataProjekcji,$E684>0),AND($C684=LataProjekcji,$E684=0,$D685<=10)),$E685,IF($C684<LataProjekcji,IF((SUM($K686:T686)+$C686)<$C685,$C686,$C685-SUM($K686:T686)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C684=LataProjekcji,$E684>0),AND($C684=LataProjekcji,$E684=0,$D685<=10)),$E685,IF($C684<LataProjekcji,IF((SUM($K686:U686)+$C686)<$C685,$C686,$C685-SUM($K686:U686)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C684=LataProjekcji,$E684>0),AND($C684=LataProjekcji,$E684=0,$D685<=10)),$E685,IF($C684<LataProjekcji,IF((SUM($K686:V686)+$C686)<$C685,$C686,$C685-SUM($K686:V686)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C684=LataProjekcji,$E684>0),AND($C684=LataProjekcji,$E684=0,$D685<=10)),$E685,IF($C684<LataProjekcji,IF((SUM($K686:W686)+$C686)<$C685,$C686,$C685-SUM($K686:W686)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C684=LataProjekcji,$E684>0),AND($C684=LataProjekcji,$E684=0,$D685<=10)),$E685,IF($C684<LataProjekcji,IF((SUM($K686:X686)+$C686)<$C685,$C686,$C685-SUM($K686:X686)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C684=LataProjekcji,$E684>0),AND($C684=LataProjekcji,$E684=0,$D685<=10)),$E685,IF($C684<LataProjekcji,IF((SUM($K686:Y686)+$C686)<$C685,$C686,$C685-SUM($K686:Y686)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C684=LataProjekcji,$E684>0),AND($C684=LataProjekcji,$E684=0,$D685<=10)),$E685,IF($C684<LataProjekcji,IF((SUM($K686:Z686)+$C686)<$C685,$C686,$C685-SUM($K686:Z686)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K686,0)","v":0},{"$f":"ROUND(K687+L686,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W687+X686,0)","v":0},{"$f":"ROUND(X687+Y686,0)","v":0},{"$f":"ROUND(Y687+Z686,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C684=LataProjekcji,ROUND($C685-K687,0),ROUND(IF(K686=0,0,$C685-K687),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C684=LataProjekcji,ROUND($C685-X687,0),ROUND(IF(X686=0,0,$C685-X687),0))","v":0},{"$f":"IF($C684=LataProjekcji,ROUND($C685-Y687,0),ROUND(IF(Y686=0,0,$C685-Y687),0))","v":0},{"$f":"IF($C684=LataProjekcji,ROUND($C685-Z687,0),ROUND(IF(Z686=0,0,$C685-Z687),0))","v":0},{"$f":"IF($C684=LataProjekcji,ROUND($C685-AA687,0),ROUND(IF(AA686=0,0,$C685-AA687),0))","v":0}]
[]
[null,"budynki i budowle ",{"$f":"C683+1","v":72},{"$f":"D683+1","v":164}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C690,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C690,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C690,0)<0,0,OFFSET($F$62,C690,0))","v":0},{"$f":"OFFSET($C$62,C690,0)","v":""},{"$f":"IF(D692>10,ROUND(($C693/12)*$E691,0),$C692)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C690,0)),0,IF(OFFSET($C$62,C690,0)>10,ROUND(C692*am_budynki,0),IF(C692<0,0,C692)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D690,,)","v":0},{"$f":"ROUND(IF($C691=LataProjekcji,$E692,IF($C691=LataProjekcji,$C693,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C691=LataProjekcji,$E691>0),AND($C691=LataProjekcji,$E691=0,$D692<=10)),$E692,IF($C691<LataProjekcji,IF((SUM($K693:K693)+$C693)<$C692,$C693,$C692-SUM($K693:K693)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C691=LataProjekcji,$E691>0),AND($C691=LataProjekcji,$E691=0,$D692<=10)),$E692,IF($C691<LataProjekcji,IF((SUM($K693:L693)+$C693)<$C692,$C693,$C692-SUM($K693:L693)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C691=LataProjekcji,$E691>0),AND($C691=LataProjekcji,$E691=0,$D692<=10)),$E692,IF($C691<LataProjekcji,IF((SUM($K693:M693)+$C693)<$C692,$C693,$C692-SUM($K693:M693)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C691=LataProjekcji,$E691>0),AND($C691=LataProjekcji,$E691=0,$D692<=10)),$E692,IF($C691<LataProjekcji,IF((SUM($K693:N693)+$C693)<$C692,$C693,$C692-SUM($K693:N693)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C691=LataProjekcji,$E691>0),AND($C691=LataProjekcji,$E691=0,$D692<=10)),$E692,IF($C691<LataProjekcji,IF((SUM($K693:O693)+$C693)<$C692,$C693,$C692-SUM($K693:O693)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C691=LataProjekcji,$E691>0),AND($C691=LataProjekcji,$E691=0,$D692<=10)),$E692,IF($C691<LataProjekcji,IF((SUM($K693:P693)+$C693)<$C692,$C693,$C692-SUM($K693:P693)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C691=LataProjekcji,$E691>0),AND($C691=LataProjekcji,$E691=0,$D692<=10)),$E692,IF($C691<LataProjekcji,IF((SUM($K693:Q693)+$C693)<$C692,$C693,$C692-SUM($K693:Q693)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C691=LataProjekcji,$E691>0),AND($C691=LataProjekcji,$E691=0,$D692<=10)),$E692,IF($C691<LataProjekcji,IF((SUM($K693:R693)+$C693)<$C692,$C693,$C692-SUM($K693:R693)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C691=LataProjekcji,$E691>0),AND($C691=LataProjekcji,$E691=0,$D692<=10)),$E692,IF($C691<LataProjekcji,IF((SUM($K693:S693)+$C693)<$C692,$C693,$C692-SUM($K693:S693)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C691=LataProjekcji,$E691>0),AND($C691=LataProjekcji,$E691=0,$D692<=10)),$E692,IF($C691<LataProjekcji,IF((SUM($K693:T693)+$C693)<$C692,$C693,$C692-SUM($K693:T693)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C691=LataProjekcji,$E691>0),AND($C691=LataProjekcji,$E691=0,$D692<=10)),$E692,IF($C691<LataProjekcji,IF((SUM($K693:U693)+$C693)<$C692,$C693,$C692-SUM($K693:U693)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C691=LataProjekcji,$E691>0),AND($C691=LataProjekcji,$E691=0,$D692<=10)),$E692,IF($C691<LataProjekcji,IF((SUM($K693:V693)+$C693)<$C692,$C693,$C692-SUM($K693:V693)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C691=LataProjekcji,$E691>0),AND($C691=LataProjekcji,$E691=0,$D692<=10)),$E692,IF($C691<LataProjekcji,IF((SUM($K693:W693)+$C693)<$C692,$C693,$C692-SUM($K693:W693)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C691=LataProjekcji,$E691>0),AND($C691=LataProjekcji,$E691=0,$D692<=10)),$E692,IF($C691<LataProjekcji,IF((SUM($K693:X693)+$C693)<$C692,$C693,$C692-SUM($K693:X693)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C691=LataProjekcji,$E691>0),AND($C691=LataProjekcji,$E691=0,$D692<=10)),$E692,IF($C691<LataProjekcji,IF((SUM($K693:Y693)+$C693)<$C692,$C693,$C692-SUM($K693:Y693)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C691=LataProjekcji,$E691>0),AND($C691=LataProjekcji,$E691=0,$D692<=10)),$E692,IF($C691<LataProjekcji,IF((SUM($K693:Z693)+$C693)<$C692,$C693,$C692-SUM($K693:Z693)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K693,0)","v":0},{"$f":"ROUND(K694+L693,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W694+X693,0)","v":0},{"$f":"ROUND(X694+Y693,0)","v":0},{"$f":"ROUND(Y694+Z693,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C691=LataProjekcji,ROUND($C692-K694,0),ROUND(IF(K693=0,0,$C692-K694),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C691=LataProjekcji,ROUND($C692-X694,0),ROUND(IF(X693=0,0,$C692-X694),0))","v":0},{"$f":"IF($C691=LataProjekcji,ROUND($C692-Y694,0),ROUND(IF(Y693=0,0,$C692-Y694),0))","v":0},{"$f":"IF($C691=LataProjekcji,ROUND($C692-Z694,0),ROUND(IF(Z693=0,0,$C692-Z694),0))","v":0},{"$f":"IF($C691=LataProjekcji,ROUND($C692-AA694,0),ROUND(IF(AA693=0,0,$C692-AA694),0))","v":0}]
[]
[null,"budynki i budowle ",{"$f":"C690+1","v":73},{"$f":"D690+1","v":165}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C697,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C697,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C697,0)<0,0,OFFSET($F$62,C697,0))","v":0},{"$f":"OFFSET($C$62,C697,0)","v":""},{"$f":"IF(D699>10,ROUND(($C700/12)*$E698,0),$C699)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C697,0)),0,IF(OFFSET($C$62,C697,0)>10,ROUND(C699*am_budynki,0),IF(C699<0,0,C699)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D697,,)","v":0},{"$f":"ROUND(IF($C698=LataProjekcji,$E699,IF($C698=LataProjekcji,$C700,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C698=LataProjekcji,$E698>0),AND($C698=LataProjekcji,$E698=0,$D699<=10)),$E699,IF($C698<LataProjekcji,IF((SUM($K700:K700)+$C700)<$C699,$C700,$C699-SUM($K700:K700)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C698=LataProjekcji,$E698>0),AND($C698=LataProjekcji,$E698=0,$D699<=10)),$E699,IF($C698<LataProjekcji,IF((SUM($K700:L700)+$C700)<$C699,$C700,$C699-SUM($K700:L700)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C698=LataProjekcji,$E698>0),AND($C698=LataProjekcji,$E698=0,$D699<=10)),$E699,IF($C698<LataProjekcji,IF((SUM($K700:M700)+$C700)<$C699,$C700,$C699-SUM($K700:M700)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C698=LataProjekcji,$E698>0),AND($C698=LataProjekcji,$E698=0,$D699<=10)),$E699,IF($C698<LataProjekcji,IF((SUM($K700:N700)+$C700)<$C699,$C700,$C699-SUM($K700:N700)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C698=LataProjekcji,$E698>0),AND($C698=LataProjekcji,$E698=0,$D699<=10)),$E699,IF($C698<LataProjekcji,IF((SUM($K700:O700)+$C700)<$C699,$C700,$C699-SUM($K700:O700)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C698=LataProjekcji,$E698>0),AND($C698=LataProjekcji,$E698=0,$D699<=10)),$E699,IF($C698<LataProjekcji,IF((SUM($K700:P700)+$C700)<$C699,$C700,$C699-SUM($K700:P700)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C698=LataProjekcji,$E698>0),AND($C698=LataProjekcji,$E698=0,$D699<=10)),$E699,IF($C698<LataProjekcji,IF((SUM($K700:Q700)+$C700)<$C699,$C700,$C699-SUM($K700:Q700)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C698=LataProjekcji,$E698>0),AND($C698=LataProjekcji,$E698=0,$D699<=10)),$E699,IF($C698<LataProjekcji,IF((SUM($K700:R700)+$C700)<$C699,$C700,$C699-SUM($K700:R700)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C698=LataProjekcji,$E698>0),AND($C698=LataProjekcji,$E698=0,$D699<=10)),$E699,IF($C698<LataProjekcji,IF((SUM($K700:S700)+$C700)<$C699,$C700,$C699-SUM($K700:S700)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C698=LataProjekcji,$E698>0),AND($C698=LataProjekcji,$E698=0,$D699<=10)),$E699,IF($C698<LataProjekcji,IF((SUM($K700:T700)+$C700)<$C699,$C700,$C699-SUM($K700:T700)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C698=LataProjekcji,$E698>0),AND($C698=LataProjekcji,$E698=0,$D699<=10)),$E699,IF($C698<LataProjekcji,IF((SUM($K700:U700)+$C700)<$C699,$C700,$C699-SUM($K700:U700)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C698=LataProjekcji,$E698>0),AND($C698=LataProjekcji,$E698=0,$D699<=10)),$E699,IF($C698<LataProjekcji,IF((SUM($K700:V700)+$C700)<$C699,$C700,$C699-SUM($K700:V700)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C698=LataProjekcji,$E698>0),AND($C698=LataProjekcji,$E698=0,$D699<=10)),$E699,IF($C698<LataProjekcji,IF((SUM($K700:W700)+$C700)<$C699,$C700,$C699-SUM($K700:W700)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C698=LataProjekcji,$E698>0),AND($C698=LataProjekcji,$E698=0,$D699<=10)),$E699,IF($C698<LataProjekcji,IF((SUM($K700:X700)+$C700)<$C699,$C700,$C699-SUM($K700:X700)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C698=LataProjekcji,$E698>0),AND($C698=LataProjekcji,$E698=0,$D699<=10)),$E699,IF($C698<LataProjekcji,IF((SUM($K700:Y700)+$C700)<$C699,$C700,$C699-SUM($K700:Y700)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C698=LataProjekcji,$E698>0),AND($C698=LataProjekcji,$E698=0,$D699<=10)),$E699,IF($C698<LataProjekcji,IF((SUM($K700:Z700)+$C700)<$C699,$C700,$C699-SUM($K700:Z700)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K700,0)","v":0},{"$f":"ROUND(K701+L700,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W701+X700,0)","v":0},{"$f":"ROUND(X701+Y700,0)","v":0},{"$f":"ROUND(Y701+Z700,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C698=LataProjekcji,ROUND($C699-K701,0),ROUND(IF(K700=0,0,$C699-K701),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C698=LataProjekcji,ROUND($C699-X701,0),ROUND(IF(X700=0,0,$C699-X701),0))","v":0},{"$f":"IF($C698=LataProjekcji,ROUND($C699-Y701,0),ROUND(IF(Y700=0,0,$C699-Y701),0))","v":0},{"$f":"IF($C698=LataProjekcji,ROUND($C699-Z701,0),ROUND(IF(Z700=0,0,$C699-Z701),0))","v":0},{"$f":"IF($C698=LataProjekcji,ROUND($C699-AA701,0),ROUND(IF(AA700=0,0,$C699-AA701),0))","v":0}]
[]
[null,"budynki i budowle ",{"$f":"C697+1","v":74},{"$f":"D697+1","v":166}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C704,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C704,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C704,0)<0,0,OFFSET($F$62,C704,0))","v":0},{"$f":"OFFSET($C$62,C704,0)","v":""},{"$f":"IF(D706>10,ROUND(($C707/12)*$E705,0),$C706)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C704,0)),0,IF(OFFSET($C$62,C704,0)>10,ROUND(C706*am_budynki,0),IF(C706<0,0,C706)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D704,,)","v":0},{"$f":"ROUND(IF($C705=LataProjekcji,$E706,IF($C705=LataProjekcji,$C707,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C705=LataProjekcji,$E705>0),AND($C705=LataProjekcji,$E705=0,$D706<=10)),$E706,IF($C705<LataProjekcji,IF((SUM($K707:K707)+$C707)<$C706,$C707,$C706-SUM($K707:K707)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C705=LataProjekcji,$E705>0),AND($C705=LataProjekcji,$E705=0,$D706<=10)),$E706,IF($C705<LataProjekcji,IF((SUM($K707:L707)+$C707)<$C706,$C707,$C706-SUM($K707:L707)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C705=LataProjekcji,$E705>0),AND($C705=LataProjekcji,$E705=0,$D706<=10)),$E706,IF($C705<LataProjekcji,IF((SUM($K707:M707)+$C707)<$C706,$C707,$C706-SUM($K707:M707)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C705=LataProjekcji,$E705>0),AND($C705=LataProjekcji,$E705=0,$D706<=10)),$E706,IF($C705<LataProjekcji,IF((SUM($K707:N707)+$C707)<$C706,$C707,$C706-SUM($K707:N707)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C705=LataProjekcji,$E705>0),AND($C705=LataProjekcji,$E705=0,$D706<=10)),$E706,IF($C705<LataProjekcji,IF((SUM($K707:O707)+$C707)<$C706,$C707,$C706-SUM($K707:O707)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C705=LataProjekcji,$E705>0),AND($C705=LataProjekcji,$E705=0,$D706<=10)),$E706,IF($C705<LataProjekcji,IF((SUM($K707:P707)+$C707)<$C706,$C707,$C706-SUM($K707:P707)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C705=LataProjekcji,$E705>0),AND($C705=LataProjekcji,$E705=0,$D706<=10)),$E706,IF($C705<LataProjekcji,IF((SUM($K707:Q707)+$C707)<$C706,$C707,$C706-SUM($K707:Q707)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C705=LataProjekcji,$E705>0),AND($C705=LataProjekcji,$E705=0,$D706<=10)),$E706,IF($C705<LataProjekcji,IF((SUM($K707:R707)+$C707)<$C706,$C707,$C706-SUM($K707:R707)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C705=LataProjekcji,$E705>0),AND($C705=LataProjekcji,$E705=0,$D706<=10)),$E706,IF($C705<LataProjekcji,IF((SUM($K707:S707)+$C707)<$C706,$C707,$C706-SUM($K707:S707)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C705=LataProjekcji,$E705>0),AND($C705=LataProjekcji,$E705=0,$D706<=10)),$E706,IF($C705<LataProjekcji,IF((SUM($K707:T707)+$C707)<$C706,$C707,$C706-SUM($K707:T707)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C705=LataProjekcji,$E705>0),AND($C705=LataProjekcji,$E705=0,$D706<=10)),$E706,IF($C705<LataProjekcji,IF((SUM($K707:U707)+$C707)<$C706,$C707,$C706-SUM($K707:U707)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C705=LataProjekcji,$E705>0),AND($C705=LataProjekcji,$E705=0,$D706<=10)),$E706,IF($C705<LataProjekcji,IF((SUM($K707:V707)+$C707)<$C706,$C707,$C706-SUM($K707:V707)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C705=LataProjekcji,$E705>0),AND($C705=LataProjekcji,$E705=0,$D706<=10)),$E706,IF($C705<LataProjekcji,IF((SUM($K707:W707)+$C707)<$C706,$C707,$C706-SUM($K707:W707)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C705=LataProjekcji,$E705>0),AND($C705=LataProjekcji,$E705=0,$D706<=10)),$E706,IF($C705<LataProjekcji,IF((SUM($K707:X707)+$C707)<$C706,$C707,$C706-SUM($K707:X707)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C705=LataProjekcji,$E705>0),AND($C705=LataProjekcji,$E705=0,$D706<=10)),$E706,IF($C705<LataProjekcji,IF((SUM($K707:Y707)+$C707)<$C706,$C707,$C706-SUM($K707:Y707)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C705=LataProjekcji,$E705>0),AND($C705=LataProjekcji,$E705=0,$D706<=10)),$E706,IF($C705<LataProjekcji,IF((SUM($K707:Z707)+$C707)<$C706,$C707,$C706-SUM($K707:Z707)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K707,0)","v":0},{"$f":"ROUND(K708+L707,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W708+X707,0)","v":0},{"$f":"ROUND(X708+Y707,0)","v":0},{"$f":"ROUND(Y708+Z707,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C705=LataProjekcji,ROUND($C706-K708,0),ROUND(IF(K707=0,0,$C706-K708),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C705=LataProjekcji,ROUND($C706-X708,0),ROUND(IF(X707=0,0,$C706-X708),0))","v":0},{"$f":"IF($C705=LataProjekcji,ROUND($C706-Y708,0),ROUND(IF(Y707=0,0,$C706-Y708),0))","v":0},{"$f":"IF($C705=LataProjekcji,ROUND($C706-Z708,0),ROUND(IF(Z707=0,0,$C706-Z708),0))","v":0},{"$f":"IF($C705=LataProjekcji,ROUND($C706-AA708,0),ROUND(IF(AA707=0,0,$C706-AA708),0))","v":0}]
[]
[null,"budynki i budowle ",{"$f":"C704+1","v":75},{"$f":"D704+1","v":167}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C711,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C711,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C711,0)<0,0,OFFSET($F$62,C711,0))","v":0},{"$f":"OFFSET($C$62,C711,0)","v":""},{"$f":"IF(D713>10,ROUND(($C714/12)*$E712,0),$C713)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C711,0)),0,IF(OFFSET($C$62,C711,0)>10,ROUND(C713*am_budynki,0),IF(C713<0,0,C713)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D711,,)","v":0},{"$f":"ROUND(IF($C712=LataProjekcji,$E713,IF($C712=LataProjekcji,$C714,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C712=LataProjekcji,$E712>0),AND($C712=LataProjekcji,$E712=0,$D713<=10)),$E713,IF($C712<LataProjekcji,IF((SUM($K714:K714)+$C714)<$C713,$C714,$C713-SUM($K714:K714)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C712=LataProjekcji,$E712>0),AND($C712=LataProjekcji,$E712=0,$D713<=10)),$E713,IF($C712<LataProjekcji,IF((SUM($K714:L714)+$C714)<$C713,$C714,$C713-SUM($K714:L714)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C712=LataProjekcji,$E712>0),AND($C712=LataProjekcji,$E712=0,$D713<=10)),$E713,IF($C712<LataProjekcji,IF((SUM($K714:M714)+$C714)<$C713,$C714,$C713-SUM($K714:M714)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C712=LataProjekcji,$E712>0),AND($C712=LataProjekcji,$E712=0,$D713<=10)),$E713,IF($C712<LataProjekcji,IF((SUM($K714:N714)+$C714)<$C713,$C714,$C713-SUM($K714:N714)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C712=LataProjekcji,$E712>0),AND($C712=LataProjekcji,$E712=0,$D713<=10)),$E713,IF($C712<LataProjekcji,IF((SUM($K714:O714)+$C714)<$C713,$C714,$C713-SUM($K714:O714)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C712=LataProjekcji,$E712>0),AND($C712=LataProjekcji,$E712=0,$D713<=10)),$E713,IF($C712<LataProjekcji,IF((SUM($K714:P714)+$C714)<$C713,$C714,$C713-SUM($K714:P714)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C712=LataProjekcji,$E712>0),AND($C712=LataProjekcji,$E712=0,$D713<=10)),$E713,IF($C712<LataProjekcji,IF((SUM($K714:Q714)+$C714)<$C713,$C714,$C713-SUM($K714:Q714)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C712=LataProjekcji,$E712>0),AND($C712=LataProjekcji,$E712=0,$D713<=10)),$E713,IF($C712<LataProjekcji,IF((SUM($K714:R714)+$C714)<$C713,$C714,$C713-SUM($K714:R714)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C712=LataProjekcji,$E712>0),AND($C712=LataProjekcji,$E712=0,$D713<=10)),$E713,IF($C712<LataProjekcji,IF((SUM($K714:S714)+$C714)<$C713,$C714,$C713-SUM($K714:S714)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C712=LataProjekcji,$E712>0),AND($C712=LataProjekcji,$E712=0,$D713<=10)),$E713,IF($C712<LataProjekcji,IF((SUM($K714:T714)+$C714)<$C713,$C714,$C713-SUM($K714:T714)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C712=LataProjekcji,$E712>0),AND($C712=LataProjekcji,$E712=0,$D713<=10)),$E713,IF($C712<LataProjekcji,IF((SUM($K714:U714)+$C714)<$C713,$C714,$C713-SUM($K714:U714)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C712=LataProjekcji,$E712>0),AND($C712=LataProjekcji,$E712=0,$D713<=10)),$E713,IF($C712<LataProjekcji,IF((SUM($K714:V714)+$C714)<$C713,$C714,$C713-SUM($K714:V714)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C712=LataProjekcji,$E712>0),AND($C712=LataProjekcji,$E712=0,$D713<=10)),$E713,IF($C712<LataProjekcji,IF((SUM($K714:W714)+$C714)<$C713,$C714,$C713-SUM($K714:W714)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C712=LataProjekcji,$E712>0),AND($C712=LataProjekcji,$E712=0,$D713<=10)),$E713,IF($C712<LataProjekcji,IF((SUM($K714:X714)+$C714)<$C713,$C714,$C713-SUM($K714:X714)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C712=LataProjekcji,$E712>0),AND($C712=LataProjekcji,$E712=0,$D713<=10)),$E713,IF($C712<LataProjekcji,IF((SUM($K714:Y714)+$C714)<$C713,$C714,$C713-SUM($K714:Y714)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C712=LataProjekcji,$E712>0),AND($C712=LataProjekcji,$E712=0,$D713<=10)),$E713,IF($C712<LataProjekcji,IF((SUM($K714:Z714)+$C714)<$C713,$C714,$C713-SUM($K714:Z714)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K714,0)","v":0},{"$f":"ROUND(K715+L714,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W715+X714,0)","v":0},{"$f":"ROUND(X715+Y714,0)","v":0},{"$f":"ROUND(Y715+Z714,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C712=LataProjekcji,ROUND($C713-K715,0),ROUND(IF(K714=0,0,$C713-K715),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C712=LataProjekcji,ROUND($C713-X715,0),ROUND(IF(X714=0,0,$C713-X715),0))","v":0},{"$f":"IF($C712=LataProjekcji,ROUND($C713-Y715,0),ROUND(IF(Y714=0,0,$C713-Y715),0))","v":0},{"$f":"IF($C712=LataProjekcji,ROUND($C713-Z715,0),ROUND(IF(Z714=0,0,$C713-Z715),0))","v":0},{"$f":"IF($C712=LataProjekcji,ROUND($C713-AA715,0),ROUND(IF(AA714=0,0,$C713-AA715),0))","v":0}]
[]
[null,{"$f":"B138","v":""},{"$f":"C711+1","v":76},{"$f":"D711+1","v":168}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C718,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C718,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C718,0)<0,0,OFFSET($F$62,C718,0))","v":0},{"$f":"OFFSET($C$62,C718,0)","v":0},{"$f":"IF(D720>10,ROUND(($C721/12)*$E719,0),$C720)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C718,0)),0,IF(OFFSET($C$62,C718,0)>10,ROUND(C720*am_budynki,0),IF(C720<0,0,C720)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D718,,)","v":""},{"$f":"ROUND(IF($C719=LataProjekcji,$E720,IF($C719=LataProjekcji,$C721,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C719=LataProjekcji,$E719>0),AND($C719=LataProjekcji,$E719=0,$D720<=10)),$E720,IF($C719<LataProjekcji,IF((SUM($K721:K721)+$C721)<$C720,$C721,$C720-SUM($K721:K721)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C719=LataProjekcji,$E719>0),AND($C719=LataProjekcji,$E719=0,$D720<=10)),$E720,IF($C719<LataProjekcji,IF((SUM($K721:L721)+$C721)<$C720,$C721,$C720-SUM($K721:L721)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C719=LataProjekcji,$E719>0),AND($C719=LataProjekcji,$E719=0,$D720<=10)),$E720,IF($C719<LataProjekcji,IF((SUM($K721:M721)+$C721)<$C720,$C721,$C720-SUM($K721:M721)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C719=LataProjekcji,$E719>0),AND($C719=LataProjekcji,$E719=0,$D720<=10)),$E720,IF($C719<LataProjekcji,IF((SUM($K721:N721)+$C721)<$C720,$C721,$C720-SUM($K721:N721)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C719=LataProjekcji,$E719>0),AND($C719=LataProjekcji,$E719=0,$D720<=10)),$E720,IF($C719<LataProjekcji,IF((SUM($K721:O721)+$C721)<$C720,$C721,$C720-SUM($K721:O721)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C719=LataProjekcji,$E719>0),AND($C719=LataProjekcji,$E719=0,$D720<=10)),$E720,IF($C719<LataProjekcji,IF((SUM($K721:P721)+$C721)<$C720,$C721,$C720-SUM($K721:P721)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C719=LataProjekcji,$E719>0),AND($C719=LataProjekcji,$E719=0,$D720<=10)),$E720,IF($C719<LataProjekcji,IF((SUM($K721:Q721)+$C721)<$C720,$C721,$C720-SUM($K721:Q721)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C719=LataProjekcji,$E719>0),AND($C719=LataProjekcji,$E719=0,$D720<=10)),$E720,IF($C719<LataProjekcji,IF((SUM($K721:R721)+$C721)<$C720,$C721,$C720-SUM($K721:R721)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C719=LataProjekcji,$E719>0),AND($C719=LataProjekcji,$E719=0,$D720<=10)),$E720,IF($C719<LataProjekcji,IF((SUM($K721:S721)+$C721)<$C720,$C721,$C720-SUM($K721:S721)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C719=LataProjekcji,$E719>0),AND($C719=LataProjekcji,$E719=0,$D720<=10)),$E720,IF($C719<LataProjekcji,IF((SUM($K721:T721)+$C721)<$C720,$C721,$C720-SUM($K721:T721)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C719=LataProjekcji,$E719>0),AND($C719=LataProjekcji,$E719=0,$D720<=10)),$E720,IF($C719<LataProjekcji,IF((SUM($K721:U721)+$C721)<$C720,$C721,$C720-SUM($K721:U721)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C719=LataProjekcji,$E719>0),AND($C719=LataProjekcji,$E719=0,$D720<=10)),$E720,IF($C719<LataProjekcji,IF((SUM($K721:V721)+$C721)<$C720,$C721,$C720-SUM($K721:V721)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C719=LataProjekcji,$E719>0),AND($C719=LataProjekcji,$E719=0,$D720<=10)),$E720,IF($C719<LataProjekcji,IF((SUM($K721:W721)+$C721)<$C720,$C721,$C720-SUM($K721:W721)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C719=LataProjekcji,$E719>0),AND($C719=LataProjekcji,$E719=0,$D720<=10)),$E720,IF($C719<LataProjekcji,IF((SUM($K721:X721)+$C721)<$C720,$C721,$C720-SUM($K721:X721)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C719=LataProjekcji,$E719>0),AND($C719=LataProjekcji,$E719=0,$D720<=10)),$E720,IF($C719<LataProjekcji,IF((SUM($K721:Y721)+$C721)<$C720,$C721,$C720-SUM($K721:Y721)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C719=LataProjekcji,$E719>0),AND($C719=LataProjekcji,$E719=0,$D720<=10)),$E720,IF($C719<LataProjekcji,IF((SUM($K721:Z721)+$C721)<$C720,$C721,$C720-SUM($K721:Z721)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K721,0)","v":0},{"$f":"ROUND(K722+L721,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W722+X721,0)","v":0},{"$f":"ROUND(X722+Y721,0)","v":0},{"$f":"ROUND(Y722+Z721,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C719=LataProjekcji,ROUND($C720-K722,0),ROUND(IF(K721=0,0,$C720-K722),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C719=LataProjekcji,ROUND($C720-X722,0),ROUND(IF(X721=0,0,$C720-X722),0))","v":0},{"$f":"IF($C719=LataProjekcji,ROUND($C720-Y722,0),ROUND(IF(Y721=0,0,$C720-Y722),0))","v":0},{"$f":"IF($C719=LataProjekcji,ROUND($C720-Z722,0),ROUND(IF(Z721=0,0,$C720-Z722),0))","v":0},{"$f":"IF($C719=LataProjekcji,ROUND($C720-AA722,0),ROUND(IF(AA721=0,0,$C720-AA722),0))","v":0}]
[]
[null,{"$f":"B139","v":""},{"$f":"C718+1","v":77},{"$f":"D718+1","v":169}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C725,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C725,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C725,0)<0,0,OFFSET($F$62,C725,0))","v":0},{"$f":"OFFSET($C$62,C725,0)","v":0},{"$f":"IF(D727>10,ROUND(($C728/12)*$E726,0),$C727)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C725,0)),0,IF(OFFSET($C$62,C725,0)>10,ROUND(C727*am_budynki,0),IF(C727<0,0,C727)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D725,,)","v":""},{"$f":"ROUND(IF($C726=LataProjekcji,$E727,IF($C726=LataProjekcji,$C728,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C726=LataProjekcji,$E726>0),AND($C726=LataProjekcji,$E726=0,$D727<=10)),$E727,IF($C726<LataProjekcji,IF((SUM($K728:K728)+$C728)<$C727,$C728,$C727-SUM($K728:K728)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C726=LataProjekcji,$E726>0),AND($C726=LataProjekcji,$E726=0,$D727<=10)),$E727,IF($C726<LataProjekcji,IF((SUM($K728:L728)+$C728)<$C727,$C728,$C727-SUM($K728:L728)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C726=LataProjekcji,$E726>0),AND($C726=LataProjekcji,$E726=0,$D727<=10)),$E727,IF($C726<LataProjekcji,IF((SUM($K728:M728)+$C728)<$C727,$C728,$C727-SUM($K728:M728)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C726=LataProjekcji,$E726>0),AND($C726=LataProjekcji,$E726=0,$D727<=10)),$E727,IF($C726<LataProjekcji,IF((SUM($K728:N728)+$C728)<$C727,$C728,$C727-SUM($K728:N728)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C726=LataProjekcji,$E726>0),AND($C726=LataProjekcji,$E726=0,$D727<=10)),$E727,IF($C726<LataProjekcji,IF((SUM($K728:O728)+$C728)<$C727,$C728,$C727-SUM($K728:O728)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C726=LataProjekcji,$E726>0),AND($C726=LataProjekcji,$E726=0,$D727<=10)),$E727,IF($C726<LataProjekcji,IF((SUM($K728:P728)+$C728)<$C727,$C728,$C727-SUM($K728:P728)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C726=LataProjekcji,$E726>0),AND($C726=LataProjekcji,$E726=0,$D727<=10)),$E727,IF($C726<LataProjekcji,IF((SUM($K728:Q728)+$C728)<$C727,$C728,$C727-SUM($K728:Q728)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C726=LataProjekcji,$E726>0),AND($C726=LataProjekcji,$E726=0,$D727<=10)),$E727,IF($C726<LataProjekcji,IF((SUM($K728:R728)+$C728)<$C727,$C728,$C727-SUM($K728:R728)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C726=LataProjekcji,$E726>0),AND($C726=LataProjekcji,$E726=0,$D727<=10)),$E727,IF($C726<LataProjekcji,IF((SUM($K728:S728)+$C728)<$C727,$C728,$C727-SUM($K728:S728)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C726=LataProjekcji,$E726>0),AND($C726=LataProjekcji,$E726=0,$D727<=10)),$E727,IF($C726<LataProjekcji,IF((SUM($K728:T728)+$C728)<$C727,$C728,$C727-SUM($K728:T728)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C726=LataProjekcji,$E726>0),AND($C726=LataProjekcji,$E726=0,$D727<=10)),$E727,IF($C726<LataProjekcji,IF((SUM($K728:U728)+$C728)<$C727,$C728,$C727-SUM($K728:U728)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C726=LataProjekcji,$E726>0),AND($C726=LataProjekcji,$E726=0,$D727<=10)),$E727,IF($C726<LataProjekcji,IF((SUM($K728:V728)+$C728)<$C727,$C728,$C727-SUM($K728:V728)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C726=LataProjekcji,$E726>0),AND($C726=LataProjekcji,$E726=0,$D727<=10)),$E727,IF($C726<LataProjekcji,IF((SUM($K728:W728)+$C728)<$C727,$C728,$C727-SUM($K728:W728)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C726=LataProjekcji,$E726>0),AND($C726=LataProjekcji,$E726=0,$D727<=10)),$E727,IF($C726<LataProjekcji,IF((SUM($K728:X728)+$C728)<$C727,$C728,$C727-SUM($K728:X728)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C726=LataProjekcji,$E726>0),AND($C726=LataProjekcji,$E726=0,$D727<=10)),$E727,IF($C726<LataProjekcji,IF((SUM($K728:Y728)+$C728)<$C727,$C728,$C727-SUM($K728:Y728)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C726=LataProjekcji,$E726>0),AND($C726=LataProjekcji,$E726=0,$D727<=10)),$E727,IF($C726<LataProjekcji,IF((SUM($K728:Z728)+$C728)<$C727,$C728,$C727-SUM($K728:Z728)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K728,0)","v":0},{"$f":"ROUND(K729+L728,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W729+X728,0)","v":0},{"$f":"ROUND(X729+Y728,0)","v":0},{"$f":"ROUND(Y729+Z728,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C726=LataProjekcji,ROUND($C727-K729,0),ROUND(IF(K728=0,0,$C727-K729),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C726=LataProjekcji,ROUND($C727-X729,0),ROUND(IF(X728=0,0,$C727-X729),0))","v":0},{"$f":"IF($C726=LataProjekcji,ROUND($C727-Y729,0),ROUND(IF(Y728=0,0,$C727-Y729),0))","v":0},{"$f":"IF($C726=LataProjekcji,ROUND($C727-Z729,0),ROUND(IF(Z728=0,0,$C727-Z729),0))","v":0},{"$f":"IF($C726=LataProjekcji,ROUND($C727-AA729,0),ROUND(IF(AA728=0,0,$C727-AA729),0))","v":0}]
[]
[null,{"$f":"B140","v":""},{"$f":"C725+1","v":78},{"$f":"D725+1","v":170}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C732,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C732,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C732,0)<0,0,OFFSET($F$62,C732,0))","v":0},{"$f":"OFFSET($C$62,C732,0)","v":0},{"$f":"IF(D734>10,ROUND(($C735/12)*$E733,0),$C734)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C732,0)),0,IF(OFFSET($C$62,C732,0)>10,ROUND(C734*am_budynki,0),IF(C734<0,0,C734)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D732,,)","v":""},{"$f":"ROUND(IF($C733=LataProjekcji,$E734,IF($C733=LataProjekcji,$C735,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C733=LataProjekcji,$E733>0),AND($C733=LataProjekcji,$E733=0,$D734<=10)),$E734,IF($C733<LataProjekcji,IF((SUM($K735:K735)+$C735)<$C734,$C735,$C734-SUM($K735:K735)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C733=LataProjekcji,$E733>0),AND($C733=LataProjekcji,$E733=0,$D734<=10)),$E734,IF($C733<LataProjekcji,IF((SUM($K735:L735)+$C735)<$C734,$C735,$C734-SUM($K735:L735)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C733=LataProjekcji,$E733>0),AND($C733=LataProjekcji,$E733=0,$D734<=10)),$E734,IF($C733<LataProjekcji,IF((SUM($K735:M735)+$C735)<$C734,$C735,$C734-SUM($K735:M735)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C733=LataProjekcji,$E733>0),AND($C733=LataProjekcji,$E733=0,$D734<=10)),$E734,IF($C733<LataProjekcji,IF((SUM($K735:N735)+$C735)<$C734,$C735,$C734-SUM($K735:N735)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C733=LataProjekcji,$E733>0),AND($C733=LataProjekcji,$E733=0,$D734<=10)),$E734,IF($C733<LataProjekcji,IF((SUM($K735:O735)+$C735)<$C734,$C735,$C734-SUM($K735:O735)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C733=LataProjekcji,$E733>0),AND($C733=LataProjekcji,$E733=0,$D734<=10)),$E734,IF($C733<LataProjekcji,IF((SUM($K735:P735)+$C735)<$C734,$C735,$C734-SUM($K735:P735)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C733=LataProjekcji,$E733>0),AND($C733=LataProjekcji,$E733=0,$D734<=10)),$E734,IF($C733<LataProjekcji,IF((SUM($K735:Q735)+$C735)<$C734,$C735,$C734-SUM($K735:Q735)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C733=LataProjekcji,$E733>0),AND($C733=LataProjekcji,$E733=0,$D734<=10)),$E734,IF($C733<LataProjekcji,IF((SUM($K735:R735)+$C735)<$C734,$C735,$C734-SUM($K735:R735)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C733=LataProjekcji,$E733>0),AND($C733=LataProjekcji,$E733=0,$D734<=10)),$E734,IF($C733<LataProjekcji,IF((SUM($K735:S735)+$C735)<$C734,$C735,$C734-SUM($K735:S735)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C733=LataProjekcji,$E733>0),AND($C733=LataProjekcji,$E733=0,$D734<=10)),$E734,IF($C733<LataProjekcji,IF((SUM($K735:T735)+$C735)<$C734,$C735,$C734-SUM($K735:T735)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C733=LataProjekcji,$E733>0),AND($C733=LataProjekcji,$E733=0,$D734<=10)),$E734,IF($C733<LataProjekcji,IF((SUM($K735:U735)+$C735)<$C734,$C735,$C734-SUM($K735:U735)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C733=LataProjekcji,$E733>0),AND($C733=LataProjekcji,$E733=0,$D734<=10)),$E734,IF($C733<LataProjekcji,IF((SUM($K735:V735)+$C735)<$C734,$C735,$C734-SUM($K735:V735)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C733=LataProjekcji,$E733>0),AND($C733=LataProjekcji,$E733=0,$D734<=10)),$E734,IF($C733<LataProjekcji,IF((SUM($K735:W735)+$C735)<$C734,$C735,$C734-SUM($K735:W735)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C733=LataProjekcji,$E733>0),AND($C733=LataProjekcji,$E733=0,$D734<=10)),$E734,IF($C733<LataProjekcji,IF((SUM($K735:X735)+$C735)<$C734,$C735,$C734-SUM($K735:X735)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C733=LataProjekcji,$E733>0),AND($C733=LataProjekcji,$E733=0,$D734<=10)),$E734,IF($C733<LataProjekcji,IF((SUM($K735:Y735)+$C735)<$C734,$C735,$C734-SUM($K735:Y735)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C733=LataProjekcji,$E733>0),AND($C733=LataProjekcji,$E733=0,$D734<=10)),$E734,IF($C733<LataProjekcji,IF((SUM($K735:Z735)+$C735)<$C734,$C735,$C734-SUM($K735:Z735)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K735,0)","v":0},{"$f":"ROUND(K736+L735,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W736+X735,0)","v":0},{"$f":"ROUND(X736+Y735,0)","v":0},{"$f":"ROUND(Y736+Z735,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C733=LataProjekcji,ROUND($C734-K736,0),ROUND(IF(K735=0,0,$C734-K736),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C733=LataProjekcji,ROUND($C734-X736,0),ROUND(IF(X735=0,0,$C734-X736),0))","v":0},{"$f":"IF($C733=LataProjekcji,ROUND($C734-Y736,0),ROUND(IF(Y735=0,0,$C734-Y736),0))","v":0},{"$f":"IF($C733=LataProjekcji,ROUND($C734-Z736,0),ROUND(IF(Z735=0,0,$C734-Z736),0))","v":0},{"$f":"IF($C733=LataProjekcji,ROUND($C734-AA736,0),ROUND(IF(AA735=0,0,$C734-AA736),0))","v":0}]
[]
[null,{"$f":"B141","v":""},{"$f":"C732+1","v":79},{"$f":"D732+1","v":171}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C739,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C739,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C739,0)<0,0,OFFSET($F$62,C739,0))","v":0},{"$f":"OFFSET($C$62,C739,0)","v":0},{"$f":"IF(D741>10,ROUND(($C742/12)*$E740,0),$C741)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C739,0)),0,IF(OFFSET($C$62,C739,0)>10,ROUND(C741*am_budynki,0),IF(C741<0,0,C741)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D739,,)","v":""},{"$f":"ROUND(IF($C740=LataProjekcji,$E741,IF($C740=LataProjekcji,$C742,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C740=LataProjekcji,$E740>0),AND($C740=LataProjekcji,$E740=0,$D741<=10)),$E741,IF($C740<LataProjekcji,IF((SUM($K742:K742)+$C742)<$C741,$C742,$C741-SUM($K742:K742)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C740=LataProjekcji,$E740>0),AND($C740=LataProjekcji,$E740=0,$D741<=10)),$E741,IF($C740<LataProjekcji,IF((SUM($K742:L742)+$C742)<$C741,$C742,$C741-SUM($K742:L742)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C740=LataProjekcji,$E740>0),AND($C740=LataProjekcji,$E740=0,$D741<=10)),$E741,IF($C740<LataProjekcji,IF((SUM($K742:M742)+$C742)<$C741,$C742,$C741-SUM($K742:M742)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C740=LataProjekcji,$E740>0),AND($C740=LataProjekcji,$E740=0,$D741<=10)),$E741,IF($C740<LataProjekcji,IF((SUM($K742:N742)+$C742)<$C741,$C742,$C741-SUM($K742:N742)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C740=LataProjekcji,$E740>0),AND($C740=LataProjekcji,$E740=0,$D741<=10)),$E741,IF($C740<LataProjekcji,IF((SUM($K742:O742)+$C742)<$C741,$C742,$C741-SUM($K742:O742)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C740=LataProjekcji,$E740>0),AND($C740=LataProjekcji,$E740=0,$D741<=10)),$E741,IF($C740<LataProjekcji,IF((SUM($K742:P742)+$C742)<$C741,$C742,$C741-SUM($K742:P742)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C740=LataProjekcji,$E740>0),AND($C740=LataProjekcji,$E740=0,$D741<=10)),$E741,IF($C740<LataProjekcji,IF((SUM($K742:Q742)+$C742)<$C741,$C742,$C741-SUM($K742:Q742)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C740=LataProjekcji,$E740>0),AND($C740=LataProjekcji,$E740=0,$D741<=10)),$E741,IF($C740<LataProjekcji,IF((SUM($K742:R742)+$C742)<$C741,$C742,$C741-SUM($K742:R742)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C740=LataProjekcji,$E740>0),AND($C740=LataProjekcji,$E740=0,$D741<=10)),$E741,IF($C740<LataProjekcji,IF((SUM($K742:S742)+$C742)<$C741,$C742,$C741-SUM($K742:S742)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C740=LataProjekcji,$E740>0),AND($C740=LataProjekcji,$E740=0,$D741<=10)),$E741,IF($C740<LataProjekcji,IF((SUM($K742:T742)+$C742)<$C741,$C742,$C741-SUM($K742:T742)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C740=LataProjekcji,$E740>0),AND($C740=LataProjekcji,$E740=0,$D741<=10)),$E741,IF($C740<LataProjekcji,IF((SUM($K742:U742)+$C742)<$C741,$C742,$C741-SUM($K742:U742)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C740=LataProjekcji,$E740>0),AND($C740=LataProjekcji,$E740=0,$D741<=10)),$E741,IF($C740<LataProjekcji,IF((SUM($K742:V742)+$C742)<$C741,$C742,$C741-SUM($K742:V742)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C740=LataProjekcji,$E740>0),AND($C740=LataProjekcji,$E740=0,$D741<=10)),$E741,IF($C740<LataProjekcji,IF((SUM($K742:W742)+$C742)<$C741,$C742,$C741-SUM($K742:W742)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C740=LataProjekcji,$E740>0),AND($C740=LataProjekcji,$E740=0,$D741<=10)),$E741,IF($C740<LataProjekcji,IF((SUM($K742:X742)+$C742)<$C741,$C742,$C741-SUM($K742:X742)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C740=LataProjekcji,$E740>0),AND($C740=LataProjekcji,$E740=0,$D741<=10)),$E741,IF($C740<LataProjekcji,IF((SUM($K742:Y742)+$C742)<$C741,$C742,$C741-SUM($K742:Y742)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C740=LataProjekcji,$E740>0),AND($C740=LataProjekcji,$E740=0,$D741<=10)),$E741,IF($C740<LataProjekcji,IF((SUM($K742:Z742)+$C742)<$C741,$C742,$C741-SUM($K742:Z742)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K742,0)","v":0},{"$f":"ROUND(K743+L742,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W743+X742,0)","v":0},{"$f":"ROUND(X743+Y742,0)","v":0},{"$f":"ROUND(Y743+Z742,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C740=LataProjekcji,ROUND($C741-K743,0),ROUND(IF(K742=0,0,$C741-K743),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C740=LataProjekcji,ROUND($C741-X743,0),ROUND(IF(X742=0,0,$C741-X743),0))","v":0},{"$f":"IF($C740=LataProjekcji,ROUND($C741-Y743,0),ROUND(IF(Y742=0,0,$C741-Y743),0))","v":0},{"$f":"IF($C740=LataProjekcji,ROUND($C741-Z743,0),ROUND(IF(Z742=0,0,$C741-Z743),0))","v":0},{"$f":"IF($C740=LataProjekcji,ROUND($C741-AA743,0),ROUND(IF(AA742=0,0,$C741-AA743),0))","v":0}]
[]
[null,{"$f":"B142","v":""},{"$f":"C739+1","v":80},{"$f":"D739+1","v":172}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C746,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C746,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C746,0)<0,0,OFFSET($F$62,C746,0))","v":0},{"$f":"OFFSET($C$62,C746,0)","v":0},{"$f":"IF(D748>10,ROUND(($C749/12)*$E747,0),$C748)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C746,0)),0,IF(OFFSET($C$62,C746,0)>10,ROUND(C748*am_budynki,0),IF(C748<0,0,C748)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D746,,)","v":""},{"$f":"ROUND(IF($C747=LataProjekcji,$E748,IF($C747=LataProjekcji,$C749,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C747=LataProjekcji,$E747>0),AND($C747=LataProjekcji,$E747=0,$D748<=10)),$E748,IF($C747<LataProjekcji,IF((SUM($K749:K749)+$C749)<$C748,$C749,$C748-SUM($K749:K749)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C747=LataProjekcji,$E747>0),AND($C747=LataProjekcji,$E747=0,$D748<=10)),$E748,IF($C747<LataProjekcji,IF((SUM($K749:L749)+$C749)<$C748,$C749,$C748-SUM($K749:L749)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C747=LataProjekcji,$E747>0),AND($C747=LataProjekcji,$E747=0,$D748<=10)),$E748,IF($C747<LataProjekcji,IF((SUM($K749:M749)+$C749)<$C748,$C749,$C748-SUM($K749:M749)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C747=LataProjekcji,$E747>0),AND($C747=LataProjekcji,$E747=0,$D748<=10)),$E748,IF($C747<LataProjekcji,IF((SUM($K749:N749)+$C749)<$C748,$C749,$C748-SUM($K749:N749)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C747=LataProjekcji,$E747>0),AND($C747=LataProjekcji,$E747=0,$D748<=10)),$E748,IF($C747<LataProjekcji,IF((SUM($K749:O749)+$C749)<$C748,$C749,$C748-SUM($K749:O749)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C747=LataProjekcji,$E747>0),AND($C747=LataProjekcji,$E747=0,$D748<=10)),$E748,IF($C747<LataProjekcji,IF((SUM($K749:P749)+$C749)<$C748,$C749,$C748-SUM($K749:P749)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C747=LataProjekcji,$E747>0),AND($C747=LataProjekcji,$E747=0,$D748<=10)),$E748,IF($C747<LataProjekcji,IF((SUM($K749:Q749)+$C749)<$C748,$C749,$C748-SUM($K749:Q749)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C747=LataProjekcji,$E747>0),AND($C747=LataProjekcji,$E747=0,$D748<=10)),$E748,IF($C747<LataProjekcji,IF((SUM($K749:R749)+$C749)<$C748,$C749,$C748-SUM($K749:R749)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C747=LataProjekcji,$E747>0),AND($C747=LataProjekcji,$E747=0,$D748<=10)),$E748,IF($C747<LataProjekcji,IF((SUM($K749:S749)+$C749)<$C748,$C749,$C748-SUM($K749:S749)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C747=LataProjekcji,$E747>0),AND($C747=LataProjekcji,$E747=0,$D748<=10)),$E748,IF($C747<LataProjekcji,IF((SUM($K749:T749)+$C749)<$C748,$C749,$C748-SUM($K749:T749)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C747=LataProjekcji,$E747>0),AND($C747=LataProjekcji,$E747=0,$D748<=10)),$E748,IF($C747<LataProjekcji,IF((SUM($K749:U749)+$C749)<$C748,$C749,$C748-SUM($K749:U749)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C747=LataProjekcji,$E747>0),AND($C747=LataProjekcji,$E747=0,$D748<=10)),$E748,IF($C747<LataProjekcji,IF((SUM($K749:V749)+$C749)<$C748,$C749,$C748-SUM($K749:V749)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C747=LataProjekcji,$E747>0),AND($C747=LataProjekcji,$E747=0,$D748<=10)),$E748,IF($C747<LataProjekcji,IF((SUM($K749:W749)+$C749)<$C748,$C749,$C748-SUM($K749:W749)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C747=LataProjekcji,$E747>0),AND($C747=LataProjekcji,$E747=0,$D748<=10)),$E748,IF($C747<LataProjekcji,IF((SUM($K749:X749)+$C749)<$C748,$C749,$C748-SUM($K749:X749)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C747=LataProjekcji,$E747>0),AND($C747=LataProjekcji,$E747=0,$D748<=10)),$E748,IF($C747<LataProjekcji,IF((SUM($K749:Y749)+$C749)<$C748,$C749,$C748-SUM($K749:Y749)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C747=LataProjekcji,$E747>0),AND($C747=LataProjekcji,$E747=0,$D748<=10)),$E748,IF($C747<LataProjekcji,IF((SUM($K749:Z749)+$C749)<$C748,$C749,$C748-SUM($K749:Z749)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K749,0)","v":0},{"$f":"ROUND(K750+L749,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W750+X749,0)","v":0},{"$f":"ROUND(X750+Y749,0)","v":0},{"$f":"ROUND(Y750+Z749,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C747=LataProjekcji,ROUND($C748-K750,0),ROUND(IF(K749=0,0,$C748-K750),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C747=LataProjekcji,ROUND($C748-X750,0),ROUND(IF(X749=0,0,$C748-X750),0))","v":0},{"$f":"IF($C747=LataProjekcji,ROUND($C748-Y750,0),ROUND(IF(Y749=0,0,$C748-Y750),0))","v":0},{"$f":"IF($C747=LataProjekcji,ROUND($C748-Z750,0),ROUND(IF(Z749=0,0,$C748-Z750),0))","v":0},{"$f":"IF($C747=LataProjekcji,ROUND($C748-AA750,0),ROUND(IF(AA749=0,0,$C748-AA750),0))","v":0}]
[]
[]
[]
[]
[]
[null,"urządzenia techniczne i maszyny ",89,223,"ile miesiący do końca roku",null,"niekwalifikowalne",null,"spr"]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C757,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C757,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0},null,{"$f":"C196-F758","v":0},null,{"$f":"C196-F758-G758","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C757,0)<0,0,OFFSET($F$62,C757,0))","v":0},{"$f":"OFFSET($C$62,C757,0)","v":""},{"$f":"IF(D759>10,ROUND(($C760/12)*$E758,0),$C759)","v":0},"<- am. Do końca roku"]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C757,0)),0,IF(OFFSET($C$62,C757,0)>10,ROUND(C759*am_maszyny,0),IF(C759<0,0,C759)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D757,,)","v":0},{"$f":"ROUND(IF($C758=LataProjekcji,$E759,IF($C758=LataProjekcji,$C760,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C758=LataProjekcji,$E758>0),AND($C758=LataProjekcji,$E758=0,$D759<=10)),$E759,IF($C758<LataProjekcji,IF((SUM($K760:K760)+$C760)<$C759,$C760,$C759-SUM($K760:K760)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C758=LataProjekcji,$E758>0),AND($C758=LataProjekcji,$E758=0,$D759<=10)),$E759,IF($C758<LataProjekcji,IF((SUM($K760:L760)+$C760)<$C759,$C760,$C759-SUM($K760:L760)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C758=LataProjekcji,$E758>0),AND($C758=LataProjekcji,$E758=0,$D759<=10)),$E759,IF($C758<LataProjekcji,IF((SUM($K760:M760)+$C760)<$C759,$C760,$C759-SUM($K760:M760)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C758=LataProjekcji,$E758>0),AND($C758=LataProjekcji,$E758=0,$D759<=10)),$E759,IF($C758<LataProjekcji,IF((SUM($K760:N760)+$C760)<$C759,$C760,$C759-SUM($K760:N760)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C758=LataProjekcji,$E758>0),AND($C758=LataProjekcji,$E758=0,$D759<=10)),$E759,IF($C758<LataProjekcji,IF((SUM($K760:O760)+$C760)<$C759,$C760,$C759-SUM($K760:O760)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C758=LataProjekcji,$E758>0),AND($C758=LataProjekcji,$E758=0,$D759<=10)),$E759,IF($C758<LataProjekcji,IF((SUM($K760:P760)+$C760)<$C759,$C760,$C759-SUM($K760:P760)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C758=LataProjekcji,$E758>0),AND($C758=LataProjekcji,$E758=0,$D759<=10)),$E759,IF($C758<LataProjekcji,IF((SUM($K760:Q760)+$C760)<$C759,$C760,$C759-SUM($K760:Q760)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C758=LataProjekcji,$E758>0),AND($C758=LataProjekcji,$E758=0,$D759<=10)),$E759,IF($C758<LataProjekcji,IF((SUM($K760:R760)+$C760)<$C759,$C760,$C759-SUM($K760:R760)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C758=LataProjekcji,$E758>0),AND($C758=LataProjekcji,$E758=0,$D759<=10)),$E759,IF($C758<LataProjekcji,IF((SUM($K760:S760)+$C760)<$C759,$C760,$C759-SUM($K760:S760)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C758=LataProjekcji,$E758>0),AND($C758=LataProjekcji,$E758=0,$D759<=10)),$E759,IF($C758<LataProjekcji,IF((SUM($K760:T760)+$C760)<$C759,$C760,$C759-SUM($K760:T760)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C758=LataProjekcji,$E758>0),AND($C758=LataProjekcji,$E758=0,$D759<=10)),$E759,IF($C758<LataProjekcji,IF((SUM($K760:U760)+$C760)<$C759,$C760,$C759-SUM($K760:U760)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C758=LataProjekcji,$E758>0),AND($C758=LataProjekcji,$E758=0,$D759<=10)),$E759,IF($C758<LataProjekcji,IF((SUM($K760:V760)+$C760)<$C759,$C760,$C759-SUM($K760:V760)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C758=LataProjekcji,$E758>0),AND($C758=LataProjekcji,$E758=0,$D759<=10)),$E759,IF($C758<LataProjekcji,IF((SUM($K760:W760)+$C760)<$C759,$C760,$C759-SUM($K760:W760)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C758=LataProjekcji,$E758>0),AND($C758=LataProjekcji,$E758=0,$D759<=10)),$E759,IF($C758<LataProjekcji,IF((SUM($K760:X760)+$C760)<$C759,$C760,$C759-SUM($K760:X760)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C758=LataProjekcji,$E758>0),AND($C758=LataProjekcji,$E758=0,$D759<=10)),$E759,IF($C758<LataProjekcji,IF((SUM($K760:Y760)+$C760)<$C759,$C760,$C759-SUM($K760:Y760)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C758=LataProjekcji,$E758>0),AND($C758=LataProjekcji,$E758=0,$D759<=10)),$E759,IF($C758<LataProjekcji,IF((SUM($K760:Z760)+$C760)<$C759,$C760,$C759-SUM($K760:Z760)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K760,0)","v":0},{"$f":"ROUND(K761+L760,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W761+X760,0)","v":0},{"$f":"ROUND(X761+Y760,0)","v":0},{"$f":"ROUND(Y761+Z760,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C758=LataProjekcji,ROUND($C759-K761,0),ROUND(IF(K760=0,0,$C759-K761),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C758=LataProjekcji,ROUND($C759-X761,0),ROUND(IF(X760=0,0,$C759-X761),0))","v":0},{"$f":"IF($C758=LataProjekcji,ROUND($C759-Y761,0),ROUND(IF(Y760=0,0,$C759-Y761),0))","v":0},{"$f":"IF($C758=LataProjekcji,ROUND($C759-Z761,0),ROUND(IF(Z760=0,0,$C759-Z761),0))","v":0},{"$f":"IF($C758=LataProjekcji,ROUND($C759-AA761,0),ROUND(IF(AA760=0,0,$C759-AA761),0))","v":0}]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C757+1","v":90},{"$f":"D757+1","v":224}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C764,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C764,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C764,0)<0,0,OFFSET($F$62,C764,0))","v":0},{"$f":"OFFSET($C$62,C764,0)","v":""},{"$f":"IF(D766>10,ROUND(($C767/12)*$E765,0),$C766)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C764,0)),0,IF(OFFSET($C$62,C764,0)>10,ROUND(C766*am_maszyny,0),IF(C766<0,0,C766)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D764,,)","v":0},{"$f":"ROUND(IF($C765=LataProjekcji,$E766,IF($C765=LataProjekcji,$C767,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C765=LataProjekcji,$E765>0),AND($C765=LataProjekcji,$E765=0,$D766<=10)),$E766,IF($C765<LataProjekcji,IF((SUM($K767:K767)+$C767)<$C766,$C767,$C766-SUM($K767:K767)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C765=LataProjekcji,$E765>0),AND($C765=LataProjekcji,$E765=0,$D766<=10)),$E766,IF($C765<LataProjekcji,IF((SUM($K767:L767)+$C767)<$C766,$C767,$C766-SUM($K767:L767)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C765=LataProjekcji,$E765>0),AND($C765=LataProjekcji,$E765=0,$D766<=10)),$E766,IF($C765<LataProjekcji,IF((SUM($K767:M767)+$C767)<$C766,$C767,$C766-SUM($K767:M767)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C765=LataProjekcji,$E765>0),AND($C765=LataProjekcji,$E765=0,$D766<=10)),$E766,IF($C765<LataProjekcji,IF((SUM($K767:N767)+$C767)<$C766,$C767,$C766-SUM($K767:N767)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C765=LataProjekcji,$E765>0),AND($C765=LataProjekcji,$E765=0,$D766<=10)),$E766,IF($C765<LataProjekcji,IF((SUM($K767:O767)+$C767)<$C766,$C767,$C766-SUM($K767:O767)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C765=LataProjekcji,$E765>0),AND($C765=LataProjekcji,$E765=0,$D766<=10)),$E766,IF($C765<LataProjekcji,IF((SUM($K767:P767)+$C767)<$C766,$C767,$C766-SUM($K767:P767)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C765=LataProjekcji,$E765>0),AND($C765=LataProjekcji,$E765=0,$D766<=10)),$E766,IF($C765<LataProjekcji,IF((SUM($K767:Q767)+$C767)<$C766,$C767,$C766-SUM($K767:Q767)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C765=LataProjekcji,$E765>0),AND($C765=LataProjekcji,$E765=0,$D766<=10)),$E766,IF($C765<LataProjekcji,IF((SUM($K767:R767)+$C767)<$C766,$C767,$C766-SUM($K767:R767)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C765=LataProjekcji,$E765>0),AND($C765=LataProjekcji,$E765=0,$D766<=10)),$E766,IF($C765<LataProjekcji,IF((SUM($K767:S767)+$C767)<$C766,$C767,$C766-SUM($K767:S767)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C765=LataProjekcji,$E765>0),AND($C765=LataProjekcji,$E765=0,$D766<=10)),$E766,IF($C765<LataProjekcji,IF((SUM($K767:T767)+$C767)<$C766,$C767,$C766-SUM($K767:T767)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C765=LataProjekcji,$E765>0),AND($C765=LataProjekcji,$E765=0,$D766<=10)),$E766,IF($C765<LataProjekcji,IF((SUM($K767:U767)+$C767)<$C766,$C767,$C766-SUM($K767:U767)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C765=LataProjekcji,$E765>0),AND($C765=LataProjekcji,$E765=0,$D766<=10)),$E766,IF($C765<LataProjekcji,IF((SUM($K767:V767)+$C767)<$C766,$C767,$C766-SUM($K767:V767)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C765=LataProjekcji,$E765>0),AND($C765=LataProjekcji,$E765=0,$D766<=10)),$E766,IF($C765<LataProjekcji,IF((SUM($K767:W767)+$C767)<$C766,$C767,$C766-SUM($K767:W767)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C765=LataProjekcji,$E765>0),AND($C765=LataProjekcji,$E765=0,$D766<=10)),$E766,IF($C765<LataProjekcji,IF((SUM($K767:X767)+$C767)<$C766,$C767,$C766-SUM($K767:X767)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C765=LataProjekcji,$E765>0),AND($C765=LataProjekcji,$E765=0,$D766<=10)),$E766,IF($C765<LataProjekcji,IF((SUM($K767:Y767)+$C767)<$C766,$C767,$C766-SUM($K767:Y767)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C765=LataProjekcji,$E765>0),AND($C765=LataProjekcji,$E765=0,$D766<=10)),$E766,IF($C765<LataProjekcji,IF((SUM($K767:Z767)+$C767)<$C766,$C767,$C766-SUM($K767:Z767)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K767,0)","v":0},{"$f":"ROUND(K768+L767,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W768+X767,0)","v":0},{"$f":"ROUND(X768+Y767,0)","v":0},{"$f":"ROUND(Y768+Z767,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C765=LataProjekcji,ROUND($C766-K768,0),ROUND(IF(K767=0,0,$C766-K768),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C765=LataProjekcji,ROUND($C766-X768,0),ROUND(IF(X767=0,0,$C766-X768),0))","v":0},{"$f":"IF($C765=LataProjekcji,ROUND($C766-Y768,0),ROUND(IF(Y767=0,0,$C766-Y768),0))","v":0},{"$f":"IF($C765=LataProjekcji,ROUND($C766-Z768,0),ROUND(IF(Z767=0,0,$C766-Z768),0))","v":0},{"$f":"IF($C765=LataProjekcji,ROUND($C766-AA768,0),ROUND(IF(AA767=0,0,$C766-AA768),0))","v":0}]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C764+1","v":91},{"$f":"D764+1","v":225}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C771,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C771,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C771,0)<0,0,OFFSET($F$62,C771,0))","v":0},{"$f":"OFFSET($C$62,C771,0)","v":""},{"$f":"IF(D773>10,ROUND(($C774/12)*$E772,0),$C773)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C771,0)),0,IF(OFFSET($C$62,C771,0)>10,ROUND(C773*am_maszyny,0),IF(C773<0,0,C773)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D771,,)","v":0},{"$f":"ROUND(IF($C772=LataProjekcji,$E773,IF($C772=LataProjekcji,$C774,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C772=LataProjekcji,$E772>0),AND($C772=LataProjekcji,$E772=0,$D773<=10)),$E773,IF($C772<LataProjekcji,IF((SUM($K774:K774)+$C774)<$C773,$C774,$C773-SUM($K774:K774)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C772=LataProjekcji,$E772>0),AND($C772=LataProjekcji,$E772=0,$D773<=10)),$E773,IF($C772<LataProjekcji,IF((SUM($K774:L774)+$C774)<$C773,$C774,$C773-SUM($K774:L774)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C772=LataProjekcji,$E772>0),AND($C772=LataProjekcji,$E772=0,$D773<=10)),$E773,IF($C772<LataProjekcji,IF((SUM($K774:M774)+$C774)<$C773,$C774,$C773-SUM($K774:M774)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C772=LataProjekcji,$E772>0),AND($C772=LataProjekcji,$E772=0,$D773<=10)),$E773,IF($C772<LataProjekcji,IF((SUM($K774:N774)+$C774)<$C773,$C774,$C773-SUM($K774:N774)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C772=LataProjekcji,$E772>0),AND($C772=LataProjekcji,$E772=0,$D773<=10)),$E773,IF($C772<LataProjekcji,IF((SUM($K774:O774)+$C774)<$C773,$C774,$C773-SUM($K774:O774)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C772=LataProjekcji,$E772>0),AND($C772=LataProjekcji,$E772=0,$D773<=10)),$E773,IF($C772<LataProjekcji,IF((SUM($K774:P774)+$C774)<$C773,$C774,$C773-SUM($K774:P774)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C772=LataProjekcji,$E772>0),AND($C772=LataProjekcji,$E772=0,$D773<=10)),$E773,IF($C772<LataProjekcji,IF((SUM($K774:Q774)+$C774)<$C773,$C774,$C773-SUM($K774:Q774)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C772=LataProjekcji,$E772>0),AND($C772=LataProjekcji,$E772=0,$D773<=10)),$E773,IF($C772<LataProjekcji,IF((SUM($K774:R774)+$C774)<$C773,$C774,$C773-SUM($K774:R774)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C772=LataProjekcji,$E772>0),AND($C772=LataProjekcji,$E772=0,$D773<=10)),$E773,IF($C772<LataProjekcji,IF((SUM($K774:S774)+$C774)<$C773,$C774,$C773-SUM($K774:S774)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C772=LataProjekcji,$E772>0),AND($C772=LataProjekcji,$E772=0,$D773<=10)),$E773,IF($C772<LataProjekcji,IF((SUM($K774:T774)+$C774)<$C773,$C774,$C773-SUM($K774:T774)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C772=LataProjekcji,$E772>0),AND($C772=LataProjekcji,$E772=0,$D773<=10)),$E773,IF($C772<LataProjekcji,IF((SUM($K774:U774)+$C774)<$C773,$C774,$C773-SUM($K774:U774)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C772=LataProjekcji,$E772>0),AND($C772=LataProjekcji,$E772=0,$D773<=10)),$E773,IF($C772<LataProjekcji,IF((SUM($K774:V774)+$C774)<$C773,$C774,$C773-SUM($K774:V774)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C772=LataProjekcji,$E772>0),AND($C772=LataProjekcji,$E772=0,$D773<=10)),$E773,IF($C772<LataProjekcji,IF((SUM($K774:W774)+$C774)<$C773,$C774,$C773-SUM($K774:W774)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C772=LataProjekcji,$E772>0),AND($C772=LataProjekcji,$E772=0,$D773<=10)),$E773,IF($C772<LataProjekcji,IF((SUM($K774:X774)+$C774)<$C773,$C774,$C773-SUM($K774:X774)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C772=LataProjekcji,$E772>0),AND($C772=LataProjekcji,$E772=0,$D773<=10)),$E773,IF($C772<LataProjekcji,IF((SUM($K774:Y774)+$C774)<$C773,$C774,$C773-SUM($K774:Y774)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C772=LataProjekcji,$E772>0),AND($C772=LataProjekcji,$E772=0,$D773<=10)),$E773,IF($C772<LataProjekcji,IF((SUM($K774:Z774)+$C774)<$C773,$C774,$C773-SUM($K774:Z774)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K774,0)","v":0},{"$f":"ROUND(K775+L774,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W775+X774,0)","v":0},{"$f":"ROUND(X775+Y774,0)","v":0},{"$f":"ROUND(Y775+Z774,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C772=LataProjekcji,ROUND($C773-K775,0),ROUND(IF(K774=0,0,$C773-K775),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C772=LataProjekcji,ROUND($C773-X775,0),ROUND(IF(X774=0,0,$C773-X775),0))","v":0},{"$f":"IF($C772=LataProjekcji,ROUND($C773-Y775,0),ROUND(IF(Y774=0,0,$C773-Y775),0))","v":0},{"$f":"IF($C772=LataProjekcji,ROUND($C773-Z775,0),ROUND(IF(Z774=0,0,$C773-Z775),0))","v":0},{"$f":"IF($C772=LataProjekcji,ROUND($C773-AA775,0),ROUND(IF(AA774=0,0,$C773-AA775),0))","v":0}]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C771+1","v":92},{"$f":"D771+1","v":226}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C778,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C778,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C778,0)<0,0,OFFSET($F$62,C778,0))","v":0},{"$f":"OFFSET($C$62,C778,0)","v":""},{"$f":"IF(D780>10,ROUND(($C781/12)*$E779,0),$C780)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C778,0)),0,IF(OFFSET($C$62,C778,0)>10,ROUND(C780*am_maszyny,0),IF(C780<0,0,C780)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D778,,)","v":0},{"$f":"ROUND(IF($C779=LataProjekcji,$E780,IF($C779=LataProjekcji,$C781,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C779=LataProjekcji,$E779>0),AND($C779=LataProjekcji,$E779=0,$D780<=10)),$E780,IF($C779<LataProjekcji,IF((SUM($K781:K781)+$C781)<$C780,$C781,$C780-SUM($K781:K781)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C779=LataProjekcji,$E779>0),AND($C779=LataProjekcji,$E779=0,$D780<=10)),$E780,IF($C779<LataProjekcji,IF((SUM($K781:L781)+$C781)<$C780,$C781,$C780-SUM($K781:L781)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C779=LataProjekcji,$E779>0),AND($C779=LataProjekcji,$E779=0,$D780<=10)),$E780,IF($C779<LataProjekcji,IF((SUM($K781:M781)+$C781)<$C780,$C781,$C780-SUM($K781:M781)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C779=LataProjekcji,$E779>0),AND($C779=LataProjekcji,$E779=0,$D780<=10)),$E780,IF($C779<LataProjekcji,IF((SUM($K781:N781)+$C781)<$C780,$C781,$C780-SUM($K781:N781)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C779=LataProjekcji,$E779>0),AND($C779=LataProjekcji,$E779=0,$D780<=10)),$E780,IF($C779<LataProjekcji,IF((SUM($K781:O781)+$C781)<$C780,$C781,$C780-SUM($K781:O781)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C779=LataProjekcji,$E779>0),AND($C779=LataProjekcji,$E779=0,$D780<=10)),$E780,IF($C779<LataProjekcji,IF((SUM($K781:P781)+$C781)<$C780,$C781,$C780-SUM($K781:P781)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C779=LataProjekcji,$E779>0),AND($C779=LataProjekcji,$E779=0,$D780<=10)),$E780,IF($C779<LataProjekcji,IF((SUM($K781:Q781)+$C781)<$C780,$C781,$C780-SUM($K781:Q781)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C779=LataProjekcji,$E779>0),AND($C779=LataProjekcji,$E779=0,$D780<=10)),$E780,IF($C779<LataProjekcji,IF((SUM($K781:R781)+$C781)<$C780,$C781,$C780-SUM($K781:R781)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C779=LataProjekcji,$E779>0),AND($C779=LataProjekcji,$E779=0,$D780<=10)),$E780,IF($C779<LataProjekcji,IF((SUM($K781:S781)+$C781)<$C780,$C781,$C780-SUM($K781:S781)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C779=LataProjekcji,$E779>0),AND($C779=LataProjekcji,$E779=0,$D780<=10)),$E780,IF($C779<LataProjekcji,IF((SUM($K781:T781)+$C781)<$C780,$C781,$C780-SUM($K781:T781)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C779=LataProjekcji,$E779>0),AND($C779=LataProjekcji,$E779=0,$D780<=10)),$E780,IF($C779<LataProjekcji,IF((SUM($K781:U781)+$C781)<$C780,$C781,$C780-SUM($K781:U781)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C779=LataProjekcji,$E779>0),AND($C779=LataProjekcji,$E779=0,$D780<=10)),$E780,IF($C779<LataProjekcji,IF((SUM($K781:V781)+$C781)<$C780,$C781,$C780-SUM($K781:V781)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C779=LataProjekcji,$E779>0),AND($C779=LataProjekcji,$E779=0,$D780<=10)),$E780,IF($C779<LataProjekcji,IF((SUM($K781:W781)+$C781)<$C780,$C781,$C780-SUM($K781:W781)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C779=LataProjekcji,$E779>0),AND($C779=LataProjekcji,$E779=0,$D780<=10)),$E780,IF($C779<LataProjekcji,IF((SUM($K781:X781)+$C781)<$C780,$C781,$C780-SUM($K781:X781)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C779=LataProjekcji,$E779>0),AND($C779=LataProjekcji,$E779=0,$D780<=10)),$E780,IF($C779<LataProjekcji,IF((SUM($K781:Y781)+$C781)<$C780,$C781,$C780-SUM($K781:Y781)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C779=LataProjekcji,$E779>0),AND($C779=LataProjekcji,$E779=0,$D780<=10)),$E780,IF($C779<LataProjekcji,IF((SUM($K781:Z781)+$C781)<$C780,$C781,$C780-SUM($K781:Z781)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K781,0)","v":0},{"$f":"ROUND(K782+L781,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W782+X781,0)","v":0},{"$f":"ROUND(X782+Y781,0)","v":0},{"$f":"ROUND(Y782+Z781,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C779=LataProjekcji,ROUND($C780-K782,0),ROUND(IF(K781=0,0,$C780-K782),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C779=LataProjekcji,ROUND($C780-X782,0),ROUND(IF(X781=0,0,$C780-X782),0))","v":0},{"$f":"IF($C779=LataProjekcji,ROUND($C780-Y782,0),ROUND(IF(Y781=0,0,$C780-Y782),0))","v":0},{"$f":"IF($C779=LataProjekcji,ROUND($C780-Z782,0),ROUND(IF(Z781=0,0,$C780-Z782),0))","v":0},{"$f":"IF($C779=LataProjekcji,ROUND($C780-AA782,0),ROUND(IF(AA781=0,0,$C780-AA782),0))","v":0}]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C778+1","v":93},{"$f":"D778+1","v":227}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C785,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C785,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C785,0)<0,0,OFFSET($F$62,C785,0))","v":0},{"$f":"OFFSET($C$62,C785,0)","v":""},{"$f":"IF(D787>10,ROUND(($C788/12)*$E786,0),$C787)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C785,0)),0,IF(OFFSET($C$62,C785,0)>10,ROUND(C787*am_maszyny,0),IF(C787<0,0,C787)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D785,,)","v":0},{"$f":"ROUND(IF($C786=LataProjekcji,$E787,IF($C786=LataProjekcji,$C788,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C786=LataProjekcji,$E786>0),AND($C786=LataProjekcji,$E786=0,$D787<=10)),$E787,IF($C786<LataProjekcji,IF((SUM($K788:K788)+$C788)<$C787,$C788,$C787-SUM($K788:K788)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C786=LataProjekcji,$E786>0),AND($C786=LataProjekcji,$E786=0,$D787<=10)),$E787,IF($C786<LataProjekcji,IF((SUM($K788:L788)+$C788)<$C787,$C788,$C787-SUM($K788:L788)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C786=LataProjekcji,$E786>0),AND($C786=LataProjekcji,$E786=0,$D787<=10)),$E787,IF($C786<LataProjekcji,IF((SUM($K788:M788)+$C788)<$C787,$C788,$C787-SUM($K788:M788)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C786=LataProjekcji,$E786>0),AND($C786=LataProjekcji,$E786=0,$D787<=10)),$E787,IF($C786<LataProjekcji,IF((SUM($K788:N788)+$C788)<$C787,$C788,$C787-SUM($K788:N788)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C786=LataProjekcji,$E786>0),AND($C786=LataProjekcji,$E786=0,$D787<=10)),$E787,IF($C786<LataProjekcji,IF((SUM($K788:O788)+$C788)<$C787,$C788,$C787-SUM($K788:O788)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C786=LataProjekcji,$E786>0),AND($C786=LataProjekcji,$E786=0,$D787<=10)),$E787,IF($C786<LataProjekcji,IF((SUM($K788:P788)+$C788)<$C787,$C788,$C787-SUM($K788:P788)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C786=LataProjekcji,$E786>0),AND($C786=LataProjekcji,$E786=0,$D787<=10)),$E787,IF($C786<LataProjekcji,IF((SUM($K788:Q788)+$C788)<$C787,$C788,$C787-SUM($K788:Q788)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C786=LataProjekcji,$E786>0),AND($C786=LataProjekcji,$E786=0,$D787<=10)),$E787,IF($C786<LataProjekcji,IF((SUM($K788:R788)+$C788)<$C787,$C788,$C787-SUM($K788:R788)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C786=LataProjekcji,$E786>0),AND($C786=LataProjekcji,$E786=0,$D787<=10)),$E787,IF($C786<LataProjekcji,IF((SUM($K788:S788)+$C788)<$C787,$C788,$C787-SUM($K788:S788)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C786=LataProjekcji,$E786>0),AND($C786=LataProjekcji,$E786=0,$D787<=10)),$E787,IF($C786<LataProjekcji,IF((SUM($K788:T788)+$C788)<$C787,$C788,$C787-SUM($K788:T788)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C786=LataProjekcji,$E786>0),AND($C786=LataProjekcji,$E786=0,$D787<=10)),$E787,IF($C786<LataProjekcji,IF((SUM($K788:U788)+$C788)<$C787,$C788,$C787-SUM($K788:U788)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C786=LataProjekcji,$E786>0),AND($C786=LataProjekcji,$E786=0,$D787<=10)),$E787,IF($C786<LataProjekcji,IF((SUM($K788:V788)+$C788)<$C787,$C788,$C787-SUM($K788:V788)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C786=LataProjekcji,$E786>0),AND($C786=LataProjekcji,$E786=0,$D787<=10)),$E787,IF($C786<LataProjekcji,IF((SUM($K788:W788)+$C788)<$C787,$C788,$C787-SUM($K788:W788)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C786=LataProjekcji,$E786>0),AND($C786=LataProjekcji,$E786=0,$D787<=10)),$E787,IF($C786<LataProjekcji,IF((SUM($K788:X788)+$C788)<$C787,$C788,$C787-SUM($K788:X788)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C786=LataProjekcji,$E786>0),AND($C786=LataProjekcji,$E786=0,$D787<=10)),$E787,IF($C786<LataProjekcji,IF((SUM($K788:Y788)+$C788)<$C787,$C788,$C787-SUM($K788:Y788)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C786=LataProjekcji,$E786>0),AND($C786=LataProjekcji,$E786=0,$D787<=10)),$E787,IF($C786<LataProjekcji,IF((SUM($K788:Z788)+$C788)<$C787,$C788,$C787-SUM($K788:Z788)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K788,0)","v":0},{"$f":"ROUND(K789+L788,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W789+X788,0)","v":0},{"$f":"ROUND(X789+Y788,0)","v":0},{"$f":"ROUND(Y789+Z788,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C786=LataProjekcji,ROUND($C787-K789,0),ROUND(IF(K788=0,0,$C787-K789),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C786=LataProjekcji,ROUND($C787-X789,0),ROUND(IF(X788=0,0,$C787-X789),0))","v":0},{"$f":"IF($C786=LataProjekcji,ROUND($C787-Y789,0),ROUND(IF(Y788=0,0,$C787-Y789),0))","v":0},{"$f":"IF($C786=LataProjekcji,ROUND($C787-Z789,0),ROUND(IF(Z788=0,0,$C787-Z789),0))","v":0},{"$f":"IF($C786=LataProjekcji,ROUND($C787-AA789,0),ROUND(IF(AA788=0,0,$C787-AA789),0))","v":0}]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C785+1","v":94},{"$f":"D785+1","v":228}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C792,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C792,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C792,0)<0,0,OFFSET($F$62,C792,0))","v":0},{"$f":"OFFSET($C$62,C792,0)","v":""},{"$f":"IF(D794>10,ROUND(($C795/12)*$E793,0),$C794)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C792,0)),0,IF(OFFSET($C$62,C792,0)>10,ROUND(C794*am_maszyny,0),IF(C794<0,0,C794)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D792,,)","v":0},{"$f":"ROUND(IF($C793=LataProjekcji,$E794,IF($C793=LataProjekcji,$C795,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C793=LataProjekcji,$E793>0),AND($C793=LataProjekcji,$E793=0,$D794<=10)),$E794,IF($C793<LataProjekcji,IF((SUM($K795:K795)+$C795)<$C794,$C795,$C794-SUM($K795:K795)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C793=LataProjekcji,$E793>0),AND($C793=LataProjekcji,$E793=0,$D794<=10)),$E794,IF($C793<LataProjekcji,IF((SUM($K795:L795)+$C795)<$C794,$C795,$C794-SUM($K795:L795)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C793=LataProjekcji,$E793>0),AND($C793=LataProjekcji,$E793=0,$D794<=10)),$E794,IF($C793<LataProjekcji,IF((SUM($K795:M795)+$C795)<$C794,$C795,$C794-SUM($K795:M795)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C793=LataProjekcji,$E793>0),AND($C793=LataProjekcji,$E793=0,$D794<=10)),$E794,IF($C793<LataProjekcji,IF((SUM($K795:N795)+$C795)<$C794,$C795,$C794-SUM($K795:N795)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C793=LataProjekcji,$E793>0),AND($C793=LataProjekcji,$E793=0,$D794<=10)),$E794,IF($C793<LataProjekcji,IF((SUM($K795:O795)+$C795)<$C794,$C795,$C794-SUM($K795:O795)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C793=LataProjekcji,$E793>0),AND($C793=LataProjekcji,$E793=0,$D794<=10)),$E794,IF($C793<LataProjekcji,IF((SUM($K795:P795)+$C795)<$C794,$C795,$C794-SUM($K795:P795)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C793=LataProjekcji,$E793>0),AND($C793=LataProjekcji,$E793=0,$D794<=10)),$E794,IF($C793<LataProjekcji,IF((SUM($K795:Q795)+$C795)<$C794,$C795,$C794-SUM($K795:Q795)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C793=LataProjekcji,$E793>0),AND($C793=LataProjekcji,$E793=0,$D794<=10)),$E794,IF($C793<LataProjekcji,IF((SUM($K795:R795)+$C795)<$C794,$C795,$C794-SUM($K795:R795)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C793=LataProjekcji,$E793>0),AND($C793=LataProjekcji,$E793=0,$D794<=10)),$E794,IF($C793<LataProjekcji,IF((SUM($K795:S795)+$C795)<$C794,$C795,$C794-SUM($K795:S795)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C793=LataProjekcji,$E793>0),AND($C793=LataProjekcji,$E793=0,$D794<=10)),$E794,IF($C793<LataProjekcji,IF((SUM($K795:T795)+$C795)<$C794,$C795,$C794-SUM($K795:T795)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C793=LataProjekcji,$E793>0),AND($C793=LataProjekcji,$E793=0,$D794<=10)),$E794,IF($C793<LataProjekcji,IF((SUM($K795:U795)+$C795)<$C794,$C795,$C794-SUM($K795:U795)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C793=LataProjekcji,$E793>0),AND($C793=LataProjekcji,$E793=0,$D794<=10)),$E794,IF($C793<LataProjekcji,IF((SUM($K795:V795)+$C795)<$C794,$C795,$C794-SUM($K795:V795)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C793=LataProjekcji,$E793>0),AND($C793=LataProjekcji,$E793=0,$D794<=10)),$E794,IF($C793<LataProjekcji,IF((SUM($K795:W795)+$C795)<$C794,$C795,$C794-SUM($K795:W795)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C793=LataProjekcji,$E793>0),AND($C793=LataProjekcji,$E793=0,$D794<=10)),$E794,IF($C793<LataProjekcji,IF((SUM($K795:X795)+$C795)<$C794,$C795,$C794-SUM($K795:X795)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C793=LataProjekcji,$E793>0),AND($C793=LataProjekcji,$E793=0,$D794<=10)),$E794,IF($C793<LataProjekcji,IF((SUM($K795:Y795)+$C795)<$C794,$C795,$C794-SUM($K795:Y795)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C793=LataProjekcji,$E793>0),AND($C793=LataProjekcji,$E793=0,$D794<=10)),$E794,IF($C793<LataProjekcji,IF((SUM($K795:Z795)+$C795)<$C794,$C795,$C794-SUM($K795:Z795)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K795,0)","v":0},{"$f":"ROUND(K796+L795,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W796+X795,0)","v":0},{"$f":"ROUND(X796+Y795,0)","v":0},{"$f":"ROUND(Y796+Z795,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C793=LataProjekcji,ROUND($C794-K796,0),ROUND(IF(K795=0,0,$C794-K796),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C793=LataProjekcji,ROUND($C794-X796,0),ROUND(IF(X795=0,0,$C794-X796),0))","v":0},{"$f":"IF($C793=LataProjekcji,ROUND($C794-Y796,0),ROUND(IF(Y795=0,0,$C794-Y796),0))","v":0},{"$f":"IF($C793=LataProjekcji,ROUND($C794-Z796,0),ROUND(IF(Z795=0,0,$C794-Z796),0))","v":0},{"$f":"IF($C793=LataProjekcji,ROUND($C794-AA796,0),ROUND(IF(AA795=0,0,$C794-AA796),0))","v":0}]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C792+1","v":95},{"$f":"D792+1","v":229}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C799,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C799,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C799,0)<0,0,OFFSET($F$62,C799,0))","v":0},{"$f":"OFFSET($C$62,C799,0)","v":""},{"$f":"IF(D801>10,ROUND(($C802/12)*$E800,0),$C801)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C799,0)),0,IF(OFFSET($C$62,C799,0)>10,ROUND(C801*am_maszyny,0),IF(C801<0,0,C801)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D799,,)","v":0},{"$f":"ROUND(IF($C800=LataProjekcji,$E801,IF($C800=LataProjekcji,$C802,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C800=LataProjekcji,$E800>0),AND($C800=LataProjekcji,$E800=0,$D801<=10)),$E801,IF($C800<LataProjekcji,IF((SUM($K802:K802)+$C802)<$C801,$C802,$C801-SUM($K802:K802)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C800=LataProjekcji,$E800>0),AND($C800=LataProjekcji,$E800=0,$D801<=10)),$E801,IF($C800<LataProjekcji,IF((SUM($K802:L802)+$C802)<$C801,$C802,$C801-SUM($K802:L802)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C800=LataProjekcji,$E800>0),AND($C800=LataProjekcji,$E800=0,$D801<=10)),$E801,IF($C800<LataProjekcji,IF((SUM($K802:M802)+$C802)<$C801,$C802,$C801-SUM($K802:M802)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C800=LataProjekcji,$E800>0),AND($C800=LataProjekcji,$E800=0,$D801<=10)),$E801,IF($C800<LataProjekcji,IF((SUM($K802:N802)+$C802)<$C801,$C802,$C801-SUM($K802:N802)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C800=LataProjekcji,$E800>0),AND($C800=LataProjekcji,$E800=0,$D801<=10)),$E801,IF($C800<LataProjekcji,IF((SUM($K802:O802)+$C802)<$C801,$C802,$C801-SUM($K802:O802)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C800=LataProjekcji,$E800>0),AND($C800=LataProjekcji,$E800=0,$D801<=10)),$E801,IF($C800<LataProjekcji,IF((SUM($K802:P802)+$C802)<$C801,$C802,$C801-SUM($K802:P802)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C800=LataProjekcji,$E800>0),AND($C800=LataProjekcji,$E800=0,$D801<=10)),$E801,IF($C800<LataProjekcji,IF((SUM($K802:Q802)+$C802)<$C801,$C802,$C801-SUM($K802:Q802)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C800=LataProjekcji,$E800>0),AND($C800=LataProjekcji,$E800=0,$D801<=10)),$E801,IF($C800<LataProjekcji,IF((SUM($K802:R802)+$C802)<$C801,$C802,$C801-SUM($K802:R802)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C800=LataProjekcji,$E800>0),AND($C800=LataProjekcji,$E800=0,$D801<=10)),$E801,IF($C800<LataProjekcji,IF((SUM($K802:S802)+$C802)<$C801,$C802,$C801-SUM($K802:S802)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C800=LataProjekcji,$E800>0),AND($C800=LataProjekcji,$E800=0,$D801<=10)),$E801,IF($C800<LataProjekcji,IF((SUM($K802:T802)+$C802)<$C801,$C802,$C801-SUM($K802:T802)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C800=LataProjekcji,$E800>0),AND($C800=LataProjekcji,$E800=0,$D801<=10)),$E801,IF($C800<LataProjekcji,IF((SUM($K802:U802)+$C802)<$C801,$C802,$C801-SUM($K802:U802)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C800=LataProjekcji,$E800>0),AND($C800=LataProjekcji,$E800=0,$D801<=10)),$E801,IF($C800<LataProjekcji,IF((SUM($K802:V802)+$C802)<$C801,$C802,$C801-SUM($K802:V802)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C800=LataProjekcji,$E800>0),AND($C800=LataProjekcji,$E800=0,$D801<=10)),$E801,IF($C800<LataProjekcji,IF((SUM($K802:W802)+$C802)<$C801,$C802,$C801-SUM($K802:W802)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C800=LataProjekcji,$E800>0),AND($C800=LataProjekcji,$E800=0,$D801<=10)),$E801,IF($C800<LataProjekcji,IF((SUM($K802:X802)+$C802)<$C801,$C802,$C801-SUM($K802:X802)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C800=LataProjekcji,$E800>0),AND($C800=LataProjekcji,$E800=0,$D801<=10)),$E801,IF($C800<LataProjekcji,IF((SUM($K802:Y802)+$C802)<$C801,$C802,$C801-SUM($K802:Y802)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C800=LataProjekcji,$E800>0),AND($C800=LataProjekcji,$E800=0,$D801<=10)),$E801,IF($C800<LataProjekcji,IF((SUM($K802:Z802)+$C802)<$C801,$C802,$C801-SUM($K802:Z802)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K802,0)","v":0},{"$f":"ROUND(K803+L802,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W803+X802,0)","v":0},{"$f":"ROUND(X803+Y802,0)","v":0},{"$f":"ROUND(Y803+Z802,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C800=LataProjekcji,ROUND($C801-K803,0),ROUND(IF(K802=0,0,$C801-K803),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C800=LataProjekcji,ROUND($C801-X803,0),ROUND(IF(X802=0,0,$C801-X803),0))","v":0},{"$f":"IF($C800=LataProjekcji,ROUND($C801-Y803,0),ROUND(IF(Y802=0,0,$C801-Y803),0))","v":0},{"$f":"IF($C800=LataProjekcji,ROUND($C801-Z803,0),ROUND(IF(Z802=0,0,$C801-Z803),0))","v":0},{"$f":"IF($C800=LataProjekcji,ROUND($C801-AA803,0),ROUND(IF(AA802=0,0,$C801-AA803),0))","v":0}]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C799+1","v":96},{"$f":"D799+1","v":230}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C806,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C806,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C806,0)<0,0,OFFSET($F$62,C806,0))","v":0},{"$f":"OFFSET($C$62,C806,0)","v":""},{"$f":"IF(D808>10,ROUND(($C809/12)*$E807,0),$C808)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C806,0)),0,IF(OFFSET($C$62,C806,0)>10,ROUND(C808*am_maszyny,0),IF(C808<0,0,C808)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D806,,)","v":0},{"$f":"ROUND(IF($C807=LataProjekcji,$E808,IF($C807=LataProjekcji,$C809,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C807=LataProjekcji,$E807>0),AND($C807=LataProjekcji,$E807=0,$D808<=10)),$E808,IF($C807<LataProjekcji,IF((SUM($K809:K809)+$C809)<$C808,$C809,$C808-SUM($K809:K809)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C807=LataProjekcji,$E807>0),AND($C807=LataProjekcji,$E807=0,$D808<=10)),$E808,IF($C807<LataProjekcji,IF((SUM($K809:L809)+$C809)<$C808,$C809,$C808-SUM($K809:L809)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C807=LataProjekcji,$E807>0),AND($C807=LataProjekcji,$E807=0,$D808<=10)),$E808,IF($C807<LataProjekcji,IF((SUM($K809:M809)+$C809)<$C808,$C809,$C808-SUM($K809:M809)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C807=LataProjekcji,$E807>0),AND($C807=LataProjekcji,$E807=0,$D808<=10)),$E808,IF($C807<LataProjekcji,IF((SUM($K809:N809)+$C809)<$C808,$C809,$C808-SUM($K809:N809)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C807=LataProjekcji,$E807>0),AND($C807=LataProjekcji,$E807=0,$D808<=10)),$E808,IF($C807<LataProjekcji,IF((SUM($K809:O809)+$C809)<$C808,$C809,$C808-SUM($K809:O809)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C807=LataProjekcji,$E807>0),AND($C807=LataProjekcji,$E807=0,$D808<=10)),$E808,IF($C807<LataProjekcji,IF((SUM($K809:P809)+$C809)<$C808,$C809,$C808-SUM($K809:P809)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C807=LataProjekcji,$E807>0),AND($C807=LataProjekcji,$E807=0,$D808<=10)),$E808,IF($C807<LataProjekcji,IF((SUM($K809:Q809)+$C809)<$C808,$C809,$C808-SUM($K809:Q809)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C807=LataProjekcji,$E807>0),AND($C807=LataProjekcji,$E807=0,$D808<=10)),$E808,IF($C807<LataProjekcji,IF((SUM($K809:R809)+$C809)<$C808,$C809,$C808-SUM($K809:R809)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C807=LataProjekcji,$E807>0),AND($C807=LataProjekcji,$E807=0,$D808<=10)),$E808,IF($C807<LataProjekcji,IF((SUM($K809:S809)+$C809)<$C808,$C809,$C808-SUM($K809:S809)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C807=LataProjekcji,$E807>0),AND($C807=LataProjekcji,$E807=0,$D808<=10)),$E808,IF($C807<LataProjekcji,IF((SUM($K809:T809)+$C809)<$C808,$C809,$C808-SUM($K809:T809)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C807=LataProjekcji,$E807>0),AND($C807=LataProjekcji,$E807=0,$D808<=10)),$E808,IF($C807<LataProjekcji,IF((SUM($K809:U809)+$C809)<$C808,$C809,$C808-SUM($K809:U809)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C807=LataProjekcji,$E807>0),AND($C807=LataProjekcji,$E807=0,$D808<=10)),$E808,IF($C807<LataProjekcji,IF((SUM($K809:V809)+$C809)<$C808,$C809,$C808-SUM($K809:V809)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C807=LataProjekcji,$E807>0),AND($C807=LataProjekcji,$E807=0,$D808<=10)),$E808,IF($C807<LataProjekcji,IF((SUM($K809:W809)+$C809)<$C808,$C809,$C808-SUM($K809:W809)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C807=LataProjekcji,$E807>0),AND($C807=LataProjekcji,$E807=0,$D808<=10)),$E808,IF($C807<LataProjekcji,IF((SUM($K809:X809)+$C809)<$C808,$C809,$C808-SUM($K809:X809)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C807=LataProjekcji,$E807>0),AND($C807=LataProjekcji,$E807=0,$D808<=10)),$E808,IF($C807<LataProjekcji,IF((SUM($K809:Y809)+$C809)<$C808,$C809,$C808-SUM($K809:Y809)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C807=LataProjekcji,$E807>0),AND($C807=LataProjekcji,$E807=0,$D808<=10)),$E808,IF($C807<LataProjekcji,IF((SUM($K809:Z809)+$C809)<$C808,$C809,$C808-SUM($K809:Z809)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K809,0)","v":0},{"$f":"ROUND(K810+L809,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W810+X809,0)","v":0},{"$f":"ROUND(X810+Y809,0)","v":0},{"$f":"ROUND(Y810+Z809,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C807=LataProjekcji,ROUND($C808-K810,0),ROUND(IF(K809=0,0,$C808-K810),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C807=LataProjekcji,ROUND($C808-X810,0),ROUND(IF(X809=0,0,$C808-X810),0))","v":0},{"$f":"IF($C807=LataProjekcji,ROUND($C808-Y810,0),ROUND(IF(Y809=0,0,$C808-Y810),0))","v":0},{"$f":"IF($C807=LataProjekcji,ROUND($C808-Z810,0),ROUND(IF(Z809=0,0,$C808-Z810),0))","v":0},{"$f":"IF($C807=LataProjekcji,ROUND($C808-AA810,0),ROUND(IF(AA809=0,0,$C808-AA810),0))","v":0}]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C806+1","v":97},{"$f":"D806+1","v":231}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C813,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C813,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C813,0)<0,0,OFFSET($F$62,C813,0))","v":0},{"$f":"OFFSET($C$62,C813,0)","v":""},{"$f":"IF(D815>10,ROUND(($C816/12)*$E814,0),$C815)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C813,0)),0,IF(OFFSET($C$62,C813,0)>10,ROUND(C815*am_maszyny,0),IF(C815<0,0,C815)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D813,,)","v":0},{"$f":"ROUND(IF($C814=LataProjekcji,$E815,IF($C814=LataProjekcji,$C816,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C814=LataProjekcji,$E814>0),AND($C814=LataProjekcji,$E814=0,$D815<=10)),$E815,IF($C814<LataProjekcji,IF((SUM($K816:K816)+$C816)<$C815,$C816,$C815-SUM($K816:K816)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C814=LataProjekcji,$E814>0),AND($C814=LataProjekcji,$E814=0,$D815<=10)),$E815,IF($C814<LataProjekcji,IF((SUM($K816:L816)+$C816)<$C815,$C816,$C815-SUM($K816:L816)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C814=LataProjekcji,$E814>0),AND($C814=LataProjekcji,$E814=0,$D815<=10)),$E815,IF($C814<LataProjekcji,IF((SUM($K816:M816)+$C816)<$C815,$C816,$C815-SUM($K816:M816)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C814=LataProjekcji,$E814>0),AND($C814=LataProjekcji,$E814=0,$D815<=10)),$E815,IF($C814<LataProjekcji,IF((SUM($K816:N816)+$C816)<$C815,$C816,$C815-SUM($K816:N816)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C814=LataProjekcji,$E814>0),AND($C814=LataProjekcji,$E814=0,$D815<=10)),$E815,IF($C814<LataProjekcji,IF((SUM($K816:O816)+$C816)<$C815,$C816,$C815-SUM($K816:O816)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C814=LataProjekcji,$E814>0),AND($C814=LataProjekcji,$E814=0,$D815<=10)),$E815,IF($C814<LataProjekcji,IF((SUM($K816:P816)+$C816)<$C815,$C816,$C815-SUM($K816:P816)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C814=LataProjekcji,$E814>0),AND($C814=LataProjekcji,$E814=0,$D815<=10)),$E815,IF($C814<LataProjekcji,IF((SUM($K816:Q816)+$C816)<$C815,$C816,$C815-SUM($K816:Q816)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C814=LataProjekcji,$E814>0),AND($C814=LataProjekcji,$E814=0,$D815<=10)),$E815,IF($C814<LataProjekcji,IF((SUM($K816:R816)+$C816)<$C815,$C816,$C815-SUM($K816:R816)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C814=LataProjekcji,$E814>0),AND($C814=LataProjekcji,$E814=0,$D815<=10)),$E815,IF($C814<LataProjekcji,IF((SUM($K816:S816)+$C816)<$C815,$C816,$C815-SUM($K816:S816)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C814=LataProjekcji,$E814>0),AND($C814=LataProjekcji,$E814=0,$D815<=10)),$E815,IF($C814<LataProjekcji,IF((SUM($K816:T816)+$C816)<$C815,$C816,$C815-SUM($K816:T816)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C814=LataProjekcji,$E814>0),AND($C814=LataProjekcji,$E814=0,$D815<=10)),$E815,IF($C814<LataProjekcji,IF((SUM($K816:U816)+$C816)<$C815,$C816,$C815-SUM($K816:U816)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C814=LataProjekcji,$E814>0),AND($C814=LataProjekcji,$E814=0,$D815<=10)),$E815,IF($C814<LataProjekcji,IF((SUM($K816:V816)+$C816)<$C815,$C816,$C815-SUM($K816:V816)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C814=LataProjekcji,$E814>0),AND($C814=LataProjekcji,$E814=0,$D815<=10)),$E815,IF($C814<LataProjekcji,IF((SUM($K816:W816)+$C816)<$C815,$C816,$C815-SUM($K816:W816)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C814=LataProjekcji,$E814>0),AND($C814=LataProjekcji,$E814=0,$D815<=10)),$E815,IF($C814<LataProjekcji,IF((SUM($K816:X816)+$C816)<$C815,$C816,$C815-SUM($K816:X816)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C814=LataProjekcji,$E814>0),AND($C814=LataProjekcji,$E814=0,$D815<=10)),$E815,IF($C814<LataProjekcji,IF((SUM($K816:Y816)+$C816)<$C815,$C816,$C815-SUM($K816:Y816)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C814=LataProjekcji,$E814>0),AND($C814=LataProjekcji,$E814=0,$D815<=10)),$E815,IF($C814<LataProjekcji,IF((SUM($K816:Z816)+$C816)<$C815,$C816,$C815-SUM($K816:Z816)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K816,0)","v":0},{"$f":"ROUND(K817+L816,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W817+X816,0)","v":0},{"$f":"ROUND(X817+Y816,0)","v":0},{"$f":"ROUND(Y817+Z816,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C814=LataProjekcji,ROUND($C815-K817,0),ROUND(IF(K816=0,0,$C815-K817),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C814=LataProjekcji,ROUND($C815-X817,0),ROUND(IF(X816=0,0,$C815-X817),0))","v":0},{"$f":"IF($C814=LataProjekcji,ROUND($C815-Y817,0),ROUND(IF(Y816=0,0,$C815-Y817),0))","v":0},{"$f":"IF($C814=LataProjekcji,ROUND($C815-Z817,0),ROUND(IF(Z816=0,0,$C815-Z817),0))","v":0},{"$f":"IF($C814=LataProjekcji,ROUND($C815-AA817,0),ROUND(IF(AA816=0,0,$C815-AA817),0))","v":0}]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C813+1","v":98},{"$f":"D813+1","v":232}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C820,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C820,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C820,0)<0,0,OFFSET($F$62,C820,0))","v":0},{"$f":"OFFSET($C$62,C820,0)","v":""},{"$f":"IF(D822>10,ROUND(($C823/12)*$E821,0),$C822)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C820,0)),0,IF(OFFSET($C$62,C820,0)>10,ROUND(C822*am_maszyny,0),IF(C822<0,0,C822)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D820,,)","v":0},{"$f":"ROUND(IF($C821=LataProjekcji,$E822,IF($C821=LataProjekcji,$C823,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C821=LataProjekcji,$E821>0),AND($C821=LataProjekcji,$E821=0,$D822<=10)),$E822,IF($C821<LataProjekcji,IF((SUM($K823:K823)+$C823)<$C822,$C823,$C822-SUM($K823:K823)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C821=LataProjekcji,$E821>0),AND($C821=LataProjekcji,$E821=0,$D822<=10)),$E822,IF($C821<LataProjekcji,IF((SUM($K823:L823)+$C823)<$C822,$C823,$C822-SUM($K823:L823)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C821=LataProjekcji,$E821>0),AND($C821=LataProjekcji,$E821=0,$D822<=10)),$E822,IF($C821<LataProjekcji,IF((SUM($K823:M823)+$C823)<$C822,$C823,$C822-SUM($K823:M823)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C821=LataProjekcji,$E821>0),AND($C821=LataProjekcji,$E821=0,$D822<=10)),$E822,IF($C821<LataProjekcji,IF((SUM($K823:N823)+$C823)<$C822,$C823,$C822-SUM($K823:N823)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C821=LataProjekcji,$E821>0),AND($C821=LataProjekcji,$E821=0,$D822<=10)),$E822,IF($C821<LataProjekcji,IF((SUM($K823:O823)+$C823)<$C822,$C823,$C822-SUM($K823:O823)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C821=LataProjekcji,$E821>0),AND($C821=LataProjekcji,$E821=0,$D822<=10)),$E822,IF($C821<LataProjekcji,IF((SUM($K823:P823)+$C823)<$C822,$C823,$C822-SUM($K823:P823)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C821=LataProjekcji,$E821>0),AND($C821=LataProjekcji,$E821=0,$D822<=10)),$E822,IF($C821<LataProjekcji,IF((SUM($K823:Q823)+$C823)<$C822,$C823,$C822-SUM($K823:Q823)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C821=LataProjekcji,$E821>0),AND($C821=LataProjekcji,$E821=0,$D822<=10)),$E822,IF($C821<LataProjekcji,IF((SUM($K823:R823)+$C823)<$C822,$C823,$C822-SUM($K823:R823)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C821=LataProjekcji,$E821>0),AND($C821=LataProjekcji,$E821=0,$D822<=10)),$E822,IF($C821<LataProjekcji,IF((SUM($K823:S823)+$C823)<$C822,$C823,$C822-SUM($K823:S823)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C821=LataProjekcji,$E821>0),AND($C821=LataProjekcji,$E821=0,$D822<=10)),$E822,IF($C821<LataProjekcji,IF((SUM($K823:T823)+$C823)<$C822,$C823,$C822-SUM($K823:T823)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C821=LataProjekcji,$E821>0),AND($C821=LataProjekcji,$E821=0,$D822<=10)),$E822,IF($C821<LataProjekcji,IF((SUM($K823:U823)+$C823)<$C822,$C823,$C822-SUM($K823:U823)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C821=LataProjekcji,$E821>0),AND($C821=LataProjekcji,$E821=0,$D822<=10)),$E822,IF($C821<LataProjekcji,IF((SUM($K823:V823)+$C823)<$C822,$C823,$C822-SUM($K823:V823)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C821=LataProjekcji,$E821>0),AND($C821=LataProjekcji,$E821=0,$D822<=10)),$E822,IF($C821<LataProjekcji,IF((SUM($K823:W823)+$C823)<$C822,$C823,$C822-SUM($K823:W823)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C821=LataProjekcji,$E821>0),AND($C821=LataProjekcji,$E821=0,$D822<=10)),$E822,IF($C821<LataProjekcji,IF((SUM($K823:X823)+$C823)<$C822,$C823,$C822-SUM($K823:X823)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C821=LataProjekcji,$E821>0),AND($C821=LataProjekcji,$E821=0,$D822<=10)),$E822,IF($C821<LataProjekcji,IF((SUM($K823:Y823)+$C823)<$C822,$C823,$C822-SUM($K823:Y823)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C821=LataProjekcji,$E821>0),AND($C821=LataProjekcji,$E821=0,$D822<=10)),$E822,IF($C821<LataProjekcji,IF((SUM($K823:Z823)+$C823)<$C822,$C823,$C822-SUM($K823:Z823)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K823,0)","v":0},{"$f":"ROUND(K824+L823,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W824+X823,0)","v":0},{"$f":"ROUND(X824+Y823,0)","v":0},{"$f":"ROUND(Y824+Z823,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C821=LataProjekcji,ROUND($C822-K824,0),ROUND(IF(K823=0,0,$C822-K824),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C821=LataProjekcji,ROUND($C822-X824,0),ROUND(IF(X823=0,0,$C822-X824),0))","v":0},{"$f":"IF($C821=LataProjekcji,ROUND($C822-Y824,0),ROUND(IF(Y823=0,0,$C822-Y824),0))","v":0},{"$f":"IF($C821=LataProjekcji,ROUND($C822-Z824,0),ROUND(IF(Z823=0,0,$C822-Z824),0))","v":0},{"$f":"IF($C821=LataProjekcji,ROUND($C822-AA824,0),ROUND(IF(AA823=0,0,$C822-AA824),0))","v":0}]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C820+1","v":99},{"$f":"D820+1","v":233}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C827,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C827,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C827,0)<0,0,OFFSET($F$62,C827,0))","v":0},{"$f":"OFFSET($C$62,C827,0)","v":""},{"$f":"IF(D829>10,ROUND(($C830/12)*$E828,0),$C829)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C827,0)),0,IF(OFFSET($C$62,C827,0)>10,ROUND(C829*am_maszyny,0),IF(C829<0,0,C829)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D827,,)","v":0},{"$f":"ROUND(IF($C828=LataProjekcji,$E829,IF($C828=LataProjekcji,$C830,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C828=LataProjekcji,$E828>0),AND($C828=LataProjekcji,$E828=0,$D829<=10)),$E829,IF($C828<LataProjekcji,IF((SUM($K830:K830)+$C830)<$C829,$C830,$C829-SUM($K830:K830)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C828=LataProjekcji,$E828>0),AND($C828=LataProjekcji,$E828=0,$D829<=10)),$E829,IF($C828<LataProjekcji,IF((SUM($K830:L830)+$C830)<$C829,$C830,$C829-SUM($K830:L830)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C828=LataProjekcji,$E828>0),AND($C828=LataProjekcji,$E828=0,$D829<=10)),$E829,IF($C828<LataProjekcji,IF((SUM($K830:M830)+$C830)<$C829,$C830,$C829-SUM($K830:M830)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C828=LataProjekcji,$E828>0),AND($C828=LataProjekcji,$E828=0,$D829<=10)),$E829,IF($C828<LataProjekcji,IF((SUM($K830:N830)+$C830)<$C829,$C830,$C829-SUM($K830:N830)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C828=LataProjekcji,$E828>0),AND($C828=LataProjekcji,$E828=0,$D829<=10)),$E829,IF($C828<LataProjekcji,IF((SUM($K830:O830)+$C830)<$C829,$C830,$C829-SUM($K830:O830)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C828=LataProjekcji,$E828>0),AND($C828=LataProjekcji,$E828=0,$D829<=10)),$E829,IF($C828<LataProjekcji,IF((SUM($K830:P830)+$C830)<$C829,$C830,$C829-SUM($K830:P830)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C828=LataProjekcji,$E828>0),AND($C828=LataProjekcji,$E828=0,$D829<=10)),$E829,IF($C828<LataProjekcji,IF((SUM($K830:Q830)+$C830)<$C829,$C830,$C829-SUM($K830:Q830)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C828=LataProjekcji,$E828>0),AND($C828=LataProjekcji,$E828=0,$D829<=10)),$E829,IF($C828<LataProjekcji,IF((SUM($K830:R830)+$C830)<$C829,$C830,$C829-SUM($K830:R830)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C828=LataProjekcji,$E828>0),AND($C828=LataProjekcji,$E828=0,$D829<=10)),$E829,IF($C828<LataProjekcji,IF((SUM($K830:S830)+$C830)<$C829,$C830,$C829-SUM($K830:S830)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C828=LataProjekcji,$E828>0),AND($C828=LataProjekcji,$E828=0,$D829<=10)),$E829,IF($C828<LataProjekcji,IF((SUM($K830:T830)+$C830)<$C829,$C830,$C829-SUM($K830:T830)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C828=LataProjekcji,$E828>0),AND($C828=LataProjekcji,$E828=0,$D829<=10)),$E829,IF($C828<LataProjekcji,IF((SUM($K830:U830)+$C830)<$C829,$C830,$C829-SUM($K830:U830)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C828=LataProjekcji,$E828>0),AND($C828=LataProjekcji,$E828=0,$D829<=10)),$E829,IF($C828<LataProjekcji,IF((SUM($K830:V830)+$C830)<$C829,$C830,$C829-SUM($K830:V830)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C828=LataProjekcji,$E828>0),AND($C828=LataProjekcji,$E828=0,$D829<=10)),$E829,IF($C828<LataProjekcji,IF((SUM($K830:W830)+$C830)<$C829,$C830,$C829-SUM($K830:W830)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C828=LataProjekcji,$E828>0),AND($C828=LataProjekcji,$E828=0,$D829<=10)),$E829,IF($C828<LataProjekcji,IF((SUM($K830:X830)+$C830)<$C829,$C830,$C829-SUM($K830:X830)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C828=LataProjekcji,$E828>0),AND($C828=LataProjekcji,$E828=0,$D829<=10)),$E829,IF($C828<LataProjekcji,IF((SUM($K830:Y830)+$C830)<$C829,$C830,$C829-SUM($K830:Y830)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C828=LataProjekcji,$E828>0),AND($C828=LataProjekcji,$E828=0,$D829<=10)),$E829,IF($C828<LataProjekcji,IF((SUM($K830:Z830)+$C830)<$C829,$C830,$C829-SUM($K830:Z830)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K830,0)","v":0},{"$f":"ROUND(K831+L830,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W831+X830,0)","v":0},{"$f":"ROUND(X831+Y830,0)","v":0},{"$f":"ROUND(Y831+Z830,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C828=LataProjekcji,ROUND($C829-K831,0),ROUND(IF(K830=0,0,$C829-K831),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C828=LataProjekcji,ROUND($C829-X831,0),ROUND(IF(X830=0,0,$C829-X831),0))","v":0},{"$f":"IF($C828=LataProjekcji,ROUND($C829-Y831,0),ROUND(IF(Y830=0,0,$C829-Y831),0))","v":0},{"$f":"IF($C828=LataProjekcji,ROUND($C829-Z831,0),ROUND(IF(Z830=0,0,$C829-Z831),0))","v":0},{"$f":"IF($C828=LataProjekcji,ROUND($C829-AA831,0),ROUND(IF(AA830=0,0,$C829-AA831),0))","v":0}]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C827+1","v":100},{"$f":"D827+1","v":234}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C834,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C834,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C834,0)<0,0,OFFSET($F$62,C834,0))","v":0},{"$f":"OFFSET($C$62,C834,0)","v":""},{"$f":"IF(D836>10,ROUND(($C837/12)*$E835,0),$C836)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C834,0)),0,IF(OFFSET($C$62,C834,0)>10,ROUND(C836*am_maszyny,0),IF(C836<0,0,C836)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D834,,)","v":0},{"$f":"ROUND(IF($C835=LataProjekcji,$E836,IF($C835=LataProjekcji,$C837,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C835=LataProjekcji,$E835>0),AND($C835=LataProjekcji,$E835=0,$D836<=10)),$E836,IF($C835<LataProjekcji,IF((SUM($K837:K837)+$C837)<$C836,$C837,$C836-SUM($K837:K837)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C835=LataProjekcji,$E835>0),AND($C835=LataProjekcji,$E835=0,$D836<=10)),$E836,IF($C835<LataProjekcji,IF((SUM($K837:L837)+$C837)<$C836,$C837,$C836-SUM($K837:L837)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C835=LataProjekcji,$E835>0),AND($C835=LataProjekcji,$E835=0,$D836<=10)),$E836,IF($C835<LataProjekcji,IF((SUM($K837:M837)+$C837)<$C836,$C837,$C836-SUM($K837:M837)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C835=LataProjekcji,$E835>0),AND($C835=LataProjekcji,$E835=0,$D836<=10)),$E836,IF($C835<LataProjekcji,IF((SUM($K837:N837)+$C837)<$C836,$C837,$C836-SUM($K837:N837)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C835=LataProjekcji,$E835>0),AND($C835=LataProjekcji,$E835=0,$D836<=10)),$E836,IF($C835<LataProjekcji,IF((SUM($K837:O837)+$C837)<$C836,$C837,$C836-SUM($K837:O837)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C835=LataProjekcji,$E835>0),AND($C835=LataProjekcji,$E835=0,$D836<=10)),$E836,IF($C835<LataProjekcji,IF((SUM($K837:P837)+$C837)<$C836,$C837,$C836-SUM($K837:P837)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C835=LataProjekcji,$E835>0),AND($C835=LataProjekcji,$E835=0,$D836<=10)),$E836,IF($C835<LataProjekcji,IF((SUM($K837:Q837)+$C837)<$C836,$C837,$C836-SUM($K837:Q837)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C835=LataProjekcji,$E835>0),AND($C835=LataProjekcji,$E835=0,$D836<=10)),$E836,IF($C835<LataProjekcji,IF((SUM($K837:R837)+$C837)<$C836,$C837,$C836-SUM($K837:R837)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C835=LataProjekcji,$E835>0),AND($C835=LataProjekcji,$E835=0,$D836<=10)),$E836,IF($C835<LataProjekcji,IF((SUM($K837:S837)+$C837)<$C836,$C837,$C836-SUM($K837:S837)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C835=LataProjekcji,$E835>0),AND($C835=LataProjekcji,$E835=0,$D836<=10)),$E836,IF($C835<LataProjekcji,IF((SUM($K837:T837)+$C837)<$C836,$C837,$C836-SUM($K837:T837)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C835=LataProjekcji,$E835>0),AND($C835=LataProjekcji,$E835=0,$D836<=10)),$E836,IF($C835<LataProjekcji,IF((SUM($K837:U837)+$C837)<$C836,$C837,$C836-SUM($K837:U837)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C835=LataProjekcji,$E835>0),AND($C835=LataProjekcji,$E835=0,$D836<=10)),$E836,IF($C835<LataProjekcji,IF((SUM($K837:V837)+$C837)<$C836,$C837,$C836-SUM($K837:V837)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C835=LataProjekcji,$E835>0),AND($C835=LataProjekcji,$E835=0,$D836<=10)),$E836,IF($C835<LataProjekcji,IF((SUM($K837:W837)+$C837)<$C836,$C837,$C836-SUM($K837:W837)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C835=LataProjekcji,$E835>0),AND($C835=LataProjekcji,$E835=0,$D836<=10)),$E836,IF($C835<LataProjekcji,IF((SUM($K837:X837)+$C837)<$C836,$C837,$C836-SUM($K837:X837)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C835=LataProjekcji,$E835>0),AND($C835=LataProjekcji,$E835=0,$D836<=10)),$E836,IF($C835<LataProjekcji,IF((SUM($K837:Y837)+$C837)<$C836,$C837,$C836-SUM($K837:Y837)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C835=LataProjekcji,$E835>0),AND($C835=LataProjekcji,$E835=0,$D836<=10)),$E836,IF($C835<LataProjekcji,IF((SUM($K837:Z837)+$C837)<$C836,$C837,$C836-SUM($K837:Z837)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K837,0)","v":0},{"$f":"ROUND(K838+L837,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W838+X837,0)","v":0},{"$f":"ROUND(X838+Y837,0)","v":0},{"$f":"ROUND(Y838+Z837,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C835=LataProjekcji,ROUND($C836-K838,0),ROUND(IF(K837=0,0,$C836-K838),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C835=LataProjekcji,ROUND($C836-X838,0),ROUND(IF(X837=0,0,$C836-X838),0))","v":0},{"$f":"IF($C835=LataProjekcji,ROUND($C836-Y838,0),ROUND(IF(Y837=0,0,$C836-Y838),0))","v":0},{"$f":"IF($C835=LataProjekcji,ROUND($C836-Z838,0),ROUND(IF(Z837=0,0,$C836-Z838),0))","v":0},{"$f":"IF($C835=LataProjekcji,ROUND($C836-AA838,0),ROUND(IF(AA837=0,0,$C836-AA838),0))","v":0}]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C834+1","v":101},{"$f":"D834+1","v":235}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C841,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C841,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C841,0)<0,0,OFFSET($F$62,C841,0))","v":0},{"$f":"OFFSET($C$62,C841,0)","v":""},{"$f":"IF(D843>10,ROUND(($C844/12)*$E842,0),$C843)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C841,0)),0,IF(OFFSET($C$62,C841,0)>10,ROUND(C843*am_maszyny,0),IF(C843<0,0,C843)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D841,,)","v":0},{"$f":"ROUND(IF($C842=LataProjekcji,$E843,IF($C842=LataProjekcji,$C844,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C842=LataProjekcji,$E842>0),AND($C842=LataProjekcji,$E842=0,$D843<=10)),$E843,IF($C842<LataProjekcji,IF((SUM($K844:K844)+$C844)<$C843,$C844,$C843-SUM($K844:K844)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C842=LataProjekcji,$E842>0),AND($C842=LataProjekcji,$E842=0,$D843<=10)),$E843,IF($C842<LataProjekcji,IF((SUM($K844:L844)+$C844)<$C843,$C844,$C843-SUM($K844:L844)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C842=LataProjekcji,$E842>0),AND($C842=LataProjekcji,$E842=0,$D843<=10)),$E843,IF($C842<LataProjekcji,IF((SUM($K844:M844)+$C844)<$C843,$C844,$C843-SUM($K844:M844)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C842=LataProjekcji,$E842>0),AND($C842=LataProjekcji,$E842=0,$D843<=10)),$E843,IF($C842<LataProjekcji,IF((SUM($K844:N844)+$C844)<$C843,$C844,$C843-SUM($K844:N844)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C842=LataProjekcji,$E842>0),AND($C842=LataProjekcji,$E842=0,$D843<=10)),$E843,IF($C842<LataProjekcji,IF((SUM($K844:O844)+$C844)<$C843,$C844,$C843-SUM($K844:O844)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C842=LataProjekcji,$E842>0),AND($C842=LataProjekcji,$E842=0,$D843<=10)),$E843,IF($C842<LataProjekcji,IF((SUM($K844:P844)+$C844)<$C843,$C844,$C843-SUM($K844:P844)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C842=LataProjekcji,$E842>0),AND($C842=LataProjekcji,$E842=0,$D843<=10)),$E843,IF($C842<LataProjekcji,IF((SUM($K844:Q844)+$C844)<$C843,$C844,$C843-SUM($K844:Q844)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C842=LataProjekcji,$E842>0),AND($C842=LataProjekcji,$E842=0,$D843<=10)),$E843,IF($C842<LataProjekcji,IF((SUM($K844:R844)+$C844)<$C843,$C844,$C843-SUM($K844:R844)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C842=LataProjekcji,$E842>0),AND($C842=LataProjekcji,$E842=0,$D843<=10)),$E843,IF($C842<LataProjekcji,IF((SUM($K844:S844)+$C844)<$C843,$C844,$C843-SUM($K844:S844)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C842=LataProjekcji,$E842>0),AND($C842=LataProjekcji,$E842=0,$D843<=10)),$E843,IF($C842<LataProjekcji,IF((SUM($K844:T844)+$C844)<$C843,$C844,$C843-SUM($K844:T844)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C842=LataProjekcji,$E842>0),AND($C842=LataProjekcji,$E842=0,$D843<=10)),$E843,IF($C842<LataProjekcji,IF((SUM($K844:U844)+$C844)<$C843,$C844,$C843-SUM($K844:U844)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C842=LataProjekcji,$E842>0),AND($C842=LataProjekcji,$E842=0,$D843<=10)),$E843,IF($C842<LataProjekcji,IF((SUM($K844:V844)+$C844)<$C843,$C844,$C843-SUM($K844:V844)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C842=LataProjekcji,$E842>0),AND($C842=LataProjekcji,$E842=0,$D843<=10)),$E843,IF($C842<LataProjekcji,IF((SUM($K844:W844)+$C844)<$C843,$C844,$C843-SUM($K844:W844)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C842=LataProjekcji,$E842>0),AND($C842=LataProjekcji,$E842=0,$D843<=10)),$E843,IF($C842<LataProjekcji,IF((SUM($K844:X844)+$C844)<$C843,$C844,$C843-SUM($K844:X844)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C842=LataProjekcji,$E842>0),AND($C842=LataProjekcji,$E842=0,$D843<=10)),$E843,IF($C842<LataProjekcji,IF((SUM($K844:Y844)+$C844)<$C843,$C844,$C843-SUM($K844:Y844)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C842=LataProjekcji,$E842>0),AND($C842=LataProjekcji,$E842=0,$D843<=10)),$E843,IF($C842<LataProjekcji,IF((SUM($K844:Z844)+$C844)<$C843,$C844,$C843-SUM($K844:Z844)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K844,0)","v":0},{"$f":"ROUND(K845+L844,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W845+X844,0)","v":0},{"$f":"ROUND(X845+Y844,0)","v":0},{"$f":"ROUND(Y845+Z844,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C842=LataProjekcji,ROUND($C843-K845,0),ROUND(IF(K844=0,0,$C843-K845),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C842=LataProjekcji,ROUND($C843-X845,0),ROUND(IF(X844=0,0,$C843-X845),0))","v":0},{"$f":"IF($C842=LataProjekcji,ROUND($C843-Y845,0),ROUND(IF(Y844=0,0,$C843-Y845),0))","v":0},{"$f":"IF($C842=LataProjekcji,ROUND($C843-Z845,0),ROUND(IF(Z844=0,0,$C843-Z845),0))","v":0},{"$f":"IF($C842=LataProjekcji,ROUND($C843-AA845,0),ROUND(IF(AA844=0,0,$C843-AA845),0))","v":0}]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C841+1","v":102},{"$f":"D841+1","v":236}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C848,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C848,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C848,0)<0,0,OFFSET($F$62,C848,0))","v":0},{"$f":"OFFSET($C$62,C848,0)","v":""},{"$f":"IF(D850>10,ROUND(($C851/12)*$E849,0),$C850)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C848,0)),0,IF(OFFSET($C$62,C848,0)>10,ROUND(C850*am_maszyny,0),IF(C850<0,0,C850)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D848,,)","v":0},{"$f":"ROUND(IF($C849=LataProjekcji,$E850,IF($C849=LataProjekcji,$C851,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C849=LataProjekcji,$E849>0),AND($C849=LataProjekcji,$E849=0,$D850<=10)),$E850,IF($C849<LataProjekcji,IF((SUM($K851:K851)+$C851)<$C850,$C851,$C850-SUM($K851:K851)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C849=LataProjekcji,$E849>0),AND($C849=LataProjekcji,$E849=0,$D850<=10)),$E850,IF($C849<LataProjekcji,IF((SUM($K851:L851)+$C851)<$C850,$C851,$C850-SUM($K851:L851)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C849=LataProjekcji,$E849>0),AND($C849=LataProjekcji,$E849=0,$D850<=10)),$E850,IF($C849<LataProjekcji,IF((SUM($K851:M851)+$C851)<$C850,$C851,$C850-SUM($K851:M851)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C849=LataProjekcji,$E849>0),AND($C849=LataProjekcji,$E849=0,$D850<=10)),$E850,IF($C849<LataProjekcji,IF((SUM($K851:N851)+$C851)<$C850,$C851,$C850-SUM($K851:N851)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C849=LataProjekcji,$E849>0),AND($C849=LataProjekcji,$E849=0,$D850<=10)),$E850,IF($C849<LataProjekcji,IF((SUM($K851:O851)+$C851)<$C850,$C851,$C850-SUM($K851:O851)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C849=LataProjekcji,$E849>0),AND($C849=LataProjekcji,$E849=0,$D850<=10)),$E850,IF($C849<LataProjekcji,IF((SUM($K851:P851)+$C851)<$C850,$C851,$C850-SUM($K851:P851)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C849=LataProjekcji,$E849>0),AND($C849=LataProjekcji,$E849=0,$D850<=10)),$E850,IF($C849<LataProjekcji,IF((SUM($K851:Q851)+$C851)<$C850,$C851,$C850-SUM($K851:Q851)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C849=LataProjekcji,$E849>0),AND($C849=LataProjekcji,$E849=0,$D850<=10)),$E850,IF($C849<LataProjekcji,IF((SUM($K851:R851)+$C851)<$C850,$C851,$C850-SUM($K851:R851)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C849=LataProjekcji,$E849>0),AND($C849=LataProjekcji,$E849=0,$D850<=10)),$E850,IF($C849<LataProjekcji,IF((SUM($K851:S851)+$C851)<$C850,$C851,$C850-SUM($K851:S851)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C849=LataProjekcji,$E849>0),AND($C849=LataProjekcji,$E849=0,$D850<=10)),$E850,IF($C849<LataProjekcji,IF((SUM($K851:T851)+$C851)<$C850,$C851,$C850-SUM($K851:T851)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C849=LataProjekcji,$E849>0),AND($C849=LataProjekcji,$E849=0,$D850<=10)),$E850,IF($C849<LataProjekcji,IF((SUM($K851:U851)+$C851)<$C850,$C851,$C850-SUM($K851:U851)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C849=LataProjekcji,$E849>0),AND($C849=LataProjekcji,$E849=0,$D850<=10)),$E850,IF($C849<LataProjekcji,IF((SUM($K851:V851)+$C851)<$C850,$C851,$C850-SUM($K851:V851)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C849=LataProjekcji,$E849>0),AND($C849=LataProjekcji,$E849=0,$D850<=10)),$E850,IF($C849<LataProjekcji,IF((SUM($K851:W851)+$C851)<$C850,$C851,$C850-SUM($K851:W851)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C849=LataProjekcji,$E849>0),AND($C849=LataProjekcji,$E849=0,$D850<=10)),$E850,IF($C849<LataProjekcji,IF((SUM($K851:X851)+$C851)<$C850,$C851,$C850-SUM($K851:X851)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C849=LataProjekcji,$E849>0),AND($C849=LataProjekcji,$E849=0,$D850<=10)),$E850,IF($C849<LataProjekcji,IF((SUM($K851:Y851)+$C851)<$C850,$C851,$C850-SUM($K851:Y851)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C849=LataProjekcji,$E849>0),AND($C849=LataProjekcji,$E849=0,$D850<=10)),$E850,IF($C849<LataProjekcji,IF((SUM($K851:Z851)+$C851)<$C850,$C851,$C850-SUM($K851:Z851)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K851,0)","v":0},{"$f":"ROUND(K852+L851,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W852+X851,0)","v":0},{"$f":"ROUND(X852+Y851,0)","v":0},{"$f":"ROUND(Y852+Z851,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C849=LataProjekcji,ROUND($C850-K852,0),ROUND(IF(K851=0,0,$C850-K852),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C849=LataProjekcji,ROUND($C850-X852,0),ROUND(IF(X851=0,0,$C850-X852),0))","v":0},{"$f":"IF($C849=LataProjekcji,ROUND($C850-Y852,0),ROUND(IF(Y851=0,0,$C850-Y852),0))","v":0},{"$f":"IF($C849=LataProjekcji,ROUND($C850-Z852,0),ROUND(IF(Z851=0,0,$C850-Z852),0))","v":0},{"$f":"IF($C849=LataProjekcji,ROUND($C850-AA852,0),ROUND(IF(AA851=0,0,$C850-AA852),0))","v":0}]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C848+1","v":103},{"$f":"D848+1","v":237}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C855,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C855,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C855,0)<0,0,OFFSET($F$62,C855,0))","v":0},{"$f":"OFFSET($C$62,C855,0)","v":""},{"$f":"IF(D857>10,ROUND(($C858/12)*$E856,0),$C857)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C855,0)),0,IF(OFFSET($C$62,C855,0)>10,ROUND(C857*am_maszyny,0),IF(C857<0,0,C857)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D855,,)","v":0},{"$f":"ROUND(IF($C856=LataProjekcji,$E857,IF($C856=LataProjekcji,$C858,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C856=LataProjekcji,$E856>0),AND($C856=LataProjekcji,$E856=0,$D857<=10)),$E857,IF($C856<LataProjekcji,IF((SUM($K858:K858)+$C858)<$C857,$C858,$C857-SUM($K858:K858)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C856=LataProjekcji,$E856>0),AND($C856=LataProjekcji,$E856=0,$D857<=10)),$E857,IF($C856<LataProjekcji,IF((SUM($K858:L858)+$C858)<$C857,$C858,$C857-SUM($K858:L858)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C856=LataProjekcji,$E856>0),AND($C856=LataProjekcji,$E856=0,$D857<=10)),$E857,IF($C856<LataProjekcji,IF((SUM($K858:M858)+$C858)<$C857,$C858,$C857-SUM($K858:M858)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C856=LataProjekcji,$E856>0),AND($C856=LataProjekcji,$E856=0,$D857<=10)),$E857,IF($C856<LataProjekcji,IF((SUM($K858:N858)+$C858)<$C857,$C858,$C857-SUM($K858:N858)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C856=LataProjekcji,$E856>0),AND($C856=LataProjekcji,$E856=0,$D857<=10)),$E857,IF($C856<LataProjekcji,IF((SUM($K858:O858)+$C858)<$C857,$C858,$C857-SUM($K858:O858)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C856=LataProjekcji,$E856>0),AND($C856=LataProjekcji,$E856=0,$D857<=10)),$E857,IF($C856<LataProjekcji,IF((SUM($K858:P858)+$C858)<$C857,$C858,$C857-SUM($K858:P858)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C856=LataProjekcji,$E856>0),AND($C856=LataProjekcji,$E856=0,$D857<=10)),$E857,IF($C856<LataProjekcji,IF((SUM($K858:Q858)+$C858)<$C857,$C858,$C857-SUM($K858:Q858)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C856=LataProjekcji,$E856>0),AND($C856=LataProjekcji,$E856=0,$D857<=10)),$E857,IF($C856<LataProjekcji,IF((SUM($K858:R858)+$C858)<$C857,$C858,$C857-SUM($K858:R858)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C856=LataProjekcji,$E856>0),AND($C856=LataProjekcji,$E856=0,$D857<=10)),$E857,IF($C856<LataProjekcji,IF((SUM($K858:S858)+$C858)<$C857,$C858,$C857-SUM($K858:S858)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C856=LataProjekcji,$E856>0),AND($C856=LataProjekcji,$E856=0,$D857<=10)),$E857,IF($C856<LataProjekcji,IF((SUM($K858:T858)+$C858)<$C857,$C858,$C857-SUM($K858:T858)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C856=LataProjekcji,$E856>0),AND($C856=LataProjekcji,$E856=0,$D857<=10)),$E857,IF($C856<LataProjekcji,IF((SUM($K858:U858)+$C858)<$C857,$C858,$C857-SUM($K858:U858)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C856=LataProjekcji,$E856>0),AND($C856=LataProjekcji,$E856=0,$D857<=10)),$E857,IF($C856<LataProjekcji,IF((SUM($K858:V858)+$C858)<$C857,$C858,$C857-SUM($K858:V858)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C856=LataProjekcji,$E856>0),AND($C856=LataProjekcji,$E856=0,$D857<=10)),$E857,IF($C856<LataProjekcji,IF((SUM($K858:W858)+$C858)<$C857,$C858,$C857-SUM($K858:W858)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C856=LataProjekcji,$E856>0),AND($C856=LataProjekcji,$E856=0,$D857<=10)),$E857,IF($C856<LataProjekcji,IF((SUM($K858:X858)+$C858)<$C857,$C858,$C857-SUM($K858:X858)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C856=LataProjekcji,$E856>0),AND($C856=LataProjekcji,$E856=0,$D857<=10)),$E857,IF($C856<LataProjekcji,IF((SUM($K858:Y858)+$C858)<$C857,$C858,$C857-SUM($K858:Y858)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C856=LataProjekcji,$E856>0),AND($C856=LataProjekcji,$E856=0,$D857<=10)),$E857,IF($C856<LataProjekcji,IF((SUM($K858:Z858)+$C858)<$C857,$C858,$C857-SUM($K858:Z858)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K858,0)","v":0},{"$f":"ROUND(K859+L858,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W859+X858,0)","v":0},{"$f":"ROUND(X859+Y858,0)","v":0},{"$f":"ROUND(Y859+Z858,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C856=LataProjekcji,ROUND($C857-K859,0),ROUND(IF(K858=0,0,$C857-K859),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C856=LataProjekcji,ROUND($C857-X859,0),ROUND(IF(X858=0,0,$C857-X859),0))","v":0},{"$f":"IF($C856=LataProjekcji,ROUND($C857-Y859,0),ROUND(IF(Y858=0,0,$C857-Y859),0))","v":0},{"$f":"IF($C856=LataProjekcji,ROUND($C857-Z859,0),ROUND(IF(Z858=0,0,$C857-Z859),0))","v":0},{"$f":"IF($C856=LataProjekcji,ROUND($C857-AA859,0),ROUND(IF(AA858=0,0,$C857-AA859),0))","v":0}]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C855+1","v":104},{"$f":"D855+1","v":238}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C862,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C862,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C862,0)<0,0,OFFSET($F$62,C862,0))","v":0},{"$f":"OFFSET($C$62,C862,0)","v":""},{"$f":"IF(D864>10,ROUND(($C865/12)*$E863,0),$C864)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C862,0)),0,IF(OFFSET($C$62,C862,0)>10,ROUND(C864*am_maszyny,0),IF(C864<0,0,C864)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D862,,)","v":0},{"$f":"ROUND(IF($C863=LataProjekcji,$E864,IF($C863=LataProjekcji,$C865,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C863=LataProjekcji,$E863>0),AND($C863=LataProjekcji,$E863=0,$D864<=10)),$E864,IF($C863<LataProjekcji,IF((SUM($K865:K865)+$C865)<$C864,$C865,$C864-SUM($K865:K865)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C863=LataProjekcji,$E863>0),AND($C863=LataProjekcji,$E863=0,$D864<=10)),$E864,IF($C863<LataProjekcji,IF((SUM($K865:L865)+$C865)<$C864,$C865,$C864-SUM($K865:L865)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C863=LataProjekcji,$E863>0),AND($C863=LataProjekcji,$E863=0,$D864<=10)),$E864,IF($C863<LataProjekcji,IF((SUM($K865:M865)+$C865)<$C864,$C865,$C864-SUM($K865:M865)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C863=LataProjekcji,$E863>0),AND($C863=LataProjekcji,$E863=0,$D864<=10)),$E864,IF($C863<LataProjekcji,IF((SUM($K865:N865)+$C865)<$C864,$C865,$C864-SUM($K865:N865)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C863=LataProjekcji,$E863>0),AND($C863=LataProjekcji,$E863=0,$D864<=10)),$E864,IF($C863<LataProjekcji,IF((SUM($K865:O865)+$C865)<$C864,$C865,$C864-SUM($K865:O865)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C863=LataProjekcji,$E863>0),AND($C863=LataProjekcji,$E863=0,$D864<=10)),$E864,IF($C863<LataProjekcji,IF((SUM($K865:P865)+$C865)<$C864,$C865,$C864-SUM($K865:P865)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C863=LataProjekcji,$E863>0),AND($C863=LataProjekcji,$E863=0,$D864<=10)),$E864,IF($C863<LataProjekcji,IF((SUM($K865:Q865)+$C865)<$C864,$C865,$C864-SUM($K865:Q865)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C863=LataProjekcji,$E863>0),AND($C863=LataProjekcji,$E863=0,$D864<=10)),$E864,IF($C863<LataProjekcji,IF((SUM($K865:R865)+$C865)<$C864,$C865,$C864-SUM($K865:R865)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C863=LataProjekcji,$E863>0),AND($C863=LataProjekcji,$E863=0,$D864<=10)),$E864,IF($C863<LataProjekcji,IF((SUM($K865:S865)+$C865)<$C864,$C865,$C864-SUM($K865:S865)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C863=LataProjekcji,$E863>0),AND($C863=LataProjekcji,$E863=0,$D864<=10)),$E864,IF($C863<LataProjekcji,IF((SUM($K865:T865)+$C865)<$C864,$C865,$C864-SUM($K865:T865)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C863=LataProjekcji,$E863>0),AND($C863=LataProjekcji,$E863=0,$D864<=10)),$E864,IF($C863<LataProjekcji,IF((SUM($K865:U865)+$C865)<$C864,$C865,$C864-SUM($K865:U865)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C863=LataProjekcji,$E863>0),AND($C863=LataProjekcji,$E863=0,$D864<=10)),$E864,IF($C863<LataProjekcji,IF((SUM($K865:V865)+$C865)<$C864,$C865,$C864-SUM($K865:V865)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C863=LataProjekcji,$E863>0),AND($C863=LataProjekcji,$E863=0,$D864<=10)),$E864,IF($C863<LataProjekcji,IF((SUM($K865:W865)+$C865)<$C864,$C865,$C864-SUM($K865:W865)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C863=LataProjekcji,$E863>0),AND($C863=LataProjekcji,$E863=0,$D864<=10)),$E864,IF($C863<LataProjekcji,IF((SUM($K865:X865)+$C865)<$C864,$C865,$C864-SUM($K865:X865)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C863=LataProjekcji,$E863>0),AND($C863=LataProjekcji,$E863=0,$D864<=10)),$E864,IF($C863<LataProjekcji,IF((SUM($K865:Y865)+$C865)<$C864,$C865,$C864-SUM($K865:Y865)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C863=LataProjekcji,$E863>0),AND($C863=LataProjekcji,$E863=0,$D864<=10)),$E864,IF($C863<LataProjekcji,IF((SUM($K865:Z865)+$C865)<$C864,$C865,$C864-SUM($K865:Z865)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K865,0)","v":0},{"$f":"ROUND(K866+L865,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W866+X865,0)","v":0},{"$f":"ROUND(X866+Y865,0)","v":0},{"$f":"ROUND(Y866+Z865,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C863=LataProjekcji,ROUND($C864-K866,0),ROUND(IF(K865=0,0,$C864-K866),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C863=LataProjekcji,ROUND($C864-X866,0),ROUND(IF(X865=0,0,$C864-X866),0))","v":0},{"$f":"IF($C863=LataProjekcji,ROUND($C864-Y866,0),ROUND(IF(Y865=0,0,$C864-Y866),0))","v":0},{"$f":"IF($C863=LataProjekcji,ROUND($C864-Z866,0),ROUND(IF(Z865=0,0,$C864-Z866),0))","v":0},{"$f":"IF($C863=LataProjekcji,ROUND($C864-AA866,0),ROUND(IF(AA865=0,0,$C864-AA866),0))","v":0}]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C862+1","v":105},{"$f":"D862+1","v":239}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C869,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C869,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C869,0)<0,0,OFFSET($F$62,C869,0))","v":0},{"$f":"OFFSET($C$62,C869,0)","v":""},{"$f":"IF(D871>10,ROUND(($C872/12)*$E870,0),$C871)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C869,0)),0,IF(OFFSET($C$62,C869,0)>10,ROUND(C871*am_maszyny,0),IF(C871<0,0,C871)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D869,,)","v":0},{"$f":"ROUND(IF($C870=LataProjekcji,$E871,IF($C870=LataProjekcji,$C872,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C870=LataProjekcji,$E870>0),AND($C870=LataProjekcji,$E870=0,$D871<=10)),$E871,IF($C870<LataProjekcji,IF((SUM($K872:K872)+$C872)<$C871,$C872,$C871-SUM($K872:K872)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C870=LataProjekcji,$E870>0),AND($C870=LataProjekcji,$E870=0,$D871<=10)),$E871,IF($C870<LataProjekcji,IF((SUM($K872:L872)+$C872)<$C871,$C872,$C871-SUM($K872:L872)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C870=LataProjekcji,$E870>0),AND($C870=LataProjekcji,$E870=0,$D871<=10)),$E871,IF($C870<LataProjekcji,IF((SUM($K872:M872)+$C872)<$C871,$C872,$C871-SUM($K872:M872)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C870=LataProjekcji,$E870>0),AND($C870=LataProjekcji,$E870=0,$D871<=10)),$E871,IF($C870<LataProjekcji,IF((SUM($K872:N872)+$C872)<$C871,$C872,$C871-SUM($K872:N872)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C870=LataProjekcji,$E870>0),AND($C870=LataProjekcji,$E870=0,$D871<=10)),$E871,IF($C870<LataProjekcji,IF((SUM($K872:O872)+$C872)<$C871,$C872,$C871-SUM($K872:O872)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C870=LataProjekcji,$E870>0),AND($C870=LataProjekcji,$E870=0,$D871<=10)),$E871,IF($C870<LataProjekcji,IF((SUM($K872:P872)+$C872)<$C871,$C872,$C871-SUM($K872:P872)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C870=LataProjekcji,$E870>0),AND($C870=LataProjekcji,$E870=0,$D871<=10)),$E871,IF($C870<LataProjekcji,IF((SUM($K872:Q872)+$C872)<$C871,$C872,$C871-SUM($K872:Q872)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C870=LataProjekcji,$E870>0),AND($C870=LataProjekcji,$E870=0,$D871<=10)),$E871,IF($C870<LataProjekcji,IF((SUM($K872:R872)+$C872)<$C871,$C872,$C871-SUM($K872:R872)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C870=LataProjekcji,$E870>0),AND($C870=LataProjekcji,$E870=0,$D871<=10)),$E871,IF($C870<LataProjekcji,IF((SUM($K872:S872)+$C872)<$C871,$C872,$C871-SUM($K872:S872)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C870=LataProjekcji,$E870>0),AND($C870=LataProjekcji,$E870=0,$D871<=10)),$E871,IF($C870<LataProjekcji,IF((SUM($K872:T872)+$C872)<$C871,$C872,$C871-SUM($K872:T872)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C870=LataProjekcji,$E870>0),AND($C870=LataProjekcji,$E870=0,$D871<=10)),$E871,IF($C870<LataProjekcji,IF((SUM($K872:U872)+$C872)<$C871,$C872,$C871-SUM($K872:U872)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C870=LataProjekcji,$E870>0),AND($C870=LataProjekcji,$E870=0,$D871<=10)),$E871,IF($C870<LataProjekcji,IF((SUM($K872:V872)+$C872)<$C871,$C872,$C871-SUM($K872:V872)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C870=LataProjekcji,$E870>0),AND($C870=LataProjekcji,$E870=0,$D871<=10)),$E871,IF($C870<LataProjekcji,IF((SUM($K872:W872)+$C872)<$C871,$C872,$C871-SUM($K872:W872)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C870=LataProjekcji,$E870>0),AND($C870=LataProjekcji,$E870=0,$D871<=10)),$E871,IF($C870<LataProjekcji,IF((SUM($K872:X872)+$C872)<$C871,$C872,$C871-SUM($K872:X872)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C870=LataProjekcji,$E870>0),AND($C870=LataProjekcji,$E870=0,$D871<=10)),$E871,IF($C870<LataProjekcji,IF((SUM($K872:Y872)+$C872)<$C871,$C872,$C871-SUM($K872:Y872)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C870=LataProjekcji,$E870>0),AND($C870=LataProjekcji,$E870=0,$D871<=10)),$E871,IF($C870<LataProjekcji,IF((SUM($K872:Z872)+$C872)<$C871,$C872,$C871-SUM($K872:Z872)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K872,0)","v":0},{"$f":"ROUND(K873+L872,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W873+X872,0)","v":0},{"$f":"ROUND(X873+Y872,0)","v":0},{"$f":"ROUND(Y873+Z872,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C870=LataProjekcji,ROUND($C871-K873,0),ROUND(IF(K872=0,0,$C871-K873),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C870=LataProjekcji,ROUND($C871-X873,0),ROUND(IF(X872=0,0,$C871-X873),0))","v":0},{"$f":"IF($C870=LataProjekcji,ROUND($C871-Y873,0),ROUND(IF(Y872=0,0,$C871-Y873),0))","v":0},{"$f":"IF($C870=LataProjekcji,ROUND($C871-Z873,0),ROUND(IF(Z872=0,0,$C871-Z873),0))","v":0},{"$f":"IF($C870=LataProjekcji,ROUND($C871-AA873,0),ROUND(IF(AA872=0,0,$C871-AA873),0))","v":0}]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C869+1","v":106},{"$f":"D869+1","v":240}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C876,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C876,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C876,0)<0,0,OFFSET($F$62,C876,0))","v":0},{"$f":"OFFSET($C$62,C876,0)","v":""},{"$f":"IF(D878>10,ROUND(($C879/12)*$E877,0),$C878)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C876,0)),0,IF(OFFSET($C$62,C876,0)>10,ROUND(C878*am_maszyny,0),IF(C878<0,0,C878)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D876,,)","v":0},{"$f":"ROUND(IF($C877=LataProjekcji,$E878,IF($C877=LataProjekcji,$C879,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C877=LataProjekcji,$E877>0),AND($C877=LataProjekcji,$E877=0,$D878<=10)),$E878,IF($C877<LataProjekcji,IF((SUM($K879:K879)+$C879)<$C878,$C879,$C878-SUM($K879:K879)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C877=LataProjekcji,$E877>0),AND($C877=LataProjekcji,$E877=0,$D878<=10)),$E878,IF($C877<LataProjekcji,IF((SUM($K879:L879)+$C879)<$C878,$C879,$C878-SUM($K879:L879)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C877=LataProjekcji,$E877>0),AND($C877=LataProjekcji,$E877=0,$D878<=10)),$E878,IF($C877<LataProjekcji,IF((SUM($K879:M879)+$C879)<$C878,$C879,$C878-SUM($K879:M879)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C877=LataProjekcji,$E877>0),AND($C877=LataProjekcji,$E877=0,$D878<=10)),$E878,IF($C877<LataProjekcji,IF((SUM($K879:N879)+$C879)<$C878,$C879,$C878-SUM($K879:N879)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C877=LataProjekcji,$E877>0),AND($C877=LataProjekcji,$E877=0,$D878<=10)),$E878,IF($C877<LataProjekcji,IF((SUM($K879:O879)+$C879)<$C878,$C879,$C878-SUM($K879:O879)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C877=LataProjekcji,$E877>0),AND($C877=LataProjekcji,$E877=0,$D878<=10)),$E878,IF($C877<LataProjekcji,IF((SUM($K879:P879)+$C879)<$C878,$C879,$C878-SUM($K879:P879)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C877=LataProjekcji,$E877>0),AND($C877=LataProjekcji,$E877=0,$D878<=10)),$E878,IF($C877<LataProjekcji,IF((SUM($K879:Q879)+$C879)<$C878,$C879,$C878-SUM($K879:Q879)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C877=LataProjekcji,$E877>0),AND($C877=LataProjekcji,$E877=0,$D878<=10)),$E878,IF($C877<LataProjekcji,IF((SUM($K879:R879)+$C879)<$C878,$C879,$C878-SUM($K879:R879)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C877=LataProjekcji,$E877>0),AND($C877=LataProjekcji,$E877=0,$D878<=10)),$E878,IF($C877<LataProjekcji,IF((SUM($K879:S879)+$C879)<$C878,$C879,$C878-SUM($K879:S879)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C877=LataProjekcji,$E877>0),AND($C877=LataProjekcji,$E877=0,$D878<=10)),$E878,IF($C877<LataProjekcji,IF((SUM($K879:T879)+$C879)<$C878,$C879,$C878-SUM($K879:T879)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C877=LataProjekcji,$E877>0),AND($C877=LataProjekcji,$E877=0,$D878<=10)),$E878,IF($C877<LataProjekcji,IF((SUM($K879:U879)+$C879)<$C878,$C879,$C878-SUM($K879:U879)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C877=LataProjekcji,$E877>0),AND($C877=LataProjekcji,$E877=0,$D878<=10)),$E878,IF($C877<LataProjekcji,IF((SUM($K879:V879)+$C879)<$C878,$C879,$C878-SUM($K879:V879)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C877=LataProjekcji,$E877>0),AND($C877=LataProjekcji,$E877=0,$D878<=10)),$E878,IF($C877<LataProjekcji,IF((SUM($K879:W879)+$C879)<$C878,$C879,$C878-SUM($K879:W879)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C877=LataProjekcji,$E877>0),AND($C877=LataProjekcji,$E877=0,$D878<=10)),$E878,IF($C877<LataProjekcji,IF((SUM($K879:X879)+$C879)<$C878,$C879,$C878-SUM($K879:X879)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C877=LataProjekcji,$E877>0),AND($C877=LataProjekcji,$E877=0,$D878<=10)),$E878,IF($C877<LataProjekcji,IF((SUM($K879:Y879)+$C879)<$C878,$C879,$C878-SUM($K879:Y879)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C877=LataProjekcji,$E877>0),AND($C877=LataProjekcji,$E877=0,$D878<=10)),$E878,IF($C877<LataProjekcji,IF((SUM($K879:Z879)+$C879)<$C878,$C879,$C878-SUM($K879:Z879)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K879,0)","v":0},{"$f":"ROUND(K880+L879,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W880+X879,0)","v":0},{"$f":"ROUND(X880+Y879,0)","v":0},{"$f":"ROUND(Y880+Z879,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C877=LataProjekcji,ROUND($C878-K880,0),ROUND(IF(K879=0,0,$C878-K880),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C877=LataProjekcji,ROUND($C878-X880,0),ROUND(IF(X879=0,0,$C878-X880),0))","v":0},{"$f":"IF($C877=LataProjekcji,ROUND($C878-Y880,0),ROUND(IF(Y879=0,0,$C878-Y880),0))","v":0},{"$f":"IF($C877=LataProjekcji,ROUND($C878-Z880,0),ROUND(IF(Z879=0,0,$C878-Z880),0))","v":0},{"$f":"IF($C877=LataProjekcji,ROUND($C878-AA880,0),ROUND(IF(AA879=0,0,$C878-AA880),0))","v":0}]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C876+1","v":107},{"$f":"D876+1","v":241}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C883,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C883,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C883,0)<0,0,OFFSET($F$62,C883,0))","v":0},{"$f":"OFFSET($C$62,C883,0)","v":""},{"$f":"IF(D885>10,ROUND(($C886/12)*$E884,0),$C885)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C883,0)),0,IF(OFFSET($C$62,C883,0)>10,ROUND(C885*am_maszyny,0),IF(C885<0,0,C885)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D883,,)","v":0},{"$f":"ROUND(IF($C884=LataProjekcji,$E885,IF($C884=LataProjekcji,$C886,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C884=LataProjekcji,$E884>0),AND($C884=LataProjekcji,$E884=0,$D885<=10)),$E885,IF($C884<LataProjekcji,IF((SUM($K886:K886)+$C886)<$C885,$C886,$C885-SUM($K886:K886)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C884=LataProjekcji,$E884>0),AND($C884=LataProjekcji,$E884=0,$D885<=10)),$E885,IF($C884<LataProjekcji,IF((SUM($K886:L886)+$C886)<$C885,$C886,$C885-SUM($K886:L886)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C884=LataProjekcji,$E884>0),AND($C884=LataProjekcji,$E884=0,$D885<=10)),$E885,IF($C884<LataProjekcji,IF((SUM($K886:M886)+$C886)<$C885,$C886,$C885-SUM($K886:M886)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C884=LataProjekcji,$E884>0),AND($C884=LataProjekcji,$E884=0,$D885<=10)),$E885,IF($C884<LataProjekcji,IF((SUM($K886:N886)+$C886)<$C885,$C886,$C885-SUM($K886:N886)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C884=LataProjekcji,$E884>0),AND($C884=LataProjekcji,$E884=0,$D885<=10)),$E885,IF($C884<LataProjekcji,IF((SUM($K886:O886)+$C886)<$C885,$C886,$C885-SUM($K886:O886)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C884=LataProjekcji,$E884>0),AND($C884=LataProjekcji,$E884=0,$D885<=10)),$E885,IF($C884<LataProjekcji,IF((SUM($K886:P886)+$C886)<$C885,$C886,$C885-SUM($K886:P886)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C884=LataProjekcji,$E884>0),AND($C884=LataProjekcji,$E884=0,$D885<=10)),$E885,IF($C884<LataProjekcji,IF((SUM($K886:Q886)+$C886)<$C885,$C886,$C885-SUM($K886:Q886)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C884=LataProjekcji,$E884>0),AND($C884=LataProjekcji,$E884=0,$D885<=10)),$E885,IF($C884<LataProjekcji,IF((SUM($K886:R886)+$C886)<$C885,$C886,$C885-SUM($K886:R886)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C884=LataProjekcji,$E884>0),AND($C884=LataProjekcji,$E884=0,$D885<=10)),$E885,IF($C884<LataProjekcji,IF((SUM($K886:S886)+$C886)<$C885,$C886,$C885-SUM($K886:S886)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C884=LataProjekcji,$E884>0),AND($C884=LataProjekcji,$E884=0,$D885<=10)),$E885,IF($C884<LataProjekcji,IF((SUM($K886:T886)+$C886)<$C885,$C886,$C885-SUM($K886:T886)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C884=LataProjekcji,$E884>0),AND($C884=LataProjekcji,$E884=0,$D885<=10)),$E885,IF($C884<LataProjekcji,IF((SUM($K886:U886)+$C886)<$C885,$C886,$C885-SUM($K886:U886)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C884=LataProjekcji,$E884>0),AND($C884=LataProjekcji,$E884=0,$D885<=10)),$E885,IF($C884<LataProjekcji,IF((SUM($K886:V886)+$C886)<$C885,$C886,$C885-SUM($K886:V886)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C884=LataProjekcji,$E884>0),AND($C884=LataProjekcji,$E884=0,$D885<=10)),$E885,IF($C884<LataProjekcji,IF((SUM($K886:W886)+$C886)<$C885,$C886,$C885-SUM($K886:W886)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C884=LataProjekcji,$E884>0),AND($C884=LataProjekcji,$E884=0,$D885<=10)),$E885,IF($C884<LataProjekcji,IF((SUM($K886:X886)+$C886)<$C885,$C886,$C885-SUM($K886:X886)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C884=LataProjekcji,$E884>0),AND($C884=LataProjekcji,$E884=0,$D885<=10)),$E885,IF($C884<LataProjekcji,IF((SUM($K886:Y886)+$C886)<$C885,$C886,$C885-SUM($K886:Y886)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C884=LataProjekcji,$E884>0),AND($C884=LataProjekcji,$E884=0,$D885<=10)),$E885,IF($C884<LataProjekcji,IF((SUM($K886:Z886)+$C886)<$C885,$C886,$C885-SUM($K886:Z886)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K886,0)","v":0},{"$f":"ROUND(K887+L886,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W887+X886,0)","v":0},{"$f":"ROUND(X887+Y886,0)","v":0},{"$f":"ROUND(Y887+Z886,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C884=LataProjekcji,ROUND($C885-K887,0),ROUND(IF(K886=0,0,$C885-K887),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C884=LataProjekcji,ROUND($C885-X887,0),ROUND(IF(X886=0,0,$C885-X887),0))","v":0},{"$f":"IF($C884=LataProjekcji,ROUND($C885-Y887,0),ROUND(IF(Y886=0,0,$C885-Y887),0))","v":0},{"$f":"IF($C884=LataProjekcji,ROUND($C885-Z887,0),ROUND(IF(Z886=0,0,$C885-Z887),0))","v":0},{"$f":"IF($C884=LataProjekcji,ROUND($C885-AA887,0),ROUND(IF(AA886=0,0,$C885-AA887),0))","v":0}]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C883+1","v":108},{"$f":"D883+1","v":242}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C890,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C890,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C890,0)<0,0,OFFSET($F$62,C890,0))","v":0},{"$f":"OFFSET($C$62,C890,0)","v":""},{"$f":"IF(D892>10,ROUND(($C893/12)*$E891,0),$C892)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C890,0)),0,IF(OFFSET($C$62,C890,0)>10,ROUND(C892*am_maszyny,0),IF(C892<0,0,C892)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D890,,)","v":0},{"$f":"ROUND(IF($C891=LataProjekcji,$E892,IF($C891=LataProjekcji,$C893,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C891=LataProjekcji,$E891>0),AND($C891=LataProjekcji,$E891=0,$D892<=10)),$E892,IF($C891<LataProjekcji,IF((SUM($K893:K893)+$C893)<$C892,$C893,$C892-SUM($K893:K893)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C891=LataProjekcji,$E891>0),AND($C891=LataProjekcji,$E891=0,$D892<=10)),$E892,IF($C891<LataProjekcji,IF((SUM($K893:L893)+$C893)<$C892,$C893,$C892-SUM($K893:L893)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C891=LataProjekcji,$E891>0),AND($C891=LataProjekcji,$E891=0,$D892<=10)),$E892,IF($C891<LataProjekcji,IF((SUM($K893:M893)+$C893)<$C892,$C893,$C892-SUM($K893:M893)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C891=LataProjekcji,$E891>0),AND($C891=LataProjekcji,$E891=0,$D892<=10)),$E892,IF($C891<LataProjekcji,IF((SUM($K893:N893)+$C893)<$C892,$C893,$C892-SUM($K893:N893)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C891=LataProjekcji,$E891>0),AND($C891=LataProjekcji,$E891=0,$D892<=10)),$E892,IF($C891<LataProjekcji,IF((SUM($K893:O893)+$C893)<$C892,$C893,$C892-SUM($K893:O893)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C891=LataProjekcji,$E891>0),AND($C891=LataProjekcji,$E891=0,$D892<=10)),$E892,IF($C891<LataProjekcji,IF((SUM($K893:P893)+$C893)<$C892,$C893,$C892-SUM($K893:P893)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C891=LataProjekcji,$E891>0),AND($C891=LataProjekcji,$E891=0,$D892<=10)),$E892,IF($C891<LataProjekcji,IF((SUM($K893:Q893)+$C893)<$C892,$C893,$C892-SUM($K893:Q893)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C891=LataProjekcji,$E891>0),AND($C891=LataProjekcji,$E891=0,$D892<=10)),$E892,IF($C891<LataProjekcji,IF((SUM($K893:R893)+$C893)<$C892,$C893,$C892-SUM($K893:R893)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C891=LataProjekcji,$E891>0),AND($C891=LataProjekcji,$E891=0,$D892<=10)),$E892,IF($C891<LataProjekcji,IF((SUM($K893:S893)+$C893)<$C892,$C893,$C892-SUM($K893:S893)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C891=LataProjekcji,$E891>0),AND($C891=LataProjekcji,$E891=0,$D892<=10)),$E892,IF($C891<LataProjekcji,IF((SUM($K893:T893)+$C893)<$C892,$C893,$C892-SUM($K893:T893)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C891=LataProjekcji,$E891>0),AND($C891=LataProjekcji,$E891=0,$D892<=10)),$E892,IF($C891<LataProjekcji,IF((SUM($K893:U893)+$C893)<$C892,$C893,$C892-SUM($K893:U893)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C891=LataProjekcji,$E891>0),AND($C891=LataProjekcji,$E891=0,$D892<=10)),$E892,IF($C891<LataProjekcji,IF((SUM($K893:V893)+$C893)<$C892,$C893,$C892-SUM($K893:V893)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C891=LataProjekcji,$E891>0),AND($C891=LataProjekcji,$E891=0,$D892<=10)),$E892,IF($C891<LataProjekcji,IF((SUM($K893:W893)+$C893)<$C892,$C893,$C892-SUM($K893:W893)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C891=LataProjekcji,$E891>0),AND($C891=LataProjekcji,$E891=0,$D892<=10)),$E892,IF($C891<LataProjekcji,IF((SUM($K893:X893)+$C893)<$C892,$C893,$C892-SUM($K893:X893)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C891=LataProjekcji,$E891>0),AND($C891=LataProjekcji,$E891=0,$D892<=10)),$E892,IF($C891<LataProjekcji,IF((SUM($K893:Y893)+$C893)<$C892,$C893,$C892-SUM($K893:Y893)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C891=LataProjekcji,$E891>0),AND($C891=LataProjekcji,$E891=0,$D892<=10)),$E892,IF($C891<LataProjekcji,IF((SUM($K893:Z893)+$C893)<$C892,$C893,$C892-SUM($K893:Z893)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K893,0)","v":0},{"$f":"ROUND(K894+L893,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W894+X893,0)","v":0},{"$f":"ROUND(X894+Y893,0)","v":0},{"$f":"ROUND(Y894+Z893,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C891=LataProjekcji,ROUND($C892-K894,0),ROUND(IF(K893=0,0,$C892-K894),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C891=LataProjekcji,ROUND($C892-X894,0),ROUND(IF(X893=0,0,$C892-X894),0))","v":0},{"$f":"IF($C891=LataProjekcji,ROUND($C892-Y894,0),ROUND(IF(Y893=0,0,$C892-Y894),0))","v":0},{"$f":"IF($C891=LataProjekcji,ROUND($C892-Z894,0),ROUND(IF(Z893=0,0,$C892-Z894),0))","v":0},{"$f":"IF($C891=LataProjekcji,ROUND($C892-AA894,0),ROUND(IF(AA893=0,0,$C892-AA894),0))","v":0}]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C890+1","v":109},{"$f":"D890+1","v":243}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C897,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C897,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C897,0)<0,0,OFFSET($F$62,C897,0))","v":0},{"$f":"OFFSET($C$62,C897,0)","v":""},{"$f":"IF(D899>10,ROUND(($C900/12)*$E898,0),$C899)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C897,0)),0,IF(OFFSET($C$62,C897,0)>10,ROUND(C899*am_maszyny,0),IF(C899<0,0,C899)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D897,,)","v":0},{"$f":"ROUND(IF($C898=LataProjekcji,$E899,IF($C898=LataProjekcji,$C900,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C898=LataProjekcji,$E898>0),AND($C898=LataProjekcji,$E898=0,$D899<=10)),$E899,IF($C898<LataProjekcji,IF((SUM($K900:K900)+$C900)<$C899,$C900,$C899-SUM($K900:K900)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C898=LataProjekcji,$E898>0),AND($C898=LataProjekcji,$E898=0,$D899<=10)),$E899,IF($C898<LataProjekcji,IF((SUM($K900:L900)+$C900)<$C899,$C900,$C899-SUM($K900:L900)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C898=LataProjekcji,$E898>0),AND($C898=LataProjekcji,$E898=0,$D899<=10)),$E899,IF($C898<LataProjekcji,IF((SUM($K900:M900)+$C900)<$C899,$C900,$C899-SUM($K900:M900)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C898=LataProjekcji,$E898>0),AND($C898=LataProjekcji,$E898=0,$D899<=10)),$E899,IF($C898<LataProjekcji,IF((SUM($K900:N900)+$C900)<$C899,$C900,$C899-SUM($K900:N900)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C898=LataProjekcji,$E898>0),AND($C898=LataProjekcji,$E898=0,$D899<=10)),$E899,IF($C898<LataProjekcji,IF((SUM($K900:O900)+$C900)<$C899,$C900,$C899-SUM($K900:O900)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C898=LataProjekcji,$E898>0),AND($C898=LataProjekcji,$E898=0,$D899<=10)),$E899,IF($C898<LataProjekcji,IF((SUM($K900:P900)+$C900)<$C899,$C900,$C899-SUM($K900:P900)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C898=LataProjekcji,$E898>0),AND($C898=LataProjekcji,$E898=0,$D899<=10)),$E899,IF($C898<LataProjekcji,IF((SUM($K900:Q900)+$C900)<$C899,$C900,$C899-SUM($K900:Q900)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C898=LataProjekcji,$E898>0),AND($C898=LataProjekcji,$E898=0,$D899<=10)),$E899,IF($C898<LataProjekcji,IF((SUM($K900:R900)+$C900)<$C899,$C900,$C899-SUM($K900:R900)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C898=LataProjekcji,$E898>0),AND($C898=LataProjekcji,$E898=0,$D899<=10)),$E899,IF($C898<LataProjekcji,IF((SUM($K900:S900)+$C900)<$C899,$C900,$C899-SUM($K900:S900)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C898=LataProjekcji,$E898>0),AND($C898=LataProjekcji,$E898=0,$D899<=10)),$E899,IF($C898<LataProjekcji,IF((SUM($K900:T900)+$C900)<$C899,$C900,$C899-SUM($K900:T900)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C898=LataProjekcji,$E898>0),AND($C898=LataProjekcji,$E898=0,$D899<=10)),$E899,IF($C898<LataProjekcji,IF((SUM($K900:U900)+$C900)<$C899,$C900,$C899-SUM($K900:U900)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C898=LataProjekcji,$E898>0),AND($C898=LataProjekcji,$E898=0,$D899<=10)),$E899,IF($C898<LataProjekcji,IF((SUM($K900:V900)+$C900)<$C899,$C900,$C899-SUM($K900:V900)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C898=LataProjekcji,$E898>0),AND($C898=LataProjekcji,$E898=0,$D899<=10)),$E899,IF($C898<LataProjekcji,IF((SUM($K900:W900)+$C900)<$C899,$C900,$C899-SUM($K900:W900)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C898=LataProjekcji,$E898>0),AND($C898=LataProjekcji,$E898=0,$D899<=10)),$E899,IF($C898<LataProjekcji,IF((SUM($K900:X900)+$C900)<$C899,$C900,$C899-SUM($K900:X900)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C898=LataProjekcji,$E898>0),AND($C898=LataProjekcji,$E898=0,$D899<=10)),$E899,IF($C898<LataProjekcji,IF((SUM($K900:Y900)+$C900)<$C899,$C900,$C899-SUM($K900:Y900)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C898=LataProjekcji,$E898>0),AND($C898=LataProjekcji,$E898=0,$D899<=10)),$E899,IF($C898<LataProjekcji,IF((SUM($K900:Z900)+$C900)<$C899,$C900,$C899-SUM($K900:Z900)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K900,0)","v":0},{"$f":"ROUND(K901+L900,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W901+X900,0)","v":0},{"$f":"ROUND(X901+Y900,0)","v":0},{"$f":"ROUND(Y901+Z900,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C898=LataProjekcji,ROUND($C899-K901,0),ROUND(IF(K900=0,0,$C899-K901),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C898=LataProjekcji,ROUND($C899-X901,0),ROUND(IF(X900=0,0,$C899-X901),0))","v":0},{"$f":"IF($C898=LataProjekcji,ROUND($C899-Y901,0),ROUND(IF(Y900=0,0,$C899-Y901),0))","v":0},{"$f":"IF($C898=LataProjekcji,ROUND($C899-Z901,0),ROUND(IF(Z900=0,0,$C899-Z901),0))","v":0},{"$f":"IF($C898=LataProjekcji,ROUND($C899-AA901,0),ROUND(IF(AA900=0,0,$C899-AA901),0))","v":0}]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C897+1","v":110},{"$f":"D897+1","v":244}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C904,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C904,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C904,0)<0,0,OFFSET($F$62,C904,0))","v":0},{"$f":"OFFSET($C$62,C904,0)","v":""},{"$f":"IF(D906>10,ROUND(($C907/12)*$E905,0),$C906)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C904,0)),0,IF(OFFSET($C$62,C904,0)>10,ROUND(C906*am_maszyny,0),IF(C906<0,0,C906)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D904,,)","v":0},{"$f":"ROUND(IF($C905=LataProjekcji,$E906,IF($C905=LataProjekcji,$C907,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C905=LataProjekcji,$E905>0),AND($C905=LataProjekcji,$E905=0,$D906<=10)),$E906,IF($C905<LataProjekcji,IF((SUM($K907:K907)+$C907)<$C906,$C907,$C906-SUM($K907:K907)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C905=LataProjekcji,$E905>0),AND($C905=LataProjekcji,$E905=0,$D906<=10)),$E906,IF($C905<LataProjekcji,IF((SUM($K907:L907)+$C907)<$C906,$C907,$C906-SUM($K907:L907)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C905=LataProjekcji,$E905>0),AND($C905=LataProjekcji,$E905=0,$D906<=10)),$E906,IF($C905<LataProjekcji,IF((SUM($K907:M907)+$C907)<$C906,$C907,$C906-SUM($K907:M907)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C905=LataProjekcji,$E905>0),AND($C905=LataProjekcji,$E905=0,$D906<=10)),$E906,IF($C905<LataProjekcji,IF((SUM($K907:N907)+$C907)<$C906,$C907,$C906-SUM($K907:N907)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C905=LataProjekcji,$E905>0),AND($C905=LataProjekcji,$E905=0,$D906<=10)),$E906,IF($C905<LataProjekcji,IF((SUM($K907:O907)+$C907)<$C906,$C907,$C906-SUM($K907:O907)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C905=LataProjekcji,$E905>0),AND($C905=LataProjekcji,$E905=0,$D906<=10)),$E906,IF($C905<LataProjekcji,IF((SUM($K907:P907)+$C907)<$C906,$C907,$C906-SUM($K907:P907)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C905=LataProjekcji,$E905>0),AND($C905=LataProjekcji,$E905=0,$D906<=10)),$E906,IF($C905<LataProjekcji,IF((SUM($K907:Q907)+$C907)<$C906,$C907,$C906-SUM($K907:Q907)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C905=LataProjekcji,$E905>0),AND($C905=LataProjekcji,$E905=0,$D906<=10)),$E906,IF($C905<LataProjekcji,IF((SUM($K907:R907)+$C907)<$C906,$C907,$C906-SUM($K907:R907)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C905=LataProjekcji,$E905>0),AND($C905=LataProjekcji,$E905=0,$D906<=10)),$E906,IF($C905<LataProjekcji,IF((SUM($K907:S907)+$C907)<$C906,$C907,$C906-SUM($K907:S907)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C905=LataProjekcji,$E905>0),AND($C905=LataProjekcji,$E905=0,$D906<=10)),$E906,IF($C905<LataProjekcji,IF((SUM($K907:T907)+$C907)<$C906,$C907,$C906-SUM($K907:T907)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C905=LataProjekcji,$E905>0),AND($C905=LataProjekcji,$E905=0,$D906<=10)),$E906,IF($C905<LataProjekcji,IF((SUM($K907:U907)+$C907)<$C906,$C907,$C906-SUM($K907:U907)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C905=LataProjekcji,$E905>0),AND($C905=LataProjekcji,$E905=0,$D906<=10)),$E906,IF($C905<LataProjekcji,IF((SUM($K907:V907)+$C907)<$C906,$C907,$C906-SUM($K907:V907)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C905=LataProjekcji,$E905>0),AND($C905=LataProjekcji,$E905=0,$D906<=10)),$E906,IF($C905<LataProjekcji,IF((SUM($K907:W907)+$C907)<$C906,$C907,$C906-SUM($K907:W907)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C905=LataProjekcji,$E905>0),AND($C905=LataProjekcji,$E905=0,$D906<=10)),$E906,IF($C905<LataProjekcji,IF((SUM($K907:X907)+$C907)<$C906,$C907,$C906-SUM($K907:X907)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C905=LataProjekcji,$E905>0),AND($C905=LataProjekcji,$E905=0,$D906<=10)),$E906,IF($C905<LataProjekcji,IF((SUM($K907:Y907)+$C907)<$C906,$C907,$C906-SUM($K907:Y907)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C905=LataProjekcji,$E905>0),AND($C905=LataProjekcji,$E905=0,$D906<=10)),$E906,IF($C905<LataProjekcji,IF((SUM($K907:Z907)+$C907)<$C906,$C907,$C906-SUM($K907:Z907)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K907,0)","v":0},{"$f":"ROUND(K908+L907,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W908+X907,0)","v":0},{"$f":"ROUND(X908+Y907,0)","v":0},{"$f":"ROUND(Y908+Z907,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C905=LataProjekcji,ROUND($C906-K908,0),ROUND(IF(K907=0,0,$C906-K908),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C905=LataProjekcji,ROUND($C906-X908,0),ROUND(IF(X907=0,0,$C906-X908),0))","v":0},{"$f":"IF($C905=LataProjekcji,ROUND($C906-Y908,0),ROUND(IF(Y907=0,0,$C906-Y908),0))","v":0},{"$f":"IF($C905=LataProjekcji,ROUND($C906-Z908,0),ROUND(IF(Z907=0,0,$C906-Z908),0))","v":0},{"$f":"IF($C905=LataProjekcji,ROUND($C906-AA908,0),ROUND(IF(AA907=0,0,$C906-AA908),0))","v":0}]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C904+1","v":111},{"$f":"D904+1","v":245}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C911,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C911,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C911,0)<0,0,OFFSET($F$62,C911,0))","v":0},{"$f":"OFFSET($C$62,C911,0)","v":""},{"$f":"IF(D913>10,ROUND(($C914/12)*$E912,0),$C913)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C911,0)),0,IF(OFFSET($C$62,C911,0)>10,ROUND(C913*am_maszyny,0),IF(C913<0,0,C913)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D911,,)","v":0},{"$f":"ROUND(IF($C912=LataProjekcji,$E913,IF($C912=LataProjekcji,$C914,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C912=LataProjekcji,$E912>0),AND($C912=LataProjekcji,$E912=0,$D913<=10)),$E913,IF($C912<LataProjekcji,IF((SUM($K914:K914)+$C914)<$C913,$C914,$C913-SUM($K914:K914)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C912=LataProjekcji,$E912>0),AND($C912=LataProjekcji,$E912=0,$D913<=10)),$E913,IF($C912<LataProjekcji,IF((SUM($K914:L914)+$C914)<$C913,$C914,$C913-SUM($K914:L914)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C912=LataProjekcji,$E912>0),AND($C912=LataProjekcji,$E912=0,$D913<=10)),$E913,IF($C912<LataProjekcji,IF((SUM($K914:M914)+$C914)<$C913,$C914,$C913-SUM($K914:M914)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C912=LataProjekcji,$E912>0),AND($C912=LataProjekcji,$E912=0,$D913<=10)),$E913,IF($C912<LataProjekcji,IF((SUM($K914:N914)+$C914)<$C913,$C914,$C913-SUM($K914:N914)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C912=LataProjekcji,$E912>0),AND($C912=LataProjekcji,$E912=0,$D913<=10)),$E913,IF($C912<LataProjekcji,IF((SUM($K914:O914)+$C914)<$C913,$C914,$C913-SUM($K914:O914)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C912=LataProjekcji,$E912>0),AND($C912=LataProjekcji,$E912=0,$D913<=10)),$E913,IF($C912<LataProjekcji,IF((SUM($K914:P914)+$C914)<$C913,$C914,$C913-SUM($K914:P914)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C912=LataProjekcji,$E912>0),AND($C912=LataProjekcji,$E912=0,$D913<=10)),$E913,IF($C912<LataProjekcji,IF((SUM($K914:Q914)+$C914)<$C913,$C914,$C913-SUM($K914:Q914)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C912=LataProjekcji,$E912>0),AND($C912=LataProjekcji,$E912=0,$D913<=10)),$E913,IF($C912<LataProjekcji,IF((SUM($K914:R914)+$C914)<$C913,$C914,$C913-SUM($K914:R914)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C912=LataProjekcji,$E912>0),AND($C912=LataProjekcji,$E912=0,$D913<=10)),$E913,IF($C912<LataProjekcji,IF((SUM($K914:S914)+$C914)<$C913,$C914,$C913-SUM($K914:S914)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C912=LataProjekcji,$E912>0),AND($C912=LataProjekcji,$E912=0,$D913<=10)),$E913,IF($C912<LataProjekcji,IF((SUM($K914:T914)+$C914)<$C913,$C914,$C913-SUM($K914:T914)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C912=LataProjekcji,$E912>0),AND($C912=LataProjekcji,$E912=0,$D913<=10)),$E913,IF($C912<LataProjekcji,IF((SUM($K914:U914)+$C914)<$C913,$C914,$C913-SUM($K914:U914)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C912=LataProjekcji,$E912>0),AND($C912=LataProjekcji,$E912=0,$D913<=10)),$E913,IF($C912<LataProjekcji,IF((SUM($K914:V914)+$C914)<$C913,$C914,$C913-SUM($K914:V914)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C912=LataProjekcji,$E912>0),AND($C912=LataProjekcji,$E912=0,$D913<=10)),$E913,IF($C912<LataProjekcji,IF((SUM($K914:W914)+$C914)<$C913,$C914,$C913-SUM($K914:W914)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C912=LataProjekcji,$E912>0),AND($C912=LataProjekcji,$E912=0,$D913<=10)),$E913,IF($C912<LataProjekcji,IF((SUM($K914:X914)+$C914)<$C913,$C914,$C913-SUM($K914:X914)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C912=LataProjekcji,$E912>0),AND($C912=LataProjekcji,$E912=0,$D913<=10)),$E913,IF($C912<LataProjekcji,IF((SUM($K914:Y914)+$C914)<$C913,$C914,$C913-SUM($K914:Y914)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C912=LataProjekcji,$E912>0),AND($C912=LataProjekcji,$E912=0,$D913<=10)),$E913,IF($C912<LataProjekcji,IF((SUM($K914:Z914)+$C914)<$C913,$C914,$C913-SUM($K914:Z914)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K914,0)","v":0},{"$f":"ROUND(K915+L914,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W915+X914,0)","v":0},{"$f":"ROUND(X915+Y914,0)","v":0},{"$f":"ROUND(Y915+Z914,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C912=LataProjekcji,ROUND($C913-K915,0),ROUND(IF(K914=0,0,$C913-K915),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C912=LataProjekcji,ROUND($C913-X915,0),ROUND(IF(X914=0,0,$C913-X915),0))","v":0},{"$f":"IF($C912=LataProjekcji,ROUND($C913-Y915,0),ROUND(IF(Y914=0,0,$C913-Y915),0))","v":0},{"$f":"IF($C912=LataProjekcji,ROUND($C913-Z915,0),ROUND(IF(Z914=0,0,$C913-Z915),0))","v":0},{"$f":"IF($C912=LataProjekcji,ROUND($C913-AA915,0),ROUND(IF(AA914=0,0,$C913-AA915),0))","v":0}]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C911+1","v":112},{"$f":"D911+1","v":246}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C918,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C918,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C918,0)<0,0,OFFSET($F$62,C918,0))","v":0},{"$f":"OFFSET($C$62,C918,0)","v":""},{"$f":"IF(D920>10,ROUND(($C921/12)*$E919,0),$C920)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C918,0)),0,IF(OFFSET($C$62,C918,0)>10,ROUND(C920*am_maszyny,0),IF(C920<0,0,C920)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D918,,)","v":0},{"$f":"ROUND(IF($C919=LataProjekcji,$E920,IF($C919=LataProjekcji,$C921,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C919=LataProjekcji,$E919>0),AND($C919=LataProjekcji,$E919=0,$D920<=10)),$E920,IF($C919<LataProjekcji,IF((SUM($K921:K921)+$C921)<$C920,$C921,$C920-SUM($K921:K921)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C919=LataProjekcji,$E919>0),AND($C919=LataProjekcji,$E919=0,$D920<=10)),$E920,IF($C919<LataProjekcji,IF((SUM($K921:L921)+$C921)<$C920,$C921,$C920-SUM($K921:L921)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C919=LataProjekcji,$E919>0),AND($C919=LataProjekcji,$E919=0,$D920<=10)),$E920,IF($C919<LataProjekcji,IF((SUM($K921:M921)+$C921)<$C920,$C921,$C920-SUM($K921:M921)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C919=LataProjekcji,$E919>0),AND($C919=LataProjekcji,$E919=0,$D920<=10)),$E920,IF($C919<LataProjekcji,IF((SUM($K921:N921)+$C921)<$C920,$C921,$C920-SUM($K921:N921)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C919=LataProjekcji,$E919>0),AND($C919=LataProjekcji,$E919=0,$D920<=10)),$E920,IF($C919<LataProjekcji,IF((SUM($K921:O921)+$C921)<$C920,$C921,$C920-SUM($K921:O921)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C919=LataProjekcji,$E919>0),AND($C919=LataProjekcji,$E919=0,$D920<=10)),$E920,IF($C919<LataProjekcji,IF((SUM($K921:P921)+$C921)<$C920,$C921,$C920-SUM($K921:P921)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C919=LataProjekcji,$E919>0),AND($C919=LataProjekcji,$E919=0,$D920<=10)),$E920,IF($C919<LataProjekcji,IF((SUM($K921:Q921)+$C921)<$C920,$C921,$C920-SUM($K921:Q921)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C919=LataProjekcji,$E919>0),AND($C919=LataProjekcji,$E919=0,$D920<=10)),$E920,IF($C919<LataProjekcji,IF((SUM($K921:R921)+$C921)<$C920,$C921,$C920-SUM($K921:R921)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C919=LataProjekcji,$E919>0),AND($C919=LataProjekcji,$E919=0,$D920<=10)),$E920,IF($C919<LataProjekcji,IF((SUM($K921:S921)+$C921)<$C920,$C921,$C920-SUM($K921:S921)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C919=LataProjekcji,$E919>0),AND($C919=LataProjekcji,$E919=0,$D920<=10)),$E920,IF($C919<LataProjekcji,IF((SUM($K921:T921)+$C921)<$C920,$C921,$C920-SUM($K921:T921)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C919=LataProjekcji,$E919>0),AND($C919=LataProjekcji,$E919=0,$D920<=10)),$E920,IF($C919<LataProjekcji,IF((SUM($K921:U921)+$C921)<$C920,$C921,$C920-SUM($K921:U921)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C919=LataProjekcji,$E919>0),AND($C919=LataProjekcji,$E919=0,$D920<=10)),$E920,IF($C919<LataProjekcji,IF((SUM($K921:V921)+$C921)<$C920,$C921,$C920-SUM($K921:V921)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C919=LataProjekcji,$E919>0),AND($C919=LataProjekcji,$E919=0,$D920<=10)),$E920,IF($C919<LataProjekcji,IF((SUM($K921:W921)+$C921)<$C920,$C921,$C920-SUM($K921:W921)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C919=LataProjekcji,$E919>0),AND($C919=LataProjekcji,$E919=0,$D920<=10)),$E920,IF($C919<LataProjekcji,IF((SUM($K921:X921)+$C921)<$C920,$C921,$C920-SUM($K921:X921)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C919=LataProjekcji,$E919>0),AND($C919=LataProjekcji,$E919=0,$D920<=10)),$E920,IF($C919<LataProjekcji,IF((SUM($K921:Y921)+$C921)<$C920,$C921,$C920-SUM($K921:Y921)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C919=LataProjekcji,$E919>0),AND($C919=LataProjekcji,$E919=0,$D920<=10)),$E920,IF($C919<LataProjekcji,IF((SUM($K921:Z921)+$C921)<$C920,$C921,$C920-SUM($K921:Z921)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K921,0)","v":0},{"$f":"ROUND(K922+L921,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W922+X921,0)","v":0},{"$f":"ROUND(X922+Y921,0)","v":0},{"$f":"ROUND(Y922+Z921,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C919=LataProjekcji,ROUND($C920-K922,0),ROUND(IF(K921=0,0,$C920-K922),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C919=LataProjekcji,ROUND($C920-X922,0),ROUND(IF(X921=0,0,$C920-X922),0))","v":0},{"$f":"IF($C919=LataProjekcji,ROUND($C920-Y922,0),ROUND(IF(Y921=0,0,$C920-Y922),0))","v":0},{"$f":"IF($C919=LataProjekcji,ROUND($C920-Z922,0),ROUND(IF(Z921=0,0,$C920-Z922),0))","v":0},{"$f":"IF($C919=LataProjekcji,ROUND($C920-AA922,0),ROUND(IF(AA921=0,0,$C920-AA922),0))","v":0}]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C918+1","v":113},{"$f":"D918+1","v":247}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C925,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C925,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C925,0)<0,0,OFFSET($F$62,C925,0))","v":0},{"$f":"OFFSET($C$62,C925,0)","v":""},{"$f":"IF(D927>10,ROUND(($C928/12)*$E926,0),$C927)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C925,0)),0,IF(OFFSET($C$62,C925,0)>10,ROUND(C927*am_maszyny,0),IF(C927<0,0,C927)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D925,,)","v":0},{"$f":"ROUND(IF($C926=LataProjekcji,$E927,IF($C926=LataProjekcji,$C928,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C926=LataProjekcji,$E926>0),AND($C926=LataProjekcji,$E926=0,$D927<=10)),$E927,IF($C926<LataProjekcji,IF((SUM($K928:K928)+$C928)<$C927,$C928,$C927-SUM($K928:K928)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C926=LataProjekcji,$E926>0),AND($C926=LataProjekcji,$E926=0,$D927<=10)),$E927,IF($C926<LataProjekcji,IF((SUM($K928:L928)+$C928)<$C927,$C928,$C927-SUM($K928:L928)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C926=LataProjekcji,$E926>0),AND($C926=LataProjekcji,$E926=0,$D927<=10)),$E927,IF($C926<LataProjekcji,IF((SUM($K928:M928)+$C928)<$C927,$C928,$C927-SUM($K928:M928)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C926=LataProjekcji,$E926>0),AND($C926=LataProjekcji,$E926=0,$D927<=10)),$E927,IF($C926<LataProjekcji,IF((SUM($K928:N928)+$C928)<$C927,$C928,$C927-SUM($K928:N928)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C926=LataProjekcji,$E926>0),AND($C926=LataProjekcji,$E926=0,$D927<=10)),$E927,IF($C926<LataProjekcji,IF((SUM($K928:O928)+$C928)<$C927,$C928,$C927-SUM($K928:O928)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C926=LataProjekcji,$E926>0),AND($C926=LataProjekcji,$E926=0,$D927<=10)),$E927,IF($C926<LataProjekcji,IF((SUM($K928:P928)+$C928)<$C927,$C928,$C927-SUM($K928:P928)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C926=LataProjekcji,$E926>0),AND($C926=LataProjekcji,$E926=0,$D927<=10)),$E927,IF($C926<LataProjekcji,IF((SUM($K928:Q928)+$C928)<$C927,$C928,$C927-SUM($K928:Q928)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C926=LataProjekcji,$E926>0),AND($C926=LataProjekcji,$E926=0,$D927<=10)),$E927,IF($C926<LataProjekcji,IF((SUM($K928:R928)+$C928)<$C927,$C928,$C927-SUM($K928:R928)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C926=LataProjekcji,$E926>0),AND($C926=LataProjekcji,$E926=0,$D927<=10)),$E927,IF($C926<LataProjekcji,IF((SUM($K928:S928)+$C928)<$C927,$C928,$C927-SUM($K928:S928)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C926=LataProjekcji,$E926>0),AND($C926=LataProjekcji,$E926=0,$D927<=10)),$E927,IF($C926<LataProjekcji,IF((SUM($K928:T928)+$C928)<$C927,$C928,$C927-SUM($K928:T928)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C926=LataProjekcji,$E926>0),AND($C926=LataProjekcji,$E926=0,$D927<=10)),$E927,IF($C926<LataProjekcji,IF((SUM($K928:U928)+$C928)<$C927,$C928,$C927-SUM($K928:U928)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C926=LataProjekcji,$E926>0),AND($C926=LataProjekcji,$E926=0,$D927<=10)),$E927,IF($C926<LataProjekcji,IF((SUM($K928:V928)+$C928)<$C927,$C928,$C927-SUM($K928:V928)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C926=LataProjekcji,$E926>0),AND($C926=LataProjekcji,$E926=0,$D927<=10)),$E927,IF($C926<LataProjekcji,IF((SUM($K928:W928)+$C928)<$C927,$C928,$C927-SUM($K928:W928)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C926=LataProjekcji,$E926>0),AND($C926=LataProjekcji,$E926=0,$D927<=10)),$E927,IF($C926<LataProjekcji,IF((SUM($K928:X928)+$C928)<$C927,$C928,$C927-SUM($K928:X928)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C926=LataProjekcji,$E926>0),AND($C926=LataProjekcji,$E926=0,$D927<=10)),$E927,IF($C926<LataProjekcji,IF((SUM($K928:Y928)+$C928)<$C927,$C928,$C927-SUM($K928:Y928)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C926=LataProjekcji,$E926>0),AND($C926=LataProjekcji,$E926=0,$D927<=10)),$E927,IF($C926<LataProjekcji,IF((SUM($K928:Z928)+$C928)<$C927,$C928,$C927-SUM($K928:Z928)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K928,0)","v":0},{"$f":"ROUND(K929+L928,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W929+X928,0)","v":0},{"$f":"ROUND(X929+Y928,0)","v":0},{"$f":"ROUND(Y929+Z928,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C926=LataProjekcji,ROUND($C927-K929,0),ROUND(IF(K928=0,0,$C927-K929),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C926=LataProjekcji,ROUND($C927-X929,0),ROUND(IF(X928=0,0,$C927-X929),0))","v":0},{"$f":"IF($C926=LataProjekcji,ROUND($C927-Y929,0),ROUND(IF(Y928=0,0,$C927-Y929),0))","v":0},{"$f":"IF($C926=LataProjekcji,ROUND($C927-Z929,0),ROUND(IF(Z928=0,0,$C927-Z929),0))","v":0},{"$f":"IF($C926=LataProjekcji,ROUND($C927-AA929,0),ROUND(IF(AA928=0,0,$C927-AA929),0))","v":0}]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C925+1","v":114},{"$f":"D925+1","v":248}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C932,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C932,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C932,0)<0,0,OFFSET($F$62,C932,0))","v":0},{"$f":"OFFSET($C$62,C932,0)","v":""},{"$f":"IF(D934>10,ROUND(($C935/12)*$E933,0),$C934)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C932,0)),0,IF(OFFSET($C$62,C932,0)>10,ROUND(C934*am_maszyny,0),IF(C934<0,0,C934)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D932,,)","v":0},{"$f":"ROUND(IF($C933=LataProjekcji,$E934,IF($C933=LataProjekcji,$C935,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C933=LataProjekcji,$E933>0),AND($C933=LataProjekcji,$E933=0,$D934<=10)),$E934,IF($C933<LataProjekcji,IF((SUM($K935:K935)+$C935)<$C934,$C935,$C934-SUM($K935:K935)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C933=LataProjekcji,$E933>0),AND($C933=LataProjekcji,$E933=0,$D934<=10)),$E934,IF($C933<LataProjekcji,IF((SUM($K935:L935)+$C935)<$C934,$C935,$C934-SUM($K935:L935)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C933=LataProjekcji,$E933>0),AND($C933=LataProjekcji,$E933=0,$D934<=10)),$E934,IF($C933<LataProjekcji,IF((SUM($K935:M935)+$C935)<$C934,$C935,$C934-SUM($K935:M935)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C933=LataProjekcji,$E933>0),AND($C933=LataProjekcji,$E933=0,$D934<=10)),$E934,IF($C933<LataProjekcji,IF((SUM($K935:N935)+$C935)<$C934,$C935,$C934-SUM($K935:N935)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C933=LataProjekcji,$E933>0),AND($C933=LataProjekcji,$E933=0,$D934<=10)),$E934,IF($C933<LataProjekcji,IF((SUM($K935:O935)+$C935)<$C934,$C935,$C934-SUM($K935:O935)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C933=LataProjekcji,$E933>0),AND($C933=LataProjekcji,$E933=0,$D934<=10)),$E934,IF($C933<LataProjekcji,IF((SUM($K935:P935)+$C935)<$C934,$C935,$C934-SUM($K935:P935)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C933=LataProjekcji,$E933>0),AND($C933=LataProjekcji,$E933=0,$D934<=10)),$E934,IF($C933<LataProjekcji,IF((SUM($K935:Q935)+$C935)<$C934,$C935,$C934-SUM($K935:Q935)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C933=LataProjekcji,$E933>0),AND($C933=LataProjekcji,$E933=0,$D934<=10)),$E934,IF($C933<LataProjekcji,IF((SUM($K935:R935)+$C935)<$C934,$C935,$C934-SUM($K935:R935)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C933=LataProjekcji,$E933>0),AND($C933=LataProjekcji,$E933=0,$D934<=10)),$E934,IF($C933<LataProjekcji,IF((SUM($K935:S935)+$C935)<$C934,$C935,$C934-SUM($K935:S935)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C933=LataProjekcji,$E933>0),AND($C933=LataProjekcji,$E933=0,$D934<=10)),$E934,IF($C933<LataProjekcji,IF((SUM($K935:T935)+$C935)<$C934,$C935,$C934-SUM($K935:T935)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C933=LataProjekcji,$E933>0),AND($C933=LataProjekcji,$E933=0,$D934<=10)),$E934,IF($C933<LataProjekcji,IF((SUM($K935:U935)+$C935)<$C934,$C935,$C934-SUM($K935:U935)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C933=LataProjekcji,$E933>0),AND($C933=LataProjekcji,$E933=0,$D934<=10)),$E934,IF($C933<LataProjekcji,IF((SUM($K935:V935)+$C935)<$C934,$C935,$C934-SUM($K935:V935)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C933=LataProjekcji,$E933>0),AND($C933=LataProjekcji,$E933=0,$D934<=10)),$E934,IF($C933<LataProjekcji,IF((SUM($K935:W935)+$C935)<$C934,$C935,$C934-SUM($K935:W935)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C933=LataProjekcji,$E933>0),AND($C933=LataProjekcji,$E933=0,$D934<=10)),$E934,IF($C933<LataProjekcji,IF((SUM($K935:X935)+$C935)<$C934,$C935,$C934-SUM($K935:X935)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C933=LataProjekcji,$E933>0),AND($C933=LataProjekcji,$E933=0,$D934<=10)),$E934,IF($C933<LataProjekcji,IF((SUM($K935:Y935)+$C935)<$C934,$C935,$C934-SUM($K935:Y935)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C933=LataProjekcji,$E933>0),AND($C933=LataProjekcji,$E933=0,$D934<=10)),$E934,IF($C933<LataProjekcji,IF((SUM($K935:Z935)+$C935)<$C934,$C935,$C934-SUM($K935:Z935)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K935,0)","v":0},{"$f":"ROUND(K936+L935,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W936+X935,0)","v":0},{"$f":"ROUND(X936+Y935,0)","v":0},{"$f":"ROUND(Y936+Z935,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C933=LataProjekcji,ROUND($C934-K936,0),ROUND(IF(K935=0,0,$C934-K936),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C933=LataProjekcji,ROUND($C934-X936,0),ROUND(IF(X935=0,0,$C934-X936),0))","v":0},{"$f":"IF($C933=LataProjekcji,ROUND($C934-Y936,0),ROUND(IF(Y935=0,0,$C934-Y936),0))","v":0},{"$f":"IF($C933=LataProjekcji,ROUND($C934-Z936,0),ROUND(IF(Z935=0,0,$C934-Z936),0))","v":0},{"$f":"IF($C933=LataProjekcji,ROUND($C934-AA936,0),ROUND(IF(AA935=0,0,$C934-AA936),0))","v":0}]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C932+1","v":115},{"$f":"D932+1","v":249}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C939,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C939,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C939,0)<0,0,OFFSET($F$62,C939,0))","v":0},{"$f":"OFFSET($C$62,C939,0)","v":""},{"$f":"IF(D941>10,ROUND(($C942/12)*$E940,0),$C941)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C939,0)),0,IF(OFFSET($C$62,C939,0)>10,ROUND(C941*am_maszyny,0),IF(C941<0,0,C941)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D939,,)","v":0},{"$f":"ROUND(IF($C940=LataProjekcji,$E941,IF($C940=LataProjekcji,$C942,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C940=LataProjekcji,$E940>0),AND($C940=LataProjekcji,$E940=0,$D941<=10)),$E941,IF($C940<LataProjekcji,IF((SUM($K942:K942)+$C942)<$C941,$C942,$C941-SUM($K942:K942)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C940=LataProjekcji,$E940>0),AND($C940=LataProjekcji,$E940=0,$D941<=10)),$E941,IF($C940<LataProjekcji,IF((SUM($K942:L942)+$C942)<$C941,$C942,$C941-SUM($K942:L942)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C940=LataProjekcji,$E940>0),AND($C940=LataProjekcji,$E940=0,$D941<=10)),$E941,IF($C940<LataProjekcji,IF((SUM($K942:M942)+$C942)<$C941,$C942,$C941-SUM($K942:M942)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C940=LataProjekcji,$E940>0),AND($C940=LataProjekcji,$E940=0,$D941<=10)),$E941,IF($C940<LataProjekcji,IF((SUM($K942:N942)+$C942)<$C941,$C942,$C941-SUM($K942:N942)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C940=LataProjekcji,$E940>0),AND($C940=LataProjekcji,$E940=0,$D941<=10)),$E941,IF($C940<LataProjekcji,IF((SUM($K942:O942)+$C942)<$C941,$C942,$C941-SUM($K942:O942)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C940=LataProjekcji,$E940>0),AND($C940=LataProjekcji,$E940=0,$D941<=10)),$E941,IF($C940<LataProjekcji,IF((SUM($K942:P942)+$C942)<$C941,$C942,$C941-SUM($K942:P942)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C940=LataProjekcji,$E940>0),AND($C940=LataProjekcji,$E940=0,$D941<=10)),$E941,IF($C940<LataProjekcji,IF((SUM($K942:Q942)+$C942)<$C941,$C942,$C941-SUM($K942:Q942)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C940=LataProjekcji,$E940>0),AND($C940=LataProjekcji,$E940=0,$D941<=10)),$E941,IF($C940<LataProjekcji,IF((SUM($K942:R942)+$C942)<$C941,$C942,$C941-SUM($K942:R942)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C940=LataProjekcji,$E940>0),AND($C940=LataProjekcji,$E940=0,$D941<=10)),$E941,IF($C940<LataProjekcji,IF((SUM($K942:S942)+$C942)<$C941,$C942,$C941-SUM($K942:S942)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C940=LataProjekcji,$E940>0),AND($C940=LataProjekcji,$E940=0,$D941<=10)),$E941,IF($C940<LataProjekcji,IF((SUM($K942:T942)+$C942)<$C941,$C942,$C941-SUM($K942:T942)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C940=LataProjekcji,$E940>0),AND($C940=LataProjekcji,$E940=0,$D941<=10)),$E941,IF($C940<LataProjekcji,IF((SUM($K942:U942)+$C942)<$C941,$C942,$C941-SUM($K942:U942)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C940=LataProjekcji,$E940>0),AND($C940=LataProjekcji,$E940=0,$D941<=10)),$E941,IF($C940<LataProjekcji,IF((SUM($K942:V942)+$C942)<$C941,$C942,$C941-SUM($K942:V942)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C940=LataProjekcji,$E940>0),AND($C940=LataProjekcji,$E940=0,$D941<=10)),$E941,IF($C940<LataProjekcji,IF((SUM($K942:W942)+$C942)<$C941,$C942,$C941-SUM($K942:W942)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C940=LataProjekcji,$E940>0),AND($C940=LataProjekcji,$E940=0,$D941<=10)),$E941,IF($C940<LataProjekcji,IF((SUM($K942:X942)+$C942)<$C941,$C942,$C941-SUM($K942:X942)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C940=LataProjekcji,$E940>0),AND($C940=LataProjekcji,$E940=0,$D941<=10)),$E941,IF($C940<LataProjekcji,IF((SUM($K942:Y942)+$C942)<$C941,$C942,$C941-SUM($K942:Y942)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C940=LataProjekcji,$E940>0),AND($C940=LataProjekcji,$E940=0,$D941<=10)),$E941,IF($C940<LataProjekcji,IF((SUM($K942:Z942)+$C942)<$C941,$C942,$C941-SUM($K942:Z942)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K942,0)","v":0},{"$f":"ROUND(K943+L942,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W943+X942,0)","v":0},{"$f":"ROUND(X943+Y942,0)","v":0},{"$f":"ROUND(Y943+Z942,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C940=LataProjekcji,ROUND($C941-K943,0),ROUND(IF(K942=0,0,$C941-K943),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C940=LataProjekcji,ROUND($C941-X943,0),ROUND(IF(X942=0,0,$C941-X943),0))","v":0},{"$f":"IF($C940=LataProjekcji,ROUND($C941-Y943,0),ROUND(IF(Y942=0,0,$C941-Y943),0))","v":0},{"$f":"IF($C940=LataProjekcji,ROUND($C941-Z943,0),ROUND(IF(Z942=0,0,$C941-Z943),0))","v":0},{"$f":"IF($C940=LataProjekcji,ROUND($C941-AA943,0),ROUND(IF(AA942=0,0,$C941-AA943),0))","v":0}]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C939+1","v":116},{"$f":"D939+1","v":250}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C946,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C946,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C946,0)<0,0,OFFSET($F$62,C946,0))","v":0},{"$f":"OFFSET($C$62,C946,0)","v":""},{"$f":"IF(D948>10,ROUND(($C949/12)*$E947,0),$C948)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C946,0)),0,IF(OFFSET($C$62,C946,0)>10,ROUND(C948*am_maszyny,0),IF(C948<0,0,C948)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D946,,)","v":0},{"$f":"ROUND(IF($C947=LataProjekcji,$E948,IF($C947=LataProjekcji,$C949,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C947=LataProjekcji,$E947>0),AND($C947=LataProjekcji,$E947=0,$D948<=10)),$E948,IF($C947<LataProjekcji,IF((SUM($K949:K949)+$C949)<$C948,$C949,$C948-SUM($K949:K949)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C947=LataProjekcji,$E947>0),AND($C947=LataProjekcji,$E947=0,$D948<=10)),$E948,IF($C947<LataProjekcji,IF((SUM($K949:L949)+$C949)<$C948,$C949,$C948-SUM($K949:L949)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C947=LataProjekcji,$E947>0),AND($C947=LataProjekcji,$E947=0,$D948<=10)),$E948,IF($C947<LataProjekcji,IF((SUM($K949:M949)+$C949)<$C948,$C949,$C948-SUM($K949:M949)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C947=LataProjekcji,$E947>0),AND($C947=LataProjekcji,$E947=0,$D948<=10)),$E948,IF($C947<LataProjekcji,IF((SUM($K949:N949)+$C949)<$C948,$C949,$C948-SUM($K949:N949)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C947=LataProjekcji,$E947>0),AND($C947=LataProjekcji,$E947=0,$D948<=10)),$E948,IF($C947<LataProjekcji,IF((SUM($K949:O949)+$C949)<$C948,$C949,$C948-SUM($K949:O949)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C947=LataProjekcji,$E947>0),AND($C947=LataProjekcji,$E947=0,$D948<=10)),$E948,IF($C947<LataProjekcji,IF((SUM($K949:P949)+$C949)<$C948,$C949,$C948-SUM($K949:P949)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C947=LataProjekcji,$E947>0),AND($C947=LataProjekcji,$E947=0,$D948<=10)),$E948,IF($C947<LataProjekcji,IF((SUM($K949:Q949)+$C949)<$C948,$C949,$C948-SUM($K949:Q949)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C947=LataProjekcji,$E947>0),AND($C947=LataProjekcji,$E947=0,$D948<=10)),$E948,IF($C947<LataProjekcji,IF((SUM($K949:R949)+$C949)<$C948,$C949,$C948-SUM($K949:R949)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C947=LataProjekcji,$E947>0),AND($C947=LataProjekcji,$E947=0,$D948<=10)),$E948,IF($C947<LataProjekcji,IF((SUM($K949:S949)+$C949)<$C948,$C949,$C948-SUM($K949:S949)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C947=LataProjekcji,$E947>0),AND($C947=LataProjekcji,$E947=0,$D948<=10)),$E948,IF($C947<LataProjekcji,IF((SUM($K949:T949)+$C949)<$C948,$C949,$C948-SUM($K949:T949)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C947=LataProjekcji,$E947>0),AND($C947=LataProjekcji,$E947=0,$D948<=10)),$E948,IF($C947<LataProjekcji,IF((SUM($K949:U949)+$C949)<$C948,$C949,$C948-SUM($K949:U949)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C947=LataProjekcji,$E947>0),AND($C947=LataProjekcji,$E947=0,$D948<=10)),$E948,IF($C947<LataProjekcji,IF((SUM($K949:V949)+$C949)<$C948,$C949,$C948-SUM($K949:V949)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C947=LataProjekcji,$E947>0),AND($C947=LataProjekcji,$E947=0,$D948<=10)),$E948,IF($C947<LataProjekcji,IF((SUM($K949:W949)+$C949)<$C948,$C949,$C948-SUM($K949:W949)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C947=LataProjekcji,$E947>0),AND($C947=LataProjekcji,$E947=0,$D948<=10)),$E948,IF($C947<LataProjekcji,IF((SUM($K949:X949)+$C949)<$C948,$C949,$C948-SUM($K949:X949)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C947=LataProjekcji,$E947>0),AND($C947=LataProjekcji,$E947=0,$D948<=10)),$E948,IF($C947<LataProjekcji,IF((SUM($K949:Y949)+$C949)<$C948,$C949,$C948-SUM($K949:Y949)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C947=LataProjekcji,$E947>0),AND($C947=LataProjekcji,$E947=0,$D948<=10)),$E948,IF($C947<LataProjekcji,IF((SUM($K949:Z949)+$C949)<$C948,$C949,$C948-SUM($K949:Z949)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K949,0)","v":0},{"$f":"ROUND(K950+L949,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W950+X949,0)","v":0},{"$f":"ROUND(X950+Y949,0)","v":0},{"$f":"ROUND(Y950+Z949,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C947=LataProjekcji,ROUND($C948-K950,0),ROUND(IF(K949=0,0,$C948-K950),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C947=LataProjekcji,ROUND($C948-X950,0),ROUND(IF(X949=0,0,$C948-X950),0))","v":0},{"$f":"IF($C947=LataProjekcji,ROUND($C948-Y950,0),ROUND(IF(Y949=0,0,$C948-Y950),0))","v":0},{"$f":"IF($C947=LataProjekcji,ROUND($C948-Z950,0),ROUND(IF(Z949=0,0,$C948-Z950),0))","v":0},{"$f":"IF($C947=LataProjekcji,ROUND($C948-AA950,0),ROUND(IF(AA949=0,0,$C948-AA950),0))","v":0}]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C946+1","v":117},{"$f":"D946+1","v":251}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C953,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C953,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C953,0)<0,0,OFFSET($F$62,C953,0))","v":0},{"$f":"OFFSET($C$62,C953,0)","v":""},{"$f":"IF(D955>10,ROUND(($C956/12)*$E954,0),$C955)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C953,0)),0,IF(OFFSET($C$62,C953,0)>10,ROUND(C955*am_maszyny,0),IF(C955<0,0,C955)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D953,,)","v":0},{"$f":"ROUND(IF($C954=LataProjekcji,$E955,IF($C954=LataProjekcji,$C956,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C954=LataProjekcji,$E954>0),AND($C954=LataProjekcji,$E954=0,$D955<=10)),$E955,IF($C954<LataProjekcji,IF((SUM($K956:K956)+$C956)<$C955,$C956,$C955-SUM($K956:K956)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C954=LataProjekcji,$E954>0),AND($C954=LataProjekcji,$E954=0,$D955<=10)),$E955,IF($C954<LataProjekcji,IF((SUM($K956:L956)+$C956)<$C955,$C956,$C955-SUM($K956:L956)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C954=LataProjekcji,$E954>0),AND($C954=LataProjekcji,$E954=0,$D955<=10)),$E955,IF($C954<LataProjekcji,IF((SUM($K956:M956)+$C956)<$C955,$C956,$C955-SUM($K956:M956)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C954=LataProjekcji,$E954>0),AND($C954=LataProjekcji,$E954=0,$D955<=10)),$E955,IF($C954<LataProjekcji,IF((SUM($K956:N956)+$C956)<$C955,$C956,$C955-SUM($K956:N956)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C954=LataProjekcji,$E954>0),AND($C954=LataProjekcji,$E954=0,$D955<=10)),$E955,IF($C954<LataProjekcji,IF((SUM($K956:O956)+$C956)<$C955,$C956,$C955-SUM($K956:O956)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C954=LataProjekcji,$E954>0),AND($C954=LataProjekcji,$E954=0,$D955<=10)),$E955,IF($C954<LataProjekcji,IF((SUM($K956:P956)+$C956)<$C955,$C956,$C955-SUM($K956:P956)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C954=LataProjekcji,$E954>0),AND($C954=LataProjekcji,$E954=0,$D955<=10)),$E955,IF($C954<LataProjekcji,IF((SUM($K956:Q956)+$C956)<$C955,$C956,$C955-SUM($K956:Q956)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C954=LataProjekcji,$E954>0),AND($C954=LataProjekcji,$E954=0,$D955<=10)),$E955,IF($C954<LataProjekcji,IF((SUM($K956:R956)+$C956)<$C955,$C956,$C955-SUM($K956:R956)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C954=LataProjekcji,$E954>0),AND($C954=LataProjekcji,$E954=0,$D955<=10)),$E955,IF($C954<LataProjekcji,IF((SUM($K956:S956)+$C956)<$C955,$C956,$C955-SUM($K956:S956)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C954=LataProjekcji,$E954>0),AND($C954=LataProjekcji,$E954=0,$D955<=10)),$E955,IF($C954<LataProjekcji,IF((SUM($K956:T956)+$C956)<$C955,$C956,$C955-SUM($K956:T956)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C954=LataProjekcji,$E954>0),AND($C954=LataProjekcji,$E954=0,$D955<=10)),$E955,IF($C954<LataProjekcji,IF((SUM($K956:U956)+$C956)<$C955,$C956,$C955-SUM($K956:U956)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C954=LataProjekcji,$E954>0),AND($C954=LataProjekcji,$E954=0,$D955<=10)),$E955,IF($C954<LataProjekcji,IF((SUM($K956:V956)+$C956)<$C955,$C956,$C955-SUM($K956:V956)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C954=LataProjekcji,$E954>0),AND($C954=LataProjekcji,$E954=0,$D955<=10)),$E955,IF($C954<LataProjekcji,IF((SUM($K956:W956)+$C956)<$C955,$C956,$C955-SUM($K956:W956)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C954=LataProjekcji,$E954>0),AND($C954=LataProjekcji,$E954=0,$D955<=10)),$E955,IF($C954<LataProjekcji,IF((SUM($K956:X956)+$C956)<$C955,$C956,$C955-SUM($K956:X956)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C954=LataProjekcji,$E954>0),AND($C954=LataProjekcji,$E954=0,$D955<=10)),$E955,IF($C954<LataProjekcji,IF((SUM($K956:Y956)+$C956)<$C955,$C956,$C955-SUM($K956:Y956)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C954=LataProjekcji,$E954>0),AND($C954=LataProjekcji,$E954=0,$D955<=10)),$E955,IF($C954<LataProjekcji,IF((SUM($K956:Z956)+$C956)<$C955,$C956,$C955-SUM($K956:Z956)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K956,0)","v":0},{"$f":"ROUND(K957+L956,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W957+X956,0)","v":0},{"$f":"ROUND(X957+Y956,0)","v":0},{"$f":"ROUND(Y957+Z956,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C954=LataProjekcji,ROUND($C955-K957,0),ROUND(IF(K956=0,0,$C955-K957),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C954=LataProjekcji,ROUND($C955-X957,0),ROUND(IF(X956=0,0,$C955-X957),0))","v":0},{"$f":"IF($C954=LataProjekcji,ROUND($C955-Y957,0),ROUND(IF(Y956=0,0,$C955-Y957),0))","v":0},{"$f":"IF($C954=LataProjekcji,ROUND($C955-Z957,0),ROUND(IF(Z956=0,0,$C955-Z957),0))","v":0},{"$f":"IF($C954=LataProjekcji,ROUND($C955-AA957,0),ROUND(IF(AA956=0,0,$C955-AA957),0))","v":0}]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C953+1","v":118},{"$f":"D953+1","v":252}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C960,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C960,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C960,0)<0,0,OFFSET($F$62,C960,0))","v":0},{"$f":"OFFSET($C$62,C960,0)","v":""},{"$f":"IF(D962>10,ROUND(($C963/12)*$E961,0),$C962)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C960,0)),0,IF(OFFSET($C$62,C960,0)>10,ROUND(C962*am_maszyny,0),IF(C962<0,0,C962)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D960,,)","v":0},{"$f":"ROUND(IF($C961=LataProjekcji,$E962,IF($C961=LataProjekcji,$C963,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C961=LataProjekcji,$E961>0),AND($C961=LataProjekcji,$E961=0,$D962<=10)),$E962,IF($C961<LataProjekcji,IF((SUM($K963:K963)+$C963)<$C962,$C963,$C962-SUM($K963:K963)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C961=LataProjekcji,$E961>0),AND($C961=LataProjekcji,$E961=0,$D962<=10)),$E962,IF($C961<LataProjekcji,IF((SUM($K963:L963)+$C963)<$C962,$C963,$C962-SUM($K963:L963)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C961=LataProjekcji,$E961>0),AND($C961=LataProjekcji,$E961=0,$D962<=10)),$E962,IF($C961<LataProjekcji,IF((SUM($K963:M963)+$C963)<$C962,$C963,$C962-SUM($K963:M963)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C961=LataProjekcji,$E961>0),AND($C961=LataProjekcji,$E961=0,$D962<=10)),$E962,IF($C961<LataProjekcji,IF((SUM($K963:N963)+$C963)<$C962,$C963,$C962-SUM($K963:N963)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C961=LataProjekcji,$E961>0),AND($C961=LataProjekcji,$E961=0,$D962<=10)),$E962,IF($C961<LataProjekcji,IF((SUM($K963:O963)+$C963)<$C962,$C963,$C962-SUM($K963:O963)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C961=LataProjekcji,$E961>0),AND($C961=LataProjekcji,$E961=0,$D962<=10)),$E962,IF($C961<LataProjekcji,IF((SUM($K963:P963)+$C963)<$C962,$C963,$C962-SUM($K963:P963)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C961=LataProjekcji,$E961>0),AND($C961=LataProjekcji,$E961=0,$D962<=10)),$E962,IF($C961<LataProjekcji,IF((SUM($K963:Q963)+$C963)<$C962,$C963,$C962-SUM($K963:Q963)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C961=LataProjekcji,$E961>0),AND($C961=LataProjekcji,$E961=0,$D962<=10)),$E962,IF($C961<LataProjekcji,IF((SUM($K963:R963)+$C963)<$C962,$C963,$C962-SUM($K963:R963)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C961=LataProjekcji,$E961>0),AND($C961=LataProjekcji,$E961=0,$D962<=10)),$E962,IF($C961<LataProjekcji,IF((SUM($K963:S963)+$C963)<$C962,$C963,$C962-SUM($K963:S963)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C961=LataProjekcji,$E961>0),AND($C961=LataProjekcji,$E961=0,$D962<=10)),$E962,IF($C961<LataProjekcji,IF((SUM($K963:T963)+$C963)<$C962,$C963,$C962-SUM($K963:T963)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C961=LataProjekcji,$E961>0),AND($C961=LataProjekcji,$E961=0,$D962<=10)),$E962,IF($C961<LataProjekcji,IF((SUM($K963:U963)+$C963)<$C962,$C963,$C962-SUM($K963:U963)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C961=LataProjekcji,$E961>0),AND($C961=LataProjekcji,$E961=0,$D962<=10)),$E962,IF($C961<LataProjekcji,IF((SUM($K963:V963)+$C963)<$C962,$C963,$C962-SUM($K963:V963)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C961=LataProjekcji,$E961>0),AND($C961=LataProjekcji,$E961=0,$D962<=10)),$E962,IF($C961<LataProjekcji,IF((SUM($K963:W963)+$C963)<$C962,$C963,$C962-SUM($K963:W963)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C961=LataProjekcji,$E961>0),AND($C961=LataProjekcji,$E961=0,$D962<=10)),$E962,IF($C961<LataProjekcji,IF((SUM($K963:X963)+$C963)<$C962,$C963,$C962-SUM($K963:X963)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C961=LataProjekcji,$E961>0),AND($C961=LataProjekcji,$E961=0,$D962<=10)),$E962,IF($C961<LataProjekcji,IF((SUM($K963:Y963)+$C963)<$C962,$C963,$C962-SUM($K963:Y963)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C961=LataProjekcji,$E961>0),AND($C961=LataProjekcji,$E961=0,$D962<=10)),$E962,IF($C961<LataProjekcji,IF((SUM($K963:Z963)+$C963)<$C962,$C963,$C962-SUM($K963:Z963)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K963,0)","v":0},{"$f":"ROUND(K964+L963,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W964+X963,0)","v":0},{"$f":"ROUND(X964+Y963,0)","v":0},{"$f":"ROUND(Y964+Z963,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C961=LataProjekcji,ROUND($C962-K964,0),ROUND(IF(K963=0,0,$C962-K964),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C961=LataProjekcji,ROUND($C962-X964,0),ROUND(IF(X963=0,0,$C962-X964),0))","v":0},{"$f":"IF($C961=LataProjekcji,ROUND($C962-Y964,0),ROUND(IF(Y963=0,0,$C962-Y964),0))","v":0},{"$f":"IF($C961=LataProjekcji,ROUND($C962-Z964,0),ROUND(IF(Z963=0,0,$C962-Z964),0))","v":0},{"$f":"IF($C961=LataProjekcji,ROUND($C962-AA964,0),ROUND(IF(AA963=0,0,$C962-AA964),0))","v":0}]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C960+1","v":119},{"$f":"D960+1","v":253}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C967,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C967,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C967,0)<0,0,OFFSET($F$62,C967,0))","v":0},{"$f":"OFFSET($C$62,C967,0)","v":""},{"$f":"IF(D969>10,ROUND(($C970/12)*$E968,0),$C969)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C967,0)),0,IF(OFFSET($C$62,C967,0)>10,ROUND(C969*am_maszyny,0),IF(C969<0,0,C969)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D967,,)","v":0},{"$f":"ROUND(IF($C968=LataProjekcji,$E969,IF($C968=LataProjekcji,$C970,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C968=LataProjekcji,$E968>0),AND($C968=LataProjekcji,$E968=0,$D969<=10)),$E969,IF($C968<LataProjekcji,IF((SUM($K970:K970)+$C970)<$C969,$C970,$C969-SUM($K970:K970)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C968=LataProjekcji,$E968>0),AND($C968=LataProjekcji,$E968=0,$D969<=10)),$E969,IF($C968<LataProjekcji,IF((SUM($K970:L970)+$C970)<$C969,$C970,$C969-SUM($K970:L970)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C968=LataProjekcji,$E968>0),AND($C968=LataProjekcji,$E968=0,$D969<=10)),$E969,IF($C968<LataProjekcji,IF((SUM($K970:M970)+$C970)<$C969,$C970,$C969-SUM($K970:M970)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C968=LataProjekcji,$E968>0),AND($C968=LataProjekcji,$E968=0,$D969<=10)),$E969,IF($C968<LataProjekcji,IF((SUM($K970:N970)+$C970)<$C969,$C970,$C969-SUM($K970:N970)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C968=LataProjekcji,$E968>0),AND($C968=LataProjekcji,$E968=0,$D969<=10)),$E969,IF($C968<LataProjekcji,IF((SUM($K970:O970)+$C970)<$C969,$C970,$C969-SUM($K970:O970)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C968=LataProjekcji,$E968>0),AND($C968=LataProjekcji,$E968=0,$D969<=10)),$E969,IF($C968<LataProjekcji,IF((SUM($K970:P970)+$C970)<$C969,$C970,$C969-SUM($K970:P970)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C968=LataProjekcji,$E968>0),AND($C968=LataProjekcji,$E968=0,$D969<=10)),$E969,IF($C968<LataProjekcji,IF((SUM($K970:Q970)+$C970)<$C969,$C970,$C969-SUM($K970:Q970)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C968=LataProjekcji,$E968>0),AND($C968=LataProjekcji,$E968=0,$D969<=10)),$E969,IF($C968<LataProjekcji,IF((SUM($K970:R970)+$C970)<$C969,$C970,$C969-SUM($K970:R970)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C968=LataProjekcji,$E968>0),AND($C968=LataProjekcji,$E968=0,$D969<=10)),$E969,IF($C968<LataProjekcji,IF((SUM($K970:S970)+$C970)<$C969,$C970,$C969-SUM($K970:S970)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C968=LataProjekcji,$E968>0),AND($C968=LataProjekcji,$E968=0,$D969<=10)),$E969,IF($C968<LataProjekcji,IF((SUM($K970:T970)+$C970)<$C969,$C970,$C969-SUM($K970:T970)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C968=LataProjekcji,$E968>0),AND($C968=LataProjekcji,$E968=0,$D969<=10)),$E969,IF($C968<LataProjekcji,IF((SUM($K970:U970)+$C970)<$C969,$C970,$C969-SUM($K970:U970)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C968=LataProjekcji,$E968>0),AND($C968=LataProjekcji,$E968=0,$D969<=10)),$E969,IF($C968<LataProjekcji,IF((SUM($K970:V970)+$C970)<$C969,$C970,$C969-SUM($K970:V970)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C968=LataProjekcji,$E968>0),AND($C968=LataProjekcji,$E968=0,$D969<=10)),$E969,IF($C968<LataProjekcji,IF((SUM($K970:W970)+$C970)<$C969,$C970,$C969-SUM($K970:W970)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C968=LataProjekcji,$E968>0),AND($C968=LataProjekcji,$E968=0,$D969<=10)),$E969,IF($C968<LataProjekcji,IF((SUM($K970:X970)+$C970)<$C969,$C970,$C969-SUM($K970:X970)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C968=LataProjekcji,$E968>0),AND($C968=LataProjekcji,$E968=0,$D969<=10)),$E969,IF($C968<LataProjekcji,IF((SUM($K970:Y970)+$C970)<$C969,$C970,$C969-SUM($K970:Y970)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C968=LataProjekcji,$E968>0),AND($C968=LataProjekcji,$E968=0,$D969<=10)),$E969,IF($C968<LataProjekcji,IF((SUM($K970:Z970)+$C970)<$C969,$C970,$C969-SUM($K970:Z970)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K970,0)","v":0},{"$f":"ROUND(K971+L970,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W971+X970,0)","v":0},{"$f":"ROUND(X971+Y970,0)","v":0},{"$f":"ROUND(Y971+Z970,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C968=LataProjekcji,ROUND($C969-K971,0),ROUND(IF(K970=0,0,$C969-K971),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C968=LataProjekcji,ROUND($C969-X971,0),ROUND(IF(X970=0,0,$C969-X971),0))","v":0},{"$f":"IF($C968=LataProjekcji,ROUND($C969-Y971,0),ROUND(IF(Y970=0,0,$C969-Y971),0))","v":0},{"$f":"IF($C968=LataProjekcji,ROUND($C969-Z971,0),ROUND(IF(Z970=0,0,$C969-Z971),0))","v":0},{"$f":"IF($C968=LataProjekcji,ROUND($C969-AA971,0),ROUND(IF(AA970=0,0,$C969-AA971),0))","v":0}]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C967+1","v":120},{"$f":"D967+1","v":254}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C974,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C974,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C974,0)<0,0,OFFSET($F$62,C974,0))","v":0},{"$f":"OFFSET($C$62,C974,0)","v":""},{"$f":"IF(D976>10,ROUND(($C977/12)*$E975,0),$C976)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C974,0)),0,IF(OFFSET($C$62,C974,0)>10,ROUND(C976*am_maszyny,0),IF(C976<0,0,C976)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D974,,)","v":0},{"$f":"ROUND(IF($C975=LataProjekcji,$E976,IF($C975=LataProjekcji,$C977,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C975=LataProjekcji,$E975>0),AND($C975=LataProjekcji,$E975=0,$D976<=10)),$E976,IF($C975<LataProjekcji,IF((SUM($K977:K977)+$C977)<$C976,$C977,$C976-SUM($K977:K977)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C975=LataProjekcji,$E975>0),AND($C975=LataProjekcji,$E975=0,$D976<=10)),$E976,IF($C975<LataProjekcji,IF((SUM($K977:L977)+$C977)<$C976,$C977,$C976-SUM($K977:L977)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C975=LataProjekcji,$E975>0),AND($C975=LataProjekcji,$E975=0,$D976<=10)),$E976,IF($C975<LataProjekcji,IF((SUM($K977:M977)+$C977)<$C976,$C977,$C976-SUM($K977:M977)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C975=LataProjekcji,$E975>0),AND($C975=LataProjekcji,$E975=0,$D976<=10)),$E976,IF($C975<LataProjekcji,IF((SUM($K977:N977)+$C977)<$C976,$C977,$C976-SUM($K977:N977)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C975=LataProjekcji,$E975>0),AND($C975=LataProjekcji,$E975=0,$D976<=10)),$E976,IF($C975<LataProjekcji,IF((SUM($K977:O977)+$C977)<$C976,$C977,$C976-SUM($K977:O977)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C975=LataProjekcji,$E975>0),AND($C975=LataProjekcji,$E975=0,$D976<=10)),$E976,IF($C975<LataProjekcji,IF((SUM($K977:P977)+$C977)<$C976,$C977,$C976-SUM($K977:P977)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C975=LataProjekcji,$E975>0),AND($C975=LataProjekcji,$E975=0,$D976<=10)),$E976,IF($C975<LataProjekcji,IF((SUM($K977:Q977)+$C977)<$C976,$C977,$C976-SUM($K977:Q977)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C975=LataProjekcji,$E975>0),AND($C975=LataProjekcji,$E975=0,$D976<=10)),$E976,IF($C975<LataProjekcji,IF((SUM($K977:R977)+$C977)<$C976,$C977,$C976-SUM($K977:R977)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C975=LataProjekcji,$E975>0),AND($C975=LataProjekcji,$E975=0,$D976<=10)),$E976,IF($C975<LataProjekcji,IF((SUM($K977:S977)+$C977)<$C976,$C977,$C976-SUM($K977:S977)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C975=LataProjekcji,$E975>0),AND($C975=LataProjekcji,$E975=0,$D976<=10)),$E976,IF($C975<LataProjekcji,IF((SUM($K977:T977)+$C977)<$C976,$C977,$C976-SUM($K977:T977)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C975=LataProjekcji,$E975>0),AND($C975=LataProjekcji,$E975=0,$D976<=10)),$E976,IF($C975<LataProjekcji,IF((SUM($K977:U977)+$C977)<$C976,$C977,$C976-SUM($K977:U977)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C975=LataProjekcji,$E975>0),AND($C975=LataProjekcji,$E975=0,$D976<=10)),$E976,IF($C975<LataProjekcji,IF((SUM($K977:V977)+$C977)<$C976,$C977,$C976-SUM($K977:V977)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C975=LataProjekcji,$E975>0),AND($C975=LataProjekcji,$E975=0,$D976<=10)),$E976,IF($C975<LataProjekcji,IF((SUM($K977:W977)+$C977)<$C976,$C977,$C976-SUM($K977:W977)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C975=LataProjekcji,$E975>0),AND($C975=LataProjekcji,$E975=0,$D976<=10)),$E976,IF($C975<LataProjekcji,IF((SUM($K977:X977)+$C977)<$C976,$C977,$C976-SUM($K977:X977)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C975=LataProjekcji,$E975>0),AND($C975=LataProjekcji,$E975=0,$D976<=10)),$E976,IF($C975<LataProjekcji,IF((SUM($K977:Y977)+$C977)<$C976,$C977,$C976-SUM($K977:Y977)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C975=LataProjekcji,$E975>0),AND($C975=LataProjekcji,$E975=0,$D976<=10)),$E976,IF($C975<LataProjekcji,IF((SUM($K977:Z977)+$C977)<$C976,$C977,$C976-SUM($K977:Z977)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K977,0)","v":0},{"$f":"ROUND(K978+L977,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W978+X977,0)","v":0},{"$f":"ROUND(X978+Y977,0)","v":0},{"$f":"ROUND(Y978+Z977,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C975=LataProjekcji,ROUND($C976-K978,0),ROUND(IF(K977=0,0,$C976-K978),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C975=LataProjekcji,ROUND($C976-X978,0),ROUND(IF(X977=0,0,$C976-X978),0))","v":0},{"$f":"IF($C975=LataProjekcji,ROUND($C976-Y978,0),ROUND(IF(Y977=0,0,$C976-Y978),0))","v":0},{"$f":"IF($C975=LataProjekcji,ROUND($C976-Z978,0),ROUND(IF(Z977=0,0,$C976-Z978),0))","v":0},{"$f":"IF($C975=LataProjekcji,ROUND($C976-AA978,0),ROUND(IF(AA977=0,0,$C976-AA978),0))","v":0}]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C974+1","v":121},{"$f":"D974+1","v":255}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C981,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C981,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C981,0)<0,0,OFFSET($F$62,C981,0))","v":0},{"$f":"OFFSET($C$62,C981,0)","v":""},{"$f":"IF(D983>10,ROUND(($C984/12)*$E982,0),$C983)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C981,0)),0,IF(OFFSET($C$62,C981,0)>10,ROUND(C983*am_maszyny,0),IF(C983<0,0,C983)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D981,,)","v":0},{"$f":"ROUND(IF($C982=LataProjekcji,$E983,IF($C982=LataProjekcji,$C984,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C982=LataProjekcji,$E982>0),AND($C982=LataProjekcji,$E982=0,$D983<=10)),$E983,IF($C982<LataProjekcji,IF((SUM($K984:K984)+$C984)<$C983,$C984,$C983-SUM($K984:K984)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C982=LataProjekcji,$E982>0),AND($C982=LataProjekcji,$E982=0,$D983<=10)),$E983,IF($C982<LataProjekcji,IF((SUM($K984:L984)+$C984)<$C983,$C984,$C983-SUM($K984:L984)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C982=LataProjekcji,$E982>0),AND($C982=LataProjekcji,$E982=0,$D983<=10)),$E983,IF($C982<LataProjekcji,IF((SUM($K984:M984)+$C984)<$C983,$C984,$C983-SUM($K984:M984)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C982=LataProjekcji,$E982>0),AND($C982=LataProjekcji,$E982=0,$D983<=10)),$E983,IF($C982<LataProjekcji,IF((SUM($K984:N984)+$C984)<$C983,$C984,$C983-SUM($K984:N984)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C982=LataProjekcji,$E982>0),AND($C982=LataProjekcji,$E982=0,$D983<=10)),$E983,IF($C982<LataProjekcji,IF((SUM($K984:O984)+$C984)<$C983,$C984,$C983-SUM($K984:O984)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C982=LataProjekcji,$E982>0),AND($C982=LataProjekcji,$E982=0,$D983<=10)),$E983,IF($C982<LataProjekcji,IF((SUM($K984:P984)+$C984)<$C983,$C984,$C983-SUM($K984:P984)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C982=LataProjekcji,$E982>0),AND($C982=LataProjekcji,$E982=0,$D983<=10)),$E983,IF($C982<LataProjekcji,IF((SUM($K984:Q984)+$C984)<$C983,$C984,$C983-SUM($K984:Q984)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C982=LataProjekcji,$E982>0),AND($C982=LataProjekcji,$E982=0,$D983<=10)),$E983,IF($C982<LataProjekcji,IF((SUM($K984:R984)+$C984)<$C983,$C984,$C983-SUM($K984:R984)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C982=LataProjekcji,$E982>0),AND($C982=LataProjekcji,$E982=0,$D983<=10)),$E983,IF($C982<LataProjekcji,IF((SUM($K984:S984)+$C984)<$C983,$C984,$C983-SUM($K984:S984)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C982=LataProjekcji,$E982>0),AND($C982=LataProjekcji,$E982=0,$D983<=10)),$E983,IF($C982<LataProjekcji,IF((SUM($K984:T984)+$C984)<$C983,$C984,$C983-SUM($K984:T984)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C982=LataProjekcji,$E982>0),AND($C982=LataProjekcji,$E982=0,$D983<=10)),$E983,IF($C982<LataProjekcji,IF((SUM($K984:U984)+$C984)<$C983,$C984,$C983-SUM($K984:U984)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C982=LataProjekcji,$E982>0),AND($C982=LataProjekcji,$E982=0,$D983<=10)),$E983,IF($C982<LataProjekcji,IF((SUM($K984:V984)+$C984)<$C983,$C984,$C983-SUM($K984:V984)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C982=LataProjekcji,$E982>0),AND($C982=LataProjekcji,$E982=0,$D983<=10)),$E983,IF($C982<LataProjekcji,IF((SUM($K984:W984)+$C984)<$C983,$C984,$C983-SUM($K984:W984)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C982=LataProjekcji,$E982>0),AND($C982=LataProjekcji,$E982=0,$D983<=10)),$E983,IF($C982<LataProjekcji,IF((SUM($K984:X984)+$C984)<$C983,$C984,$C983-SUM($K984:X984)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C982=LataProjekcji,$E982>0),AND($C982=LataProjekcji,$E982=0,$D983<=10)),$E983,IF($C982<LataProjekcji,IF((SUM($K984:Y984)+$C984)<$C983,$C984,$C983-SUM($K984:Y984)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C982=LataProjekcji,$E982>0),AND($C982=LataProjekcji,$E982=0,$D983<=10)),$E983,IF($C982<LataProjekcji,IF((SUM($K984:Z984)+$C984)<$C983,$C984,$C983-SUM($K984:Z984)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K984,0)","v":0},{"$f":"ROUND(K985+L984,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W985+X984,0)","v":0},{"$f":"ROUND(X985+Y984,0)","v":0},{"$f":"ROUND(Y985+Z984,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C982=LataProjekcji,ROUND($C983-K985,0),ROUND(IF(K984=0,0,$C983-K985),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C982=LataProjekcji,ROUND($C983-X985,0),ROUND(IF(X984=0,0,$C983-X985),0))","v":0},{"$f":"IF($C982=LataProjekcji,ROUND($C983-Y985,0),ROUND(IF(Y984=0,0,$C983-Y985),0))","v":0},{"$f":"IF($C982=LataProjekcji,ROUND($C983-Z985,0),ROUND(IF(Z984=0,0,$C983-Z985),0))","v":0},{"$f":"IF($C982=LataProjekcji,ROUND($C983-AA985,0),ROUND(IF(AA984=0,0,$C983-AA985),0))","v":0}]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C981+1","v":122},{"$f":"D981+1","v":256}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C988,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C988,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C988,0)<0,0,OFFSET($F$62,C988,0))","v":0},{"$f":"OFFSET($C$62,C988,0)","v":""},{"$f":"IF(D990>10,ROUND(($C991/12)*$E989,0),$C990)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C988,0)),0,IF(OFFSET($C$62,C988,0)>10,ROUND(C990*am_maszyny,0),IF(C990<0,0,C990)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D988,,)","v":0},{"$f":"ROUND(IF($C989=LataProjekcji,$E990,IF($C989=LataProjekcji,$C991,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C989=LataProjekcji,$E989>0),AND($C989=LataProjekcji,$E989=0,$D990<=10)),$E990,IF($C989<LataProjekcji,IF((SUM($K991:K991)+$C991)<$C990,$C991,$C990-SUM($K991:K991)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C989=LataProjekcji,$E989>0),AND($C989=LataProjekcji,$E989=0,$D990<=10)),$E990,IF($C989<LataProjekcji,IF((SUM($K991:L991)+$C991)<$C990,$C991,$C990-SUM($K991:L991)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C989=LataProjekcji,$E989>0),AND($C989=LataProjekcji,$E989=0,$D990<=10)),$E990,IF($C989<LataProjekcji,IF((SUM($K991:M991)+$C991)<$C990,$C991,$C990-SUM($K991:M991)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C989=LataProjekcji,$E989>0),AND($C989=LataProjekcji,$E989=0,$D990<=10)),$E990,IF($C989<LataProjekcji,IF((SUM($K991:N991)+$C991)<$C990,$C991,$C990-SUM($K991:N991)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C989=LataProjekcji,$E989>0),AND($C989=LataProjekcji,$E989=0,$D990<=10)),$E990,IF($C989<LataProjekcji,IF((SUM($K991:O991)+$C991)<$C990,$C991,$C990-SUM($K991:O991)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C989=LataProjekcji,$E989>0),AND($C989=LataProjekcji,$E989=0,$D990<=10)),$E990,IF($C989<LataProjekcji,IF((SUM($K991:P991)+$C991)<$C990,$C991,$C990-SUM($K991:P991)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C989=LataProjekcji,$E989>0),AND($C989=LataProjekcji,$E989=0,$D990<=10)),$E990,IF($C989<LataProjekcji,IF((SUM($K991:Q991)+$C991)<$C990,$C991,$C990-SUM($K991:Q991)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C989=LataProjekcji,$E989>0),AND($C989=LataProjekcji,$E989=0,$D990<=10)),$E990,IF($C989<LataProjekcji,IF((SUM($K991:R991)+$C991)<$C990,$C991,$C990-SUM($K991:R991)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C989=LataProjekcji,$E989>0),AND($C989=LataProjekcji,$E989=0,$D990<=10)),$E990,IF($C989<LataProjekcji,IF((SUM($K991:S991)+$C991)<$C990,$C991,$C990-SUM($K991:S991)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C989=LataProjekcji,$E989>0),AND($C989=LataProjekcji,$E989=0,$D990<=10)),$E990,IF($C989<LataProjekcji,IF((SUM($K991:T991)+$C991)<$C990,$C991,$C990-SUM($K991:T991)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C989=LataProjekcji,$E989>0),AND($C989=LataProjekcji,$E989=0,$D990<=10)),$E990,IF($C989<LataProjekcji,IF((SUM($K991:U991)+$C991)<$C990,$C991,$C990-SUM($K991:U991)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C989=LataProjekcji,$E989>0),AND($C989=LataProjekcji,$E989=0,$D990<=10)),$E990,IF($C989<LataProjekcji,IF((SUM($K991:V991)+$C991)<$C990,$C991,$C990-SUM($K991:V991)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C989=LataProjekcji,$E989>0),AND($C989=LataProjekcji,$E989=0,$D990<=10)),$E990,IF($C989<LataProjekcji,IF((SUM($K991:W991)+$C991)<$C990,$C991,$C990-SUM($K991:W991)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C989=LataProjekcji,$E989>0),AND($C989=LataProjekcji,$E989=0,$D990<=10)),$E990,IF($C989<LataProjekcji,IF((SUM($K991:X991)+$C991)<$C990,$C991,$C990-SUM($K991:X991)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C989=LataProjekcji,$E989>0),AND($C989=LataProjekcji,$E989=0,$D990<=10)),$E990,IF($C989<LataProjekcji,IF((SUM($K991:Y991)+$C991)<$C990,$C991,$C990-SUM($K991:Y991)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C989=LataProjekcji,$E989>0),AND($C989=LataProjekcji,$E989=0,$D990<=10)),$E990,IF($C989<LataProjekcji,IF((SUM($K991:Z991)+$C991)<$C990,$C991,$C990-SUM($K991:Z991)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K991,0)","v":0},{"$f":"ROUND(K992+L991,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W992+X991,0)","v":0},{"$f":"ROUND(X992+Y991,0)","v":0},{"$f":"ROUND(Y992+Z991,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C989=LataProjekcji,ROUND($C990-K992,0),ROUND(IF(K991=0,0,$C990-K992),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C989=LataProjekcji,ROUND($C990-X992,0),ROUND(IF(X991=0,0,$C990-X992),0))","v":0},{"$f":"IF($C989=LataProjekcji,ROUND($C990-Y992,0),ROUND(IF(Y991=0,0,$C990-Y992),0))","v":0},{"$f":"IF($C989=LataProjekcji,ROUND($C990-Z992,0),ROUND(IF(Z991=0,0,$C990-Z992),0))","v":0},{"$f":"IF($C989=LataProjekcji,ROUND($C990-AA992,0),ROUND(IF(AA991=0,0,$C990-AA992),0))","v":0}]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C988+1","v":123},{"$f":"D988+1","v":257}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C995,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C995,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C995,0)<0,0,OFFSET($F$62,C995,0))","v":0},{"$f":"OFFSET($C$62,C995,0)","v":""},{"$f":"IF(D997>10,ROUND(($C998/12)*$E996,0),$C997)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C995,0)),0,IF(OFFSET($C$62,C995,0)>10,ROUND(C997*am_maszyny,0),IF(C997<0,0,C997)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D995,,)","v":0},{"$f":"ROUND(IF($C996=LataProjekcji,$E997,IF($C996=LataProjekcji,$C998,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C996=LataProjekcji,$E996>0),AND($C996=LataProjekcji,$E996=0,$D997<=10)),$E997,IF($C996<LataProjekcji,IF((SUM($K998:K998)+$C998)<$C997,$C998,$C997-SUM($K998:K998)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C996=LataProjekcji,$E996>0),AND($C996=LataProjekcji,$E996=0,$D997<=10)),$E997,IF($C996<LataProjekcji,IF((SUM($K998:L998)+$C998)<$C997,$C998,$C997-SUM($K998:L998)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C996=LataProjekcji,$E996>0),AND($C996=LataProjekcji,$E996=0,$D997<=10)),$E997,IF($C996<LataProjekcji,IF((SUM($K998:M998)+$C998)<$C997,$C998,$C997-SUM($K998:M998)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C996=LataProjekcji,$E996>0),AND($C996=LataProjekcji,$E996=0,$D997<=10)),$E997,IF($C996<LataProjekcji,IF((SUM($K998:N998)+$C998)<$C997,$C998,$C997-SUM($K998:N998)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C996=LataProjekcji,$E996>0),AND($C996=LataProjekcji,$E996=0,$D997<=10)),$E997,IF($C996<LataProjekcji,IF((SUM($K998:O998)+$C998)<$C997,$C998,$C997-SUM($K998:O998)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C996=LataProjekcji,$E996>0),AND($C996=LataProjekcji,$E996=0,$D997<=10)),$E997,IF($C996<LataProjekcji,IF((SUM($K998:P998)+$C998)<$C997,$C998,$C997-SUM($K998:P998)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C996=LataProjekcji,$E996>0),AND($C996=LataProjekcji,$E996=0,$D997<=10)),$E997,IF($C996<LataProjekcji,IF((SUM($K998:Q998)+$C998)<$C997,$C998,$C997-SUM($K998:Q998)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C996=LataProjekcji,$E996>0),AND($C996=LataProjekcji,$E996=0,$D997<=10)),$E997,IF($C996<LataProjekcji,IF((SUM($K998:R998)+$C998)<$C997,$C998,$C997-SUM($K998:R998)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C996=LataProjekcji,$E996>0),AND($C996=LataProjekcji,$E996=0,$D997<=10)),$E997,IF($C996<LataProjekcji,IF((SUM($K998:S998)+$C998)<$C997,$C998,$C997-SUM($K998:S998)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C996=LataProjekcji,$E996>0),AND($C996=LataProjekcji,$E996=0,$D997<=10)),$E997,IF($C996<LataProjekcji,IF((SUM($K998:T998)+$C998)<$C997,$C998,$C997-SUM($K998:T998)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C996=LataProjekcji,$E996>0),AND($C996=LataProjekcji,$E996=0,$D997<=10)),$E997,IF($C996<LataProjekcji,IF((SUM($K998:U998)+$C998)<$C997,$C998,$C997-SUM($K998:U998)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C996=LataProjekcji,$E996>0),AND($C996=LataProjekcji,$E996=0,$D997<=10)),$E997,IF($C996<LataProjekcji,IF((SUM($K998:V998)+$C998)<$C997,$C998,$C997-SUM($K998:V998)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C996=LataProjekcji,$E996>0),AND($C996=LataProjekcji,$E996=0,$D997<=10)),$E997,IF($C996<LataProjekcji,IF((SUM($K998:W998)+$C998)<$C997,$C998,$C997-SUM($K998:W998)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C996=LataProjekcji,$E996>0),AND($C996=LataProjekcji,$E996=0,$D997<=10)),$E997,IF($C996<LataProjekcji,IF((SUM($K998:X998)+$C998)<$C997,$C998,$C997-SUM($K998:X998)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C996=LataProjekcji,$E996>0),AND($C996=LataProjekcji,$E996=0,$D997<=10)),$E997,IF($C996<LataProjekcji,IF((SUM($K998:Y998)+$C998)<$C997,$C998,$C997-SUM($K998:Y998)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C996=LataProjekcji,$E996>0),AND($C996=LataProjekcji,$E996=0,$D997<=10)),$E997,IF($C996<LataProjekcji,IF((SUM($K998:Z998)+$C998)<$C997,$C998,$C997-SUM($K998:Z998)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K998,0)","v":0},{"$f":"ROUND(K999+L998,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W999+X998,0)","v":0},{"$f":"ROUND(X999+Y998,0)","v":0},{"$f":"ROUND(Y999+Z998,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C996=LataProjekcji,ROUND($C997-K999,0),ROUND(IF(K998=0,0,$C997-K999),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C996=LataProjekcji,ROUND($C997-X999,0),ROUND(IF(X998=0,0,$C997-X999),0))","v":0},{"$f":"IF($C996=LataProjekcji,ROUND($C997-Y999,0),ROUND(IF(Y998=0,0,$C997-Y999),0))","v":0},{"$f":"IF($C996=LataProjekcji,ROUND($C997-Z999,0),ROUND(IF(Z998=0,0,$C997-Z999),0))","v":0},{"$f":"IF($C996=LataProjekcji,ROUND($C997-AA999,0),ROUND(IF(AA998=0,0,$C997-AA999),0))","v":0}]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C995+1","v":124},{"$f":"D995+1","v":258}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1002,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1002,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1002,0)<0,0,OFFSET($F$62,C1002,0))","v":0},{"$f":"OFFSET($C$62,C1002,0)","v":""},{"$f":"IF(D1004>10,ROUND(($C1005/12)*$E1003,0),$C1004)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1002,0)),0,IF(OFFSET($C$62,C1002,0)>10,ROUND(C1004*am_maszyny,0),IF(C1004<0,0,C1004)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D1002,,)","v":0},{"$f":"ROUND(IF($C1003=LataProjekcji,$E1004,IF($C1003=LataProjekcji,$C1005,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1003=LataProjekcji,$E1003>0),AND($C1003=LataProjekcji,$E1003=0,$D1004<=10)),$E1004,IF($C1003<LataProjekcji,IF((SUM($K1005:K1005)+$C1005)<$C1004,$C1005,$C1004-SUM($K1005:K1005)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1003=LataProjekcji,$E1003>0),AND($C1003=LataProjekcji,$E1003=0,$D1004<=10)),$E1004,IF($C1003<LataProjekcji,IF((SUM($K1005:L1005)+$C1005)<$C1004,$C1005,$C1004-SUM($K1005:L1005)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1003=LataProjekcji,$E1003>0),AND($C1003=LataProjekcji,$E1003=0,$D1004<=10)),$E1004,IF($C1003<LataProjekcji,IF((SUM($K1005:M1005)+$C1005)<$C1004,$C1005,$C1004-SUM($K1005:M1005)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1003=LataProjekcji,$E1003>0),AND($C1003=LataProjekcji,$E1003=0,$D1004<=10)),$E1004,IF($C1003<LataProjekcji,IF((SUM($K1005:N1005)+$C1005)<$C1004,$C1005,$C1004-SUM($K1005:N1005)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1003=LataProjekcji,$E1003>0),AND($C1003=LataProjekcji,$E1003=0,$D1004<=10)),$E1004,IF($C1003<LataProjekcji,IF((SUM($K1005:O1005)+$C1005)<$C1004,$C1005,$C1004-SUM($K1005:O1005)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1003=LataProjekcji,$E1003>0),AND($C1003=LataProjekcji,$E1003=0,$D1004<=10)),$E1004,IF($C1003<LataProjekcji,IF((SUM($K1005:P1005)+$C1005)<$C1004,$C1005,$C1004-SUM($K1005:P1005)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1003=LataProjekcji,$E1003>0),AND($C1003=LataProjekcji,$E1003=0,$D1004<=10)),$E1004,IF($C1003<LataProjekcji,IF((SUM($K1005:Q1005)+$C1005)<$C1004,$C1005,$C1004-SUM($K1005:Q1005)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1003=LataProjekcji,$E1003>0),AND($C1003=LataProjekcji,$E1003=0,$D1004<=10)),$E1004,IF($C1003<LataProjekcji,IF((SUM($K1005:R1005)+$C1005)<$C1004,$C1005,$C1004-SUM($K1005:R1005)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1003=LataProjekcji,$E1003>0),AND($C1003=LataProjekcji,$E1003=0,$D1004<=10)),$E1004,IF($C1003<LataProjekcji,IF((SUM($K1005:S1005)+$C1005)<$C1004,$C1005,$C1004-SUM($K1005:S1005)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1003=LataProjekcji,$E1003>0),AND($C1003=LataProjekcji,$E1003=0,$D1004<=10)),$E1004,IF($C1003<LataProjekcji,IF((SUM($K1005:T1005)+$C1005)<$C1004,$C1005,$C1004-SUM($K1005:T1005)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1003=LataProjekcji,$E1003>0),AND($C1003=LataProjekcji,$E1003=0,$D1004<=10)),$E1004,IF($C1003<LataProjekcji,IF((SUM($K1005:U1005)+$C1005)<$C1004,$C1005,$C1004-SUM($K1005:U1005)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1003=LataProjekcji,$E1003>0),AND($C1003=LataProjekcji,$E1003=0,$D1004<=10)),$E1004,IF($C1003<LataProjekcji,IF((SUM($K1005:V1005)+$C1005)<$C1004,$C1005,$C1004-SUM($K1005:V1005)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1003=LataProjekcji,$E1003>0),AND($C1003=LataProjekcji,$E1003=0,$D1004<=10)),$E1004,IF($C1003<LataProjekcji,IF((SUM($K1005:W1005)+$C1005)<$C1004,$C1005,$C1004-SUM($K1005:W1005)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1003=LataProjekcji,$E1003>0),AND($C1003=LataProjekcji,$E1003=0,$D1004<=10)),$E1004,IF($C1003<LataProjekcji,IF((SUM($K1005:X1005)+$C1005)<$C1004,$C1005,$C1004-SUM($K1005:X1005)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1003=LataProjekcji,$E1003>0),AND($C1003=LataProjekcji,$E1003=0,$D1004<=10)),$E1004,IF($C1003<LataProjekcji,IF((SUM($K1005:Y1005)+$C1005)<$C1004,$C1005,$C1004-SUM($K1005:Y1005)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1003=LataProjekcji,$E1003>0),AND($C1003=LataProjekcji,$E1003=0,$D1004<=10)),$E1004,IF($C1003<LataProjekcji,IF((SUM($K1005:Z1005)+$C1005)<$C1004,$C1005,$C1004-SUM($K1005:Z1005)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1005,0)","v":0},{"$f":"ROUND(K1006+L1005,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1006+X1005,0)","v":0},{"$f":"ROUND(X1006+Y1005,0)","v":0},{"$f":"ROUND(Y1006+Z1005,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1003=LataProjekcji,ROUND($C1004-K1006,0),ROUND(IF(K1005=0,0,$C1004-K1006),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1003=LataProjekcji,ROUND($C1004-X1006,0),ROUND(IF(X1005=0,0,$C1004-X1006),0))","v":0},{"$f":"IF($C1003=LataProjekcji,ROUND($C1004-Y1006,0),ROUND(IF(Y1005=0,0,$C1004-Y1006),0))","v":0},{"$f":"IF($C1003=LataProjekcji,ROUND($C1004-Z1006,0),ROUND(IF(Z1005=0,0,$C1004-Z1006),0))","v":0},{"$f":"IF($C1003=LataProjekcji,ROUND($C1004-AA1006,0),ROUND(IF(AA1005=0,0,$C1004-AA1006),0))","v":0}]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C1002+1","v":125},{"$f":"D1002+1","v":259}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1009,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1009,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1009,0)<0,0,OFFSET($F$62,C1009,0))","v":0},{"$f":"OFFSET($C$62,C1009,0)","v":""},{"$f":"IF(D1011>10,ROUND(($C1012/12)*$E1010,0),$C1011)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1009,0)),0,IF(OFFSET($C$62,C1009,0)>10,ROUND(C1011*am_maszyny,0),IF(C1011<0,0,C1011)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D1009,,)","v":0},{"$f":"ROUND(IF($C1010=LataProjekcji,$E1011,IF($C1010=LataProjekcji,$C1012,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1010=LataProjekcji,$E1010>0),AND($C1010=LataProjekcji,$E1010=0,$D1011<=10)),$E1011,IF($C1010<LataProjekcji,IF((SUM($K1012:K1012)+$C1012)<$C1011,$C1012,$C1011-SUM($K1012:K1012)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1010=LataProjekcji,$E1010>0),AND($C1010=LataProjekcji,$E1010=0,$D1011<=10)),$E1011,IF($C1010<LataProjekcji,IF((SUM($K1012:L1012)+$C1012)<$C1011,$C1012,$C1011-SUM($K1012:L1012)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1010=LataProjekcji,$E1010>0),AND($C1010=LataProjekcji,$E1010=0,$D1011<=10)),$E1011,IF($C1010<LataProjekcji,IF((SUM($K1012:M1012)+$C1012)<$C1011,$C1012,$C1011-SUM($K1012:M1012)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1010=LataProjekcji,$E1010>0),AND($C1010=LataProjekcji,$E1010=0,$D1011<=10)),$E1011,IF($C1010<LataProjekcji,IF((SUM($K1012:N1012)+$C1012)<$C1011,$C1012,$C1011-SUM($K1012:N1012)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1010=LataProjekcji,$E1010>0),AND($C1010=LataProjekcji,$E1010=0,$D1011<=10)),$E1011,IF($C1010<LataProjekcji,IF((SUM($K1012:O1012)+$C1012)<$C1011,$C1012,$C1011-SUM($K1012:O1012)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1010=LataProjekcji,$E1010>0),AND($C1010=LataProjekcji,$E1010=0,$D1011<=10)),$E1011,IF($C1010<LataProjekcji,IF((SUM($K1012:P1012)+$C1012)<$C1011,$C1012,$C1011-SUM($K1012:P1012)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1010=LataProjekcji,$E1010>0),AND($C1010=LataProjekcji,$E1010=0,$D1011<=10)),$E1011,IF($C1010<LataProjekcji,IF((SUM($K1012:Q1012)+$C1012)<$C1011,$C1012,$C1011-SUM($K1012:Q1012)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1010=LataProjekcji,$E1010>0),AND($C1010=LataProjekcji,$E1010=0,$D1011<=10)),$E1011,IF($C1010<LataProjekcji,IF((SUM($K1012:R1012)+$C1012)<$C1011,$C1012,$C1011-SUM($K1012:R1012)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1010=LataProjekcji,$E1010>0),AND($C1010=LataProjekcji,$E1010=0,$D1011<=10)),$E1011,IF($C1010<LataProjekcji,IF((SUM($K1012:S1012)+$C1012)<$C1011,$C1012,$C1011-SUM($K1012:S1012)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1010=LataProjekcji,$E1010>0),AND($C1010=LataProjekcji,$E1010=0,$D1011<=10)),$E1011,IF($C1010<LataProjekcji,IF((SUM($K1012:T1012)+$C1012)<$C1011,$C1012,$C1011-SUM($K1012:T1012)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1010=LataProjekcji,$E1010>0),AND($C1010=LataProjekcji,$E1010=0,$D1011<=10)),$E1011,IF($C1010<LataProjekcji,IF((SUM($K1012:U1012)+$C1012)<$C1011,$C1012,$C1011-SUM($K1012:U1012)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1010=LataProjekcji,$E1010>0),AND($C1010=LataProjekcji,$E1010=0,$D1011<=10)),$E1011,IF($C1010<LataProjekcji,IF((SUM($K1012:V1012)+$C1012)<$C1011,$C1012,$C1011-SUM($K1012:V1012)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1010=LataProjekcji,$E1010>0),AND($C1010=LataProjekcji,$E1010=0,$D1011<=10)),$E1011,IF($C1010<LataProjekcji,IF((SUM($K1012:W1012)+$C1012)<$C1011,$C1012,$C1011-SUM($K1012:W1012)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1010=LataProjekcji,$E1010>0),AND($C1010=LataProjekcji,$E1010=0,$D1011<=10)),$E1011,IF($C1010<LataProjekcji,IF((SUM($K1012:X1012)+$C1012)<$C1011,$C1012,$C1011-SUM($K1012:X1012)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1010=LataProjekcji,$E1010>0),AND($C1010=LataProjekcji,$E1010=0,$D1011<=10)),$E1011,IF($C1010<LataProjekcji,IF((SUM($K1012:Y1012)+$C1012)<$C1011,$C1012,$C1011-SUM($K1012:Y1012)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1010=LataProjekcji,$E1010>0),AND($C1010=LataProjekcji,$E1010=0,$D1011<=10)),$E1011,IF($C1010<LataProjekcji,IF((SUM($K1012:Z1012)+$C1012)<$C1011,$C1012,$C1011-SUM($K1012:Z1012)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1012,0)","v":0},{"$f":"ROUND(K1013+L1012,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1013+X1012,0)","v":0},{"$f":"ROUND(X1013+Y1012,0)","v":0},{"$f":"ROUND(Y1013+Z1012,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1010=LataProjekcji,ROUND($C1011-K1013,0),ROUND(IF(K1012=0,0,$C1011-K1013),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1010=LataProjekcji,ROUND($C1011-X1013,0),ROUND(IF(X1012=0,0,$C1011-X1013),0))","v":0},{"$f":"IF($C1010=LataProjekcji,ROUND($C1011-Y1013,0),ROUND(IF(Y1012=0,0,$C1011-Y1013),0))","v":0},{"$f":"IF($C1010=LataProjekcji,ROUND($C1011-Z1013,0),ROUND(IF(Z1012=0,0,$C1011-Z1013),0))","v":0},{"$f":"IF($C1010=LataProjekcji,ROUND($C1011-AA1013,0),ROUND(IF(AA1012=0,0,$C1011-AA1013),0))","v":0}]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C1009+1","v":126},{"$f":"D1009+1","v":260}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1016,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1016,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1016,0)<0,0,OFFSET($F$62,C1016,0))","v":0},{"$f":"OFFSET($C$62,C1016,0)","v":""},{"$f":"IF(D1018>10,ROUND(($C1019/12)*$E1017,0),$C1018)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1016,0)),0,IF(OFFSET($C$62,C1016,0)>10,ROUND(C1018*am_maszyny,0),IF(C1018<0,0,C1018)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D1016,,)","v":0},{"$f":"ROUND(IF($C1017=LataProjekcji,$E1018,IF($C1017=LataProjekcji,$C1019,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1017=LataProjekcji,$E1017>0),AND($C1017=LataProjekcji,$E1017=0,$D1018<=10)),$E1018,IF($C1017<LataProjekcji,IF((SUM($K1019:K1019)+$C1019)<$C1018,$C1019,$C1018-SUM($K1019:K1019)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1017=LataProjekcji,$E1017>0),AND($C1017=LataProjekcji,$E1017=0,$D1018<=10)),$E1018,IF($C1017<LataProjekcji,IF((SUM($K1019:L1019)+$C1019)<$C1018,$C1019,$C1018-SUM($K1019:L1019)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1017=LataProjekcji,$E1017>0),AND($C1017=LataProjekcji,$E1017=0,$D1018<=10)),$E1018,IF($C1017<LataProjekcji,IF((SUM($K1019:M1019)+$C1019)<$C1018,$C1019,$C1018-SUM($K1019:M1019)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1017=LataProjekcji,$E1017>0),AND($C1017=LataProjekcji,$E1017=0,$D1018<=10)),$E1018,IF($C1017<LataProjekcji,IF((SUM($K1019:N1019)+$C1019)<$C1018,$C1019,$C1018-SUM($K1019:N1019)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1017=LataProjekcji,$E1017>0),AND($C1017=LataProjekcji,$E1017=0,$D1018<=10)),$E1018,IF($C1017<LataProjekcji,IF((SUM($K1019:O1019)+$C1019)<$C1018,$C1019,$C1018-SUM($K1019:O1019)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1017=LataProjekcji,$E1017>0),AND($C1017=LataProjekcji,$E1017=0,$D1018<=10)),$E1018,IF($C1017<LataProjekcji,IF((SUM($K1019:P1019)+$C1019)<$C1018,$C1019,$C1018-SUM($K1019:P1019)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1017=LataProjekcji,$E1017>0),AND($C1017=LataProjekcji,$E1017=0,$D1018<=10)),$E1018,IF($C1017<LataProjekcji,IF((SUM($K1019:Q1019)+$C1019)<$C1018,$C1019,$C1018-SUM($K1019:Q1019)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1017=LataProjekcji,$E1017>0),AND($C1017=LataProjekcji,$E1017=0,$D1018<=10)),$E1018,IF($C1017<LataProjekcji,IF((SUM($K1019:R1019)+$C1019)<$C1018,$C1019,$C1018-SUM($K1019:R1019)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1017=LataProjekcji,$E1017>0),AND($C1017=LataProjekcji,$E1017=0,$D1018<=10)),$E1018,IF($C1017<LataProjekcji,IF((SUM($K1019:S1019)+$C1019)<$C1018,$C1019,$C1018-SUM($K1019:S1019)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1017=LataProjekcji,$E1017>0),AND($C1017=LataProjekcji,$E1017=0,$D1018<=10)),$E1018,IF($C1017<LataProjekcji,IF((SUM($K1019:T1019)+$C1019)<$C1018,$C1019,$C1018-SUM($K1019:T1019)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1017=LataProjekcji,$E1017>0),AND($C1017=LataProjekcji,$E1017=0,$D1018<=10)),$E1018,IF($C1017<LataProjekcji,IF((SUM($K1019:U1019)+$C1019)<$C1018,$C1019,$C1018-SUM($K1019:U1019)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1017=LataProjekcji,$E1017>0),AND($C1017=LataProjekcji,$E1017=0,$D1018<=10)),$E1018,IF($C1017<LataProjekcji,IF((SUM($K1019:V1019)+$C1019)<$C1018,$C1019,$C1018-SUM($K1019:V1019)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1017=LataProjekcji,$E1017>0),AND($C1017=LataProjekcji,$E1017=0,$D1018<=10)),$E1018,IF($C1017<LataProjekcji,IF((SUM($K1019:W1019)+$C1019)<$C1018,$C1019,$C1018-SUM($K1019:W1019)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1017=LataProjekcji,$E1017>0),AND($C1017=LataProjekcji,$E1017=0,$D1018<=10)),$E1018,IF($C1017<LataProjekcji,IF((SUM($K1019:X1019)+$C1019)<$C1018,$C1019,$C1018-SUM($K1019:X1019)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1017=LataProjekcji,$E1017>0),AND($C1017=LataProjekcji,$E1017=0,$D1018<=10)),$E1018,IF($C1017<LataProjekcji,IF((SUM($K1019:Y1019)+$C1019)<$C1018,$C1019,$C1018-SUM($K1019:Y1019)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1017=LataProjekcji,$E1017>0),AND($C1017=LataProjekcji,$E1017=0,$D1018<=10)),$E1018,IF($C1017<LataProjekcji,IF((SUM($K1019:Z1019)+$C1019)<$C1018,$C1019,$C1018-SUM($K1019:Z1019)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1019,0)","v":0},{"$f":"ROUND(K1020+L1019,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1020+X1019,0)","v":0},{"$f":"ROUND(X1020+Y1019,0)","v":0},{"$f":"ROUND(Y1020+Z1019,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1017=LataProjekcji,ROUND($C1018-K1020,0),ROUND(IF(K1019=0,0,$C1018-K1020),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1017=LataProjekcji,ROUND($C1018-X1020,0),ROUND(IF(X1019=0,0,$C1018-X1020),0))","v":0},{"$f":"IF($C1017=LataProjekcji,ROUND($C1018-Y1020,0),ROUND(IF(Y1019=0,0,$C1018-Y1020),0))","v":0},{"$f":"IF($C1017=LataProjekcji,ROUND($C1018-Z1020,0),ROUND(IF(Z1019=0,0,$C1018-Z1020),0))","v":0},{"$f":"IF($C1017=LataProjekcji,ROUND($C1018-AA1020,0),ROUND(IF(AA1019=0,0,$C1018-AA1020),0))","v":0}]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C1016+1","v":127},{"$f":"D1016+1","v":261}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1023,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1023,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1023,0)<0,0,OFFSET($F$62,C1023,0))","v":0},{"$f":"OFFSET($C$62,C1023,0)","v":""},{"$f":"IF(D1025>10,ROUND(($C1026/12)*$E1024,0),$C1025)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1023,0)),0,IF(OFFSET($C$62,C1023,0)>10,ROUND(C1025*am_maszyny,0),IF(C1025<0,0,C1025)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D1023,,)","v":0},{"$f":"ROUND(IF($C1024=LataProjekcji,$E1025,IF($C1024=LataProjekcji,$C1026,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1024=LataProjekcji,$E1024>0),AND($C1024=LataProjekcji,$E1024=0,$D1025<=10)),$E1025,IF($C1024<LataProjekcji,IF((SUM($K1026:K1026)+$C1026)<$C1025,$C1026,$C1025-SUM($K1026:K1026)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1024=LataProjekcji,$E1024>0),AND($C1024=LataProjekcji,$E1024=0,$D1025<=10)),$E1025,IF($C1024<LataProjekcji,IF((SUM($K1026:L1026)+$C1026)<$C1025,$C1026,$C1025-SUM($K1026:L1026)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1024=LataProjekcji,$E1024>0),AND($C1024=LataProjekcji,$E1024=0,$D1025<=10)),$E1025,IF($C1024<LataProjekcji,IF((SUM($K1026:M1026)+$C1026)<$C1025,$C1026,$C1025-SUM($K1026:M1026)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1024=LataProjekcji,$E1024>0),AND($C1024=LataProjekcji,$E1024=0,$D1025<=10)),$E1025,IF($C1024<LataProjekcji,IF((SUM($K1026:N1026)+$C1026)<$C1025,$C1026,$C1025-SUM($K1026:N1026)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1024=LataProjekcji,$E1024>0),AND($C1024=LataProjekcji,$E1024=0,$D1025<=10)),$E1025,IF($C1024<LataProjekcji,IF((SUM($K1026:O1026)+$C1026)<$C1025,$C1026,$C1025-SUM($K1026:O1026)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1024=LataProjekcji,$E1024>0),AND($C1024=LataProjekcji,$E1024=0,$D1025<=10)),$E1025,IF($C1024<LataProjekcji,IF((SUM($K1026:P1026)+$C1026)<$C1025,$C1026,$C1025-SUM($K1026:P1026)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1024=LataProjekcji,$E1024>0),AND($C1024=LataProjekcji,$E1024=0,$D1025<=10)),$E1025,IF($C1024<LataProjekcji,IF((SUM($K1026:Q1026)+$C1026)<$C1025,$C1026,$C1025-SUM($K1026:Q1026)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1024=LataProjekcji,$E1024>0),AND($C1024=LataProjekcji,$E1024=0,$D1025<=10)),$E1025,IF($C1024<LataProjekcji,IF((SUM($K1026:R1026)+$C1026)<$C1025,$C1026,$C1025-SUM($K1026:R1026)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1024=LataProjekcji,$E1024>0),AND($C1024=LataProjekcji,$E1024=0,$D1025<=10)),$E1025,IF($C1024<LataProjekcji,IF((SUM($K1026:S1026)+$C1026)<$C1025,$C1026,$C1025-SUM($K1026:S1026)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1024=LataProjekcji,$E1024>0),AND($C1024=LataProjekcji,$E1024=0,$D1025<=10)),$E1025,IF($C1024<LataProjekcji,IF((SUM($K1026:T1026)+$C1026)<$C1025,$C1026,$C1025-SUM($K1026:T1026)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1024=LataProjekcji,$E1024>0),AND($C1024=LataProjekcji,$E1024=0,$D1025<=10)),$E1025,IF($C1024<LataProjekcji,IF((SUM($K1026:U1026)+$C1026)<$C1025,$C1026,$C1025-SUM($K1026:U1026)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1024=LataProjekcji,$E1024>0),AND($C1024=LataProjekcji,$E1024=0,$D1025<=10)),$E1025,IF($C1024<LataProjekcji,IF((SUM($K1026:V1026)+$C1026)<$C1025,$C1026,$C1025-SUM($K1026:V1026)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1024=LataProjekcji,$E1024>0),AND($C1024=LataProjekcji,$E1024=0,$D1025<=10)),$E1025,IF($C1024<LataProjekcji,IF((SUM($K1026:W1026)+$C1026)<$C1025,$C1026,$C1025-SUM($K1026:W1026)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1024=LataProjekcji,$E1024>0),AND($C1024=LataProjekcji,$E1024=0,$D1025<=10)),$E1025,IF($C1024<LataProjekcji,IF((SUM($K1026:X1026)+$C1026)<$C1025,$C1026,$C1025-SUM($K1026:X1026)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1024=LataProjekcji,$E1024>0),AND($C1024=LataProjekcji,$E1024=0,$D1025<=10)),$E1025,IF($C1024<LataProjekcji,IF((SUM($K1026:Y1026)+$C1026)<$C1025,$C1026,$C1025-SUM($K1026:Y1026)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1024=LataProjekcji,$E1024>0),AND($C1024=LataProjekcji,$E1024=0,$D1025<=10)),$E1025,IF($C1024<LataProjekcji,IF((SUM($K1026:Z1026)+$C1026)<$C1025,$C1026,$C1025-SUM($K1026:Z1026)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1026,0)","v":0},{"$f":"ROUND(K1027+L1026,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1027+X1026,0)","v":0},{"$f":"ROUND(X1027+Y1026,0)","v":0},{"$f":"ROUND(Y1027+Z1026,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1024=LataProjekcji,ROUND($C1025-K1027,0),ROUND(IF(K1026=0,0,$C1025-K1027),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1024=LataProjekcji,ROUND($C1025-X1027,0),ROUND(IF(X1026=0,0,$C1025-X1027),0))","v":0},{"$f":"IF($C1024=LataProjekcji,ROUND($C1025-Y1027,0),ROUND(IF(Y1026=0,0,$C1025-Y1027),0))","v":0},{"$f":"IF($C1024=LataProjekcji,ROUND($C1025-Z1027,0),ROUND(IF(Z1026=0,0,$C1025-Z1027),0))","v":0},{"$f":"IF($C1024=LataProjekcji,ROUND($C1025-AA1027,0),ROUND(IF(AA1026=0,0,$C1025-AA1027),0))","v":0}]
[]
[null,"urządzenia techniczne i maszyny ",{"$f":"C1023+1","v":128},{"$f":"D1023+1","v":262}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1030,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1030,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1030,0)<0,0,OFFSET($F$62,C1030,0))","v":0},{"$f":"OFFSET($C$62,C1030,0)","v":""},{"$f":"IF(D1032>10,ROUND(($C1033/12)*$E1031,0),$C1032)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1030,0)),0,IF(OFFSET($C$62,C1030,0)>10,ROUND(C1032*am_maszyny,0),IF(C1032<0,0,C1032)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D1030,,)","v":0},{"$f":"ROUND(IF($C1031=LataProjekcji,$E1032,IF($C1031=LataProjekcji,$C1033,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1031=LataProjekcji,$E1031>0),AND($C1031=LataProjekcji,$E1031=0,$D1032<=10)),$E1032,IF($C1031<LataProjekcji,IF((SUM($K1033:K1033)+$C1033)<$C1032,$C1033,$C1032-SUM($K1033:K1033)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1031=LataProjekcji,$E1031>0),AND($C1031=LataProjekcji,$E1031=0,$D1032<=10)),$E1032,IF($C1031<LataProjekcji,IF((SUM($K1033:L1033)+$C1033)<$C1032,$C1033,$C1032-SUM($K1033:L1033)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1031=LataProjekcji,$E1031>0),AND($C1031=LataProjekcji,$E1031=0,$D1032<=10)),$E1032,IF($C1031<LataProjekcji,IF((SUM($K1033:M1033)+$C1033)<$C1032,$C1033,$C1032-SUM($K1033:M1033)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1031=LataProjekcji,$E1031>0),AND($C1031=LataProjekcji,$E1031=0,$D1032<=10)),$E1032,IF($C1031<LataProjekcji,IF((SUM($K1033:N1033)+$C1033)<$C1032,$C1033,$C1032-SUM($K1033:N1033)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1031=LataProjekcji,$E1031>0),AND($C1031=LataProjekcji,$E1031=0,$D1032<=10)),$E1032,IF($C1031<LataProjekcji,IF((SUM($K1033:O1033)+$C1033)<$C1032,$C1033,$C1032-SUM($K1033:O1033)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1031=LataProjekcji,$E1031>0),AND($C1031=LataProjekcji,$E1031=0,$D1032<=10)),$E1032,IF($C1031<LataProjekcji,IF((SUM($K1033:P1033)+$C1033)<$C1032,$C1033,$C1032-SUM($K1033:P1033)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1031=LataProjekcji,$E1031>0),AND($C1031=LataProjekcji,$E1031=0,$D1032<=10)),$E1032,IF($C1031<LataProjekcji,IF((SUM($K1033:Q1033)+$C1033)<$C1032,$C1033,$C1032-SUM($K1033:Q1033)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1031=LataProjekcji,$E1031>0),AND($C1031=LataProjekcji,$E1031=0,$D1032<=10)),$E1032,IF($C1031<LataProjekcji,IF((SUM($K1033:R1033)+$C1033)<$C1032,$C1033,$C1032-SUM($K1033:R1033)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1031=LataProjekcji,$E1031>0),AND($C1031=LataProjekcji,$E1031=0,$D1032<=10)),$E1032,IF($C1031<LataProjekcji,IF((SUM($K1033:S1033)+$C1033)<$C1032,$C1033,$C1032-SUM($K1033:S1033)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1031=LataProjekcji,$E1031>0),AND($C1031=LataProjekcji,$E1031=0,$D1032<=10)),$E1032,IF($C1031<LataProjekcji,IF((SUM($K1033:T1033)+$C1033)<$C1032,$C1033,$C1032-SUM($K1033:T1033)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1031=LataProjekcji,$E1031>0),AND($C1031=LataProjekcji,$E1031=0,$D1032<=10)),$E1032,IF($C1031<LataProjekcji,IF((SUM($K1033:U1033)+$C1033)<$C1032,$C1033,$C1032-SUM($K1033:U1033)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1031=LataProjekcji,$E1031>0),AND($C1031=LataProjekcji,$E1031=0,$D1032<=10)),$E1032,IF($C1031<LataProjekcji,IF((SUM($K1033:V1033)+$C1033)<$C1032,$C1033,$C1032-SUM($K1033:V1033)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1031=LataProjekcji,$E1031>0),AND($C1031=LataProjekcji,$E1031=0,$D1032<=10)),$E1032,IF($C1031<LataProjekcji,IF((SUM($K1033:W1033)+$C1033)<$C1032,$C1033,$C1032-SUM($K1033:W1033)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1031=LataProjekcji,$E1031>0),AND($C1031=LataProjekcji,$E1031=0,$D1032<=10)),$E1032,IF($C1031<LataProjekcji,IF((SUM($K1033:X1033)+$C1033)<$C1032,$C1033,$C1032-SUM($K1033:X1033)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1031=LataProjekcji,$E1031>0),AND($C1031=LataProjekcji,$E1031=0,$D1032<=10)),$E1032,IF($C1031<LataProjekcji,IF((SUM($K1033:Y1033)+$C1033)<$C1032,$C1033,$C1032-SUM($K1033:Y1033)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1031=LataProjekcji,$E1031>0),AND($C1031=LataProjekcji,$E1031=0,$D1032<=10)),$E1032,IF($C1031<LataProjekcji,IF((SUM($K1033:Z1033)+$C1033)<$C1032,$C1033,$C1032-SUM($K1033:Z1033)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1033,0)","v":0},{"$f":"ROUND(K1034+L1033,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1034+X1033,0)","v":0},{"$f":"ROUND(X1034+Y1033,0)","v":0},{"$f":"ROUND(Y1034+Z1033,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1031=LataProjekcji,ROUND($C1032-K1034,0),ROUND(IF(K1033=0,0,$C1032-K1034),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1031=LataProjekcji,ROUND($C1032-X1034,0),ROUND(IF(X1033=0,0,$C1032-X1034),0))","v":0},{"$f":"IF($C1031=LataProjekcji,ROUND($C1032-Y1034,0),ROUND(IF(Y1033=0,0,$C1032-Y1034),0))","v":0},{"$f":"IF($C1031=LataProjekcji,ROUND($C1032-Z1034,0),ROUND(IF(Z1033=0,0,$C1032-Z1034),0))","v":0},{"$f":"IF($C1031=LataProjekcji,ROUND($C1032-AA1034,0),ROUND(IF(AA1033=0,0,$C1032-AA1034),0))","v":0}]
[]
[null,{"$f":"B191","v":""},{"$f":"C1030+1","v":129},{"$f":"D1030+1","v":263}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1037,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1037,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1037,0)<0,0,OFFSET($F$62,C1037,0))","v":0},{"$f":"OFFSET($C$62,C1037,0)","v":""},{"$f":"IF(D1039>10,ROUND(($C1040/12)*$E1038,0),$C1039)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1037,0)),0,IF(OFFSET($C$62,C1037,0)>10,ROUND(C1039*am_maszyny,0),IF(C1039<0,0,C1039)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D1037,,)","v":""},{"$f":"ROUND(IF($C1038=LataProjekcji,$E1039,IF($C1038=LataProjekcji,$C1040,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1038=LataProjekcji,$E1038>0),AND($C1038=LataProjekcji,$E1038=0,$D1039<=10)),$E1039,IF($C1038<LataProjekcji,IF((SUM($K1040:K1040)+$C1040)<$C1039,$C1040,$C1039-SUM($K1040:K1040)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1038=LataProjekcji,$E1038>0),AND($C1038=LataProjekcji,$E1038=0,$D1039<=10)),$E1039,IF($C1038<LataProjekcji,IF((SUM($K1040:L1040)+$C1040)<$C1039,$C1040,$C1039-SUM($K1040:L1040)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1038=LataProjekcji,$E1038>0),AND($C1038=LataProjekcji,$E1038=0,$D1039<=10)),$E1039,IF($C1038<LataProjekcji,IF((SUM($K1040:M1040)+$C1040)<$C1039,$C1040,$C1039-SUM($K1040:M1040)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1038=LataProjekcji,$E1038>0),AND($C1038=LataProjekcji,$E1038=0,$D1039<=10)),$E1039,IF($C1038<LataProjekcji,IF((SUM($K1040:N1040)+$C1040)<$C1039,$C1040,$C1039-SUM($K1040:N1040)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1038=LataProjekcji,$E1038>0),AND($C1038=LataProjekcji,$E1038=0,$D1039<=10)),$E1039,IF($C1038<LataProjekcji,IF((SUM($K1040:O1040)+$C1040)<$C1039,$C1040,$C1039-SUM($K1040:O1040)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1038=LataProjekcji,$E1038>0),AND($C1038=LataProjekcji,$E1038=0,$D1039<=10)),$E1039,IF($C1038<LataProjekcji,IF((SUM($K1040:P1040)+$C1040)<$C1039,$C1040,$C1039-SUM($K1040:P1040)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1038=LataProjekcji,$E1038>0),AND($C1038=LataProjekcji,$E1038=0,$D1039<=10)),$E1039,IF($C1038<LataProjekcji,IF((SUM($K1040:Q1040)+$C1040)<$C1039,$C1040,$C1039-SUM($K1040:Q1040)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1038=LataProjekcji,$E1038>0),AND($C1038=LataProjekcji,$E1038=0,$D1039<=10)),$E1039,IF($C1038<LataProjekcji,IF((SUM($K1040:R1040)+$C1040)<$C1039,$C1040,$C1039-SUM($K1040:R1040)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1038=LataProjekcji,$E1038>0),AND($C1038=LataProjekcji,$E1038=0,$D1039<=10)),$E1039,IF($C1038<LataProjekcji,IF((SUM($K1040:S1040)+$C1040)<$C1039,$C1040,$C1039-SUM($K1040:S1040)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1038=LataProjekcji,$E1038>0),AND($C1038=LataProjekcji,$E1038=0,$D1039<=10)),$E1039,IF($C1038<LataProjekcji,IF((SUM($K1040:T1040)+$C1040)<$C1039,$C1040,$C1039-SUM($K1040:T1040)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1038=LataProjekcji,$E1038>0),AND($C1038=LataProjekcji,$E1038=0,$D1039<=10)),$E1039,IF($C1038<LataProjekcji,IF((SUM($K1040:U1040)+$C1040)<$C1039,$C1040,$C1039-SUM($K1040:U1040)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1038=LataProjekcji,$E1038>0),AND($C1038=LataProjekcji,$E1038=0,$D1039<=10)),$E1039,IF($C1038<LataProjekcji,IF((SUM($K1040:V1040)+$C1040)<$C1039,$C1040,$C1039-SUM($K1040:V1040)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1038=LataProjekcji,$E1038>0),AND($C1038=LataProjekcji,$E1038=0,$D1039<=10)),$E1039,IF($C1038<LataProjekcji,IF((SUM($K1040:W1040)+$C1040)<$C1039,$C1040,$C1039-SUM($K1040:W1040)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1038=LataProjekcji,$E1038>0),AND($C1038=LataProjekcji,$E1038=0,$D1039<=10)),$E1039,IF($C1038<LataProjekcji,IF((SUM($K1040:X1040)+$C1040)<$C1039,$C1040,$C1039-SUM($K1040:X1040)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1038=LataProjekcji,$E1038>0),AND($C1038=LataProjekcji,$E1038=0,$D1039<=10)),$E1039,IF($C1038<LataProjekcji,IF((SUM($K1040:Y1040)+$C1040)<$C1039,$C1040,$C1039-SUM($K1040:Y1040)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1038=LataProjekcji,$E1038>0),AND($C1038=LataProjekcji,$E1038=0,$D1039<=10)),$E1039,IF($C1038<LataProjekcji,IF((SUM($K1040:Z1040)+$C1040)<$C1039,$C1040,$C1039-SUM($K1040:Z1040)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1040,0)","v":0},{"$f":"ROUND(K1041+L1040,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1041+X1040,0)","v":0},{"$f":"ROUND(X1041+Y1040,0)","v":0},{"$f":"ROUND(Y1041+Z1040,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1038=LataProjekcji,ROUND($C1039-K1041,0),ROUND(IF(K1040=0,0,$C1039-K1041),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1038=LataProjekcji,ROUND($C1039-X1041,0),ROUND(IF(X1040=0,0,$C1039-X1041),0))","v":0},{"$f":"IF($C1038=LataProjekcji,ROUND($C1039-Y1041,0),ROUND(IF(Y1040=0,0,$C1039-Y1041),0))","v":0},{"$f":"IF($C1038=LataProjekcji,ROUND($C1039-Z1041,0),ROUND(IF(Z1040=0,0,$C1039-Z1041),0))","v":0},{"$f":"IF($C1038=LataProjekcji,ROUND($C1039-AA1041,0),ROUND(IF(AA1040=0,0,$C1039-AA1041),0))","v":0}]
[]
[null,{"$f":"B192","v":""},{"$f":"C1037+1","v":130},{"$f":"D1037+1","v":264}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1044,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1044,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1044,0)<0,0,OFFSET($F$62,C1044,0))","v":0},{"$f":"OFFSET($C$62,C1044,0)","v":""},{"$f":"IF(D1046>10,ROUND(($C1047/12)*$E1045,0),$C1046)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1044,0)),0,IF(OFFSET($C$62,C1044,0)>10,ROUND(C1046*am_maszyny,0),IF(C1046<0,0,C1046)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D1044,,)","v":""},{"$f":"ROUND(IF($C1045=LataProjekcji,$E1046,IF($C1045=LataProjekcji,$C1047,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1045=LataProjekcji,$E1045>0),AND($C1045=LataProjekcji,$E1045=0,$D1046<=10)),$E1046,IF($C1045<LataProjekcji,IF((SUM($K1047:K1047)+$C1047)<$C1046,$C1047,$C1046-SUM($K1047:K1047)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1045=LataProjekcji,$E1045>0),AND($C1045=LataProjekcji,$E1045=0,$D1046<=10)),$E1046,IF($C1045<LataProjekcji,IF((SUM($K1047:L1047)+$C1047)<$C1046,$C1047,$C1046-SUM($K1047:L1047)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1045=LataProjekcji,$E1045>0),AND($C1045=LataProjekcji,$E1045=0,$D1046<=10)),$E1046,IF($C1045<LataProjekcji,IF((SUM($K1047:M1047)+$C1047)<$C1046,$C1047,$C1046-SUM($K1047:M1047)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1045=LataProjekcji,$E1045>0),AND($C1045=LataProjekcji,$E1045=0,$D1046<=10)),$E1046,IF($C1045<LataProjekcji,IF((SUM($K1047:N1047)+$C1047)<$C1046,$C1047,$C1046-SUM($K1047:N1047)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1045=LataProjekcji,$E1045>0),AND($C1045=LataProjekcji,$E1045=0,$D1046<=10)),$E1046,IF($C1045<LataProjekcji,IF((SUM($K1047:O1047)+$C1047)<$C1046,$C1047,$C1046-SUM($K1047:O1047)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1045=LataProjekcji,$E1045>0),AND($C1045=LataProjekcji,$E1045=0,$D1046<=10)),$E1046,IF($C1045<LataProjekcji,IF((SUM($K1047:P1047)+$C1047)<$C1046,$C1047,$C1046-SUM($K1047:P1047)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1045=LataProjekcji,$E1045>0),AND($C1045=LataProjekcji,$E1045=0,$D1046<=10)),$E1046,IF($C1045<LataProjekcji,IF((SUM($K1047:Q1047)+$C1047)<$C1046,$C1047,$C1046-SUM($K1047:Q1047)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1045=LataProjekcji,$E1045>0),AND($C1045=LataProjekcji,$E1045=0,$D1046<=10)),$E1046,IF($C1045<LataProjekcji,IF((SUM($K1047:R1047)+$C1047)<$C1046,$C1047,$C1046-SUM($K1047:R1047)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1045=LataProjekcji,$E1045>0),AND($C1045=LataProjekcji,$E1045=0,$D1046<=10)),$E1046,IF($C1045<LataProjekcji,IF((SUM($K1047:S1047)+$C1047)<$C1046,$C1047,$C1046-SUM($K1047:S1047)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1045=LataProjekcji,$E1045>0),AND($C1045=LataProjekcji,$E1045=0,$D1046<=10)),$E1046,IF($C1045<LataProjekcji,IF((SUM($K1047:T1047)+$C1047)<$C1046,$C1047,$C1046-SUM($K1047:T1047)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1045=LataProjekcji,$E1045>0),AND($C1045=LataProjekcji,$E1045=0,$D1046<=10)),$E1046,IF($C1045<LataProjekcji,IF((SUM($K1047:U1047)+$C1047)<$C1046,$C1047,$C1046-SUM($K1047:U1047)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1045=LataProjekcji,$E1045>0),AND($C1045=LataProjekcji,$E1045=0,$D1046<=10)),$E1046,IF($C1045<LataProjekcji,IF((SUM($K1047:V1047)+$C1047)<$C1046,$C1047,$C1046-SUM($K1047:V1047)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1045=LataProjekcji,$E1045>0),AND($C1045=LataProjekcji,$E1045=0,$D1046<=10)),$E1046,IF($C1045<LataProjekcji,IF((SUM($K1047:W1047)+$C1047)<$C1046,$C1047,$C1046-SUM($K1047:W1047)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1045=LataProjekcji,$E1045>0),AND($C1045=LataProjekcji,$E1045=0,$D1046<=10)),$E1046,IF($C1045<LataProjekcji,IF((SUM($K1047:X1047)+$C1047)<$C1046,$C1047,$C1046-SUM($K1047:X1047)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1045=LataProjekcji,$E1045>0),AND($C1045=LataProjekcji,$E1045=0,$D1046<=10)),$E1046,IF($C1045<LataProjekcji,IF((SUM($K1047:Y1047)+$C1047)<$C1046,$C1047,$C1046-SUM($K1047:Y1047)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1045=LataProjekcji,$E1045>0),AND($C1045=LataProjekcji,$E1045=0,$D1046<=10)),$E1046,IF($C1045<LataProjekcji,IF((SUM($K1047:Z1047)+$C1047)<$C1046,$C1047,$C1046-SUM($K1047:Z1047)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1047,0)","v":0},{"$f":"ROUND(K1048+L1047,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1048+X1047,0)","v":0},{"$f":"ROUND(X1048+Y1047,0)","v":0},{"$f":"ROUND(Y1048+Z1047,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1045=LataProjekcji,ROUND($C1046-K1048,0),ROUND(IF(K1047=0,0,$C1046-K1048),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1045=LataProjekcji,ROUND($C1046-X1048,0),ROUND(IF(X1047=0,0,$C1046-X1048),0))","v":0},{"$f":"IF($C1045=LataProjekcji,ROUND($C1046-Y1048,0),ROUND(IF(Y1047=0,0,$C1046-Y1048),0))","v":0},{"$f":"IF($C1045=LataProjekcji,ROUND($C1046-Z1048,0),ROUND(IF(Z1047=0,0,$C1046-Z1048),0))","v":0},{"$f":"IF($C1045=LataProjekcji,ROUND($C1046-AA1048,0),ROUND(IF(AA1047=0,0,$C1046-AA1048),0))","v":0}]
[]
[null,{"$f":"B193","v":""},{"$f":"C1044+1","v":131},{"$f":"D1044+1","v":265}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1051,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1051,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1051,0)<0,0,OFFSET($F$62,C1051,0))","v":0},{"$f":"OFFSET($C$62,C1051,0)","v":""},{"$f":"IF(D1053>10,ROUND(($C1054/12)*$E1052,0),$C1053)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1051,0)),0,IF(OFFSET($C$62,C1051,0)>10,ROUND(C1053*am_maszyny,0),IF(C1053<0,0,C1053)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D1051,,)","v":""},{"$f":"ROUND(IF($C1052=LataProjekcji,$E1053,IF($C1052=LataProjekcji,$C1054,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1052=LataProjekcji,$E1052>0),AND($C1052=LataProjekcji,$E1052=0,$D1053<=10)),$E1053,IF($C1052<LataProjekcji,IF((SUM($K1054:K1054)+$C1054)<$C1053,$C1054,$C1053-SUM($K1054:K1054)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1052=LataProjekcji,$E1052>0),AND($C1052=LataProjekcji,$E1052=0,$D1053<=10)),$E1053,IF($C1052<LataProjekcji,IF((SUM($K1054:L1054)+$C1054)<$C1053,$C1054,$C1053-SUM($K1054:L1054)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1052=LataProjekcji,$E1052>0),AND($C1052=LataProjekcji,$E1052=0,$D1053<=10)),$E1053,IF($C1052<LataProjekcji,IF((SUM($K1054:M1054)+$C1054)<$C1053,$C1054,$C1053-SUM($K1054:M1054)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1052=LataProjekcji,$E1052>0),AND($C1052=LataProjekcji,$E1052=0,$D1053<=10)),$E1053,IF($C1052<LataProjekcji,IF((SUM($K1054:N1054)+$C1054)<$C1053,$C1054,$C1053-SUM($K1054:N1054)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1052=LataProjekcji,$E1052>0),AND($C1052=LataProjekcji,$E1052=0,$D1053<=10)),$E1053,IF($C1052<LataProjekcji,IF((SUM($K1054:O1054)+$C1054)<$C1053,$C1054,$C1053-SUM($K1054:O1054)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1052=LataProjekcji,$E1052>0),AND($C1052=LataProjekcji,$E1052=0,$D1053<=10)),$E1053,IF($C1052<LataProjekcji,IF((SUM($K1054:P1054)+$C1054)<$C1053,$C1054,$C1053-SUM($K1054:P1054)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1052=LataProjekcji,$E1052>0),AND($C1052=LataProjekcji,$E1052=0,$D1053<=10)),$E1053,IF($C1052<LataProjekcji,IF((SUM($K1054:Q1054)+$C1054)<$C1053,$C1054,$C1053-SUM($K1054:Q1054)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1052=LataProjekcji,$E1052>0),AND($C1052=LataProjekcji,$E1052=0,$D1053<=10)),$E1053,IF($C1052<LataProjekcji,IF((SUM($K1054:R1054)+$C1054)<$C1053,$C1054,$C1053-SUM($K1054:R1054)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1052=LataProjekcji,$E1052>0),AND($C1052=LataProjekcji,$E1052=0,$D1053<=10)),$E1053,IF($C1052<LataProjekcji,IF((SUM($K1054:S1054)+$C1054)<$C1053,$C1054,$C1053-SUM($K1054:S1054)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1052=LataProjekcji,$E1052>0),AND($C1052=LataProjekcji,$E1052=0,$D1053<=10)),$E1053,IF($C1052<LataProjekcji,IF((SUM($K1054:T1054)+$C1054)<$C1053,$C1054,$C1053-SUM($K1054:T1054)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1052=LataProjekcji,$E1052>0),AND($C1052=LataProjekcji,$E1052=0,$D1053<=10)),$E1053,IF($C1052<LataProjekcji,IF((SUM($K1054:U1054)+$C1054)<$C1053,$C1054,$C1053-SUM($K1054:U1054)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1052=LataProjekcji,$E1052>0),AND($C1052=LataProjekcji,$E1052=0,$D1053<=10)),$E1053,IF($C1052<LataProjekcji,IF((SUM($K1054:V1054)+$C1054)<$C1053,$C1054,$C1053-SUM($K1054:V1054)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1052=LataProjekcji,$E1052>0),AND($C1052=LataProjekcji,$E1052=0,$D1053<=10)),$E1053,IF($C1052<LataProjekcji,IF((SUM($K1054:W1054)+$C1054)<$C1053,$C1054,$C1053-SUM($K1054:W1054)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1052=LataProjekcji,$E1052>0),AND($C1052=LataProjekcji,$E1052=0,$D1053<=10)),$E1053,IF($C1052<LataProjekcji,IF((SUM($K1054:X1054)+$C1054)<$C1053,$C1054,$C1053-SUM($K1054:X1054)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1052=LataProjekcji,$E1052>0),AND($C1052=LataProjekcji,$E1052=0,$D1053<=10)),$E1053,IF($C1052<LataProjekcji,IF((SUM($K1054:Y1054)+$C1054)<$C1053,$C1054,$C1053-SUM($K1054:Y1054)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1052=LataProjekcji,$E1052>0),AND($C1052=LataProjekcji,$E1052=0,$D1053<=10)),$E1053,IF($C1052<LataProjekcji,IF((SUM($K1054:Z1054)+$C1054)<$C1053,$C1054,$C1053-SUM($K1054:Z1054)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1054,0)","v":0},{"$f":"ROUND(K1055+L1054,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1055+X1054,0)","v":0},{"$f":"ROUND(X1055+Y1054,0)","v":0},{"$f":"ROUND(Y1055+Z1054,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1052=LataProjekcji,ROUND($C1053-K1055,0),ROUND(IF(K1054=0,0,$C1053-K1055),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1052=LataProjekcji,ROUND($C1053-X1055,0),ROUND(IF(X1054=0,0,$C1053-X1055),0))","v":0},{"$f":"IF($C1052=LataProjekcji,ROUND($C1053-Y1055,0),ROUND(IF(Y1054=0,0,$C1053-Y1055),0))","v":0},{"$f":"IF($C1052=LataProjekcji,ROUND($C1053-Z1055,0),ROUND(IF(Z1054=0,0,$C1053-Z1055),0))","v":0},{"$f":"IF($C1052=LataProjekcji,ROUND($C1053-AA1055,0),ROUND(IF(AA1054=0,0,$C1053-AA1055),0))","v":0}]
[]
[null,{"$f":"B194","v":""},{"$f":"C1051+1","v":132},{"$f":"D1051+1","v":266}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1058,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1058,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1058,0)<0,0,OFFSET($F$62,C1058,0))","v":0},{"$f":"OFFSET($C$62,C1058,0)","v":""},{"$f":"IF(D1060>10,ROUND(($C1061/12)*$E1059,0),$C1060)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1058,0)),0,IF(OFFSET($C$62,C1058,0)>10,ROUND(C1060*am_maszyny,0),IF(C1060<0,0,C1060)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D1058,,)","v":""},{"$f":"ROUND(IF($C1059=LataProjekcji,$E1060,IF($C1059=LataProjekcji,$C1061,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1059=LataProjekcji,$E1059>0),AND($C1059=LataProjekcji,$E1059=0,$D1060<=10)),$E1060,IF($C1059<LataProjekcji,IF((SUM($K1061:K1061)+$C1061)<$C1060,$C1061,$C1060-SUM($K1061:K1061)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1059=LataProjekcji,$E1059>0),AND($C1059=LataProjekcji,$E1059=0,$D1060<=10)),$E1060,IF($C1059<LataProjekcji,IF((SUM($K1061:L1061)+$C1061)<$C1060,$C1061,$C1060-SUM($K1061:L1061)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1059=LataProjekcji,$E1059>0),AND($C1059=LataProjekcji,$E1059=0,$D1060<=10)),$E1060,IF($C1059<LataProjekcji,IF((SUM($K1061:M1061)+$C1061)<$C1060,$C1061,$C1060-SUM($K1061:M1061)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1059=LataProjekcji,$E1059>0),AND($C1059=LataProjekcji,$E1059=0,$D1060<=10)),$E1060,IF($C1059<LataProjekcji,IF((SUM($K1061:N1061)+$C1061)<$C1060,$C1061,$C1060-SUM($K1061:N1061)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1059=LataProjekcji,$E1059>0),AND($C1059=LataProjekcji,$E1059=0,$D1060<=10)),$E1060,IF($C1059<LataProjekcji,IF((SUM($K1061:O1061)+$C1061)<$C1060,$C1061,$C1060-SUM($K1061:O1061)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1059=LataProjekcji,$E1059>0),AND($C1059=LataProjekcji,$E1059=0,$D1060<=10)),$E1060,IF($C1059<LataProjekcji,IF((SUM($K1061:P1061)+$C1061)<$C1060,$C1061,$C1060-SUM($K1061:P1061)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1059=LataProjekcji,$E1059>0),AND($C1059=LataProjekcji,$E1059=0,$D1060<=10)),$E1060,IF($C1059<LataProjekcji,IF((SUM($K1061:Q1061)+$C1061)<$C1060,$C1061,$C1060-SUM($K1061:Q1061)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1059=LataProjekcji,$E1059>0),AND($C1059=LataProjekcji,$E1059=0,$D1060<=10)),$E1060,IF($C1059<LataProjekcji,IF((SUM($K1061:R1061)+$C1061)<$C1060,$C1061,$C1060-SUM($K1061:R1061)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1059=LataProjekcji,$E1059>0),AND($C1059=LataProjekcji,$E1059=0,$D1060<=10)),$E1060,IF($C1059<LataProjekcji,IF((SUM($K1061:S1061)+$C1061)<$C1060,$C1061,$C1060-SUM($K1061:S1061)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1059=LataProjekcji,$E1059>0),AND($C1059=LataProjekcji,$E1059=0,$D1060<=10)),$E1060,IF($C1059<LataProjekcji,IF((SUM($K1061:T1061)+$C1061)<$C1060,$C1061,$C1060-SUM($K1061:T1061)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1059=LataProjekcji,$E1059>0),AND($C1059=LataProjekcji,$E1059=0,$D1060<=10)),$E1060,IF($C1059<LataProjekcji,IF((SUM($K1061:U1061)+$C1061)<$C1060,$C1061,$C1060-SUM($K1061:U1061)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1059=LataProjekcji,$E1059>0),AND($C1059=LataProjekcji,$E1059=0,$D1060<=10)),$E1060,IF($C1059<LataProjekcji,IF((SUM($K1061:V1061)+$C1061)<$C1060,$C1061,$C1060-SUM($K1061:V1061)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1059=LataProjekcji,$E1059>0),AND($C1059=LataProjekcji,$E1059=0,$D1060<=10)),$E1060,IF($C1059<LataProjekcji,IF((SUM($K1061:W1061)+$C1061)<$C1060,$C1061,$C1060-SUM($K1061:W1061)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1059=LataProjekcji,$E1059>0),AND($C1059=LataProjekcji,$E1059=0,$D1060<=10)),$E1060,IF($C1059<LataProjekcji,IF((SUM($K1061:X1061)+$C1061)<$C1060,$C1061,$C1060-SUM($K1061:X1061)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1059=LataProjekcji,$E1059>0),AND($C1059=LataProjekcji,$E1059=0,$D1060<=10)),$E1060,IF($C1059<LataProjekcji,IF((SUM($K1061:Y1061)+$C1061)<$C1060,$C1061,$C1060-SUM($K1061:Y1061)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1059=LataProjekcji,$E1059>0),AND($C1059=LataProjekcji,$E1059=0,$D1060<=10)),$E1060,IF($C1059<LataProjekcji,IF((SUM($K1061:Z1061)+$C1061)<$C1060,$C1061,$C1060-SUM($K1061:Z1061)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1061,0)","v":0},{"$f":"ROUND(K1062+L1061,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1062+X1061,0)","v":0},{"$f":"ROUND(X1062+Y1061,0)","v":0},{"$f":"ROUND(Y1062+Z1061,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1059=LataProjekcji,ROUND($C1060-K1062,0),ROUND(IF(K1061=0,0,$C1060-K1062),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1059=LataProjekcji,ROUND($C1060-X1062,0),ROUND(IF(X1061=0,0,$C1060-X1062),0))","v":0},{"$f":"IF($C1059=LataProjekcji,ROUND($C1060-Y1062,0),ROUND(IF(Y1061=0,0,$C1060-Y1062),0))","v":0},{"$f":"IF($C1059=LataProjekcji,ROUND($C1060-Z1062,0),ROUND(IF(Z1061=0,0,$C1060-Z1062),0))","v":0},{"$f":"IF($C1059=LataProjekcji,ROUND($C1060-AA1062,0),ROUND(IF(AA1061=0,0,$C1060-AA1062),0))","v":0}]
[]
[null,{"$f":"B195","v":""},{"$f":"C1058+1","v":133},{"$f":"D1058+1","v":267}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1065,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1065,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1065,0)<0,0,OFFSET($F$62,C1065,0))","v":0},{"$f":"OFFSET($C$62,C1065,0)","v":""},{"$f":"IF(D1067>10,ROUND(($C1068/12)*$E1066,0),$C1067)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1065,0)),0,IF(OFFSET($C$62,C1065,0)>10,ROUND(C1067*am_maszyny,0),IF(C1067<0,0,C1067)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D1065,,)","v":""},{"$f":"ROUND(IF($C1066=LataProjekcji,$E1067,IF($C1066=LataProjekcji,$C1068,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1066=LataProjekcji,$E1066>0),AND($C1066=LataProjekcji,$E1066=0,$D1067<=10)),$E1067,IF($C1066<LataProjekcji,IF((SUM($K1068:K1068)+$C1068)<$C1067,$C1068,$C1067-SUM($K1068:K1068)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1066=LataProjekcji,$E1066>0),AND($C1066=LataProjekcji,$E1066=0,$D1067<=10)),$E1067,IF($C1066<LataProjekcji,IF((SUM($K1068:L1068)+$C1068)<$C1067,$C1068,$C1067-SUM($K1068:L1068)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1066=LataProjekcji,$E1066>0),AND($C1066=LataProjekcji,$E1066=0,$D1067<=10)),$E1067,IF($C1066<LataProjekcji,IF((SUM($K1068:M1068)+$C1068)<$C1067,$C1068,$C1067-SUM($K1068:M1068)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1066=LataProjekcji,$E1066>0),AND($C1066=LataProjekcji,$E1066=0,$D1067<=10)),$E1067,IF($C1066<LataProjekcji,IF((SUM($K1068:N1068)+$C1068)<$C1067,$C1068,$C1067-SUM($K1068:N1068)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1066=LataProjekcji,$E1066>0),AND($C1066=LataProjekcji,$E1066=0,$D1067<=10)),$E1067,IF($C1066<LataProjekcji,IF((SUM($K1068:O1068)+$C1068)<$C1067,$C1068,$C1067-SUM($K1068:O1068)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1066=LataProjekcji,$E1066>0),AND($C1066=LataProjekcji,$E1066=0,$D1067<=10)),$E1067,IF($C1066<LataProjekcji,IF((SUM($K1068:P1068)+$C1068)<$C1067,$C1068,$C1067-SUM($K1068:P1068)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1066=LataProjekcji,$E1066>0),AND($C1066=LataProjekcji,$E1066=0,$D1067<=10)),$E1067,IF($C1066<LataProjekcji,IF((SUM($K1068:Q1068)+$C1068)<$C1067,$C1068,$C1067-SUM($K1068:Q1068)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1066=LataProjekcji,$E1066>0),AND($C1066=LataProjekcji,$E1066=0,$D1067<=10)),$E1067,IF($C1066<LataProjekcji,IF((SUM($K1068:R1068)+$C1068)<$C1067,$C1068,$C1067-SUM($K1068:R1068)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1066=LataProjekcji,$E1066>0),AND($C1066=LataProjekcji,$E1066=0,$D1067<=10)),$E1067,IF($C1066<LataProjekcji,IF((SUM($K1068:S1068)+$C1068)<$C1067,$C1068,$C1067-SUM($K1068:S1068)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1066=LataProjekcji,$E1066>0),AND($C1066=LataProjekcji,$E1066=0,$D1067<=10)),$E1067,IF($C1066<LataProjekcji,IF((SUM($K1068:T1068)+$C1068)<$C1067,$C1068,$C1067-SUM($K1068:T1068)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1066=LataProjekcji,$E1066>0),AND($C1066=LataProjekcji,$E1066=0,$D1067<=10)),$E1067,IF($C1066<LataProjekcji,IF((SUM($K1068:U1068)+$C1068)<$C1067,$C1068,$C1067-SUM($K1068:U1068)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1066=LataProjekcji,$E1066>0),AND($C1066=LataProjekcji,$E1066=0,$D1067<=10)),$E1067,IF($C1066<LataProjekcji,IF((SUM($K1068:V1068)+$C1068)<$C1067,$C1068,$C1067-SUM($K1068:V1068)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1066=LataProjekcji,$E1066>0),AND($C1066=LataProjekcji,$E1066=0,$D1067<=10)),$E1067,IF($C1066<LataProjekcji,IF((SUM($K1068:W1068)+$C1068)<$C1067,$C1068,$C1067-SUM($K1068:W1068)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1066=LataProjekcji,$E1066>0),AND($C1066=LataProjekcji,$E1066=0,$D1067<=10)),$E1067,IF($C1066<LataProjekcji,IF((SUM($K1068:X1068)+$C1068)<$C1067,$C1068,$C1067-SUM($K1068:X1068)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1066=LataProjekcji,$E1066>0),AND($C1066=LataProjekcji,$E1066=0,$D1067<=10)),$E1067,IF($C1066<LataProjekcji,IF((SUM($K1068:Y1068)+$C1068)<$C1067,$C1068,$C1067-SUM($K1068:Y1068)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1066=LataProjekcji,$E1066>0),AND($C1066=LataProjekcji,$E1066=0,$D1067<=10)),$E1067,IF($C1066<LataProjekcji,IF((SUM($K1068:Z1068)+$C1068)<$C1067,$C1068,$C1067-SUM($K1068:Z1068)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1068,0)","v":0},{"$f":"ROUND(K1069+L1068,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1069+X1068,0)","v":0},{"$f":"ROUND(X1069+Y1068,0)","v":0},{"$f":"ROUND(Y1069+Z1068,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1066=LataProjekcji,ROUND($C1067-K1069,0),ROUND(IF(K1068=0,0,$C1067-K1069),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1066=LataProjekcji,ROUND($C1067-X1069,0),ROUND(IF(X1068=0,0,$C1067-X1069),0))","v":0},{"$f":"IF($C1066=LataProjekcji,ROUND($C1067-Y1069,0),ROUND(IF(Y1068=0,0,$C1067-Y1069),0))","v":0},{"$f":"IF($C1066=LataProjekcji,ROUND($C1067-Z1069,0),ROUND(IF(Z1068=0,0,$C1067-Z1069),0))","v":0},{"$f":"IF($C1066=LataProjekcji,ROUND($C1067-AA1069,0),ROUND(IF(AA1068=0,0,$C1067-AA1069),0))","v":0}]
[]
[]
[]
[]
[null,"środki transportu ",142,379,"ile miesiący do końca roku",null,"niekwalifikowalne",null,"spr"]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1075,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1075,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0},null,{"$f":"C214-F1076","v":0},null,{"$f":"C214-F1076-G1076","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1075,0)<0,0,OFFSET($F$62,C1075,0))","v":0},{"$f":"OFFSET($C$62,C1075,0)","v":""},{"$f":"IF(D1077>10,ROUND(($C1078/12)*$E1076,0),$C1077)","v":0},"<- am. Do końca roku"]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1075,0)),0,IF(OFFSET($C$62,C1075,0)>10,ROUND(C1077*am_transport,0),IF(C1077<0,0,C1077)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D1075,,)","v":0},{"$f":"ROUND(IF($C1076=LataProjekcji,$E1077,IF($C1076=LataProjekcji,$C1078,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1076=LataProjekcji,$E1076>0),AND($C1076=LataProjekcji,$E1076=0,$D1077<=10)),$E1077,IF($C1076<LataProjekcji,IF((SUM($K1078:K1078)+$C1078)<$C1077,$C1078,$C1077-SUM($K1078:K1078)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1076=LataProjekcji,$E1076>0),AND($C1076=LataProjekcji,$E1076=0,$D1077<=10)),$E1077,IF($C1076<LataProjekcji,IF((SUM($K1078:L1078)+$C1078)<$C1077,$C1078,$C1077-SUM($K1078:L1078)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1076=LataProjekcji,$E1076>0),AND($C1076=LataProjekcji,$E1076=0,$D1077<=10)),$E1077,IF($C1076<LataProjekcji,IF((SUM($K1078:M1078)+$C1078)<$C1077,$C1078,$C1077-SUM($K1078:M1078)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1076=LataProjekcji,$E1076>0),AND($C1076=LataProjekcji,$E1076=0,$D1077<=10)),$E1077,IF($C1076<LataProjekcji,IF((SUM($K1078:N1078)+$C1078)<$C1077,$C1078,$C1077-SUM($K1078:N1078)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1076=LataProjekcji,$E1076>0),AND($C1076=LataProjekcji,$E1076=0,$D1077<=10)),$E1077,IF($C1076<LataProjekcji,IF((SUM($K1078:O1078)+$C1078)<$C1077,$C1078,$C1077-SUM($K1078:O1078)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1076=LataProjekcji,$E1076>0),AND($C1076=LataProjekcji,$E1076=0,$D1077<=10)),$E1077,IF($C1076<LataProjekcji,IF((SUM($K1078:P1078)+$C1078)<$C1077,$C1078,$C1077-SUM($K1078:P1078)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1076=LataProjekcji,$E1076>0),AND($C1076=LataProjekcji,$E1076=0,$D1077<=10)),$E1077,IF($C1076<LataProjekcji,IF((SUM($K1078:Q1078)+$C1078)<$C1077,$C1078,$C1077-SUM($K1078:Q1078)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1076=LataProjekcji,$E1076>0),AND($C1076=LataProjekcji,$E1076=0,$D1077<=10)),$E1077,IF($C1076<LataProjekcji,IF((SUM($K1078:R1078)+$C1078)<$C1077,$C1078,$C1077-SUM($K1078:R1078)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1076=LataProjekcji,$E1076>0),AND($C1076=LataProjekcji,$E1076=0,$D1077<=10)),$E1077,IF($C1076<LataProjekcji,IF((SUM($K1078:S1078)+$C1078)<$C1077,$C1078,$C1077-SUM($K1078:S1078)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1076=LataProjekcji,$E1076>0),AND($C1076=LataProjekcji,$E1076=0,$D1077<=10)),$E1077,IF($C1076<LataProjekcji,IF((SUM($K1078:T1078)+$C1078)<$C1077,$C1078,$C1077-SUM($K1078:T1078)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1076=LataProjekcji,$E1076>0),AND($C1076=LataProjekcji,$E1076=0,$D1077<=10)),$E1077,IF($C1076<LataProjekcji,IF((SUM($K1078:U1078)+$C1078)<$C1077,$C1078,$C1077-SUM($K1078:U1078)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1076=LataProjekcji,$E1076>0),AND($C1076=LataProjekcji,$E1076=0,$D1077<=10)),$E1077,IF($C1076<LataProjekcji,IF((SUM($K1078:V1078)+$C1078)<$C1077,$C1078,$C1077-SUM($K1078:V1078)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1076=LataProjekcji,$E1076>0),AND($C1076=LataProjekcji,$E1076=0,$D1077<=10)),$E1077,IF($C1076<LataProjekcji,IF((SUM($K1078:W1078)+$C1078)<$C1077,$C1078,$C1077-SUM($K1078:W1078)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1076=LataProjekcji,$E1076>0),AND($C1076=LataProjekcji,$E1076=0,$D1077<=10)),$E1077,IF($C1076<LataProjekcji,IF((SUM($K1078:X1078)+$C1078)<$C1077,$C1078,$C1077-SUM($K1078:X1078)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1076=LataProjekcji,$E1076>0),AND($C1076=LataProjekcji,$E1076=0,$D1077<=10)),$E1077,IF($C1076<LataProjekcji,IF((SUM($K1078:Y1078)+$C1078)<$C1077,$C1078,$C1077-SUM($K1078:Y1078)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1076=LataProjekcji,$E1076>0),AND($C1076=LataProjekcji,$E1076=0,$D1077<=10)),$E1077,IF($C1076<LataProjekcji,IF((SUM($K1078:Z1078)+$C1078)<$C1077,$C1078,$C1077-SUM($K1078:Z1078)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1078,0)","v":0},{"$f":"ROUND(K1079+L1078,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1079+X1078,0)","v":0},{"$f":"ROUND(X1079+Y1078,0)","v":0},{"$f":"ROUND(Y1079+Z1078,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1076=LataProjekcji,ROUND($C1077-K1079,0),ROUND(IF(K1078=0,0,$C1077-K1079),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1076=LataProjekcji,ROUND($C1077-X1079,0),ROUND(IF(X1078=0,0,$C1077-X1079),0))","v":0},{"$f":"IF($C1076=LataProjekcji,ROUND($C1077-Y1079,0),ROUND(IF(Y1078=0,0,$C1077-Y1079),0))","v":0},{"$f":"IF($C1076=LataProjekcji,ROUND($C1077-Z1079,0),ROUND(IF(Z1078=0,0,$C1077-Z1079),0))","v":0},{"$f":"IF($C1076=LataProjekcji,ROUND($C1077-AA1079,0),ROUND(IF(AA1078=0,0,$C1077-AA1079),0))","v":0}]
[]
[null,"środki transportu ",{"$f":"C1075+1","v":143},{"$f":"D1075+1","v":380}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1082,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1082,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1082,0)<0,0,OFFSET($F$62,C1082,0))","v":0},{"$f":"OFFSET($C$62,C1082,0)","v":""},{"$f":"IF(D1084>10,ROUND(($C1085/12)*$E1083,0),$C1084)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1082,0)),0,IF(OFFSET($C$62,C1082,0)>10,ROUND(C1084*am_transport,0),IF(C1084<0,0,C1084)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D1082,,)","v":0},{"$f":"ROUND(IF($C1083=LataProjekcji,$E1084,IF($C1083=LataProjekcji,$C1085,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1083=LataProjekcji,$E1083>0),AND($C1083=LataProjekcji,$E1083=0,$D1084<=10)),$E1084,IF($C1083<LataProjekcji,IF((SUM($K1085:K1085)+$C1085)<$C1084,$C1085,$C1084-SUM($K1085:K1085)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1083=LataProjekcji,$E1083>0),AND($C1083=LataProjekcji,$E1083=0,$D1084<=10)),$E1084,IF($C1083<LataProjekcji,IF((SUM($K1085:L1085)+$C1085)<$C1084,$C1085,$C1084-SUM($K1085:L1085)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1083=LataProjekcji,$E1083>0),AND($C1083=LataProjekcji,$E1083=0,$D1084<=10)),$E1084,IF($C1083<LataProjekcji,IF((SUM($K1085:M1085)+$C1085)<$C1084,$C1085,$C1084-SUM($K1085:M1085)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1083=LataProjekcji,$E1083>0),AND($C1083=LataProjekcji,$E1083=0,$D1084<=10)),$E1084,IF($C1083<LataProjekcji,IF((SUM($K1085:N1085)+$C1085)<$C1084,$C1085,$C1084-SUM($K1085:N1085)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1083=LataProjekcji,$E1083>0),AND($C1083=LataProjekcji,$E1083=0,$D1084<=10)),$E1084,IF($C1083<LataProjekcji,IF((SUM($K1085:O1085)+$C1085)<$C1084,$C1085,$C1084-SUM($K1085:O1085)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1083=LataProjekcji,$E1083>0),AND($C1083=LataProjekcji,$E1083=0,$D1084<=10)),$E1084,IF($C1083<LataProjekcji,IF((SUM($K1085:P1085)+$C1085)<$C1084,$C1085,$C1084-SUM($K1085:P1085)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1083=LataProjekcji,$E1083>0),AND($C1083=LataProjekcji,$E1083=0,$D1084<=10)),$E1084,IF($C1083<LataProjekcji,IF((SUM($K1085:Q1085)+$C1085)<$C1084,$C1085,$C1084-SUM($K1085:Q1085)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1083=LataProjekcji,$E1083>0),AND($C1083=LataProjekcji,$E1083=0,$D1084<=10)),$E1084,IF($C1083<LataProjekcji,IF((SUM($K1085:R1085)+$C1085)<$C1084,$C1085,$C1084-SUM($K1085:R1085)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1083=LataProjekcji,$E1083>0),AND($C1083=LataProjekcji,$E1083=0,$D1084<=10)),$E1084,IF($C1083<LataProjekcji,IF((SUM($K1085:S1085)+$C1085)<$C1084,$C1085,$C1084-SUM($K1085:S1085)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1083=LataProjekcji,$E1083>0),AND($C1083=LataProjekcji,$E1083=0,$D1084<=10)),$E1084,IF($C1083<LataProjekcji,IF((SUM($K1085:T1085)+$C1085)<$C1084,$C1085,$C1084-SUM($K1085:T1085)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1083=LataProjekcji,$E1083>0),AND($C1083=LataProjekcji,$E1083=0,$D1084<=10)),$E1084,IF($C1083<LataProjekcji,IF((SUM($K1085:U1085)+$C1085)<$C1084,$C1085,$C1084-SUM($K1085:U1085)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1083=LataProjekcji,$E1083>0),AND($C1083=LataProjekcji,$E1083=0,$D1084<=10)),$E1084,IF($C1083<LataProjekcji,IF((SUM($K1085:V1085)+$C1085)<$C1084,$C1085,$C1084-SUM($K1085:V1085)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1083=LataProjekcji,$E1083>0),AND($C1083=LataProjekcji,$E1083=0,$D1084<=10)),$E1084,IF($C1083<LataProjekcji,IF((SUM($K1085:W1085)+$C1085)<$C1084,$C1085,$C1084-SUM($K1085:W1085)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1083=LataProjekcji,$E1083>0),AND($C1083=LataProjekcji,$E1083=0,$D1084<=10)),$E1084,IF($C1083<LataProjekcji,IF((SUM($K1085:X1085)+$C1085)<$C1084,$C1085,$C1084-SUM($K1085:X1085)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1083=LataProjekcji,$E1083>0),AND($C1083=LataProjekcji,$E1083=0,$D1084<=10)),$E1084,IF($C1083<LataProjekcji,IF((SUM($K1085:Y1085)+$C1085)<$C1084,$C1085,$C1084-SUM($K1085:Y1085)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1083=LataProjekcji,$E1083>0),AND($C1083=LataProjekcji,$E1083=0,$D1084<=10)),$E1084,IF($C1083<LataProjekcji,IF((SUM($K1085:Z1085)+$C1085)<$C1084,$C1085,$C1084-SUM($K1085:Z1085)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1085,0)","v":0},{"$f":"ROUND(K1086+L1085,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1086+X1085,0)","v":0},{"$f":"ROUND(X1086+Y1085,0)","v":0},{"$f":"ROUND(Y1086+Z1085,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1083=LataProjekcji,ROUND($C1084-K1086,0),ROUND(IF(K1085=0,0,$C1084-K1086),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1083=LataProjekcji,ROUND($C1084-X1086,0),ROUND(IF(X1085=0,0,$C1084-X1086),0))","v":0},{"$f":"IF($C1083=LataProjekcji,ROUND($C1084-Y1086,0),ROUND(IF(Y1085=0,0,$C1084-Y1086),0))","v":0},{"$f":"IF($C1083=LataProjekcji,ROUND($C1084-Z1086,0),ROUND(IF(Z1085=0,0,$C1084-Z1086),0))","v":0},{"$f":"IF($C1083=LataProjekcji,ROUND($C1084-AA1086,0),ROUND(IF(AA1085=0,0,$C1084-AA1086),0))","v":0}]
[]
[null,"środki transportu ",{"$f":"C1082+1","v":144},{"$f":"D1082+1","v":381}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1089,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1089,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1089,0)<0,0,OFFSET($F$62,C1089,0))","v":0},{"$f":"OFFSET($C$62,C1089,0)","v":""},{"$f":"IF(D1091>10,ROUND(($C1092/12)*$E1090,0),$C1091)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1089,0)),0,IF(OFFSET($C$62,C1089,0)>10,ROUND(C1091*am_transport,0),IF(C1091<0,0,C1091)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D1089,,)","v":0},{"$f":"ROUND(IF($C1090=LataProjekcji,$E1091,IF($C1090=LataProjekcji,$C1092,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1090=LataProjekcji,$E1090>0),AND($C1090=LataProjekcji,$E1090=0,$D1091<=10)),$E1091,IF($C1090<LataProjekcji,IF((SUM($K1092:K1092)+$C1092)<$C1091,$C1092,$C1091-SUM($K1092:K1092)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1090=LataProjekcji,$E1090>0),AND($C1090=LataProjekcji,$E1090=0,$D1091<=10)),$E1091,IF($C1090<LataProjekcji,IF((SUM($K1092:L1092)+$C1092)<$C1091,$C1092,$C1091-SUM($K1092:L1092)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1090=LataProjekcji,$E1090>0),AND($C1090=LataProjekcji,$E1090=0,$D1091<=10)),$E1091,IF($C1090<LataProjekcji,IF((SUM($K1092:M1092)+$C1092)<$C1091,$C1092,$C1091-SUM($K1092:M1092)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1090=LataProjekcji,$E1090>0),AND($C1090=LataProjekcji,$E1090=0,$D1091<=10)),$E1091,IF($C1090<LataProjekcji,IF((SUM($K1092:N1092)+$C1092)<$C1091,$C1092,$C1091-SUM($K1092:N1092)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1090=LataProjekcji,$E1090>0),AND($C1090=LataProjekcji,$E1090=0,$D1091<=10)),$E1091,IF($C1090<LataProjekcji,IF((SUM($K1092:O1092)+$C1092)<$C1091,$C1092,$C1091-SUM($K1092:O1092)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1090=LataProjekcji,$E1090>0),AND($C1090=LataProjekcji,$E1090=0,$D1091<=10)),$E1091,IF($C1090<LataProjekcji,IF((SUM($K1092:P1092)+$C1092)<$C1091,$C1092,$C1091-SUM($K1092:P1092)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1090=LataProjekcji,$E1090>0),AND($C1090=LataProjekcji,$E1090=0,$D1091<=10)),$E1091,IF($C1090<LataProjekcji,IF((SUM($K1092:Q1092)+$C1092)<$C1091,$C1092,$C1091-SUM($K1092:Q1092)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1090=LataProjekcji,$E1090>0),AND($C1090=LataProjekcji,$E1090=0,$D1091<=10)),$E1091,IF($C1090<LataProjekcji,IF((SUM($K1092:R1092)+$C1092)<$C1091,$C1092,$C1091-SUM($K1092:R1092)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1090=LataProjekcji,$E1090>0),AND($C1090=LataProjekcji,$E1090=0,$D1091<=10)),$E1091,IF($C1090<LataProjekcji,IF((SUM($K1092:S1092)+$C1092)<$C1091,$C1092,$C1091-SUM($K1092:S1092)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1090=LataProjekcji,$E1090>0),AND($C1090=LataProjekcji,$E1090=0,$D1091<=10)),$E1091,IF($C1090<LataProjekcji,IF((SUM($K1092:T1092)+$C1092)<$C1091,$C1092,$C1091-SUM($K1092:T1092)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1090=LataProjekcji,$E1090>0),AND($C1090=LataProjekcji,$E1090=0,$D1091<=10)),$E1091,IF($C1090<LataProjekcji,IF((SUM($K1092:U1092)+$C1092)<$C1091,$C1092,$C1091-SUM($K1092:U1092)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1090=LataProjekcji,$E1090>0),AND($C1090=LataProjekcji,$E1090=0,$D1091<=10)),$E1091,IF($C1090<LataProjekcji,IF((SUM($K1092:V1092)+$C1092)<$C1091,$C1092,$C1091-SUM($K1092:V1092)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1090=LataProjekcji,$E1090>0),AND($C1090=LataProjekcji,$E1090=0,$D1091<=10)),$E1091,IF($C1090<LataProjekcji,IF((SUM($K1092:W1092)+$C1092)<$C1091,$C1092,$C1091-SUM($K1092:W1092)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1090=LataProjekcji,$E1090>0),AND($C1090=LataProjekcji,$E1090=0,$D1091<=10)),$E1091,IF($C1090<LataProjekcji,IF((SUM($K1092:X1092)+$C1092)<$C1091,$C1092,$C1091-SUM($K1092:X1092)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1090=LataProjekcji,$E1090>0),AND($C1090=LataProjekcji,$E1090=0,$D1091<=10)),$E1091,IF($C1090<LataProjekcji,IF((SUM($K1092:Y1092)+$C1092)<$C1091,$C1092,$C1091-SUM($K1092:Y1092)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1090=LataProjekcji,$E1090>0),AND($C1090=LataProjekcji,$E1090=0,$D1091<=10)),$E1091,IF($C1090<LataProjekcji,IF((SUM($K1092:Z1092)+$C1092)<$C1091,$C1092,$C1091-SUM($K1092:Z1092)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1092,0)","v":0},{"$f":"ROUND(K1093+L1092,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1093+X1092,0)","v":0},{"$f":"ROUND(X1093+Y1092,0)","v":0},{"$f":"ROUND(Y1093+Z1092,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1090=LataProjekcji,ROUND($C1091-K1093,0),ROUND(IF(K1092=0,0,$C1091-K1093),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1090=LataProjekcji,ROUND($C1091-X1093,0),ROUND(IF(X1092=0,0,$C1091-X1093),0))","v":0},{"$f":"IF($C1090=LataProjekcji,ROUND($C1091-Y1093,0),ROUND(IF(Y1092=0,0,$C1091-Y1093),0))","v":0},{"$f":"IF($C1090=LataProjekcji,ROUND($C1091-Z1093,0),ROUND(IF(Z1092=0,0,$C1091-Z1093),0))","v":0},{"$f":"IF($C1090=LataProjekcji,ROUND($C1091-AA1093,0),ROUND(IF(AA1092=0,0,$C1091-AA1093),0))","v":0}]
[]
[null,"środki transportu ",{"$f":"C1089+1","v":145},{"$f":"D1089+1","v":382}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1096,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1096,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1096,0)<0,0,OFFSET($F$62,C1096,0))","v":0},{"$f":"OFFSET($C$62,C1096,0)","v":""},{"$f":"IF(D1098>10,ROUND(($C1099/12)*$E1097,0),$C1098)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1096,0)),0,IF(OFFSET($C$62,C1096,0)>10,ROUND(C1098*am_transport,0),IF(C1098<0,0,C1098)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D1096,,)","v":0},{"$f":"ROUND(IF($C1097=LataProjekcji,$E1098,IF($C1097=LataProjekcji,$C1099,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1097=LataProjekcji,$E1097>0),AND($C1097=LataProjekcji,$E1097=0,$D1098<=10)),$E1098,IF($C1097<LataProjekcji,IF((SUM($K1099:K1099)+$C1099)<$C1098,$C1099,$C1098-SUM($K1099:K1099)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1097=LataProjekcji,$E1097>0),AND($C1097=LataProjekcji,$E1097=0,$D1098<=10)),$E1098,IF($C1097<LataProjekcji,IF((SUM($K1099:L1099)+$C1099)<$C1098,$C1099,$C1098-SUM($K1099:L1099)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1097=LataProjekcji,$E1097>0),AND($C1097=LataProjekcji,$E1097=0,$D1098<=10)),$E1098,IF($C1097<LataProjekcji,IF((SUM($K1099:M1099)+$C1099)<$C1098,$C1099,$C1098-SUM($K1099:M1099)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1097=LataProjekcji,$E1097>0),AND($C1097=LataProjekcji,$E1097=0,$D1098<=10)),$E1098,IF($C1097<LataProjekcji,IF((SUM($K1099:N1099)+$C1099)<$C1098,$C1099,$C1098-SUM($K1099:N1099)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1097=LataProjekcji,$E1097>0),AND($C1097=LataProjekcji,$E1097=0,$D1098<=10)),$E1098,IF($C1097<LataProjekcji,IF((SUM($K1099:O1099)+$C1099)<$C1098,$C1099,$C1098-SUM($K1099:O1099)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1097=LataProjekcji,$E1097>0),AND($C1097=LataProjekcji,$E1097=0,$D1098<=10)),$E1098,IF($C1097<LataProjekcji,IF((SUM($K1099:P1099)+$C1099)<$C1098,$C1099,$C1098-SUM($K1099:P1099)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1097=LataProjekcji,$E1097>0),AND($C1097=LataProjekcji,$E1097=0,$D1098<=10)),$E1098,IF($C1097<LataProjekcji,IF((SUM($K1099:Q1099)+$C1099)<$C1098,$C1099,$C1098-SUM($K1099:Q1099)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1097=LataProjekcji,$E1097>0),AND($C1097=LataProjekcji,$E1097=0,$D1098<=10)),$E1098,IF($C1097<LataProjekcji,IF((SUM($K1099:R1099)+$C1099)<$C1098,$C1099,$C1098-SUM($K1099:R1099)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1097=LataProjekcji,$E1097>0),AND($C1097=LataProjekcji,$E1097=0,$D1098<=10)),$E1098,IF($C1097<LataProjekcji,IF((SUM($K1099:S1099)+$C1099)<$C1098,$C1099,$C1098-SUM($K1099:S1099)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1097=LataProjekcji,$E1097>0),AND($C1097=LataProjekcji,$E1097=0,$D1098<=10)),$E1098,IF($C1097<LataProjekcji,IF((SUM($K1099:T1099)+$C1099)<$C1098,$C1099,$C1098-SUM($K1099:T1099)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1097=LataProjekcji,$E1097>0),AND($C1097=LataProjekcji,$E1097=0,$D1098<=10)),$E1098,IF($C1097<LataProjekcji,IF((SUM($K1099:U1099)+$C1099)<$C1098,$C1099,$C1098-SUM($K1099:U1099)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1097=LataProjekcji,$E1097>0),AND($C1097=LataProjekcji,$E1097=0,$D1098<=10)),$E1098,IF($C1097<LataProjekcji,IF((SUM($K1099:V1099)+$C1099)<$C1098,$C1099,$C1098-SUM($K1099:V1099)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1097=LataProjekcji,$E1097>0),AND($C1097=LataProjekcji,$E1097=0,$D1098<=10)),$E1098,IF($C1097<LataProjekcji,IF((SUM($K1099:W1099)+$C1099)<$C1098,$C1099,$C1098-SUM($K1099:W1099)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1097=LataProjekcji,$E1097>0),AND($C1097=LataProjekcji,$E1097=0,$D1098<=10)),$E1098,IF($C1097<LataProjekcji,IF((SUM($K1099:X1099)+$C1099)<$C1098,$C1099,$C1098-SUM($K1099:X1099)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1097=LataProjekcji,$E1097>0),AND($C1097=LataProjekcji,$E1097=0,$D1098<=10)),$E1098,IF($C1097<LataProjekcji,IF((SUM($K1099:Y1099)+$C1099)<$C1098,$C1099,$C1098-SUM($K1099:Y1099)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1097=LataProjekcji,$E1097>0),AND($C1097=LataProjekcji,$E1097=0,$D1098<=10)),$E1098,IF($C1097<LataProjekcji,IF((SUM($K1099:Z1099)+$C1099)<$C1098,$C1099,$C1098-SUM($K1099:Z1099)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1099,0)","v":0},{"$f":"ROUND(K1100+L1099,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1100+X1099,0)","v":0},{"$f":"ROUND(X1100+Y1099,0)","v":0},{"$f":"ROUND(Y1100+Z1099,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1097=LataProjekcji,ROUND($C1098-K1100,0),ROUND(IF(K1099=0,0,$C1098-K1100),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1097=LataProjekcji,ROUND($C1098-X1100,0),ROUND(IF(X1099=0,0,$C1098-X1100),0))","v":0},{"$f":"IF($C1097=LataProjekcji,ROUND($C1098-Y1100,0),ROUND(IF(Y1099=0,0,$C1098-Y1100),0))","v":0},{"$f":"IF($C1097=LataProjekcji,ROUND($C1098-Z1100,0),ROUND(IF(Z1099=0,0,$C1098-Z1100),0))","v":0},{"$f":"IF($C1097=LataProjekcji,ROUND($C1098-AA1100,0),ROUND(IF(AA1099=0,0,$C1098-AA1100),0))","v":0}]
[]
[null,"środki transportu ",{"$f":"C1096+1","v":146},{"$f":"D1096+1","v":383}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1103,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1103,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1103,0)<0,0,OFFSET($F$62,C1103,0))","v":0},{"$f":"OFFSET($C$62,C1103,0)","v":""},{"$f":"IF(D1105>10,ROUND(($C1106/12)*$E1104,0),$C1105)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1103,0)),0,IF(OFFSET($C$62,C1103,0)>10,ROUND(C1105*am_transport,0),IF(C1105<0,0,C1105)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D1103,,)","v":0},{"$f":"ROUND(IF($C1104=LataProjekcji,$E1105,IF($C1104=LataProjekcji,$C1106,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1104=LataProjekcji,$E1104>0),AND($C1104=LataProjekcji,$E1104=0,$D1105<=10)),$E1105,IF($C1104<LataProjekcji,IF((SUM($K1106:K1106)+$C1106)<$C1105,$C1106,$C1105-SUM($K1106:K1106)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1104=LataProjekcji,$E1104>0),AND($C1104=LataProjekcji,$E1104=0,$D1105<=10)),$E1105,IF($C1104<LataProjekcji,IF((SUM($K1106:L1106)+$C1106)<$C1105,$C1106,$C1105-SUM($K1106:L1106)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1104=LataProjekcji,$E1104>0),AND($C1104=LataProjekcji,$E1104=0,$D1105<=10)),$E1105,IF($C1104<LataProjekcji,IF((SUM($K1106:M1106)+$C1106)<$C1105,$C1106,$C1105-SUM($K1106:M1106)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1104=LataProjekcji,$E1104>0),AND($C1104=LataProjekcji,$E1104=0,$D1105<=10)),$E1105,IF($C1104<LataProjekcji,IF((SUM($K1106:N1106)+$C1106)<$C1105,$C1106,$C1105-SUM($K1106:N1106)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1104=LataProjekcji,$E1104>0),AND($C1104=LataProjekcji,$E1104=0,$D1105<=10)),$E1105,IF($C1104<LataProjekcji,IF((SUM($K1106:O1106)+$C1106)<$C1105,$C1106,$C1105-SUM($K1106:O1106)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1104=LataProjekcji,$E1104>0),AND($C1104=LataProjekcji,$E1104=0,$D1105<=10)),$E1105,IF($C1104<LataProjekcji,IF((SUM($K1106:P1106)+$C1106)<$C1105,$C1106,$C1105-SUM($K1106:P1106)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1104=LataProjekcji,$E1104>0),AND($C1104=LataProjekcji,$E1104=0,$D1105<=10)),$E1105,IF($C1104<LataProjekcji,IF((SUM($K1106:Q1106)+$C1106)<$C1105,$C1106,$C1105-SUM($K1106:Q1106)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1104=LataProjekcji,$E1104>0),AND($C1104=LataProjekcji,$E1104=0,$D1105<=10)),$E1105,IF($C1104<LataProjekcji,IF((SUM($K1106:R1106)+$C1106)<$C1105,$C1106,$C1105-SUM($K1106:R1106)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1104=LataProjekcji,$E1104>0),AND($C1104=LataProjekcji,$E1104=0,$D1105<=10)),$E1105,IF($C1104<LataProjekcji,IF((SUM($K1106:S1106)+$C1106)<$C1105,$C1106,$C1105-SUM($K1106:S1106)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1104=LataProjekcji,$E1104>0),AND($C1104=LataProjekcji,$E1104=0,$D1105<=10)),$E1105,IF($C1104<LataProjekcji,IF((SUM($K1106:T1106)+$C1106)<$C1105,$C1106,$C1105-SUM($K1106:T1106)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1104=LataProjekcji,$E1104>0),AND($C1104=LataProjekcji,$E1104=0,$D1105<=10)),$E1105,IF($C1104<LataProjekcji,IF((SUM($K1106:U1106)+$C1106)<$C1105,$C1106,$C1105-SUM($K1106:U1106)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1104=LataProjekcji,$E1104>0),AND($C1104=LataProjekcji,$E1104=0,$D1105<=10)),$E1105,IF($C1104<LataProjekcji,IF((SUM($K1106:V1106)+$C1106)<$C1105,$C1106,$C1105-SUM($K1106:V1106)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1104=LataProjekcji,$E1104>0),AND($C1104=LataProjekcji,$E1104=0,$D1105<=10)),$E1105,IF($C1104<LataProjekcji,IF((SUM($K1106:W1106)+$C1106)<$C1105,$C1106,$C1105-SUM($K1106:W1106)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1104=LataProjekcji,$E1104>0),AND($C1104=LataProjekcji,$E1104=0,$D1105<=10)),$E1105,IF($C1104<LataProjekcji,IF((SUM($K1106:X1106)+$C1106)<$C1105,$C1106,$C1105-SUM($K1106:X1106)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1104=LataProjekcji,$E1104>0),AND($C1104=LataProjekcji,$E1104=0,$D1105<=10)),$E1105,IF($C1104<LataProjekcji,IF((SUM($K1106:Y1106)+$C1106)<$C1105,$C1106,$C1105-SUM($K1106:Y1106)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1104=LataProjekcji,$E1104>0),AND($C1104=LataProjekcji,$E1104=0,$D1105<=10)),$E1105,IF($C1104<LataProjekcji,IF((SUM($K1106:Z1106)+$C1106)<$C1105,$C1106,$C1105-SUM($K1106:Z1106)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1106,0)","v":0},{"$f":"ROUND(K1107+L1106,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1107+X1106,0)","v":0},{"$f":"ROUND(X1107+Y1106,0)","v":0},{"$f":"ROUND(Y1107+Z1106,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1104=LataProjekcji,ROUND($C1105-K1107,0),ROUND(IF(K1106=0,0,$C1105-K1107),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1104=LataProjekcji,ROUND($C1105-X1107,0),ROUND(IF(X1106=0,0,$C1105-X1107),0))","v":0},{"$f":"IF($C1104=LataProjekcji,ROUND($C1105-Y1107,0),ROUND(IF(Y1106=0,0,$C1105-Y1107),0))","v":0},{"$f":"IF($C1104=LataProjekcji,ROUND($C1105-Z1107,0),ROUND(IF(Z1106=0,0,$C1105-Z1107),0))","v":0},{"$f":"IF($C1104=LataProjekcji,ROUND($C1105-AA1107,0),ROUND(IF(AA1106=0,0,$C1105-AA1107),0))","v":0}]
[]
[null,"środki transportu ",{"$f":"C1103+1","v":147},{"$f":"D1103+1","v":384}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1110,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1110,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1110,0)<0,0,OFFSET($F$62,C1110,0))","v":0},{"$f":"OFFSET($C$62,C1110,0)","v":""},{"$f":"IF(D1112>10,ROUND(($C1113/12)*$E1111,0),$C1112)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1110,0)),0,IF(OFFSET($C$62,C1110,0)>10,ROUND(C1112*am_transport,0),IF(C1112<0,0,C1112)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D1110,,)","v":0},{"$f":"ROUND(IF($C1111=LataProjekcji,$E1112,IF($C1111=LataProjekcji,$C1113,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1111=LataProjekcji,$E1111>0),AND($C1111=LataProjekcji,$E1111=0,$D1112<=10)),$E1112,IF($C1111<LataProjekcji,IF((SUM($K1113:K1113)+$C1113)<$C1112,$C1113,$C1112-SUM($K1113:K1113)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1111=LataProjekcji,$E1111>0),AND($C1111=LataProjekcji,$E1111=0,$D1112<=10)),$E1112,IF($C1111<LataProjekcji,IF((SUM($K1113:L1113)+$C1113)<$C1112,$C1113,$C1112-SUM($K1113:L1113)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1111=LataProjekcji,$E1111>0),AND($C1111=LataProjekcji,$E1111=0,$D1112<=10)),$E1112,IF($C1111<LataProjekcji,IF((SUM($K1113:M1113)+$C1113)<$C1112,$C1113,$C1112-SUM($K1113:M1113)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1111=LataProjekcji,$E1111>0),AND($C1111=LataProjekcji,$E1111=0,$D1112<=10)),$E1112,IF($C1111<LataProjekcji,IF((SUM($K1113:N1113)+$C1113)<$C1112,$C1113,$C1112-SUM($K1113:N1113)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1111=LataProjekcji,$E1111>0),AND($C1111=LataProjekcji,$E1111=0,$D1112<=10)),$E1112,IF($C1111<LataProjekcji,IF((SUM($K1113:O1113)+$C1113)<$C1112,$C1113,$C1112-SUM($K1113:O1113)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1111=LataProjekcji,$E1111>0),AND($C1111=LataProjekcji,$E1111=0,$D1112<=10)),$E1112,IF($C1111<LataProjekcji,IF((SUM($K1113:P1113)+$C1113)<$C1112,$C1113,$C1112-SUM($K1113:P1113)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1111=LataProjekcji,$E1111>0),AND($C1111=LataProjekcji,$E1111=0,$D1112<=10)),$E1112,IF($C1111<LataProjekcji,IF((SUM($K1113:Q1113)+$C1113)<$C1112,$C1113,$C1112-SUM($K1113:Q1113)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1111=LataProjekcji,$E1111>0),AND($C1111=LataProjekcji,$E1111=0,$D1112<=10)),$E1112,IF($C1111<LataProjekcji,IF((SUM($K1113:R1113)+$C1113)<$C1112,$C1113,$C1112-SUM($K1113:R1113)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1111=LataProjekcji,$E1111>0),AND($C1111=LataProjekcji,$E1111=0,$D1112<=10)),$E1112,IF($C1111<LataProjekcji,IF((SUM($K1113:S1113)+$C1113)<$C1112,$C1113,$C1112-SUM($K1113:S1113)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1111=LataProjekcji,$E1111>0),AND($C1111=LataProjekcji,$E1111=0,$D1112<=10)),$E1112,IF($C1111<LataProjekcji,IF((SUM($K1113:T1113)+$C1113)<$C1112,$C1113,$C1112-SUM($K1113:T1113)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1111=LataProjekcji,$E1111>0),AND($C1111=LataProjekcji,$E1111=0,$D1112<=10)),$E1112,IF($C1111<LataProjekcji,IF((SUM($K1113:U1113)+$C1113)<$C1112,$C1113,$C1112-SUM($K1113:U1113)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1111=LataProjekcji,$E1111>0),AND($C1111=LataProjekcji,$E1111=0,$D1112<=10)),$E1112,IF($C1111<LataProjekcji,IF((SUM($K1113:V1113)+$C1113)<$C1112,$C1113,$C1112-SUM($K1113:V1113)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1111=LataProjekcji,$E1111>0),AND($C1111=LataProjekcji,$E1111=0,$D1112<=10)),$E1112,IF($C1111<LataProjekcji,IF((SUM($K1113:W1113)+$C1113)<$C1112,$C1113,$C1112-SUM($K1113:W1113)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1111=LataProjekcji,$E1111>0),AND($C1111=LataProjekcji,$E1111=0,$D1112<=10)),$E1112,IF($C1111<LataProjekcji,IF((SUM($K1113:X1113)+$C1113)<$C1112,$C1113,$C1112-SUM($K1113:X1113)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1111=LataProjekcji,$E1111>0),AND($C1111=LataProjekcji,$E1111=0,$D1112<=10)),$E1112,IF($C1111<LataProjekcji,IF((SUM($K1113:Y1113)+$C1113)<$C1112,$C1113,$C1112-SUM($K1113:Y1113)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1111=LataProjekcji,$E1111>0),AND($C1111=LataProjekcji,$E1111=0,$D1112<=10)),$E1112,IF($C1111<LataProjekcji,IF((SUM($K1113:Z1113)+$C1113)<$C1112,$C1113,$C1112-SUM($K1113:Z1113)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1113,0)","v":0},{"$f":"ROUND(K1114+L1113,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1114+X1113,0)","v":0},{"$f":"ROUND(X1114+Y1113,0)","v":0},{"$f":"ROUND(Y1114+Z1113,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1111=LataProjekcji,ROUND($C1112-K1114,0),ROUND(IF(K1113=0,0,$C1112-K1114),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1111=LataProjekcji,ROUND($C1112-X1114,0),ROUND(IF(X1113=0,0,$C1112-X1114),0))","v":0},{"$f":"IF($C1111=LataProjekcji,ROUND($C1112-Y1114,0),ROUND(IF(Y1113=0,0,$C1112-Y1114),0))","v":0},{"$f":"IF($C1111=LataProjekcji,ROUND($C1112-Z1114,0),ROUND(IF(Z1113=0,0,$C1112-Z1114),0))","v":0},{"$f":"IF($C1111=LataProjekcji,ROUND($C1112-AA1114,0),ROUND(IF(AA1113=0,0,$C1112-AA1114),0))","v":0}]
[]
[null,"środki transportu ",{"$f":"C1110+1","v":148},{"$f":"D1110+1","v":385}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1117,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1117,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1117,0)<0,0,OFFSET($F$62,C1117,0))","v":0},{"$f":"OFFSET($C$62,C1117,0)","v":""},{"$f":"IF(D1119>10,ROUND(($C1120/12)*$E1118,0),$C1119)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1117,0)),0,IF(OFFSET($C$62,C1117,0)>10,ROUND(C1119*am_transport,0),IF(C1119<0,0,C1119)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D1117,,)","v":0},{"$f":"ROUND(IF($C1118=LataProjekcji,$E1119,IF($C1118=LataProjekcji,$C1120,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1118=LataProjekcji,$E1118>0),AND($C1118=LataProjekcji,$E1118=0,$D1119<=10)),$E1119,IF($C1118<LataProjekcji,IF((SUM($K1120:K1120)+$C1120)<$C1119,$C1120,$C1119-SUM($K1120:K1120)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1118=LataProjekcji,$E1118>0),AND($C1118=LataProjekcji,$E1118=0,$D1119<=10)),$E1119,IF($C1118<LataProjekcji,IF((SUM($K1120:L1120)+$C1120)<$C1119,$C1120,$C1119-SUM($K1120:L1120)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1118=LataProjekcji,$E1118>0),AND($C1118=LataProjekcji,$E1118=0,$D1119<=10)),$E1119,IF($C1118<LataProjekcji,IF((SUM($K1120:M1120)+$C1120)<$C1119,$C1120,$C1119-SUM($K1120:M1120)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1118=LataProjekcji,$E1118>0),AND($C1118=LataProjekcji,$E1118=0,$D1119<=10)),$E1119,IF($C1118<LataProjekcji,IF((SUM($K1120:N1120)+$C1120)<$C1119,$C1120,$C1119-SUM($K1120:N1120)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1118=LataProjekcji,$E1118>0),AND($C1118=LataProjekcji,$E1118=0,$D1119<=10)),$E1119,IF($C1118<LataProjekcji,IF((SUM($K1120:O1120)+$C1120)<$C1119,$C1120,$C1119-SUM($K1120:O1120)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1118=LataProjekcji,$E1118>0),AND($C1118=LataProjekcji,$E1118=0,$D1119<=10)),$E1119,IF($C1118<LataProjekcji,IF((SUM($K1120:P1120)+$C1120)<$C1119,$C1120,$C1119-SUM($K1120:P1120)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1118=LataProjekcji,$E1118>0),AND($C1118=LataProjekcji,$E1118=0,$D1119<=10)),$E1119,IF($C1118<LataProjekcji,IF((SUM($K1120:Q1120)+$C1120)<$C1119,$C1120,$C1119-SUM($K1120:Q1120)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1118=LataProjekcji,$E1118>0),AND($C1118=LataProjekcji,$E1118=0,$D1119<=10)),$E1119,IF($C1118<LataProjekcji,IF((SUM($K1120:R1120)+$C1120)<$C1119,$C1120,$C1119-SUM($K1120:R1120)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1118=LataProjekcji,$E1118>0),AND($C1118=LataProjekcji,$E1118=0,$D1119<=10)),$E1119,IF($C1118<LataProjekcji,IF((SUM($K1120:S1120)+$C1120)<$C1119,$C1120,$C1119-SUM($K1120:S1120)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1118=LataProjekcji,$E1118>0),AND($C1118=LataProjekcji,$E1118=0,$D1119<=10)),$E1119,IF($C1118<LataProjekcji,IF((SUM($K1120:T1120)+$C1120)<$C1119,$C1120,$C1119-SUM($K1120:T1120)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1118=LataProjekcji,$E1118>0),AND($C1118=LataProjekcji,$E1118=0,$D1119<=10)),$E1119,IF($C1118<LataProjekcji,IF((SUM($K1120:U1120)+$C1120)<$C1119,$C1120,$C1119-SUM($K1120:U1120)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1118=LataProjekcji,$E1118>0),AND($C1118=LataProjekcji,$E1118=0,$D1119<=10)),$E1119,IF($C1118<LataProjekcji,IF((SUM($K1120:V1120)+$C1120)<$C1119,$C1120,$C1119-SUM($K1120:V1120)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1118=LataProjekcji,$E1118>0),AND($C1118=LataProjekcji,$E1118=0,$D1119<=10)),$E1119,IF($C1118<LataProjekcji,IF((SUM($K1120:W1120)+$C1120)<$C1119,$C1120,$C1119-SUM($K1120:W1120)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1118=LataProjekcji,$E1118>0),AND($C1118=LataProjekcji,$E1118=0,$D1119<=10)),$E1119,IF($C1118<LataProjekcji,IF((SUM($K1120:X1120)+$C1120)<$C1119,$C1120,$C1119-SUM($K1120:X1120)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1118=LataProjekcji,$E1118>0),AND($C1118=LataProjekcji,$E1118=0,$D1119<=10)),$E1119,IF($C1118<LataProjekcji,IF((SUM($K1120:Y1120)+$C1120)<$C1119,$C1120,$C1119-SUM($K1120:Y1120)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1118=LataProjekcji,$E1118>0),AND($C1118=LataProjekcji,$E1118=0,$D1119<=10)),$E1119,IF($C1118<LataProjekcji,IF((SUM($K1120:Z1120)+$C1120)<$C1119,$C1120,$C1119-SUM($K1120:Z1120)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1120,0)","v":0},{"$f":"ROUND(K1121+L1120,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1121+X1120,0)","v":0},{"$f":"ROUND(X1121+Y1120,0)","v":0},{"$f":"ROUND(Y1121+Z1120,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1118=LataProjekcji,ROUND($C1119-K1121,0),ROUND(IF(K1120=0,0,$C1119-K1121),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1118=LataProjekcji,ROUND($C1119-X1121,0),ROUND(IF(X1120=0,0,$C1119-X1121),0))","v":0},{"$f":"IF($C1118=LataProjekcji,ROUND($C1119-Y1121,0),ROUND(IF(Y1120=0,0,$C1119-Y1121),0))","v":0},{"$f":"IF($C1118=LataProjekcji,ROUND($C1119-Z1121,0),ROUND(IF(Z1120=0,0,$C1119-Z1121),0))","v":0},{"$f":"IF($C1118=LataProjekcji,ROUND($C1119-AA1121,0),ROUND(IF(AA1120=0,0,$C1119-AA1121),0))","v":0}]
[]
[null,"środki transportu ",{"$f":"C1117+1","v":149},{"$f":"D1117+1","v":386}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1124,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1124,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1124,0)<0,0,OFFSET($F$62,C1124,0))","v":0},{"$f":"OFFSET($C$62,C1124,0)","v":""},{"$f":"IF(D1126>10,ROUND(($C1127/12)*$E1125,0),$C1126)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1124,0)),0,IF(OFFSET($C$62,C1124,0)>10,ROUND(C1126*am_transport,0),IF(C1126<0,0,C1126)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D1124,,)","v":0},{"$f":"ROUND(IF($C1125=LataProjekcji,$E1126,IF($C1125=LataProjekcji,$C1127,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1125=LataProjekcji,$E1125>0),AND($C1125=LataProjekcji,$E1125=0,$D1126<=10)),$E1126,IF($C1125<LataProjekcji,IF((SUM($K1127:K1127)+$C1127)<$C1126,$C1127,$C1126-SUM($K1127:K1127)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1125=LataProjekcji,$E1125>0),AND($C1125=LataProjekcji,$E1125=0,$D1126<=10)),$E1126,IF($C1125<LataProjekcji,IF((SUM($K1127:L1127)+$C1127)<$C1126,$C1127,$C1126-SUM($K1127:L1127)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1125=LataProjekcji,$E1125>0),AND($C1125=LataProjekcji,$E1125=0,$D1126<=10)),$E1126,IF($C1125<LataProjekcji,IF((SUM($K1127:M1127)+$C1127)<$C1126,$C1127,$C1126-SUM($K1127:M1127)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1125=LataProjekcji,$E1125>0),AND($C1125=LataProjekcji,$E1125=0,$D1126<=10)),$E1126,IF($C1125<LataProjekcji,IF((SUM($K1127:N1127)+$C1127)<$C1126,$C1127,$C1126-SUM($K1127:N1127)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1125=LataProjekcji,$E1125>0),AND($C1125=LataProjekcji,$E1125=0,$D1126<=10)),$E1126,IF($C1125<LataProjekcji,IF((SUM($K1127:O1127)+$C1127)<$C1126,$C1127,$C1126-SUM($K1127:O1127)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1125=LataProjekcji,$E1125>0),AND($C1125=LataProjekcji,$E1125=0,$D1126<=10)),$E1126,IF($C1125<LataProjekcji,IF((SUM($K1127:P1127)+$C1127)<$C1126,$C1127,$C1126-SUM($K1127:P1127)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1125=LataProjekcji,$E1125>0),AND($C1125=LataProjekcji,$E1125=0,$D1126<=10)),$E1126,IF($C1125<LataProjekcji,IF((SUM($K1127:Q1127)+$C1127)<$C1126,$C1127,$C1126-SUM($K1127:Q1127)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1125=LataProjekcji,$E1125>0),AND($C1125=LataProjekcji,$E1125=0,$D1126<=10)),$E1126,IF($C1125<LataProjekcji,IF((SUM($K1127:R1127)+$C1127)<$C1126,$C1127,$C1126-SUM($K1127:R1127)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1125=LataProjekcji,$E1125>0),AND($C1125=LataProjekcji,$E1125=0,$D1126<=10)),$E1126,IF($C1125<LataProjekcji,IF((SUM($K1127:S1127)+$C1127)<$C1126,$C1127,$C1126-SUM($K1127:S1127)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1125=LataProjekcji,$E1125>0),AND($C1125=LataProjekcji,$E1125=0,$D1126<=10)),$E1126,IF($C1125<LataProjekcji,IF((SUM($K1127:T1127)+$C1127)<$C1126,$C1127,$C1126-SUM($K1127:T1127)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1125=LataProjekcji,$E1125>0),AND($C1125=LataProjekcji,$E1125=0,$D1126<=10)),$E1126,IF($C1125<LataProjekcji,IF((SUM($K1127:U1127)+$C1127)<$C1126,$C1127,$C1126-SUM($K1127:U1127)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1125=LataProjekcji,$E1125>0),AND($C1125=LataProjekcji,$E1125=0,$D1126<=10)),$E1126,IF($C1125<LataProjekcji,IF((SUM($K1127:V1127)+$C1127)<$C1126,$C1127,$C1126-SUM($K1127:V1127)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1125=LataProjekcji,$E1125>0),AND($C1125=LataProjekcji,$E1125=0,$D1126<=10)),$E1126,IF($C1125<LataProjekcji,IF((SUM($K1127:W1127)+$C1127)<$C1126,$C1127,$C1126-SUM($K1127:W1127)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1125=LataProjekcji,$E1125>0),AND($C1125=LataProjekcji,$E1125=0,$D1126<=10)),$E1126,IF($C1125<LataProjekcji,IF((SUM($K1127:X1127)+$C1127)<$C1126,$C1127,$C1126-SUM($K1127:X1127)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1125=LataProjekcji,$E1125>0),AND($C1125=LataProjekcji,$E1125=0,$D1126<=10)),$E1126,IF($C1125<LataProjekcji,IF((SUM($K1127:Y1127)+$C1127)<$C1126,$C1127,$C1126-SUM($K1127:Y1127)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1125=LataProjekcji,$E1125>0),AND($C1125=LataProjekcji,$E1125=0,$D1126<=10)),$E1126,IF($C1125<LataProjekcji,IF((SUM($K1127:Z1127)+$C1127)<$C1126,$C1127,$C1126-SUM($K1127:Z1127)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1127,0)","v":0},{"$f":"ROUND(K1128+L1127,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1128+X1127,0)","v":0},{"$f":"ROUND(X1128+Y1127,0)","v":0},{"$f":"ROUND(Y1128+Z1127,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1125=LataProjekcji,ROUND($C1126-K1128,0),ROUND(IF(K1127=0,0,$C1126-K1128),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1125=LataProjekcji,ROUND($C1126-X1128,0),ROUND(IF(X1127=0,0,$C1126-X1128),0))","v":0},{"$f":"IF($C1125=LataProjekcji,ROUND($C1126-Y1128,0),ROUND(IF(Y1127=0,0,$C1126-Y1128),0))","v":0},{"$f":"IF($C1125=LataProjekcji,ROUND($C1126-Z1128,0),ROUND(IF(Z1127=0,0,$C1126-Z1128),0))","v":0},{"$f":"IF($C1125=LataProjekcji,ROUND($C1126-AA1128,0),ROUND(IF(AA1127=0,0,$C1126-AA1128),0))","v":0}]
[]
[null,"środki transportu ",{"$f":"C1124+1","v":150},{"$f":"D1124+1","v":387}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1131,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1131,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1131,0)<0,0,OFFSET($F$62,C1131,0))","v":0},{"$f":"OFFSET($C$62,C1131,0)","v":""},{"$f":"IF(D1133>10,ROUND(($C1134/12)*$E1132,0),$C1133)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1131,0)),0,IF(OFFSET($C$62,C1131,0)>10,ROUND(C1133*am_transport,0),IF(C1133<0,0,C1133)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D1131,,)","v":0},{"$f":"ROUND(IF($C1132=LataProjekcji,$E1133,IF($C1132=LataProjekcji,$C1134,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1132=LataProjekcji,$E1132>0),AND($C1132=LataProjekcji,$E1132=0,$D1133<=10)),$E1133,IF($C1132<LataProjekcji,IF((SUM($K1134:K1134)+$C1134)<$C1133,$C1134,$C1133-SUM($K1134:K1134)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1132=LataProjekcji,$E1132>0),AND($C1132=LataProjekcji,$E1132=0,$D1133<=10)),$E1133,IF($C1132<LataProjekcji,IF((SUM($K1134:L1134)+$C1134)<$C1133,$C1134,$C1133-SUM($K1134:L1134)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1132=LataProjekcji,$E1132>0),AND($C1132=LataProjekcji,$E1132=0,$D1133<=10)),$E1133,IF($C1132<LataProjekcji,IF((SUM($K1134:M1134)+$C1134)<$C1133,$C1134,$C1133-SUM($K1134:M1134)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1132=LataProjekcji,$E1132>0),AND($C1132=LataProjekcji,$E1132=0,$D1133<=10)),$E1133,IF($C1132<LataProjekcji,IF((SUM($K1134:N1134)+$C1134)<$C1133,$C1134,$C1133-SUM($K1134:N1134)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1132=LataProjekcji,$E1132>0),AND($C1132=LataProjekcji,$E1132=0,$D1133<=10)),$E1133,IF($C1132<LataProjekcji,IF((SUM($K1134:O1134)+$C1134)<$C1133,$C1134,$C1133-SUM($K1134:O1134)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1132=LataProjekcji,$E1132>0),AND($C1132=LataProjekcji,$E1132=0,$D1133<=10)),$E1133,IF($C1132<LataProjekcji,IF((SUM($K1134:P1134)+$C1134)<$C1133,$C1134,$C1133-SUM($K1134:P1134)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1132=LataProjekcji,$E1132>0),AND($C1132=LataProjekcji,$E1132=0,$D1133<=10)),$E1133,IF($C1132<LataProjekcji,IF((SUM($K1134:Q1134)+$C1134)<$C1133,$C1134,$C1133-SUM($K1134:Q1134)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1132=LataProjekcji,$E1132>0),AND($C1132=LataProjekcji,$E1132=0,$D1133<=10)),$E1133,IF($C1132<LataProjekcji,IF((SUM($K1134:R1134)+$C1134)<$C1133,$C1134,$C1133-SUM($K1134:R1134)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1132=LataProjekcji,$E1132>0),AND($C1132=LataProjekcji,$E1132=0,$D1133<=10)),$E1133,IF($C1132<LataProjekcji,IF((SUM($K1134:S1134)+$C1134)<$C1133,$C1134,$C1133-SUM($K1134:S1134)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1132=LataProjekcji,$E1132>0),AND($C1132=LataProjekcji,$E1132=0,$D1133<=10)),$E1133,IF($C1132<LataProjekcji,IF((SUM($K1134:T1134)+$C1134)<$C1133,$C1134,$C1133-SUM($K1134:T1134)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1132=LataProjekcji,$E1132>0),AND($C1132=LataProjekcji,$E1132=0,$D1133<=10)),$E1133,IF($C1132<LataProjekcji,IF((SUM($K1134:U1134)+$C1134)<$C1133,$C1134,$C1133-SUM($K1134:U1134)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1132=LataProjekcji,$E1132>0),AND($C1132=LataProjekcji,$E1132=0,$D1133<=10)),$E1133,IF($C1132<LataProjekcji,IF((SUM($K1134:V1134)+$C1134)<$C1133,$C1134,$C1133-SUM($K1134:V1134)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1132=LataProjekcji,$E1132>0),AND($C1132=LataProjekcji,$E1132=0,$D1133<=10)),$E1133,IF($C1132<LataProjekcji,IF((SUM($K1134:W1134)+$C1134)<$C1133,$C1134,$C1133-SUM($K1134:W1134)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1132=LataProjekcji,$E1132>0),AND($C1132=LataProjekcji,$E1132=0,$D1133<=10)),$E1133,IF($C1132<LataProjekcji,IF((SUM($K1134:X1134)+$C1134)<$C1133,$C1134,$C1133-SUM($K1134:X1134)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1132=LataProjekcji,$E1132>0),AND($C1132=LataProjekcji,$E1132=0,$D1133<=10)),$E1133,IF($C1132<LataProjekcji,IF((SUM($K1134:Y1134)+$C1134)<$C1133,$C1134,$C1133-SUM($K1134:Y1134)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1132=LataProjekcji,$E1132>0),AND($C1132=LataProjekcji,$E1132=0,$D1133<=10)),$E1133,IF($C1132<LataProjekcji,IF((SUM($K1134:Z1134)+$C1134)<$C1133,$C1134,$C1133-SUM($K1134:Z1134)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1134,0)","v":0},{"$f":"ROUND(K1135+L1134,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1135+X1134,0)","v":0},{"$f":"ROUND(X1135+Y1134,0)","v":0},{"$f":"ROUND(Y1135+Z1134,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1132=LataProjekcji,ROUND($C1133-K1135,0),ROUND(IF(K1134=0,0,$C1133-K1135),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1132=LataProjekcji,ROUND($C1133-X1135,0),ROUND(IF(X1134=0,0,$C1133-X1135),0))","v":0},{"$f":"IF($C1132=LataProjekcji,ROUND($C1133-Y1135,0),ROUND(IF(Y1134=0,0,$C1133-Y1135),0))","v":0},{"$f":"IF($C1132=LataProjekcji,ROUND($C1133-Z1135,0),ROUND(IF(Z1134=0,0,$C1133-Z1135),0))","v":0},{"$f":"IF($C1132=LataProjekcji,ROUND($C1133-AA1135,0),ROUND(IF(AA1134=0,0,$C1133-AA1135),0))","v":0}]
[]
[null,"środki transportu ",{"$f":"C1131+1","v":151},{"$f":"D1131+1","v":388}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1138,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1138,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1138,0)<0,0,OFFSET($F$62,C1138,0))","v":0},{"$f":"OFFSET($C$62,C1138,0)","v":""},{"$f":"IF(D1140>10,ROUND(($C1141/12)*$E1139,0),$C1140)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1138,0)),0,IF(OFFSET($C$62,C1138,0)>10,ROUND(C1140*am_transport,0),IF(C1140<0,0,C1140)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D1138,,)","v":0},{"$f":"ROUND(IF($C1139=LataProjekcji,$E1140,IF($C1139=LataProjekcji,$C1141,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1139=LataProjekcji,$E1139>0),AND($C1139=LataProjekcji,$E1139=0,$D1140<=10)),$E1140,IF($C1139<LataProjekcji,IF((SUM($K1141:K1141)+$C1141)<$C1140,$C1141,$C1140-SUM($K1141:K1141)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1139=LataProjekcji,$E1139>0),AND($C1139=LataProjekcji,$E1139=0,$D1140<=10)),$E1140,IF($C1139<LataProjekcji,IF((SUM($K1141:L1141)+$C1141)<$C1140,$C1141,$C1140-SUM($K1141:L1141)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1139=LataProjekcji,$E1139>0),AND($C1139=LataProjekcji,$E1139=0,$D1140<=10)),$E1140,IF($C1139<LataProjekcji,IF((SUM($K1141:M1141)+$C1141)<$C1140,$C1141,$C1140-SUM($K1141:M1141)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1139=LataProjekcji,$E1139>0),AND($C1139=LataProjekcji,$E1139=0,$D1140<=10)),$E1140,IF($C1139<LataProjekcji,IF((SUM($K1141:N1141)+$C1141)<$C1140,$C1141,$C1140-SUM($K1141:N1141)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1139=LataProjekcji,$E1139>0),AND($C1139=LataProjekcji,$E1139=0,$D1140<=10)),$E1140,IF($C1139<LataProjekcji,IF((SUM($K1141:O1141)+$C1141)<$C1140,$C1141,$C1140-SUM($K1141:O1141)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1139=LataProjekcji,$E1139>0),AND($C1139=LataProjekcji,$E1139=0,$D1140<=10)),$E1140,IF($C1139<LataProjekcji,IF((SUM($K1141:P1141)+$C1141)<$C1140,$C1141,$C1140-SUM($K1141:P1141)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1139=LataProjekcji,$E1139>0),AND($C1139=LataProjekcji,$E1139=0,$D1140<=10)),$E1140,IF($C1139<LataProjekcji,IF((SUM($K1141:Q1141)+$C1141)<$C1140,$C1141,$C1140-SUM($K1141:Q1141)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1139=LataProjekcji,$E1139>0),AND($C1139=LataProjekcji,$E1139=0,$D1140<=10)),$E1140,IF($C1139<LataProjekcji,IF((SUM($K1141:R1141)+$C1141)<$C1140,$C1141,$C1140-SUM($K1141:R1141)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1139=LataProjekcji,$E1139>0),AND($C1139=LataProjekcji,$E1139=0,$D1140<=10)),$E1140,IF($C1139<LataProjekcji,IF((SUM($K1141:S1141)+$C1141)<$C1140,$C1141,$C1140-SUM($K1141:S1141)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1139=LataProjekcji,$E1139>0),AND($C1139=LataProjekcji,$E1139=0,$D1140<=10)),$E1140,IF($C1139<LataProjekcji,IF((SUM($K1141:T1141)+$C1141)<$C1140,$C1141,$C1140-SUM($K1141:T1141)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1139=LataProjekcji,$E1139>0),AND($C1139=LataProjekcji,$E1139=0,$D1140<=10)),$E1140,IF($C1139<LataProjekcji,IF((SUM($K1141:U1141)+$C1141)<$C1140,$C1141,$C1140-SUM($K1141:U1141)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1139=LataProjekcji,$E1139>0),AND($C1139=LataProjekcji,$E1139=0,$D1140<=10)),$E1140,IF($C1139<LataProjekcji,IF((SUM($K1141:V1141)+$C1141)<$C1140,$C1141,$C1140-SUM($K1141:V1141)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1139=LataProjekcji,$E1139>0),AND($C1139=LataProjekcji,$E1139=0,$D1140<=10)),$E1140,IF($C1139<LataProjekcji,IF((SUM($K1141:W1141)+$C1141)<$C1140,$C1141,$C1140-SUM($K1141:W1141)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1139=LataProjekcji,$E1139>0),AND($C1139=LataProjekcji,$E1139=0,$D1140<=10)),$E1140,IF($C1139<LataProjekcji,IF((SUM($K1141:X1141)+$C1141)<$C1140,$C1141,$C1140-SUM($K1141:X1141)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1139=LataProjekcji,$E1139>0),AND($C1139=LataProjekcji,$E1139=0,$D1140<=10)),$E1140,IF($C1139<LataProjekcji,IF((SUM($K1141:Y1141)+$C1141)<$C1140,$C1141,$C1140-SUM($K1141:Y1141)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1139=LataProjekcji,$E1139>0),AND($C1139=LataProjekcji,$E1139=0,$D1140<=10)),$E1140,IF($C1139<LataProjekcji,IF((SUM($K1141:Z1141)+$C1141)<$C1140,$C1141,$C1140-SUM($K1141:Z1141)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1141,0)","v":0},{"$f":"ROUND(K1142+L1141,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1142+X1141,0)","v":0},{"$f":"ROUND(X1142+Y1141,0)","v":0},{"$f":"ROUND(Y1142+Z1141,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1139=LataProjekcji,ROUND($C1140-K1142,0),ROUND(IF(K1141=0,0,$C1140-K1142),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1139=LataProjekcji,ROUND($C1140-X1142,0),ROUND(IF(X1141=0,0,$C1140-X1142),0))","v":0},{"$f":"IF($C1139=LataProjekcji,ROUND($C1140-Y1142,0),ROUND(IF(Y1141=0,0,$C1140-Y1142),0))","v":0},{"$f":"IF($C1139=LataProjekcji,ROUND($C1140-Z1142,0),ROUND(IF(Z1141=0,0,$C1140-Z1142),0))","v":0},{"$f":"IF($C1139=LataProjekcji,ROUND($C1140-AA1142,0),ROUND(IF(AA1141=0,0,$C1140-AA1142),0))","v":0}]
[]
[]
[]
[]
[null,"inne środki trwałe ",160,421,"ile miesiący do końca roku",null,"niekwalifikowalne",null,"spr"]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1148,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1148,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0},null,{"$f":"C232-F1149","v":0},null,{"$f":"C232-F1149-G1149","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1148,0)<0,0,OFFSET($F$62,C1148,0))","v":0},{"$f":"OFFSET($C$62,C1148,0)","v":""},{"$f":"IF(D1150>10,ROUND(($C1151/12)*$E1149,0),$C1150)","v":0},"<- am. Do końca roku"]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1148,0)),0,IF(OFFSET($C$62,C1148,0)>10,ROUND(C1150*am_inneST,0),IF(C1150<0,0,C1150)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D1148,,)","v":0},{"$f":"ROUND(IF($C1149=LataProjekcji,$E1150,IF($C1149=LataProjekcji,$C1151,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1149=LataProjekcji,$E1149>0),AND($C1149=LataProjekcji,$E1149=0,$D1150<=10)),$E1150,IF($C1149<LataProjekcji,IF((SUM($K1151:K1151)+$C1151)<$C1150,$C1151,$C1150-SUM($K1151:K1151)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1149=LataProjekcji,$E1149>0),AND($C1149=LataProjekcji,$E1149=0,$D1150<=10)),$E1150,IF($C1149<LataProjekcji,IF((SUM($K1151:L1151)+$C1151)<$C1150,$C1151,$C1150-SUM($K1151:L1151)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1149=LataProjekcji,$E1149>0),AND($C1149=LataProjekcji,$E1149=0,$D1150<=10)),$E1150,IF($C1149<LataProjekcji,IF((SUM($K1151:M1151)+$C1151)<$C1150,$C1151,$C1150-SUM($K1151:M1151)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1149=LataProjekcji,$E1149>0),AND($C1149=LataProjekcji,$E1149=0,$D1150<=10)),$E1150,IF($C1149<LataProjekcji,IF((SUM($K1151:N1151)+$C1151)<$C1150,$C1151,$C1150-SUM($K1151:N1151)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1149=LataProjekcji,$E1149>0),AND($C1149=LataProjekcji,$E1149=0,$D1150<=10)),$E1150,IF($C1149<LataProjekcji,IF((SUM($K1151:O1151)+$C1151)<$C1150,$C1151,$C1150-SUM($K1151:O1151)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1149=LataProjekcji,$E1149>0),AND($C1149=LataProjekcji,$E1149=0,$D1150<=10)),$E1150,IF($C1149<LataProjekcji,IF((SUM($K1151:P1151)+$C1151)<$C1150,$C1151,$C1150-SUM($K1151:P1151)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1149=LataProjekcji,$E1149>0),AND($C1149=LataProjekcji,$E1149=0,$D1150<=10)),$E1150,IF($C1149<LataProjekcji,IF((SUM($K1151:Q1151)+$C1151)<$C1150,$C1151,$C1150-SUM($K1151:Q1151)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1149=LataProjekcji,$E1149>0),AND($C1149=LataProjekcji,$E1149=0,$D1150<=10)),$E1150,IF($C1149<LataProjekcji,IF((SUM($K1151:R1151)+$C1151)<$C1150,$C1151,$C1150-SUM($K1151:R1151)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1149=LataProjekcji,$E1149>0),AND($C1149=LataProjekcji,$E1149=0,$D1150<=10)),$E1150,IF($C1149<LataProjekcji,IF((SUM($K1151:S1151)+$C1151)<$C1150,$C1151,$C1150-SUM($K1151:S1151)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1149=LataProjekcji,$E1149>0),AND($C1149=LataProjekcji,$E1149=0,$D1150<=10)),$E1150,IF($C1149<LataProjekcji,IF((SUM($K1151:T1151)+$C1151)<$C1150,$C1151,$C1150-SUM($K1151:T1151)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1149=LataProjekcji,$E1149>0),AND($C1149=LataProjekcji,$E1149=0,$D1150<=10)),$E1150,IF($C1149<LataProjekcji,IF((SUM($K1151:U1151)+$C1151)<$C1150,$C1151,$C1150-SUM($K1151:U1151)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1149=LataProjekcji,$E1149>0),AND($C1149=LataProjekcji,$E1149=0,$D1150<=10)),$E1150,IF($C1149<LataProjekcji,IF((SUM($K1151:V1151)+$C1151)<$C1150,$C1151,$C1150-SUM($K1151:V1151)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1149=LataProjekcji,$E1149>0),AND($C1149=LataProjekcji,$E1149=0,$D1150<=10)),$E1150,IF($C1149<LataProjekcji,IF((SUM($K1151:W1151)+$C1151)<$C1150,$C1151,$C1150-SUM($K1151:W1151)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1149=LataProjekcji,$E1149>0),AND($C1149=LataProjekcji,$E1149=0,$D1150<=10)),$E1150,IF($C1149<LataProjekcji,IF((SUM($K1151:X1151)+$C1151)<$C1150,$C1151,$C1150-SUM($K1151:X1151)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1149=LataProjekcji,$E1149>0),AND($C1149=LataProjekcji,$E1149=0,$D1150<=10)),$E1150,IF($C1149<LataProjekcji,IF((SUM($K1151:Y1151)+$C1151)<$C1150,$C1151,$C1150-SUM($K1151:Y1151)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1149=LataProjekcji,$E1149>0),AND($C1149=LataProjekcji,$E1149=0,$D1150<=10)),$E1150,IF($C1149<LataProjekcji,IF((SUM($K1151:Z1151)+$C1151)<$C1150,$C1151,$C1150-SUM($K1151:Z1151)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1151,0)","v":0},{"$f":"ROUND(K1152+L1151,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1152+X1151,0)","v":0},{"$f":"ROUND(X1152+Y1151,0)","v":0},{"$f":"ROUND(Y1152+Z1151,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1149=LataProjekcji,ROUND($C1150-K1152,0),ROUND(IF(K1151=0,0,$C1150-K1152),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1149=LataProjekcji,ROUND($C1150-X1152,0),ROUND(IF(X1151=0,0,$C1150-X1152),0))","v":0},{"$f":"IF($C1149=LataProjekcji,ROUND($C1150-Y1152,0),ROUND(IF(Y1151=0,0,$C1150-Y1152),0))","v":0},{"$f":"IF($C1149=LataProjekcji,ROUND($C1150-Z1152,0),ROUND(IF(Z1151=0,0,$C1150-Z1152),0))","v":0},{"$f":"IF($C1149=LataProjekcji,ROUND($C1150-AA1152,0),ROUND(IF(AA1151=0,0,$C1150-AA1152),0))","v":0}]
[]
[null,"inne środki trwałe ",{"$f":"C1148+1","v":161},{"$f":"D1148+1","v":422}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1155,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1155,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1155,0)<0,0,OFFSET($F$62,C1155,0))","v":0},{"$f":"OFFSET($C$62,C1155,0)","v":""},{"$f":"IF(D1157>10,ROUND(($C1158/12)*$E1156,0),$C1157)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1155,0)),0,IF(OFFSET($C$62,C1155,0)>10,ROUND(C1157*am_inneST,0),IF(C1157<0,0,C1157)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D1155,,)","v":0},{"$f":"ROUND(IF($C1156=LataProjekcji,$E1157,IF($C1156=LataProjekcji,$C1158,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1156=LataProjekcji,$E1156>0),AND($C1156=LataProjekcji,$E1156=0,$D1157<=10)),$E1157,IF($C1156<LataProjekcji,IF((SUM($K1158:K1158)+$C1158)<$C1157,$C1158,$C1157-SUM($K1158:K1158)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1156=LataProjekcji,$E1156>0),AND($C1156=LataProjekcji,$E1156=0,$D1157<=10)),$E1157,IF($C1156<LataProjekcji,IF((SUM($K1158:L1158)+$C1158)<$C1157,$C1158,$C1157-SUM($K1158:L1158)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1156=LataProjekcji,$E1156>0),AND($C1156=LataProjekcji,$E1156=0,$D1157<=10)),$E1157,IF($C1156<LataProjekcji,IF((SUM($K1158:M1158)+$C1158)<$C1157,$C1158,$C1157-SUM($K1158:M1158)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1156=LataProjekcji,$E1156>0),AND($C1156=LataProjekcji,$E1156=0,$D1157<=10)),$E1157,IF($C1156<LataProjekcji,IF((SUM($K1158:N1158)+$C1158)<$C1157,$C1158,$C1157-SUM($K1158:N1158)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1156=LataProjekcji,$E1156>0),AND($C1156=LataProjekcji,$E1156=0,$D1157<=10)),$E1157,IF($C1156<LataProjekcji,IF((SUM($K1158:O1158)+$C1158)<$C1157,$C1158,$C1157-SUM($K1158:O1158)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1156=LataProjekcji,$E1156>0),AND($C1156=LataProjekcji,$E1156=0,$D1157<=10)),$E1157,IF($C1156<LataProjekcji,IF((SUM($K1158:P1158)+$C1158)<$C1157,$C1158,$C1157-SUM($K1158:P1158)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1156=LataProjekcji,$E1156>0),AND($C1156=LataProjekcji,$E1156=0,$D1157<=10)),$E1157,IF($C1156<LataProjekcji,IF((SUM($K1158:Q1158)+$C1158)<$C1157,$C1158,$C1157-SUM($K1158:Q1158)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1156=LataProjekcji,$E1156>0),AND($C1156=LataProjekcji,$E1156=0,$D1157<=10)),$E1157,IF($C1156<LataProjekcji,IF((SUM($K1158:R1158)+$C1158)<$C1157,$C1158,$C1157-SUM($K1158:R1158)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1156=LataProjekcji,$E1156>0),AND($C1156=LataProjekcji,$E1156=0,$D1157<=10)),$E1157,IF($C1156<LataProjekcji,IF((SUM($K1158:S1158)+$C1158)<$C1157,$C1158,$C1157-SUM($K1158:S1158)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1156=LataProjekcji,$E1156>0),AND($C1156=LataProjekcji,$E1156=0,$D1157<=10)),$E1157,IF($C1156<LataProjekcji,IF((SUM($K1158:T1158)+$C1158)<$C1157,$C1158,$C1157-SUM($K1158:T1158)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1156=LataProjekcji,$E1156>0),AND($C1156=LataProjekcji,$E1156=0,$D1157<=10)),$E1157,IF($C1156<LataProjekcji,IF((SUM($K1158:U1158)+$C1158)<$C1157,$C1158,$C1157-SUM($K1158:U1158)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1156=LataProjekcji,$E1156>0),AND($C1156=LataProjekcji,$E1156=0,$D1157<=10)),$E1157,IF($C1156<LataProjekcji,IF((SUM($K1158:V1158)+$C1158)<$C1157,$C1158,$C1157-SUM($K1158:V1158)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1156=LataProjekcji,$E1156>0),AND($C1156=LataProjekcji,$E1156=0,$D1157<=10)),$E1157,IF($C1156<LataProjekcji,IF((SUM($K1158:W1158)+$C1158)<$C1157,$C1158,$C1157-SUM($K1158:W1158)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1156=LataProjekcji,$E1156>0),AND($C1156=LataProjekcji,$E1156=0,$D1157<=10)),$E1157,IF($C1156<LataProjekcji,IF((SUM($K1158:X1158)+$C1158)<$C1157,$C1158,$C1157-SUM($K1158:X1158)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1156=LataProjekcji,$E1156>0),AND($C1156=LataProjekcji,$E1156=0,$D1157<=10)),$E1157,IF($C1156<LataProjekcji,IF((SUM($K1158:Y1158)+$C1158)<$C1157,$C1158,$C1157-SUM($K1158:Y1158)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1156=LataProjekcji,$E1156>0),AND($C1156=LataProjekcji,$E1156=0,$D1157<=10)),$E1157,IF($C1156<LataProjekcji,IF((SUM($K1158:Z1158)+$C1158)<$C1157,$C1158,$C1157-SUM($K1158:Z1158)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1158,0)","v":0},{"$f":"ROUND(K1159+L1158,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1159+X1158,0)","v":0},{"$f":"ROUND(X1159+Y1158,0)","v":0},{"$f":"ROUND(Y1159+Z1158,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1156=LataProjekcji,ROUND($C1157-K1159,0),ROUND(IF(K1158=0,0,$C1157-K1159),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1156=LataProjekcji,ROUND($C1157-X1159,0),ROUND(IF(X1158=0,0,$C1157-X1159),0))","v":0},{"$f":"IF($C1156=LataProjekcji,ROUND($C1157-Y1159,0),ROUND(IF(Y1158=0,0,$C1157-Y1159),0))","v":0},{"$f":"IF($C1156=LataProjekcji,ROUND($C1157-Z1159,0),ROUND(IF(Z1158=0,0,$C1157-Z1159),0))","v":0},{"$f":"IF($C1156=LataProjekcji,ROUND($C1157-AA1159,0),ROUND(IF(AA1158=0,0,$C1157-AA1159),0))","v":0}]
[]
[null,"inne środki trwałe ",{"$f":"C1155+1","v":162},{"$f":"D1155+1","v":423}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1162,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1162,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1162,0)<0,0,OFFSET($F$62,C1162,0))","v":0},{"$f":"OFFSET($C$62,C1162,0)","v":""},{"$f":"IF(D1164>10,ROUND(($C1165/12)*$E1163,0),$C1164)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1162,0)),0,IF(OFFSET($C$62,C1162,0)>10,ROUND(C1164*am_inneST,0),IF(C1164<0,0,C1164)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D1162,,)","v":0},{"$f":"ROUND(IF($C1163=LataProjekcji,$E1164,IF($C1163=LataProjekcji,$C1165,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1163=LataProjekcji,$E1163>0),AND($C1163=LataProjekcji,$E1163=0,$D1164<=10)),$E1164,IF($C1163<LataProjekcji,IF((SUM($K1165:K1165)+$C1165)<$C1164,$C1165,$C1164-SUM($K1165:K1165)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1163=LataProjekcji,$E1163>0),AND($C1163=LataProjekcji,$E1163=0,$D1164<=10)),$E1164,IF($C1163<LataProjekcji,IF((SUM($K1165:L1165)+$C1165)<$C1164,$C1165,$C1164-SUM($K1165:L1165)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1163=LataProjekcji,$E1163>0),AND($C1163=LataProjekcji,$E1163=0,$D1164<=10)),$E1164,IF($C1163<LataProjekcji,IF((SUM($K1165:M1165)+$C1165)<$C1164,$C1165,$C1164-SUM($K1165:M1165)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1163=LataProjekcji,$E1163>0),AND($C1163=LataProjekcji,$E1163=0,$D1164<=10)),$E1164,IF($C1163<LataProjekcji,IF((SUM($K1165:N1165)+$C1165)<$C1164,$C1165,$C1164-SUM($K1165:N1165)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1163=LataProjekcji,$E1163>0),AND($C1163=LataProjekcji,$E1163=0,$D1164<=10)),$E1164,IF($C1163<LataProjekcji,IF((SUM($K1165:O1165)+$C1165)<$C1164,$C1165,$C1164-SUM($K1165:O1165)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1163=LataProjekcji,$E1163>0),AND($C1163=LataProjekcji,$E1163=0,$D1164<=10)),$E1164,IF($C1163<LataProjekcji,IF((SUM($K1165:P1165)+$C1165)<$C1164,$C1165,$C1164-SUM($K1165:P1165)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1163=LataProjekcji,$E1163>0),AND($C1163=LataProjekcji,$E1163=0,$D1164<=10)),$E1164,IF($C1163<LataProjekcji,IF((SUM($K1165:Q1165)+$C1165)<$C1164,$C1165,$C1164-SUM($K1165:Q1165)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1163=LataProjekcji,$E1163>0),AND($C1163=LataProjekcji,$E1163=0,$D1164<=10)),$E1164,IF($C1163<LataProjekcji,IF((SUM($K1165:R1165)+$C1165)<$C1164,$C1165,$C1164-SUM($K1165:R1165)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1163=LataProjekcji,$E1163>0),AND($C1163=LataProjekcji,$E1163=0,$D1164<=10)),$E1164,IF($C1163<LataProjekcji,IF((SUM($K1165:S1165)+$C1165)<$C1164,$C1165,$C1164-SUM($K1165:S1165)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1163=LataProjekcji,$E1163>0),AND($C1163=LataProjekcji,$E1163=0,$D1164<=10)),$E1164,IF($C1163<LataProjekcji,IF((SUM($K1165:T1165)+$C1165)<$C1164,$C1165,$C1164-SUM($K1165:T1165)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1163=LataProjekcji,$E1163>0),AND($C1163=LataProjekcji,$E1163=0,$D1164<=10)),$E1164,IF($C1163<LataProjekcji,IF((SUM($K1165:U1165)+$C1165)<$C1164,$C1165,$C1164-SUM($K1165:U1165)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1163=LataProjekcji,$E1163>0),AND($C1163=LataProjekcji,$E1163=0,$D1164<=10)),$E1164,IF($C1163<LataProjekcji,IF((SUM($K1165:V1165)+$C1165)<$C1164,$C1165,$C1164-SUM($K1165:V1165)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1163=LataProjekcji,$E1163>0),AND($C1163=LataProjekcji,$E1163=0,$D1164<=10)),$E1164,IF($C1163<LataProjekcji,IF((SUM($K1165:W1165)+$C1165)<$C1164,$C1165,$C1164-SUM($K1165:W1165)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1163=LataProjekcji,$E1163>0),AND($C1163=LataProjekcji,$E1163=0,$D1164<=10)),$E1164,IF($C1163<LataProjekcji,IF((SUM($K1165:X1165)+$C1165)<$C1164,$C1165,$C1164-SUM($K1165:X1165)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1163=LataProjekcji,$E1163>0),AND($C1163=LataProjekcji,$E1163=0,$D1164<=10)),$E1164,IF($C1163<LataProjekcji,IF((SUM($K1165:Y1165)+$C1165)<$C1164,$C1165,$C1164-SUM($K1165:Y1165)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1163=LataProjekcji,$E1163>0),AND($C1163=LataProjekcji,$E1163=0,$D1164<=10)),$E1164,IF($C1163<LataProjekcji,IF((SUM($K1165:Z1165)+$C1165)<$C1164,$C1165,$C1164-SUM($K1165:Z1165)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1165,0)","v":0},{"$f":"ROUND(K1166+L1165,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1166+X1165,0)","v":0},{"$f":"ROUND(X1166+Y1165,0)","v":0},{"$f":"ROUND(Y1166+Z1165,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1163=LataProjekcji,ROUND($C1164-K1166,0),ROUND(IF(K1165=0,0,$C1164-K1166),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1163=LataProjekcji,ROUND($C1164-X1166,0),ROUND(IF(X1165=0,0,$C1164-X1166),0))","v":0},{"$f":"IF($C1163=LataProjekcji,ROUND($C1164-Y1166,0),ROUND(IF(Y1165=0,0,$C1164-Y1166),0))","v":0},{"$f":"IF($C1163=LataProjekcji,ROUND($C1164-Z1166,0),ROUND(IF(Z1165=0,0,$C1164-Z1166),0))","v":0},{"$f":"IF($C1163=LataProjekcji,ROUND($C1164-AA1166,0),ROUND(IF(AA1165=0,0,$C1164-AA1166),0))","v":0}]
[]
[null,"inne środki trwałe ",{"$f":"C1162+1","v":163},{"$f":"D1162+1","v":424}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1169,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1169,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1169,0)<0,0,OFFSET($F$62,C1169,0))","v":0},{"$f":"OFFSET($C$62,C1169,0)","v":""},{"$f":"IF(D1171>10,ROUND(($C1172/12)*$E1170,0),$C1171)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1169,0)),0,IF(OFFSET($C$62,C1169,0)>10,ROUND(C1171*am_inneST,0),IF(C1171<0,0,C1171)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D1169,,)","v":0},{"$f":"ROUND(IF($C1170=LataProjekcji,$E1171,IF($C1170=LataProjekcji,$C1172,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1170=LataProjekcji,$E1170>0),AND($C1170=LataProjekcji,$E1170=0,$D1171<=10)),$E1171,IF($C1170<LataProjekcji,IF((SUM($K1172:K1172)+$C1172)<$C1171,$C1172,$C1171-SUM($K1172:K1172)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1170=LataProjekcji,$E1170>0),AND($C1170=LataProjekcji,$E1170=0,$D1171<=10)),$E1171,IF($C1170<LataProjekcji,IF((SUM($K1172:L1172)+$C1172)<$C1171,$C1172,$C1171-SUM($K1172:L1172)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1170=LataProjekcji,$E1170>0),AND($C1170=LataProjekcji,$E1170=0,$D1171<=10)),$E1171,IF($C1170<LataProjekcji,IF((SUM($K1172:M1172)+$C1172)<$C1171,$C1172,$C1171-SUM($K1172:M1172)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1170=LataProjekcji,$E1170>0),AND($C1170=LataProjekcji,$E1170=0,$D1171<=10)),$E1171,IF($C1170<LataProjekcji,IF((SUM($K1172:N1172)+$C1172)<$C1171,$C1172,$C1171-SUM($K1172:N1172)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1170=LataProjekcji,$E1170>0),AND($C1170=LataProjekcji,$E1170=0,$D1171<=10)),$E1171,IF($C1170<LataProjekcji,IF((SUM($K1172:O1172)+$C1172)<$C1171,$C1172,$C1171-SUM($K1172:O1172)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1170=LataProjekcji,$E1170>0),AND($C1170=LataProjekcji,$E1170=0,$D1171<=10)),$E1171,IF($C1170<LataProjekcji,IF((SUM($K1172:P1172)+$C1172)<$C1171,$C1172,$C1171-SUM($K1172:P1172)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1170=LataProjekcji,$E1170>0),AND($C1170=LataProjekcji,$E1170=0,$D1171<=10)),$E1171,IF($C1170<LataProjekcji,IF((SUM($K1172:Q1172)+$C1172)<$C1171,$C1172,$C1171-SUM($K1172:Q1172)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1170=LataProjekcji,$E1170>0),AND($C1170=LataProjekcji,$E1170=0,$D1171<=10)),$E1171,IF($C1170<LataProjekcji,IF((SUM($K1172:R1172)+$C1172)<$C1171,$C1172,$C1171-SUM($K1172:R1172)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1170=LataProjekcji,$E1170>0),AND($C1170=LataProjekcji,$E1170=0,$D1171<=10)),$E1171,IF($C1170<LataProjekcji,IF((SUM($K1172:S1172)+$C1172)<$C1171,$C1172,$C1171-SUM($K1172:S1172)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1170=LataProjekcji,$E1170>0),AND($C1170=LataProjekcji,$E1170=0,$D1171<=10)),$E1171,IF($C1170<LataProjekcji,IF((SUM($K1172:T1172)+$C1172)<$C1171,$C1172,$C1171-SUM($K1172:T1172)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1170=LataProjekcji,$E1170>0),AND($C1170=LataProjekcji,$E1170=0,$D1171<=10)),$E1171,IF($C1170<LataProjekcji,IF((SUM($K1172:U1172)+$C1172)<$C1171,$C1172,$C1171-SUM($K1172:U1172)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1170=LataProjekcji,$E1170>0),AND($C1170=LataProjekcji,$E1170=0,$D1171<=10)),$E1171,IF($C1170<LataProjekcji,IF((SUM($K1172:V1172)+$C1172)<$C1171,$C1172,$C1171-SUM($K1172:V1172)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1170=LataProjekcji,$E1170>0),AND($C1170=LataProjekcji,$E1170=0,$D1171<=10)),$E1171,IF($C1170<LataProjekcji,IF((SUM($K1172:W1172)+$C1172)<$C1171,$C1172,$C1171-SUM($K1172:W1172)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1170=LataProjekcji,$E1170>0),AND($C1170=LataProjekcji,$E1170=0,$D1171<=10)),$E1171,IF($C1170<LataProjekcji,IF((SUM($K1172:X1172)+$C1172)<$C1171,$C1172,$C1171-SUM($K1172:X1172)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1170=LataProjekcji,$E1170>0),AND($C1170=LataProjekcji,$E1170=0,$D1171<=10)),$E1171,IF($C1170<LataProjekcji,IF((SUM($K1172:Y1172)+$C1172)<$C1171,$C1172,$C1171-SUM($K1172:Y1172)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1170=LataProjekcji,$E1170>0),AND($C1170=LataProjekcji,$E1170=0,$D1171<=10)),$E1171,IF($C1170<LataProjekcji,IF((SUM($K1172:Z1172)+$C1172)<$C1171,$C1172,$C1171-SUM($K1172:Z1172)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1172,0)","v":0},{"$f":"ROUND(K1173+L1172,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1173+X1172,0)","v":0},{"$f":"ROUND(X1173+Y1172,0)","v":0},{"$f":"ROUND(Y1173+Z1172,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1170=LataProjekcji,ROUND($C1171-K1173,0),ROUND(IF(K1172=0,0,$C1171-K1173),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1170=LataProjekcji,ROUND($C1171-X1173,0),ROUND(IF(X1172=0,0,$C1171-X1173),0))","v":0},{"$f":"IF($C1170=LataProjekcji,ROUND($C1171-Y1173,0),ROUND(IF(Y1172=0,0,$C1171-Y1173),0))","v":0},{"$f":"IF($C1170=LataProjekcji,ROUND($C1171-Z1173,0),ROUND(IF(Z1172=0,0,$C1171-Z1173),0))","v":0},{"$f":"IF($C1170=LataProjekcji,ROUND($C1171-AA1173,0),ROUND(IF(AA1172=0,0,$C1171-AA1173),0))","v":0}]
[]
[null,"inne środki trwałe ",{"$f":"C1169+1","v":164},{"$f":"D1169+1","v":425}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1176,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1176,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1176,0)<0,0,OFFSET($F$62,C1176,0))","v":0},{"$f":"OFFSET($C$62,C1176,0)","v":""},{"$f":"IF(D1178>10,ROUND(($C1179/12)*$E1177,0),$C1178)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1176,0)),0,IF(OFFSET($C$62,C1176,0)>10,ROUND(C1178*am_inneST,0),IF(C1178<0,0,C1178)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D1176,,)","v":0},{"$f":"ROUND(IF($C1177=LataProjekcji,$E1178,IF($C1177=LataProjekcji,$C1179,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1177=LataProjekcji,$E1177>0),AND($C1177=LataProjekcji,$E1177=0,$D1178<=10)),$E1178,IF($C1177<LataProjekcji,IF((SUM($K1179:K1179)+$C1179)<$C1178,$C1179,$C1178-SUM($K1179:K1179)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1177=LataProjekcji,$E1177>0),AND($C1177=LataProjekcji,$E1177=0,$D1178<=10)),$E1178,IF($C1177<LataProjekcji,IF((SUM($K1179:L1179)+$C1179)<$C1178,$C1179,$C1178-SUM($K1179:L1179)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1177=LataProjekcji,$E1177>0),AND($C1177=LataProjekcji,$E1177=0,$D1178<=10)),$E1178,IF($C1177<LataProjekcji,IF((SUM($K1179:M1179)+$C1179)<$C1178,$C1179,$C1178-SUM($K1179:M1179)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1177=LataProjekcji,$E1177>0),AND($C1177=LataProjekcji,$E1177=0,$D1178<=10)),$E1178,IF($C1177<LataProjekcji,IF((SUM($K1179:N1179)+$C1179)<$C1178,$C1179,$C1178-SUM($K1179:N1179)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1177=LataProjekcji,$E1177>0),AND($C1177=LataProjekcji,$E1177=0,$D1178<=10)),$E1178,IF($C1177<LataProjekcji,IF((SUM($K1179:O1179)+$C1179)<$C1178,$C1179,$C1178-SUM($K1179:O1179)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1177=LataProjekcji,$E1177>0),AND($C1177=LataProjekcji,$E1177=0,$D1178<=10)),$E1178,IF($C1177<LataProjekcji,IF((SUM($K1179:P1179)+$C1179)<$C1178,$C1179,$C1178-SUM($K1179:P1179)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1177=LataProjekcji,$E1177>0),AND($C1177=LataProjekcji,$E1177=0,$D1178<=10)),$E1178,IF($C1177<LataProjekcji,IF((SUM($K1179:Q1179)+$C1179)<$C1178,$C1179,$C1178-SUM($K1179:Q1179)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1177=LataProjekcji,$E1177>0),AND($C1177=LataProjekcji,$E1177=0,$D1178<=10)),$E1178,IF($C1177<LataProjekcji,IF((SUM($K1179:R1179)+$C1179)<$C1178,$C1179,$C1178-SUM($K1179:R1179)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1177=LataProjekcji,$E1177>0),AND($C1177=LataProjekcji,$E1177=0,$D1178<=10)),$E1178,IF($C1177<LataProjekcji,IF((SUM($K1179:S1179)+$C1179)<$C1178,$C1179,$C1178-SUM($K1179:S1179)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1177=LataProjekcji,$E1177>0),AND($C1177=LataProjekcji,$E1177=0,$D1178<=10)),$E1178,IF($C1177<LataProjekcji,IF((SUM($K1179:T1179)+$C1179)<$C1178,$C1179,$C1178-SUM($K1179:T1179)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1177=LataProjekcji,$E1177>0),AND($C1177=LataProjekcji,$E1177=0,$D1178<=10)),$E1178,IF($C1177<LataProjekcji,IF((SUM($K1179:U1179)+$C1179)<$C1178,$C1179,$C1178-SUM($K1179:U1179)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1177=LataProjekcji,$E1177>0),AND($C1177=LataProjekcji,$E1177=0,$D1178<=10)),$E1178,IF($C1177<LataProjekcji,IF((SUM($K1179:V1179)+$C1179)<$C1178,$C1179,$C1178-SUM($K1179:V1179)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1177=LataProjekcji,$E1177>0),AND($C1177=LataProjekcji,$E1177=0,$D1178<=10)),$E1178,IF($C1177<LataProjekcji,IF((SUM($K1179:W1179)+$C1179)<$C1178,$C1179,$C1178-SUM($K1179:W1179)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1177=LataProjekcji,$E1177>0),AND($C1177=LataProjekcji,$E1177=0,$D1178<=10)),$E1178,IF($C1177<LataProjekcji,IF((SUM($K1179:X1179)+$C1179)<$C1178,$C1179,$C1178-SUM($K1179:X1179)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1177=LataProjekcji,$E1177>0),AND($C1177=LataProjekcji,$E1177=0,$D1178<=10)),$E1178,IF($C1177<LataProjekcji,IF((SUM($K1179:Y1179)+$C1179)<$C1178,$C1179,$C1178-SUM($K1179:Y1179)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1177=LataProjekcji,$E1177>0),AND($C1177=LataProjekcji,$E1177=0,$D1178<=10)),$E1178,IF($C1177<LataProjekcji,IF((SUM($K1179:Z1179)+$C1179)<$C1178,$C1179,$C1178-SUM($K1179:Z1179)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1179,0)","v":0},{"$f":"ROUND(K1180+L1179,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1180+X1179,0)","v":0},{"$f":"ROUND(X1180+Y1179,0)","v":0},{"$f":"ROUND(Y1180+Z1179,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1177=LataProjekcji,ROUND($C1178-K1180,0),ROUND(IF(K1179=0,0,$C1178-K1180),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1177=LataProjekcji,ROUND($C1178-X1180,0),ROUND(IF(X1179=0,0,$C1178-X1180),0))","v":0},{"$f":"IF($C1177=LataProjekcji,ROUND($C1178-Y1180,0),ROUND(IF(Y1179=0,0,$C1178-Y1180),0))","v":0},{"$f":"IF($C1177=LataProjekcji,ROUND($C1178-Z1180,0),ROUND(IF(Z1179=0,0,$C1178-Z1180),0))","v":0},{"$f":"IF($C1177=LataProjekcji,ROUND($C1178-AA1180,0),ROUND(IF(AA1179=0,0,$C1178-AA1180),0))","v":0}]
[]
[null,"inne środki trwałe ",{"$f":"C1176+1","v":165},{"$f":"D1176+1","v":426}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1183,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1183,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1183,0)<0,0,OFFSET($F$62,C1183,0))","v":0},{"$f":"OFFSET($C$62,C1183,0)","v":""},{"$f":"IF(D1185>10,ROUND(($C1186/12)*$E1184,0),$C1185)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1183,0)),0,IF(OFFSET($C$62,C1183,0)>10,ROUND(C1185*am_inneST,0),IF(C1185<0,0,C1185)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D1183,,)","v":0},{"$f":"ROUND(IF($C1184=LataProjekcji,$E1185,IF($C1184=LataProjekcji,$C1186,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1184=LataProjekcji,$E1184>0),AND($C1184=LataProjekcji,$E1184=0,$D1185<=10)),$E1185,IF($C1184<LataProjekcji,IF((SUM($K1186:K1186)+$C1186)<$C1185,$C1186,$C1185-SUM($K1186:K1186)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1184=LataProjekcji,$E1184>0),AND($C1184=LataProjekcji,$E1184=0,$D1185<=10)),$E1185,IF($C1184<LataProjekcji,IF((SUM($K1186:L1186)+$C1186)<$C1185,$C1186,$C1185-SUM($K1186:L1186)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1184=LataProjekcji,$E1184>0),AND($C1184=LataProjekcji,$E1184=0,$D1185<=10)),$E1185,IF($C1184<LataProjekcji,IF((SUM($K1186:M1186)+$C1186)<$C1185,$C1186,$C1185-SUM($K1186:M1186)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1184=LataProjekcji,$E1184>0),AND($C1184=LataProjekcji,$E1184=0,$D1185<=10)),$E1185,IF($C1184<LataProjekcji,IF((SUM($K1186:N1186)+$C1186)<$C1185,$C1186,$C1185-SUM($K1186:N1186)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1184=LataProjekcji,$E1184>0),AND($C1184=LataProjekcji,$E1184=0,$D1185<=10)),$E1185,IF($C1184<LataProjekcji,IF((SUM($K1186:O1186)+$C1186)<$C1185,$C1186,$C1185-SUM($K1186:O1186)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1184=LataProjekcji,$E1184>0),AND($C1184=LataProjekcji,$E1184=0,$D1185<=10)),$E1185,IF($C1184<LataProjekcji,IF((SUM($K1186:P1186)+$C1186)<$C1185,$C1186,$C1185-SUM($K1186:P1186)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1184=LataProjekcji,$E1184>0),AND($C1184=LataProjekcji,$E1184=0,$D1185<=10)),$E1185,IF($C1184<LataProjekcji,IF((SUM($K1186:Q1186)+$C1186)<$C1185,$C1186,$C1185-SUM($K1186:Q1186)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1184=LataProjekcji,$E1184>0),AND($C1184=LataProjekcji,$E1184=0,$D1185<=10)),$E1185,IF($C1184<LataProjekcji,IF((SUM($K1186:R1186)+$C1186)<$C1185,$C1186,$C1185-SUM($K1186:R1186)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1184=LataProjekcji,$E1184>0),AND($C1184=LataProjekcji,$E1184=0,$D1185<=10)),$E1185,IF($C1184<LataProjekcji,IF((SUM($K1186:S1186)+$C1186)<$C1185,$C1186,$C1185-SUM($K1186:S1186)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1184=LataProjekcji,$E1184>0),AND($C1184=LataProjekcji,$E1184=0,$D1185<=10)),$E1185,IF($C1184<LataProjekcji,IF((SUM($K1186:T1186)+$C1186)<$C1185,$C1186,$C1185-SUM($K1186:T1186)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1184=LataProjekcji,$E1184>0),AND($C1184=LataProjekcji,$E1184=0,$D1185<=10)),$E1185,IF($C1184<LataProjekcji,IF((SUM($K1186:U1186)+$C1186)<$C1185,$C1186,$C1185-SUM($K1186:U1186)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1184=LataProjekcji,$E1184>0),AND($C1184=LataProjekcji,$E1184=0,$D1185<=10)),$E1185,IF($C1184<LataProjekcji,IF((SUM($K1186:V1186)+$C1186)<$C1185,$C1186,$C1185-SUM($K1186:V1186)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1184=LataProjekcji,$E1184>0),AND($C1184=LataProjekcji,$E1184=0,$D1185<=10)),$E1185,IF($C1184<LataProjekcji,IF((SUM($K1186:W1186)+$C1186)<$C1185,$C1186,$C1185-SUM($K1186:W1186)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1184=LataProjekcji,$E1184>0),AND($C1184=LataProjekcji,$E1184=0,$D1185<=10)),$E1185,IF($C1184<LataProjekcji,IF((SUM($K1186:X1186)+$C1186)<$C1185,$C1186,$C1185-SUM($K1186:X1186)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1184=LataProjekcji,$E1184>0),AND($C1184=LataProjekcji,$E1184=0,$D1185<=10)),$E1185,IF($C1184<LataProjekcji,IF((SUM($K1186:Y1186)+$C1186)<$C1185,$C1186,$C1185-SUM($K1186:Y1186)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1184=LataProjekcji,$E1184>0),AND($C1184=LataProjekcji,$E1184=0,$D1185<=10)),$E1185,IF($C1184<LataProjekcji,IF((SUM($K1186:Z1186)+$C1186)<$C1185,$C1186,$C1185-SUM($K1186:Z1186)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1186,0)","v":0},{"$f":"ROUND(K1187+L1186,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1187+X1186,0)","v":0},{"$f":"ROUND(X1187+Y1186,0)","v":0},{"$f":"ROUND(Y1187+Z1186,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1184=LataProjekcji,ROUND($C1185-K1187,0),ROUND(IF(K1186=0,0,$C1185-K1187),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1184=LataProjekcji,ROUND($C1185-X1187,0),ROUND(IF(X1186=0,0,$C1185-X1187),0))","v":0},{"$f":"IF($C1184=LataProjekcji,ROUND($C1185-Y1187,0),ROUND(IF(Y1186=0,0,$C1185-Y1187),0))","v":0},{"$f":"IF($C1184=LataProjekcji,ROUND($C1185-Z1187,0),ROUND(IF(Z1186=0,0,$C1185-Z1187),0))","v":0},{"$f":"IF($C1184=LataProjekcji,ROUND($C1185-AA1187,0),ROUND(IF(AA1186=0,0,$C1185-AA1187),0))","v":0}]
[]
[null,"inne środki trwałe ",{"$f":"C1183+1","v":166},{"$f":"D1183+1","v":427}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1190,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1190,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1190,0)<0,0,OFFSET($F$62,C1190,0))","v":0},{"$f":"OFFSET($C$62,C1190,0)","v":""},{"$f":"IF(D1192>10,ROUND(($C1193/12)*$E1191,0),$C1192)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1190,0)),0,IF(OFFSET($C$62,C1190,0)>10,ROUND(C1192*am_inneST,0),IF(C1192<0,0,C1192)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D1190,,)","v":0},{"$f":"ROUND(IF($C1191=LataProjekcji,$E1192,IF($C1191=LataProjekcji,$C1193,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1191=LataProjekcji,$E1191>0),AND($C1191=LataProjekcji,$E1191=0,$D1192<=10)),$E1192,IF($C1191<LataProjekcji,IF((SUM($K1193:K1193)+$C1193)<$C1192,$C1193,$C1192-SUM($K1193:K1193)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1191=LataProjekcji,$E1191>0),AND($C1191=LataProjekcji,$E1191=0,$D1192<=10)),$E1192,IF($C1191<LataProjekcji,IF((SUM($K1193:L1193)+$C1193)<$C1192,$C1193,$C1192-SUM($K1193:L1193)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1191=LataProjekcji,$E1191>0),AND($C1191=LataProjekcji,$E1191=0,$D1192<=10)),$E1192,IF($C1191<LataProjekcji,IF((SUM($K1193:M1193)+$C1193)<$C1192,$C1193,$C1192-SUM($K1193:M1193)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1191=LataProjekcji,$E1191>0),AND($C1191=LataProjekcji,$E1191=0,$D1192<=10)),$E1192,IF($C1191<LataProjekcji,IF((SUM($K1193:N1193)+$C1193)<$C1192,$C1193,$C1192-SUM($K1193:N1193)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1191=LataProjekcji,$E1191>0),AND($C1191=LataProjekcji,$E1191=0,$D1192<=10)),$E1192,IF($C1191<LataProjekcji,IF((SUM($K1193:O1193)+$C1193)<$C1192,$C1193,$C1192-SUM($K1193:O1193)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1191=LataProjekcji,$E1191>0),AND($C1191=LataProjekcji,$E1191=0,$D1192<=10)),$E1192,IF($C1191<LataProjekcji,IF((SUM($K1193:P1193)+$C1193)<$C1192,$C1193,$C1192-SUM($K1193:P1193)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1191=LataProjekcji,$E1191>0),AND($C1191=LataProjekcji,$E1191=0,$D1192<=10)),$E1192,IF($C1191<LataProjekcji,IF((SUM($K1193:Q1193)+$C1193)<$C1192,$C1193,$C1192-SUM($K1193:Q1193)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1191=LataProjekcji,$E1191>0),AND($C1191=LataProjekcji,$E1191=0,$D1192<=10)),$E1192,IF($C1191<LataProjekcji,IF((SUM($K1193:R1193)+$C1193)<$C1192,$C1193,$C1192-SUM($K1193:R1193)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1191=LataProjekcji,$E1191>0),AND($C1191=LataProjekcji,$E1191=0,$D1192<=10)),$E1192,IF($C1191<LataProjekcji,IF((SUM($K1193:S1193)+$C1193)<$C1192,$C1193,$C1192-SUM($K1193:S1193)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1191=LataProjekcji,$E1191>0),AND($C1191=LataProjekcji,$E1191=0,$D1192<=10)),$E1192,IF($C1191<LataProjekcji,IF((SUM($K1193:T1193)+$C1193)<$C1192,$C1193,$C1192-SUM($K1193:T1193)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1191=LataProjekcji,$E1191>0),AND($C1191=LataProjekcji,$E1191=0,$D1192<=10)),$E1192,IF($C1191<LataProjekcji,IF((SUM($K1193:U1193)+$C1193)<$C1192,$C1193,$C1192-SUM($K1193:U1193)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1191=LataProjekcji,$E1191>0),AND($C1191=LataProjekcji,$E1191=0,$D1192<=10)),$E1192,IF($C1191<LataProjekcji,IF((SUM($K1193:V1193)+$C1193)<$C1192,$C1193,$C1192-SUM($K1193:V1193)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1191=LataProjekcji,$E1191>0),AND($C1191=LataProjekcji,$E1191=0,$D1192<=10)),$E1192,IF($C1191<LataProjekcji,IF((SUM($K1193:W1193)+$C1193)<$C1192,$C1193,$C1192-SUM($K1193:W1193)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1191=LataProjekcji,$E1191>0),AND($C1191=LataProjekcji,$E1191=0,$D1192<=10)),$E1192,IF($C1191<LataProjekcji,IF((SUM($K1193:X1193)+$C1193)<$C1192,$C1193,$C1192-SUM($K1193:X1193)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1191=LataProjekcji,$E1191>0),AND($C1191=LataProjekcji,$E1191=0,$D1192<=10)),$E1192,IF($C1191<LataProjekcji,IF((SUM($K1193:Y1193)+$C1193)<$C1192,$C1193,$C1192-SUM($K1193:Y1193)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1191=LataProjekcji,$E1191>0),AND($C1191=LataProjekcji,$E1191=0,$D1192<=10)),$E1192,IF($C1191<LataProjekcji,IF((SUM($K1193:Z1193)+$C1193)<$C1192,$C1193,$C1192-SUM($K1193:Z1193)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1193,0)","v":0},{"$f":"ROUND(K1194+L1193,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1194+X1193,0)","v":0},{"$f":"ROUND(X1194+Y1193,0)","v":0},{"$f":"ROUND(Y1194+Z1193,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1191=LataProjekcji,ROUND($C1192-K1194,0),ROUND(IF(K1193=0,0,$C1192-K1194),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1191=LataProjekcji,ROUND($C1192-X1194,0),ROUND(IF(X1193=0,0,$C1192-X1194),0))","v":0},{"$f":"IF($C1191=LataProjekcji,ROUND($C1192-Y1194,0),ROUND(IF(Y1193=0,0,$C1192-Y1194),0))","v":0},{"$f":"IF($C1191=LataProjekcji,ROUND($C1192-Z1194,0),ROUND(IF(Z1193=0,0,$C1192-Z1194),0))","v":0},{"$f":"IF($C1191=LataProjekcji,ROUND($C1192-AA1194,0),ROUND(IF(AA1193=0,0,$C1192-AA1194),0))","v":0}]
[]
[null,"inne środki trwałe ",{"$f":"C1190+1","v":167},{"$f":"D1190+1","v":428}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1197,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1197,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1197,0)<0,0,OFFSET($F$62,C1197,0))","v":0},{"$f":"OFFSET($C$62,C1197,0)","v":""},{"$f":"IF(D1199>10,ROUND(($C1200/12)*$E1198,0),$C1199)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1197,0)),0,IF(OFFSET($C$62,C1197,0)>10,ROUND(C1199*am_inneST,0),IF(C1199<0,0,C1199)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D1197,,)","v":0},{"$f":"ROUND(IF($C1198=LataProjekcji,$E1199,IF($C1198=LataProjekcji,$C1200,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1198=LataProjekcji,$E1198>0),AND($C1198=LataProjekcji,$E1198=0,$D1199<=10)),$E1199,IF($C1198<LataProjekcji,IF((SUM($K1200:K1200)+$C1200)<$C1199,$C1200,$C1199-SUM($K1200:K1200)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1198=LataProjekcji,$E1198>0),AND($C1198=LataProjekcji,$E1198=0,$D1199<=10)),$E1199,IF($C1198<LataProjekcji,IF((SUM($K1200:L1200)+$C1200)<$C1199,$C1200,$C1199-SUM($K1200:L1200)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1198=LataProjekcji,$E1198>0),AND($C1198=LataProjekcji,$E1198=0,$D1199<=10)),$E1199,IF($C1198<LataProjekcji,IF((SUM($K1200:M1200)+$C1200)<$C1199,$C1200,$C1199-SUM($K1200:M1200)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1198=LataProjekcji,$E1198>0),AND($C1198=LataProjekcji,$E1198=0,$D1199<=10)),$E1199,IF($C1198<LataProjekcji,IF((SUM($K1200:N1200)+$C1200)<$C1199,$C1200,$C1199-SUM($K1200:N1200)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1198=LataProjekcji,$E1198>0),AND($C1198=LataProjekcji,$E1198=0,$D1199<=10)),$E1199,IF($C1198<LataProjekcji,IF((SUM($K1200:O1200)+$C1200)<$C1199,$C1200,$C1199-SUM($K1200:O1200)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1198=LataProjekcji,$E1198>0),AND($C1198=LataProjekcji,$E1198=0,$D1199<=10)),$E1199,IF($C1198<LataProjekcji,IF((SUM($K1200:P1200)+$C1200)<$C1199,$C1200,$C1199-SUM($K1200:P1200)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1198=LataProjekcji,$E1198>0),AND($C1198=LataProjekcji,$E1198=0,$D1199<=10)),$E1199,IF($C1198<LataProjekcji,IF((SUM($K1200:Q1200)+$C1200)<$C1199,$C1200,$C1199-SUM($K1200:Q1200)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1198=LataProjekcji,$E1198>0),AND($C1198=LataProjekcji,$E1198=0,$D1199<=10)),$E1199,IF($C1198<LataProjekcji,IF((SUM($K1200:R1200)+$C1200)<$C1199,$C1200,$C1199-SUM($K1200:R1200)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1198=LataProjekcji,$E1198>0),AND($C1198=LataProjekcji,$E1198=0,$D1199<=10)),$E1199,IF($C1198<LataProjekcji,IF((SUM($K1200:S1200)+$C1200)<$C1199,$C1200,$C1199-SUM($K1200:S1200)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1198=LataProjekcji,$E1198>0),AND($C1198=LataProjekcji,$E1198=0,$D1199<=10)),$E1199,IF($C1198<LataProjekcji,IF((SUM($K1200:T1200)+$C1200)<$C1199,$C1200,$C1199-SUM($K1200:T1200)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1198=LataProjekcji,$E1198>0),AND($C1198=LataProjekcji,$E1198=0,$D1199<=10)),$E1199,IF($C1198<LataProjekcji,IF((SUM($K1200:U1200)+$C1200)<$C1199,$C1200,$C1199-SUM($K1200:U1200)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1198=LataProjekcji,$E1198>0),AND($C1198=LataProjekcji,$E1198=0,$D1199<=10)),$E1199,IF($C1198<LataProjekcji,IF((SUM($K1200:V1200)+$C1200)<$C1199,$C1200,$C1199-SUM($K1200:V1200)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1198=LataProjekcji,$E1198>0),AND($C1198=LataProjekcji,$E1198=0,$D1199<=10)),$E1199,IF($C1198<LataProjekcji,IF((SUM($K1200:W1200)+$C1200)<$C1199,$C1200,$C1199-SUM($K1200:W1200)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1198=LataProjekcji,$E1198>0),AND($C1198=LataProjekcji,$E1198=0,$D1199<=10)),$E1199,IF($C1198<LataProjekcji,IF((SUM($K1200:X1200)+$C1200)<$C1199,$C1200,$C1199-SUM($K1200:X1200)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1198=LataProjekcji,$E1198>0),AND($C1198=LataProjekcji,$E1198=0,$D1199<=10)),$E1199,IF($C1198<LataProjekcji,IF((SUM($K1200:Y1200)+$C1200)<$C1199,$C1200,$C1199-SUM($K1200:Y1200)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1198=LataProjekcji,$E1198>0),AND($C1198=LataProjekcji,$E1198=0,$D1199<=10)),$E1199,IF($C1198<LataProjekcji,IF((SUM($K1200:Z1200)+$C1200)<$C1199,$C1200,$C1199-SUM($K1200:Z1200)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1200,0)","v":0},{"$f":"ROUND(K1201+L1200,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1201+X1200,0)","v":0},{"$f":"ROUND(X1201+Y1200,0)","v":0},{"$f":"ROUND(Y1201+Z1200,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1198=LataProjekcji,ROUND($C1199-K1201,0),ROUND(IF(K1200=0,0,$C1199-K1201),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1198=LataProjekcji,ROUND($C1199-X1201,0),ROUND(IF(X1200=0,0,$C1199-X1201),0))","v":0},{"$f":"IF($C1198=LataProjekcji,ROUND($C1199-Y1201,0),ROUND(IF(Y1200=0,0,$C1199-Y1201),0))","v":0},{"$f":"IF($C1198=LataProjekcji,ROUND($C1199-Z1201,0),ROUND(IF(Z1200=0,0,$C1199-Z1201),0))","v":0},{"$f":"IF($C1198=LataProjekcji,ROUND($C1199-AA1201,0),ROUND(IF(AA1200=0,0,$C1199-AA1201),0))","v":0}]
[]
[null,"inne środki trwałe ",{"$f":"C1197+1","v":168},{"$f":"D1197+1","v":429}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1204,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1204,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1204,0)<0,0,OFFSET($F$62,C1204,0))","v":0},{"$f":"OFFSET($C$62,C1204,0)","v":""},{"$f":"IF(D1206>10,ROUND(($C1207/12)*$E1205,0),$C1206)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1204,0)),0,IF(OFFSET($C$62,C1204,0)>10,ROUND(C1206*am_inneST,0),IF(C1206<0,0,C1206)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D1204,,)","v":0},{"$f":"ROUND(IF($C1205=LataProjekcji,$E1206,IF($C1205=LataProjekcji,$C1207,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1205=LataProjekcji,$E1205>0),AND($C1205=LataProjekcji,$E1205=0,$D1206<=10)),$E1206,IF($C1205<LataProjekcji,IF((SUM($K1207:K1207)+$C1207)<$C1206,$C1207,$C1206-SUM($K1207:K1207)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1205=LataProjekcji,$E1205>0),AND($C1205=LataProjekcji,$E1205=0,$D1206<=10)),$E1206,IF($C1205<LataProjekcji,IF((SUM($K1207:L1207)+$C1207)<$C1206,$C1207,$C1206-SUM($K1207:L1207)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1205=LataProjekcji,$E1205>0),AND($C1205=LataProjekcji,$E1205=0,$D1206<=10)),$E1206,IF($C1205<LataProjekcji,IF((SUM($K1207:M1207)+$C1207)<$C1206,$C1207,$C1206-SUM($K1207:M1207)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1205=LataProjekcji,$E1205>0),AND($C1205=LataProjekcji,$E1205=0,$D1206<=10)),$E1206,IF($C1205<LataProjekcji,IF((SUM($K1207:N1207)+$C1207)<$C1206,$C1207,$C1206-SUM($K1207:N1207)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1205=LataProjekcji,$E1205>0),AND($C1205=LataProjekcji,$E1205=0,$D1206<=10)),$E1206,IF($C1205<LataProjekcji,IF((SUM($K1207:O1207)+$C1207)<$C1206,$C1207,$C1206-SUM($K1207:O1207)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1205=LataProjekcji,$E1205>0),AND($C1205=LataProjekcji,$E1205=0,$D1206<=10)),$E1206,IF($C1205<LataProjekcji,IF((SUM($K1207:P1207)+$C1207)<$C1206,$C1207,$C1206-SUM($K1207:P1207)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1205=LataProjekcji,$E1205>0),AND($C1205=LataProjekcji,$E1205=0,$D1206<=10)),$E1206,IF($C1205<LataProjekcji,IF((SUM($K1207:Q1207)+$C1207)<$C1206,$C1207,$C1206-SUM($K1207:Q1207)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1205=LataProjekcji,$E1205>0),AND($C1205=LataProjekcji,$E1205=0,$D1206<=10)),$E1206,IF($C1205<LataProjekcji,IF((SUM($K1207:R1207)+$C1207)<$C1206,$C1207,$C1206-SUM($K1207:R1207)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1205=LataProjekcji,$E1205>0),AND($C1205=LataProjekcji,$E1205=0,$D1206<=10)),$E1206,IF($C1205<LataProjekcji,IF((SUM($K1207:S1207)+$C1207)<$C1206,$C1207,$C1206-SUM($K1207:S1207)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1205=LataProjekcji,$E1205>0),AND($C1205=LataProjekcji,$E1205=0,$D1206<=10)),$E1206,IF($C1205<LataProjekcji,IF((SUM($K1207:T1207)+$C1207)<$C1206,$C1207,$C1206-SUM($K1207:T1207)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1205=LataProjekcji,$E1205>0),AND($C1205=LataProjekcji,$E1205=0,$D1206<=10)),$E1206,IF($C1205<LataProjekcji,IF((SUM($K1207:U1207)+$C1207)<$C1206,$C1207,$C1206-SUM($K1207:U1207)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1205=LataProjekcji,$E1205>0),AND($C1205=LataProjekcji,$E1205=0,$D1206<=10)),$E1206,IF($C1205<LataProjekcji,IF((SUM($K1207:V1207)+$C1207)<$C1206,$C1207,$C1206-SUM($K1207:V1207)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1205=LataProjekcji,$E1205>0),AND($C1205=LataProjekcji,$E1205=0,$D1206<=10)),$E1206,IF($C1205<LataProjekcji,IF((SUM($K1207:W1207)+$C1207)<$C1206,$C1207,$C1206-SUM($K1207:W1207)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1205=LataProjekcji,$E1205>0),AND($C1205=LataProjekcji,$E1205=0,$D1206<=10)),$E1206,IF($C1205<LataProjekcji,IF((SUM($K1207:X1207)+$C1207)<$C1206,$C1207,$C1206-SUM($K1207:X1207)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1205=LataProjekcji,$E1205>0),AND($C1205=LataProjekcji,$E1205=0,$D1206<=10)),$E1206,IF($C1205<LataProjekcji,IF((SUM($K1207:Y1207)+$C1207)<$C1206,$C1207,$C1206-SUM($K1207:Y1207)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1205=LataProjekcji,$E1205>0),AND($C1205=LataProjekcji,$E1205=0,$D1206<=10)),$E1206,IF($C1205<LataProjekcji,IF((SUM($K1207:Z1207)+$C1207)<$C1206,$C1207,$C1206-SUM($K1207:Z1207)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1207,0)","v":0},{"$f":"ROUND(K1208+L1207,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1208+X1207,0)","v":0},{"$f":"ROUND(X1208+Y1207,0)","v":0},{"$f":"ROUND(Y1208+Z1207,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1205=LataProjekcji,ROUND($C1206-K1208,0),ROUND(IF(K1207=0,0,$C1206-K1208),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1205=LataProjekcji,ROUND($C1206-X1208,0),ROUND(IF(X1207=0,0,$C1206-X1208),0))","v":0},{"$f":"IF($C1205=LataProjekcji,ROUND($C1206-Y1208,0),ROUND(IF(Y1207=0,0,$C1206-Y1208),0))","v":0},{"$f":"IF($C1205=LataProjekcji,ROUND($C1206-Z1208,0),ROUND(IF(Z1207=0,0,$C1206-Z1208),0))","v":0},{"$f":"IF($C1205=LataProjekcji,ROUND($C1206-AA1208,0),ROUND(IF(AA1207=0,0,$C1206-AA1208),0))","v":0}]
[]
[null,"inne środki trwałe ",{"$f":"C1204+1","v":169},{"$f":"D1204+1","v":430}]
[null,"rok zakupu",{"$f":"IFERROR(YEAR(OFFSET($D$62,C1211,0)),0)","v":0},{"$f":"IFERROR(MONTH(OFFSET($D$62,C1211,0)),0)","v":0},{"$f":"IleMiesiecyDoKoncaRokuRozliczenieDotacji","v":0}]
[null,"wartość netto",{"$f":"IF(OFFSET($F$62,C1211,0)<0,0,OFFSET($F$62,C1211,0))","v":0},{"$f":"OFFSET($C$62,C1211,0)","v":""},{"$f":"IF(D1213>10,ROUND(($C1214/12)*$E1212,0),$C1213)","v":0}]
[null,"amortyzacja roczna",{"$f":"IF(ISBLANK(OFFSET($D$62,C1211,0)),0,IF(OFFSET($C$62,C1211,0)>10,ROUND(C1213*am_inneST,0),IF(C1213<0,0,C1213)))","v":0},null,null,null,null,null,null,{"$f":"OFFSET('Środki trwałe'!$C$195,'Rozliczenie dotacji'!D1211,,)","v":0},{"$f":"ROUND(IF($C1212=LataProjekcji,$E1213,IF($C1212=LataProjekcji,$C1214,0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1212=LataProjekcji,$E1212>0),AND($C1212=LataProjekcji,$E1212=0,$D1213<=10)),$E1213,IF($C1212<LataProjekcji,IF((SUM($K1214:K1214)+$C1214)<$C1213,$C1214,$C1213-SUM($K1214:K1214)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1212=LataProjekcji,$E1212>0),AND($C1212=LataProjekcji,$E1212=0,$D1213<=10)),$E1213,IF($C1212<LataProjekcji,IF((SUM($K1214:L1214)+$C1214)<$C1213,$C1214,$C1213-SUM($K1214:L1214)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1212=LataProjekcji,$E1212>0),AND($C1212=LataProjekcji,$E1212=0,$D1213<=10)),$E1213,IF($C1212<LataProjekcji,IF((SUM($K1214:M1214)+$C1214)<$C1213,$C1214,$C1213-SUM($K1214:M1214)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1212=LataProjekcji,$E1212>0),AND($C1212=LataProjekcji,$E1212=0,$D1213<=10)),$E1213,IF($C1212<LataProjekcji,IF((SUM($K1214:N1214)+$C1214)<$C1213,$C1214,$C1213-SUM($K1214:N1214)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1212=LataProjekcji,$E1212>0),AND($C1212=LataProjekcji,$E1212=0,$D1213<=10)),$E1213,IF($C1212<LataProjekcji,IF((SUM($K1214:O1214)+$C1214)<$C1213,$C1214,$C1213-SUM($K1214:O1214)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1212=LataProjekcji,$E1212>0),AND($C1212=LataProjekcji,$E1212=0,$D1213<=10)),$E1213,IF($C1212<LataProjekcji,IF((SUM($K1214:P1214)+$C1214)<$C1213,$C1214,$C1213-SUM($K1214:P1214)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1212=LataProjekcji,$E1212>0),AND($C1212=LataProjekcji,$E1212=0,$D1213<=10)),$E1213,IF($C1212<LataProjekcji,IF((SUM($K1214:Q1214)+$C1214)<$C1213,$C1214,$C1213-SUM($K1214:Q1214)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1212=LataProjekcji,$E1212>0),AND($C1212=LataProjekcji,$E1212=0,$D1213<=10)),$E1213,IF($C1212<LataProjekcji,IF((SUM($K1214:R1214)+$C1214)<$C1213,$C1214,$C1213-SUM($K1214:R1214)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1212=LataProjekcji,$E1212>0),AND($C1212=LataProjekcji,$E1212=0,$D1213<=10)),$E1213,IF($C1212<LataProjekcji,IF((SUM($K1214:S1214)+$C1214)<$C1213,$C1214,$C1213-SUM($K1214:S1214)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1212=LataProjekcji,$E1212>0),AND($C1212=LataProjekcji,$E1212=0,$D1213<=10)),$E1213,IF($C1212<LataProjekcji,IF((SUM($K1214:T1214)+$C1214)<$C1213,$C1214,$C1213-SUM($K1214:T1214)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1212=LataProjekcji,$E1212>0),AND($C1212=LataProjekcji,$E1212=0,$D1213<=10)),$E1213,IF($C1212<LataProjekcji,IF((SUM($K1214:U1214)+$C1214)<$C1213,$C1214,$C1213-SUM($K1214:U1214)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1212=LataProjekcji,$E1212>0),AND($C1212=LataProjekcji,$E1212=0,$D1213<=10)),$E1213,IF($C1212<LataProjekcji,IF((SUM($K1214:V1214)+$C1214)<$C1213,$C1214,$C1213-SUM($K1214:V1214)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1212=LataProjekcji,$E1212>0),AND($C1212=LataProjekcji,$E1212=0,$D1213<=10)),$E1213,IF($C1212<LataProjekcji,IF((SUM($K1214:W1214)+$C1214)<$C1213,$C1214,$C1213-SUM($K1214:W1214)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1212=LataProjekcji,$E1212>0),AND($C1212=LataProjekcji,$E1212=0,$D1213<=10)),$E1213,IF($C1212<LataProjekcji,IF((SUM($K1214:X1214)+$C1214)<$C1213,$C1214,$C1213-SUM($K1214:X1214)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1212=LataProjekcji,$E1212>0),AND($C1212=LataProjekcji,$E1212=0,$D1213<=10)),$E1213,IF($C1212<LataProjekcji,IF((SUM($K1214:Y1214)+$C1214)<$C1213,$C1214,$C1213-SUM($K1214:Y1214)),0)),0)","v":0},{"$f":"ROUND(IF(OR(AND($C1212=LataProjekcji,$E1212>0),AND($C1212=LataProjekcji,$E1212=0,$D1213<=10)),$E1213,IF($C1212<LataProjekcji,IF((SUM($K1214:Z1214)+$C1214)<$C1213,$C1214,$C1213-SUM($K1214:Z1214)),0)),0)","v":0}]
[null,"umorzenie",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1214,0)","v":0},{"$f":"ROUND(K1215+L1214,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W1215+X1214,0)","v":0},{"$f":"ROUND(X1215+Y1214,0)","v":0},{"$f":"ROUND(Y1215+Z1214,0)","v":0},0]
[null,"wartość netto",null,null,null,null,null,null,null,null,{"$f":"IF($C1212=LataProjekcji,ROUND($C1213-K1215,0),ROUND(IF(K1214=0,0,$C1213-K1215),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C1212=LataProjekcji,ROUND($C1213-X1215,0),ROUND(IF(X1214=0,0,$C1213-X1215),0))","v":0},{"$f":"IF($C1212=LataProjekcji,ROUND($C1213-Y1215,0),ROUND(IF(Y1214=0,0,$C1213-Y1215),0))","v":0},{"$f":"IF($C1212=LataProjekcji,ROUND($C1213-Z1215,0),ROUND(IF(Z1214=0,0,$C1213-Z1215),0))","v":0},{"$f":"IF($C1212=LataProjekcji,ROUND($C1213-AA1215,0),ROUND(IF(AA1214=0,0,$C1213-AA1215),0))","v":0}]
[]
[]
[]
[]
[]
[null,"Rozliczenie dotacji w środkach trwałych i WNiP",null,null,null,null,null,null,null,null,{"$f":"K59","v":"Uzupełnij dane"},{"$f":"L59","v":""},"","","","","","","","","","","",{"$f":"X59","v":""},{"$f":"Y59","v":""},{"$f":"Z59","v":""},""]
[null,"Wartości niematerialne i prawne",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K1224:K1225),0)","v":0},{"$f":"ROUND(SUM(L1224:L1225),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X1224:X1225),0)","v":0},{"$f":"ROUND(SUM(Y1224:Y1225),0)","v":0},{"$f":"ROUND(SUM(Z1224:Z1225),0)","v":0},0]
[null,"   a) koszty zakończonych prac rozwojowych",null,null,null,null,null,null,null,null,{"$f":"ROUND(K88,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X88,0)","v":0},{"$f":"ROUND(Y88,0)","v":0},{"$f":"ROUND(Z88,0)","v":0},0]
[null,"   c) inne wartości niematerialne i prawne",null,null,null,null,null,null,null,null,{"$f":"ROUND(K111,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X111,0)","v":0},{"$f":"ROUND(Y111,0)","v":0},{"$f":"ROUND(Z111,0)","v":0},0]
[null,"Środki trwałe",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K1227:K1231),0)","v":0},{"$f":"ROUND(SUM(L1227:L1231),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X1227:X1231),0)","v":0},{"$f":"ROUND(SUM(Y1227:Y1231),0)","v":0},{"$f":"ROUND(SUM(Z1227:Z1231),0)","v":0},0]
[null,"   a) grunty",null,null,null,null,null,null,null,null,{"$f":"ROUND(K124,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X124,0)","v":0},{"$f":"ROUND(Y124,0)","v":0},{"$f":"ROUND(Z124,0)","v":0},0]
[null,"   b) budynki i budowle ",null,null,null,null,null,null,null,null,{"$f":"ROUND(K147,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X147,0)","v":0},{"$f":"ROUND(Y147,0)","v":0},{"$f":"ROUND(Z147,0)","v":0},0]
[null,"   c) urządzenia techniczne i maszyny ",null,null,null,null,null,null,null,null,{"$f":"ROUND(K200,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X200,0)","v":0},{"$f":"ROUND(Y200,0)","v":0},{"$f":"ROUND(Z200,0)","v":0},0]
[null,"   d) środki transportu ",null,null,null,null,null,null,null,null,{"$f":"ROUND(K218,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X218,0)","v":0},{"$f":"ROUND(Y218,0)","v":0},{"$f":"ROUND(Z218,0)","v":0},0]
[null,"   e) inne środki trwałe ",null,null,null,null,null,null,null,null,{"$f":"ROUND(K236,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X236,0)","v":0},{"$f":"ROUND(Y236,0)","v":0},{"$f":"ROUND(Z236,0)","v":0},0]
[]
[]
[null,"Poziom dotacji"]
[null,"Wartości niematerialne i prawne",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K1236:K1237),0)","v":0},{"$f":"ROUND(SUM(L1236:L1237),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X1236:X1237),0)","v":0},{"$f":"ROUND(SUM(Y1236:Y1237),0)","v":0},{"$f":"ROUND(SUM(Z1236:Z1237),0)","v":0},0]
[null,"   a) koszty zakończonych prac rozwojowych",null,null,null,null,null,null,null,null,{"$f":"ROUND(K84,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X84,0)","v":0},{"$f":"ROUND(Y84,0)","v":0},{"$f":"ROUND(Z84,0)","v":0},0]
[null,"   c) inne wartości niematerialne i prawne",null,null,null,null,null,null,null,null,{"$f":"ROUND(K107,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X107,0)","v":0},{"$f":"ROUND(Y107,0)","v":0},{"$f":"ROUND(Z107,0)","v":0},0]
[null,"Środki trwałe",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K1239:K1243),0)","v":0},{"$f":"ROUND(SUM(L1239:L1243),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X1239:X1243),0)","v":0},{"$f":"ROUND(SUM(Y1239:Y1243),0)","v":0},{"$f":"ROUND(SUM(Z1239:Z1243),0)","v":0},0]
[null,"   a) grunty",null,null,null,null,null,null,null,null,{"$f":"ROUND(K120,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X120,0)","v":0},{"$f":"ROUND(Y120,0)","v":0},{"$f":"ROUND(Z120,0)","v":0},0]
[null,"   b) budynki i budowle ",null,null,null,null,null,null,null,null,{"$f":"ROUND(K143,)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X143,)","v":0},{"$f":"ROUND(Y143,)","v":0},{"$f":"ROUND(Z143,)","v":0},0]
[null,"   c) urządzenia techniczne i maszyny ",null,null,null,null,null,null,null,null,{"$f":"ROUND(K196,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X196,0)","v":0},{"$f":"ROUND(Y196,0)","v":0},{"$f":"ROUND(Z196,0)","v":0},0]
[null,"   d) środki transportu ",null,null,null,null,null,null,null,null,{"$f":"ROUND(K214,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X214,0)","v":0},{"$f":"ROUND(Y214,0)","v":0},{"$f":"ROUND(Z214,0)","v":0},0]
[null,"   e) inne środki trwałe ",null,null,null,null,null,null,null,null,{"$f":"ROUND(K232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X232,0)","v":0},{"$f":"ROUND(Y232,0)","v":0},{"$f":"ROUND(Z232,0)","v":0},0]
[null,"Razem Dotacja",null,null,null,null,null,null,null,null,{"$f":"ROUND(K1238+K1235,0)","v":0},{"$f":"ROUND(L1238+L1235,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X1238+X1235,0)","v":0},{"$f":"ROUND(Y1238+Y1235,0)","v":0},{"$f":"ROUND(Z1238+Z1235,0)","v":0},0]
[]
[null,"Dotacja, z tego:"]
[null,"  - zakup WNiP",null,null,null,null,null,null,null,null,{"$f":"K1235","v":0},{"$f":"L1235","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X1235","v":0},{"$f":"Y1235","v":0},{"$f":"Z1235","v":0},0]
[null,"  - zakup środków trwałych",null,null,null,null,null,null,null,null,{"$f":"K1238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X1238","v":0},{"$f":"Y1238","v":0},{"$f":"Z1238","v":0},0]
[null,"  - dofinansowanie kosztów operacyjnych nie rozliczanych w czasie",null,null,null,null,null,null,null,null,{"$f":"K284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X284","v":0},{"$f":"Y284","v":0},{"$f":"Z284","v":0},0]
[null,"Razem",null,null,null,null,null,null,null,null,{"$f":"SUM(K1247:K1249)","v":0},{"$f":"SUM(L1247:L1249)","v":0},0,{"$f":"SUM(N1247:N1249)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(X1247:X1249)","v":0},{"$f":"SUM(Y1247:Y1249)","v":0},{"$f":"SUM(Z1247:Z1249)","v":0},0]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"dotacja do wszystkich środków trwałych",null,null,null,{"$f":"K1222","v":"Uzupełnij dane"},{"$f":"L1222","v":""},"","","","","","","","","","","",{"$f":"X1222","v":""},{"$f":"Y1222","v":""},{"$f":"Z1222","v":""},""]
[null,null,null,null,null,null,null,null,null,"B+R",{"$f":"IF(K$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1257,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(L$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1257,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(M$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1257,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(N$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1257,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(O$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1257,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(P$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1257,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(Q$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1257,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(R$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1257,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(S$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1257,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(T$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1257,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(U$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1257,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(V$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1257,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(W$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1257,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(X$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1257,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(Y$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1257,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AB$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(Z$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1257,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AC$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(AA$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1257,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AD$79),mod_dot_st_npv_war),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Wdrożenie innowacji",{"$f":"IF(K$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1258,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(L$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1258,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(M$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1258,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(N$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1258,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(O$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1258,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(P$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1258,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(Q$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1258,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(R$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1258,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(S$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1258,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(T$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1258,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(U$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1258,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(V$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1258,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(W$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1258,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(X$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1258,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(Y$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1258,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AB$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(Z$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1258,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AC$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(AA$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1258,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AD$79),mod_dot_st_npv_war),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Infrastruktura B+R",{"$f":"IF(K$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1259,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(L$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1259,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(M$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1259,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(N$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1259,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(O$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1259,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(P$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1259,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(Q$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1259,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(R$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1259,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(S$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1259,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(T$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1259,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(U$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1259,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(V$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1259,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(W$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1259,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(X$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1259,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(Y$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1259,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AB$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(Z$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1259,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AC$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(AA$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1259,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AD$79),mod_dot_st_npv_war),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Cyfryzacja",{"$f":"IF(K$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1260,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(L$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1260,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(M$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1260,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(N$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1260,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(O$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1260,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(P$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1260,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(Q$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1260,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(R$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1260,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(S$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1260,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(T$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1260,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(U$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1260,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(V$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1260,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(W$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1260,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(X$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1260,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(Y$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1260,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AB$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(Z$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1260,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AC$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(AA$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1260,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AD$79),mod_dot_st_npv_war),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Zazielenienie",{"$f":"IF(K$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1261,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(L$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1261,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(M$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1261,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(N$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1261,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(O$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1261,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(P$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1261,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(Q$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1261,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(R$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1261,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(S$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1261,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(T$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1261,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(U$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1261,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(V$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1261,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(W$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1261,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(X$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1261,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(Y$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1261,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AB$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(Z$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1261,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AC$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(AA$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1261,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AD$79),mod_dot_st_npv_war),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Kompetencje",{"$f":"IF(K$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1262,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(L$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1262,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(M$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1262,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(N$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1262,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(O$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1262,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(P$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1262,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(Q$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1262,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(R$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1262,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(S$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1262,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(T$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1262,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(U$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1262,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(V$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1262,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(W$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1262,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(X$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1262,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(Y$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1262,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AB$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(Z$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1262,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AC$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(AA$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1262,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AD$79),mod_dot_st_npv_war),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Internacjonalizacja",{"$f":"IF(K$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1263,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(L$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1263,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(M$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1263,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(N$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1263,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(O$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1263,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(P$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1263,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(Q$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1263,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(R$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1263,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(S$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1263,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(T$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1263,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(U$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1263,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(V$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1263,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(W$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1263,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(X$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1263,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(Y$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1263,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AB$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(Z$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1263,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AC$79),mod_dot_st_npv_war),0)","v":0},{"$f":"IF(AA$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_npv,$J1263,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AD$79),mod_dot_st_npv_war),0)","v":0}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"dotacja do wszystkich środków trwałych w budowie",null,null,null,{"$f":"K1256","v":"Uzupełnij dane"},{"$f":"L1256","v":""},"","","","","","","","","","","",{"$f":"X1256","v":""},{"$f":"Y1256","v":""},{"$f":"Z1256","v":""},""]
[null,null,null,null,null,null,null,null,null,"B+R",{"$f":"IF(K$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1270,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),$K$138:$AA$142),0)+IF(K$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1270,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(L$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1270,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),$K$138:$AA$142),0)+IF(L$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1270,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(M$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1270,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),$K$138:$AA$142),0)+IF(M$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1270,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(N$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1270,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),$K$138:$AA$142),0)+IF(N$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1270,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(O$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1270,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),$K$138:$AA$142),0)+IF(O$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1270,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(P$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1270,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),$K$138:$AA$142),0)+IF(P$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1270,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(Q$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1270,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),$K$138:$AA$142),0)+IF(Q$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1270,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(R$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1270,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),$K$138:$AA$142),0)+IF(R$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1270,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(S$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1270,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),$K$138:$AA$142),0)+IF(S$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1270,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(T$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1270,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),$K$138:$AA$142),0)+IF(T$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1270,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(U$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1270,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),$K$138:$AA$142),0)+IF(U$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1270,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(V$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1270,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),$K$138:$AA$142),0)+IF(V$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1270,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(W$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1270,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),$K$138:$AA$142),0)+IF(W$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1270,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(X$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1270,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),$K$138:$AA$142),0)+IF(X$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1270,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(Y$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1270,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AB$79),$K$138:$AA$142),0)+IF(Y$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1270,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AB$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(Z$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1270,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AC$79),$K$138:$AA$142),0)+IF(Z$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1270,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AC$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(AA$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1270,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AD$79),$K$138:$AA$142),0)+IF(AA$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1270,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AD$79),$K$191:$AA$195),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Wdrożenie innowacji",{"$f":"IF(K$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1271,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),$K$138:$AA$142),0)+IF(K$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1271,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(L$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1271,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),$K$138:$AA$142),0)+IF(L$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1271,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(M$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1271,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),$K$138:$AA$142),0)+IF(M$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1271,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(N$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1271,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),$K$138:$AA$142),0)+IF(N$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1271,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(O$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1271,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),$K$138:$AA$142),0)+IF(O$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1271,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(P$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1271,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),$K$138:$AA$142),0)+IF(P$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1271,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(Q$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1271,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),$K$138:$AA$142),0)+IF(Q$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1271,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(R$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1271,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),$K$138:$AA$142),0)+IF(R$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1271,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(S$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1271,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),$K$138:$AA$142),0)+IF(S$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1271,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(T$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1271,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),$K$138:$AA$142),0)+IF(T$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1271,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(U$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1271,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),$K$138:$AA$142),0)+IF(U$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1271,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(V$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1271,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),$K$138:$AA$142),0)+IF(V$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1271,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(W$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1271,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),$K$138:$AA$142),0)+IF(W$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1271,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(X$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1271,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),$K$138:$AA$142),0)+IF(X$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1271,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(Y$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1271,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AB$79),$K$138:$AA$142),0)+IF(Y$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1271,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AB$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(Z$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1271,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AC$79),$K$138:$AA$142),0)+IF(Z$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1271,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AC$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(AA$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1271,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AD$79),$K$138:$AA$142),0)+IF(AA$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1271,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AD$79),$K$191:$AA$195),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Infrastruktura B+R",{"$f":"IF(K$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1272,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),$K$138:$AA$142),0)+IF(K$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1272,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(L$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1272,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),$K$138:$AA$142),0)+IF(L$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1272,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(M$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1272,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),$K$138:$AA$142),0)+IF(M$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1272,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(N$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1272,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),$K$138:$AA$142),0)+IF(N$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1272,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(O$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1272,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),$K$138:$AA$142),0)+IF(O$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1272,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(P$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1272,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),$K$138:$AA$142),0)+IF(P$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1272,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(Q$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1272,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),$K$138:$AA$142),0)+IF(Q$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1272,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(R$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1272,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),$K$138:$AA$142),0)+IF(R$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1272,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(S$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1272,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),$K$138:$AA$142),0)+IF(S$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1272,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(T$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1272,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),$K$138:$AA$142),0)+IF(T$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1272,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(U$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1272,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),$K$138:$AA$142),0)+IF(U$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1272,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(V$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1272,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),$K$138:$AA$142),0)+IF(V$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1272,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(W$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1272,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),$K$138:$AA$142),0)+IF(W$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1272,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(X$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1272,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),$K$138:$AA$142),0)+IF(X$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1272,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(Y$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1272,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AB$79),$K$138:$AA$142),0)+IF(Y$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1272,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AB$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(Z$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1272,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AC$79),$K$138:$AA$142),0)+IF(Z$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1272,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AC$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(AA$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1272,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AD$79),$K$138:$AA$142),0)+IF(AA$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1272,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AD$79),$K$191:$AA$195),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Cyfryzacja",{"$f":"IF(K$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1273,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),$K$138:$AA$142),0)+IF(K$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1273,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(L$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1273,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),$K$138:$AA$142),0)+IF(L$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1273,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(M$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1273,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),$K$138:$AA$142),0)+IF(M$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1273,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(N$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1273,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),$K$138:$AA$142),0)+IF(N$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1273,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(O$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1273,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),$K$138:$AA$142),0)+IF(O$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1273,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(P$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1273,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),$K$138:$AA$142),0)+IF(P$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1273,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(Q$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1273,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),$K$138:$AA$142),0)+IF(Q$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1273,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(R$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1273,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),$K$138:$AA$142),0)+IF(R$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1273,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(S$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1273,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),$K$138:$AA$142),0)+IF(S$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1273,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(T$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1273,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),$K$138:$AA$142),0)+IF(T$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1273,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(U$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1273,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),$K$138:$AA$142),0)+IF(U$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1273,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(V$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1273,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),$K$138:$AA$142),0)+IF(V$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1273,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(W$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1273,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),$K$138:$AA$142),0)+IF(W$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1273,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(X$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1273,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),$K$138:$AA$142),0)+IF(X$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1273,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(Y$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1273,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AB$79),$K$138:$AA$142),0)+IF(Y$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1273,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AB$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(Z$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1273,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AC$79),$K$138:$AA$142),0)+IF(Z$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1273,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AC$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(AA$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1273,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AD$79),$K$138:$AA$142),0)+IF(AA$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1273,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AD$79),$K$191:$AA$195),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Zazielenienie",{"$f":"IF(K$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1274,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),$K$138:$AA$142),0)+IF(K$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1274,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(L$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1274,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),$K$138:$AA$142),0)+IF(L$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1274,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(M$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1274,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),$K$138:$AA$142),0)+IF(M$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1274,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(N$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1274,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),$K$138:$AA$142),0)+IF(N$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1274,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(O$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1274,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),$K$138:$AA$142),0)+IF(O$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1274,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(P$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1274,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),$K$138:$AA$142),0)+IF(P$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1274,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(Q$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1274,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),$K$138:$AA$142),0)+IF(Q$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1274,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(R$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1274,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),$K$138:$AA$142),0)+IF(R$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1274,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(S$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1274,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),$K$138:$AA$142),0)+IF(S$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1274,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(T$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1274,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),$K$138:$AA$142),0)+IF(T$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1274,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(U$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1274,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),$K$138:$AA$142),0)+IF(U$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1274,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(V$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1274,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),$K$138:$AA$142),0)+IF(V$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1274,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(W$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1274,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),$K$138:$AA$142),0)+IF(W$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1274,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(X$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1274,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),$K$138:$AA$142),0)+IF(X$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1274,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(Y$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1274,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AB$79),$K$138:$AA$142),0)+IF(Y$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1274,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AB$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(Z$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1274,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AC$79),$K$138:$AA$142),0)+IF(Z$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1274,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AC$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(AA$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1274,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AD$79),$K$138:$AA$142),0)+IF(AA$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1274,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AD$79),$K$191:$AA$195),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Kompetencje",{"$f":"IF(K$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1275,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),$K$138:$AA$142),0)+IF(K$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1275,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(L$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1275,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),$K$138:$AA$142),0)+IF(L$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1275,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(M$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1275,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),$K$138:$AA$142),0)+IF(M$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1275,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(N$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1275,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),$K$138:$AA$142),0)+IF(N$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1275,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(O$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1275,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),$K$138:$AA$142),0)+IF(O$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1275,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(P$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1275,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),$K$138:$AA$142),0)+IF(P$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1275,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(Q$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1275,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),$K$138:$AA$142),0)+IF(Q$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1275,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(R$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1275,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),$K$138:$AA$142),0)+IF(R$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1275,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(S$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1275,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),$K$138:$AA$142),0)+IF(S$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1275,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(T$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1275,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),$K$138:$AA$142),0)+IF(T$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1275,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(U$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1275,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),$K$138:$AA$142),0)+IF(U$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1275,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(V$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1275,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),$K$138:$AA$142),0)+IF(V$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1275,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(W$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1275,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),$K$138:$AA$142),0)+IF(W$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1275,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(X$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1275,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),$K$138:$AA$142),0)+IF(X$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1275,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(Y$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1275,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AB$79),$K$138:$AA$142),0)+IF(Y$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1275,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AB$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(Z$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1275,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AC$79),$K$138:$AA$142),0)+IF(Z$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1275,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AC$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(AA$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1275,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AD$79),$K$138:$AA$142),0)+IF(AA$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1275,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AD$79),$K$191:$AA$195),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Internacjonalizacja",{"$f":"IF(K$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1276,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),$K$138:$AA$142),0)+IF(K$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1276,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(L$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1276,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),$K$138:$AA$142),0)+IF(L$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1276,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(M$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1276,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),$K$138:$AA$142),0)+IF(M$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1276,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(N$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1276,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),$K$138:$AA$142),0)+IF(N$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1276,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(O$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1276,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),$K$138:$AA$142),0)+IF(O$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1276,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(P$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1276,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),$K$138:$AA$142),0)+IF(P$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1276,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(Q$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1276,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),$K$138:$AA$142),0)+IF(Q$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1276,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(R$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1276,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),$K$138:$AA$142),0)+IF(R$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1276,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(S$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1276,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),$K$138:$AA$142),0)+IF(S$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1276,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(T$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1276,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),$K$138:$AA$142),0)+IF(T$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1276,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(U$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1276,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),$K$138:$AA$142),0)+IF(U$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1276,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(V$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1276,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),$K$138:$AA$142),0)+IF(V$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1276,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(W$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1276,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),$K$138:$AA$142),0)+IF(W$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1276,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(X$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1276,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),$K$138:$AA$142),0)+IF(X$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1276,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(Y$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1276,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AB$79),$K$138:$AA$142),0)+IF(Y$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1276,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AB$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(Z$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1276,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AC$79),$K$138:$AA$142),0)+IF(Z$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1276,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AC$79),$K$191:$AA$195),0)","v":0},{"$f":"IF(AA$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$138:$J$142,$J1276,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AD$79),$K$138:$AA$142),0)+IF(AA$1256<=Koniec,SUMPRODUCT(ISNUMBER(MATCH($J$191:$J$195,$J1276,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AD$79),$K$191:$AA$195),0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Razem",{"$f":"ROUND(SUM(K1270:K1276),0)","v":0},{"$f":"ROUND(SUM(L1270:L1276),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X1270:X1276),0)","v":0},{"$f":"ROUND(SUM(Y1270:Y1276),0)","v":0},{"$f":"ROUND(SUM(Z1270:Z1276),0)","v":0},0]
[]
[]
[]
[]
[null,null,null,null,null,null,"dotacja tylko do środków trwałych które nie były środkami trwałymi w budowie",null,null,null,{"$f":"K1269","v":"Uzupełnij dane"},{"$f":"L1269","v":""},"","","","","","","","","","","",{"$f":"X1269","v":""},{"$f":"Y1269","v":""},{"$f":"Z1269","v":""},""]
[null,null,null,null,null,null,null,null,null,"B+R",{"$f":"ROUND(K1257-K1270,0)","v":0},{"$f":"ROUND(L1257-L1270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X1257-X1270,0)","v":0},0,{"$f":"ROUND(Z1257-Z1270,0)","v":0},0]
[null,null,null,null,null,null,null,null,null,"Wdrożenie innowacji",{"$f":"ROUND(K1258-K1271,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z1258-Z1271,0)","v":0},0]
[null,null,null,null,null,null,null,null,null,"Infrastruktura B+R",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z1259-Z1272,0)","v":0},0]
[null,null,null,null,null,null,null,null,null,"Cyfryzacja",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z1260-Z1273,0)","v":0},0]
[null,null,null,null,null,null,null,null,null,"Zazielenienie",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z1261-Z1274,0)","v":0},0]
[null,null,null,null,null,null,null,null,null,"Kompetencje",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z1262-Z1275,0)","v":0},0]
[null,null,null,null,null,null,null,null,null,"Internacjonalizacja",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z1263-Z1276,0)","v":0},0]
[null,null,null,null,null,null,null,null,null,"Razem",{"$f":"ROUND(SUM(K1283:K1289),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(Z1283:Z1289),0)","v":0},0]

{"sheet":"Kapitał pracujący","index":7,"n_rows":201,"n_cols":27,"rows_kept":201,"cut":false,"hidden":false,"merged":[[1,1,2,26]]}
[]
[null,{"$f":"Założenia!B2","v":"Wstaw nazwę podmiotu oraz tytuł projektu w zakładce Dane podmiotu"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Założenia!K27","v":0},{"$f":"Założenia!L27","v":1},{"$f":"Założenia!M27","v":2},{"$f":"Założenia!N27","v":3},{"$f":"Założenia!O27","v":4},{"$f":"Założenia!P27","v":5},{"$f":"Założenia!Q27","v":6},{"$f":"Założenia!R27","v":7},{"$f":"Założenia!S27","v":8},{"$f":"Założenia!T27","v":9},{"$f":"Założenia!U27","v":10},{"$f":"Założenia!V27","v":11},{"$f":"Założenia!W27","v":12},{"$f":"Założenia!X27","v":13},{"$f":"Założenia!Y27","v":14},{"$f":"Założenia!Z27","v":15},{"$f":"Założenia!AA27","v":16}]
[null,"Dotychczasowa działalność (bez Projektu)",null,null,null,null,{"$f":"LataProjekcji","v":0},0,0,"","Uzupełnij dane","","","","","","","","","","","","","","","",""]
[]
[null,"Zapasy"]
[]
[null,"   Kalkulacja z modelu",null,null,null,null,{"$f":"ROUND(IFERROR('Ocena kondycji finansowej'!G66,0),0)","v":0},{"$f":"ROUND(IFERROR('Ocena kondycji finansowej'!H66,0),0)","v":0},{"$f":"ROUND(IFERROR('Ocena kondycji finansowej'!I66,0),0)","v":0},{"$f":"ROUND(IFERROR('Ocena kondycji finansowej'!J66,0),0)","v":0},{"$f":"IF($G$193=1,IFERROR(ROUND((K199/K18)*K19,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$193=1,IFERROR(ROUND((X199/X18)*X19,0),0),0)","v":0},{"$f":"IF($G$193=1,IFERROR(ROUND((Y199/Y18)*Y19,0),0),0)","v":0},{"$f":"IF($G$193=1,IFERROR(ROUND((Z199/Z18)*Z19,0),0),0)","v":0},0]
[null,"     Rotacja zapasów",null,null,null,null,{"$f":"'Ocena kondycji finansowej'!G145","v":"bd."},{"$f":"'Ocena kondycji finansowej'!H145","v":"bd."},{"$f":"'Ocena kondycji finansowej'!I145","v":"bd."},{"$f":"'Ocena kondycji finansowej'!J145","v":"bd."},{"$f":"IF($G$193=1,'Ocena kondycji finansowej'!K145,0)","v":"bd."},{"$f":"IF($G$193=1,'Ocena kondycji finansowej'!L145,0)","v":"bd."},{"$f":"IF($G$193=1,'Ocena kondycji finansowej'!M145,0)","v":"bd."},{"$f":"IF($G$193=1,'Ocena kondycji finansowej'!N145,0)","v":"bd."},{"$f":"IF($G$193=1,'Ocena kondycji finansowej'!O145,0)","v":"bd."},{"$f":"IF($G$193=1,'Ocena kondycji finansowej'!P145,0)","v":"bd."},{"$f":"IF($G$193=1,'Ocena kondycji finansowej'!Q145,0)","v":"bd."},{"$f":"IF($G$193=1,'Ocena kondycji finansowej'!R145,0)","v":"bd."},{"$f":"IF($G$193=1,'Ocena kondycji finansowej'!S145,0)","v":"bd."},{"$f":"IF($G$193=1,'Ocena kondycji finansowej'!T145,0)","v":"bd."},{"$f":"IF($G$193=1,'Ocena kondycji finansowej'!U145,0)","v":"bd."},{"$f":"IF($G$193=1,'Ocena kondycji finansowej'!V145,0)","v":"bd."},{"$f":"IF($G$193=1,'Ocena kondycji finansowej'!W145,0)","v":"bd."},{"$f":"IF($G$193=1,'Ocena kondycji finansowej'!X145,0)","v":"bd."},{"$f":"IF($G$193=1,'Ocena kondycji finansowej'!Y145,0)","v":"bd."},{"$f":"IF($G$193=1,'Ocena kondycji finansowej'!Z145,0)","v":"bd."},{"$f":"IF($G$193=1,'Ocena kondycji finansowej'!AA145,0)","v":"bd."}]
[null,"     Ilość dni w okresie",null,null,null,null,{"$f":"dni","v":365},365,365,"","","","","","","","","","","","","","","","","",""]
[null,"     Koszty działalności operacyjnej bez amortyzacji",null,null,null,null,{"$f":"ROUND(('Ocena kondycji finansowej'!G20-'Ocena kondycji finansowej'!G21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!H20-'Ocena kondycji finansowej'!H21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!I20-'Ocena kondycji finansowej'!I21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!J20-'Ocena kondycji finansowej'!J21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!K20-'Ocena kondycji finansowej'!K21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!L20-'Ocena kondycji finansowej'!L21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!M20-'Ocena kondycji finansowej'!M21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!N20-'Ocena kondycji finansowej'!N21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!O20-'Ocena kondycji finansowej'!O21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!P20-'Ocena kondycji finansowej'!P21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!Q20-'Ocena kondycji finansowej'!Q21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!R20-'Ocena kondycji finansowej'!R21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!S20-'Ocena kondycji finansowej'!S21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!T20-'Ocena kondycji finansowej'!T21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!U20-'Ocena kondycji finansowej'!U21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!V20-'Ocena kondycji finansowej'!V21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!W20-'Ocena kondycji finansowej'!W21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!X20-'Ocena kondycji finansowej'!X21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!Y20-'Ocena kondycji finansowej'!Y21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!Z20-'Ocena kondycji finansowej'!Z21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!AA20-'Ocena kondycji finansowej'!AA21),0)","v":0}]
[]
[null,"   Kalkulacja własna",null,null,null,null,{"$f":"ROUND(G16,0)","v":0},{"$f":"ROUND(H16,0)","v":0},{"$f":"ROUND(I16,0)","v":0},{"$f":"ROUND(J16,0)","v":0},{"$f":"IF($G$193=2,IFERROR(ROUND((K22/K23)*(SUM(K24:K24)),0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$193=2,IFERROR(ROUND((X22/X23)*(SUM(X24:X24)),0),0),0)","v":0},{"$f":"IF($G$193=2,IFERROR(ROUND((Y22/Y23)*(SUM(Y24:Y24)),0),0),0)","v":0},{"$f":"IF($G$193=2,IFERROR(ROUND((Z22/Z23)*(SUM(Z24:Z24)),0),0),0)","v":0},0]
[null,"     Rotacja zapasów",null,null,null,null,{"$f":"G17","v":"bd."},{"$f":"H17","v":"bd."},{"$f":"I17","v":"bd."},{"$f":"J17","v":"bd."}]
[null,"     Ilość dni w okresie",null,null,null,null,{"$f":"G18","v":365},{"$f":"H18","v":365},365,"","","","","","","","","","","","","","",{"$f":"X18","v":""},"",{"$f":"Z18","v":""},""]
[null,"     Koszty działalności operacyjnej bez amortyzacji",null,null,null,null,{"$f":"G19","v":0},{"$f":"H19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z19","v":0},0]
[]
[null,"Zapasy do bilansu",null,null,null,null,{"$f":"ROUND(G16,0)","v":0},{"$f":"ROUND(H16,0)","v":0},{"$f":"ROUND(I16,0)","v":0},{"$f":"ROUND(J16,0)","v":0},{"$f":"ROUND(IF($G$193=1,K16,K21),0)","v":0},{"$f":"ROUND(IF($G$193=1,L16,L21),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF($G$193=1,X16,X21),0)","v":0},{"$f":"ROUND(IF($G$193=1,Y16,Y21),0)","v":0},{"$f":"ROUND(IF($G$193=1,Z16,Z21),0)","v":0},0]
[]
[]
[null,"Należności",null,null,null,null,{"$f":"LataProjekcji","v":0},0,0,"","Uzupełnij dane","","","","","","","","","","","","","","","",""]
[]
[null,"   Kalkulacja z modelu",null,null,null,null,{"$f":"ROUND('Ocena kondycji finansowej'!G67,0)","v":0},{"$f":"ROUND('Ocena kondycji finansowej'!H67,0)","v":0},{"$f":"ROUND('Ocena kondycji finansowej'!I67,0)","v":0},{"$f":"ROUND('Ocena kondycji finansowej'!J67,0)","v":0},{"$f":"IF($G$194=1,IFERROR(ROUND((K200/K33)*(K34),0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$194=1,IFERROR(ROUND((X200/X33)*(X34),0),0),0)","v":0},{"$f":"IF($G$194=1,IFERROR(ROUND((Y200/Y33)*(Y34),0),0),0)","v":0},{"$f":"IF($G$194=1,IFERROR(ROUND((Z200/Z33)*(Z34),0),0),0)","v":0},0]
[null,"     Rotacja należności",null,null,null,null,{"$f":"'Ocena kondycji finansowej'!G146","v":"bd."},{"$f":"'Ocena kondycji finansowej'!H146","v":"bd."},{"$f":"'Ocena kondycji finansowej'!I146","v":"bd."},{"$f":"'Ocena kondycji finansowej'!J146","v":"bd."},{"$f":"IF($G$194=1,'Ocena kondycji finansowej'!K146,0)","v":"bd."},{"$f":"IF($G$194=1,'Ocena kondycji finansowej'!L146,0)","v":"bd."},{"$f":"IF($G$194=1,'Ocena kondycji finansowej'!M146,0)","v":"bd."},{"$f":"IF($G$194=1,'Ocena kondycji finansowej'!N146,0)","v":"bd."},{"$f":"IF($G$194=1,'Ocena kondycji finansowej'!O146,0)","v":"bd."},{"$f":"IF($G$194=1,'Ocena kondycji finansowej'!P146,0)","v":"bd."},{"$f":"IF($G$194=1,'Ocena kondycji finansowej'!Q146,0)","v":"bd."},{"$f":"IF($G$194=1,'Ocena kondycji finansowej'!R146,0)","v":"bd."},{"$f":"IF($G$194=1,'Ocena kondycji finansowej'!S146,0)","v":"bd."},{"$f":"IF($G$194=1,'Ocena kondycji finansowej'!T146,0)","v":"bd."},{"$f":"IF($G$194=1,'Ocena kondycji finansowej'!U146,0)","v":"bd."},{"$f":"IF($G$194=1,'Ocena kondycji finansowej'!V146,0)","v":"bd."},{"$f":"IF($G$194=1,'Ocena kondycji finansowej'!W146,0)","v":"bd."},{"$f":"IF($G$194=1,'Ocena kondycji finansowej'!X146,0)","v":"bd."},{"$f":"IF($G$194=1,'Ocena kondycji finansowej'!Y146,0)","v":"bd."},{"$f":"IF($G$194=1,'Ocena kondycji finansowej'!Z146,0)","v":"bd."},{"$f":"IF($G$194=1,'Ocena kondycji finansowej'!AA146,0)","v":"bd."}]
[null,"     Ilość dni w okresie",null,null,null,null,{"$f":"dni","v":365},365,365,"","","","","","","","","","","","","","","","","",""]
[null,"     Przychody ze sprzedaży",null,null,null,null,{"$f":"'Ocena kondycji finansowej'!G15","v":0},{"$f":"'Ocena kondycji finansowej'!H15","v":0},{"$f":"'Ocena kondycji finansowej'!I15","v":0},{"$f":"'Ocena kondycji finansowej'!J15","v":0},{"$f":"'Ocena kondycji finansowej'!K15","v":0},{"$f":"'Ocena kondycji finansowej'!L15","v":0},{"$f":"'Ocena kondycji finansowej'!M15","v":0},{"$f":"'Ocena kondycji finansowej'!N15","v":0},{"$f":"'Ocena kondycji finansowej'!O15","v":0},{"$f":"'Ocena kondycji finansowej'!P15","v":0},{"$f":"'Ocena kondycji finansowej'!Q15","v":0},{"$f":"'Ocena kondycji finansowej'!R15","v":0},{"$f":"'Ocena kondycji finansowej'!S15","v":0},{"$f":"'Ocena kondycji finansowej'!T15","v":0},{"$f":"'Ocena kondycji finansowej'!U15","v":0},{"$f":"'Ocena kondycji finansowej'!V15","v":0},{"$f":"'Ocena kondycji finansowej'!W15","v":0},{"$f":"'Ocena kondycji finansowej'!X15","v":0},{"$f":"'Ocena kondycji finansowej'!Y15","v":0},{"$f":"'Ocena kondycji finansowej'!Z15","v":0},{"$f":"'Ocena kondycji finansowej'!AA15","v":0}]
[]
[null,"   Kalkulacja własna",null,null,null,null,{"$f":"ROUND(G31,0)","v":0},{"$f":"ROUND(H31,0)","v":0},{"$f":"ROUND(I31,0)","v":0},{"$f":"ROUND(J31,0)","v":0},{"$f":"IF($G$194=2,IFERROR(ROUND((K37/K38)*(K39),0),0),0)","v":0},{"$f":"IF($G$194=2,IFERROR(ROUND((L37/L38)*(L39),0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$194=2,IFERROR(ROUND((X37/X38)*(X39),0),0),0)","v":0},{"$f":"IF($G$194=2,IFERROR(ROUND((Y37/Y38)*(Y39),0),0),0)","v":0},{"$f":"IF($G$194=2,IFERROR(ROUND((Z37/Z38)*(Z39),0),0),0)","v":0},0]
[null,"     Rotacja należności",null,null,null,null,{"$f":"G32","v":"bd."},"bd.","bd.","bd."]
[null,"     Ilość dni w okresie",null,null,null,null,365,365,365,"",{"$f":"K33","v":""},"","","","","","","","","","","","",{"$f":"X33","v":""},"",{"$f":"Z33","v":""},""]
[null,"     Przychody ze sprzedaży",null,null,null,null,{"$f":"G34","v":0},{"$f":"H34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z34","v":0},0]
[]
[null,"Należności do bilansu",null,null,null,null,{"$f":"ROUND(G31,0)","v":0},{"$f":"ROUND(H31,0)","v":0},{"$f":"ROUND(I31,0)","v":0},{"$f":"ROUND(J31,0)","v":0},{"$f":"ROUND(IF($G$194=1,K31,K36),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF($G$194=1,X31,X36),0)","v":0},{"$f":"ROUND(IF($G$194=1,Y31,Y36),0)","v":0},{"$f":"ROUND(IF($G$194=1,Z31,Z36),0)","v":0},0]
[]
[]
[null,"Zobowiązania",null,null,null,null,{"$f":"LataProjekcji","v":0},0,0,"","Uzupełnij dane","","","","","","","","","","","","","","","",""]
[]
[null,"   Kalkulacja z modelu",null,null,null,null,{"$f":"ROUND('Ocena kondycji finansowej'!G88,0)","v":0},{"$f":"ROUND('Ocena kondycji finansowej'!H88,0)","v":0},{"$f":"ROUND('Ocena kondycji finansowej'!I88,0)","v":0},{"$f":"ROUND('Ocena kondycji finansowej'!J88,0)","v":0},{"$f":"IF($G$195=1,IFERROR(ROUND((K201*K49)/K48,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$195=1,IFERROR(ROUND((X201*X49)/X48,0),0),0)","v":0},{"$f":"IF($G$195=1,IFERROR(ROUND((Y201*Y49)/Y48,0),0),0)","v":0},{"$f":"IF($G$195=1,IFERROR(ROUND((Z201*Z49)/Z48,0),0),0)","v":0},0]
[null,"     Rotacja zobowiązań",null,null,null,null,{"$f":"'Ocena kondycji finansowej'!G147","v":"bd."},{"$f":"'Ocena kondycji finansowej'!H147","v":"bd."},{"$f":"'Ocena kondycji finansowej'!I147","v":"bd."},{"$f":"'Ocena kondycji finansowej'!J147","v":"bd."},{"$f":"IF($G$195=1,'Ocena kondycji finansowej'!K147,0)","v":"bd."},{"$f":"IF($G$195=1,'Ocena kondycji finansowej'!L147,0)","v":"bd."},{"$f":"IF($G$195=1,'Ocena kondycji finansowej'!M147,0)","v":"bd."},{"$f":"IF($G$195=1,'Ocena kondycji finansowej'!N147,0)","v":"bd."},{"$f":"IF($G$195=1,'Ocena kondycji finansowej'!O147,0)","v":"bd."},{"$f":"IF($G$195=1,'Ocena kondycji finansowej'!P147,0)","v":"bd."},{"$f":"IF($G$195=1,'Ocena kondycji finansowej'!Q147,0)","v":"bd."},{"$f":"IF($G$195=1,'Ocena kondycji finansowej'!R147,0)","v":"bd."},{"$f":"IF($G$195=1,'Ocena kondycji finansowej'!S147,0)","v":"bd."},{"$f":"IF($G$195=1,'Ocena kondycji finansowej'!T147,0)","v":"bd."},{"$f":"IF($G$195=1,'Ocena kondycji finansowej'!U147,0)","v":"bd."},{"$f":"IF($G$195=1,'Ocena kondycji finansowej'!V147,0)","v":"bd."},{"$f":"IF($G$195=1,'Ocena kondycji finansowej'!W147,0)","v":"bd."},{"$f":"IF($G$195=1,'Ocena kondycji finansowej'!X147,0)","v":"bd."},{"$f":"IF($G$195=1,'Ocena kondycji finansowej'!Y147,0)","v":"bd."},{"$f":"IF($G$195=1,'Ocena kondycji finansowej'!Z147,0)","v":"bd."},{"$f":"IF($G$195=1,'Ocena kondycji finansowej'!AA147,0)","v":"bd."}]
[null,"     Ilość dni w okresie",null,null,null,null,{"$f":"dni","v":365},365,365,"","","","","","","","","","","","","","","","","",""]
[null,"     Koszty działalności operacyjnej bez amortyzacji",null,null,null,null,{"$f":"ROUND(('Ocena kondycji finansowej'!G20-'Ocena kondycji finansowej'!G21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!H20-'Ocena kondycji finansowej'!H21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!I20-'Ocena kondycji finansowej'!I21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!J20-'Ocena kondycji finansowej'!J21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!K20-'Ocena kondycji finansowej'!K21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!L20-'Ocena kondycji finansowej'!L21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!M20-'Ocena kondycji finansowej'!M21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!N20-'Ocena kondycji finansowej'!N21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!O20-'Ocena kondycji finansowej'!O21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!P20-'Ocena kondycji finansowej'!P21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!Q20-'Ocena kondycji finansowej'!Q21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!R20-'Ocena kondycji finansowej'!R21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!S20-'Ocena kondycji finansowej'!S21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!T20-'Ocena kondycji finansowej'!T21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!U20-'Ocena kondycji finansowej'!U21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!V20-'Ocena kondycji finansowej'!V21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!W20-'Ocena kondycji finansowej'!W21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!X20-'Ocena kondycji finansowej'!X21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!Y20-'Ocena kondycji finansowej'!Y21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!Z20-'Ocena kondycji finansowej'!Z21),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!AA20-'Ocena kondycji finansowej'!AA21),0)","v":0}]
[]
[null,"   Kalkulacja własna",null,null,null,null,{"$f":"ROUND(G46,0)","v":0},{"$f":"ROUND(H46,0)","v":0},{"$f":"ROUND(I46,0)","v":0},{"$f":"ROUND(J46,0)","v":0},{"$f":"IF($G$195=2,IFERROR(ROUND(K52*(SUM(K54:K54))/K53,0),0),)","v":0},{"$f":"IF($G$195=2,IFERROR(ROUND(L52*(SUM(L54:L54))/L53,0),0),)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$195=2,IFERROR(ROUND(X52*(SUM(X54:X54))/X53,0),0),)","v":0},{"$f":"IF($G$195=2,IFERROR(ROUND(Y52*(SUM(Y54:Y54))/Y53,0),0),)","v":0},{"$f":"IF($G$195=2,IFERROR(ROUND(Z52*(SUM(Z54:Z54))/Z53,0),0),)","v":0},0]
[null,"     Rotacja zobowiązań",null,null,null,null,{"$f":"G47","v":"bd."},{"$f":"H47","v":"bd."},{"$f":"I47","v":"bd."},{"$f":"J47","v":"bd."}]
[null,"     Ilość dni w okresie",null,null,null,null,{"$f":"G48","v":365},{"$f":"H48","v":365},365,"","","","","","","","","","","","","","",{"$f":"X48","v":""},"",{"$f":"Z48","v":""},""]
[null,"     Koszty działalności operacyjnej bez amortyzacji",null,null,null,null,{"$f":"G49","v":0},{"$f":"H49","v":0},0,0,0,{"$f":"L49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z49","v":0},0]
[]
[null,"Zobowiązania do bilansu",null,null,null,null,{"$f":"ROUND(G46,0)","v":0},{"$f":"ROUND(H46,0)","v":0},{"$f":"ROUND(I46,0)","v":0},{"$f":"ROUND(J46,0)","v":0},{"$f":"ROUND(IF($G$195=1,K46,K51),0)","v":0},{"$f":"ROUND(IF($G$195=1,L46,L51),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF($G$195=1,X46,X51),0)","v":0},{"$f":"ROUND(IF($G$195=1,Y46,Y51),0)","v":0},{"$f":"ROUND(IF($G$195=1,Z46,Z51),0)","v":0},0]
[]
[]
[null,"Kapitał pracujący",null,null,null,null,{"$f":"ROUND(G26+G41-G56,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X26+X41-X56,0)","v":0},{"$f":"ROUND(Y26+Y41-Y56,0)","v":0},{"$f":"ROUND(Z26+Z41-Z56,0)","v":0},0]
[null,"Zmiana kapitału pracującego",null,null,null,null,null,{"$f":"ROUND(G59-H59,0)","v":0},{"$f":"ROUND(H59-I59,0)","v":0},{"$f":"IF(Rok_n=\"\",0,ROUND(I59-J59,0))","v":0},{"$f":"ROUND(J59-K59,0)","v":0},{"$f":"ROUND(K59-L59,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W59-X59,0)","v":0},{"$f":"ROUND(X59-Y59,0)","v":0},{"$f":"ROUND(Y59-Z59,0)","v":0},0]
[]
[]
[null,"Projekt",null,null,null,null,{"$f":"LataProjekcji","v":0},0,0,"","Uzupełnij dane","","","","","","","","","","","","","","","",""]
[]
[null,"Zapasy"]
[null,"   Kalkulacja z modelu",null,null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND((K67/K68)*K69,0),0)","v":0},{"$f":"IFERROR(ROUND((L67/L68)*L69,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND((X67/X68)*X69,0),0)","v":0},{"$f":"IFERROR(ROUND((Y67/Y68)*Y69,0),0)","v":0},{"$f":"IFERROR(ROUND((Z67/Z68)*Z69,0),0)","v":0},0]
[null,"     Rotacja zapasów",null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(Założenia!K44),\"\",Założenia!K44)","v":""},{"$f":"IF(ISBLANK(Założenia!L44),\"\",Założenia!L44)","v":""},{"$f":"IF(ISBLANK(Założenia!M44),\"\",Założenia!M44)","v":""},{"$f":"IF(ISBLANK(Założenia!N44),\"\",Założenia!N44)","v":""},{"$f":"IF(ISBLANK(Założenia!O44),\"\",Założenia!O44)","v":""},{"$f":"IF(ISBLANK(Założenia!P44),\"\",Założenia!P44)","v":""},{"$f":"IF(ISBLANK(Założenia!Q44),\"\",Założenia!Q44)","v":""},{"$f":"IF(ISBLANK(Założenia!R44),\"\",Założenia!R44)","v":""},{"$f":"IF(ISBLANK(Założenia!S44),\"\",Założenia!S44)","v":""},{"$f":"IF(ISBLANK(Założenia!T44),\"\",Założenia!T44)","v":""},{"$f":"IF(ISBLANK(Założenia!U44),\"\",Założenia!U44)","v":""},{"$f":"IF(ISBLANK(Założenia!V44),\"\",Założenia!V44)","v":""},{"$f":"IF(ISBLANK(Założenia!W44),\"\",Założenia!W44)","v":""},{"$f":"IF(ISBLANK(Założenia!X44),\"\",Założenia!X44)","v":""},{"$f":"IF(ISBLANK(Założenia!Y44),\"\",Założenia!Y44)","v":""},{"$f":"IF(ISBLANK(Założenia!Z44),\"\",Założenia!Z44)","v":""},{"$f":"IF(ISBLANK(Założenia!AA44),\"\",Założenia!AA44)","v":""}]
[null,"     Ilość dni w okresie",null,null,null,null,null,null,null,null,{"$f":"dni","v":""},"","","","","","","","","","","","","","","",""]
[null,"     Koszty działalności operacyjnej bez amortyzacji",null,null,null,null,null,null,null,null,{"$f":"ROUND(('Ocena kondycji finansowej'!K164-'Ocena kondycji finansowej'!K165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!L164-'Ocena kondycji finansowej'!L165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!M164-'Ocena kondycji finansowej'!M165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!N164-'Ocena kondycji finansowej'!N165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!O164-'Ocena kondycji finansowej'!O165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!P164-'Ocena kondycji finansowej'!P165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!Q164-'Ocena kondycji finansowej'!Q165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!R164-'Ocena kondycji finansowej'!R165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!S164-'Ocena kondycji finansowej'!S165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!T164-'Ocena kondycji finansowej'!T165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!U164-'Ocena kondycji finansowej'!U165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!V164-'Ocena kondycji finansowej'!V165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!W164-'Ocena kondycji finansowej'!W165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!X164-'Ocena kondycji finansowej'!X165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!Y164-'Ocena kondycji finansowej'!Y165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!Z164-'Ocena kondycji finansowej'!Z165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!AA164-'Ocena kondycji finansowej'!AA165),0)","v":0}]
[]
[null,"Zapasy do bilansu",null,null,null,null,null,null,null,null,{"$f":"ROUND(K66,0)","v":0},{"$f":"ROUND(L66,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X66,0)","v":0},{"$f":"ROUND(Y66,0)","v":0},{"$f":"ROUND(Z66,0)","v":0},0]
[]
[]
[null,"Należności",null,null,null,null,{"$f":"LataProjekcji","v":0},0,0,"","Uzupełnij dane","","","","","","","","","","","","","","","",""]
[null,"   Kalkulacja z modelu",null,null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND((K76/K77)*K78,0),0)","v":0},{"$f":"IFERROR(ROUND((L76/L77)*L78,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND((X76/X77)*X78,0),0)","v":0},{"$f":"IFERROR(ROUND((Y76/Y77)*Y78,0),0)","v":0},{"$f":"IFERROR(ROUND((Z76/Z77)*Z78,0),0)","v":0},0]
[null,"     Rotacja należności",null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(Założenia!K43),\"\",Założenia!K43)","v":""},{"$f":"IF(ISBLANK(Założenia!L43),\"\",Założenia!L43)","v":""},{"$f":"IF(ISBLANK(Założenia!M43),\"\",Założenia!M43)","v":""},{"$f":"IF(ISBLANK(Założenia!N43),\"\",Założenia!N43)","v":""},{"$f":"IF(ISBLANK(Założenia!O43),\"\",Założenia!O43)","v":""},{"$f":"IF(ISBLANK(Założenia!P43),\"\",Założenia!P43)","v":""},{"$f":"IF(ISBLANK(Założenia!Q43),\"\",Założenia!Q43)","v":""},{"$f":"IF(ISBLANK(Założenia!R43),\"\",Założenia!R43)","v":""},{"$f":"IF(ISBLANK(Założenia!S43),\"\",Założenia!S43)","v":""},{"$f":"IF(ISBLANK(Założenia!T43),\"\",Założenia!T43)","v":""},{"$f":"IF(ISBLANK(Założenia!U43),\"\",Założenia!U43)","v":""},{"$f":"IF(ISBLANK(Założenia!V43),\"\",Założenia!V43)","v":""},{"$f":"IF(ISBLANK(Założenia!W43),\"\",Założenia!W43)","v":""},{"$f":"IF(ISBLANK(Założenia!X43),\"\",Założenia!X43)","v":""},{"$f":"IF(ISBLANK(Założenia!Y43),\"\",Założenia!Y43)","v":""},{"$f":"IF(ISBLANK(Założenia!Z43),\"\",Założenia!Z43)","v":""},{"$f":"IF(ISBLANK(Założenia!AA43),\"\",Założenia!AA43)","v":""}]
[null,"     Ilość dni w okresie",null,null,null,null,null,null,null,null,{"$f":"dni","v":""},"","","","","","","","","","","","","","","",""]
[null,"     Przychody ze sprzedaży",null,null,null,null,null,null,null,null,{"$f":"ROUND('Ocena kondycji finansowej'!K159,0)","v":0},{"$f":"ROUND('Ocena kondycji finansowej'!L159,0)","v":0},{"$f":"ROUND('Ocena kondycji finansowej'!M159,0)","v":0},{"$f":"ROUND('Ocena kondycji finansowej'!N159,0)","v":0},{"$f":"ROUND('Ocena kondycji finansowej'!O159,0)","v":0},{"$f":"ROUND('Ocena kondycji finansowej'!P159,0)","v":0},{"$f":"ROUND('Ocena kondycji finansowej'!Q159,0)","v":0},{"$f":"ROUND('Ocena kondycji finansowej'!R159,0)","v":0},{"$f":"ROUND('Ocena kondycji finansowej'!S159,0)","v":0},{"$f":"ROUND('Ocena kondycji finansowej'!T159,0)","v":0},{"$f":"ROUND('Ocena kondycji finansowej'!U159,0)","v":0},{"$f":"ROUND('Ocena kondycji finansowej'!V159,0)","v":0},{"$f":"ROUND('Ocena kondycji finansowej'!W159,0)","v":0},{"$f":"ROUND('Ocena kondycji finansowej'!X159,0)","v":0},{"$f":"ROUND('Ocena kondycji finansowej'!Y159,0)","v":0},{"$f":"ROUND('Ocena kondycji finansowej'!Z159,0)","v":0},{"$f":"ROUND('Ocena kondycji finansowej'!AA159,0)","v":0}]
[]
[null,"Należności do bilansu",null,null,null,null,null,null,null,null,{"$f":"ROUND(K75,0)","v":0},{"$f":"ROUND(L75,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X75,0)","v":0},{"$f":"ROUND(Y75,0)","v":0},{"$f":"ROUND(Z75,0)","v":0},0]
[]
[]
[null,"Zobowiązania",null,null,null,null,{"$f":"LataProjekcji","v":0},0,0,"","Uzupełnij dane","","","","","","","","","","","","","","","",""]
[null,"   Kalkulacja z modelu",null,null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND((K85/K86)*K87,0),0)","v":0},{"$f":"IFERROR(ROUND((L85/L86)*L87,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND((X85/X86)*X87,0),0)","v":0},{"$f":"IFERROR(ROUND((Y85/Y86)*Y87,0),0)","v":0},{"$f":"IFERROR(ROUND((Z85/Z86)*Z87,0),0)","v":0},0]
[null,"     Rotacja zobowiązań",null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(Założenia!K45),\"\",Założenia!K45)","v":""},{"$f":"IF(ISBLANK(Założenia!L45),\"\",Założenia!L45)","v":""},{"$f":"IF(ISBLANK(Założenia!M45),\"\",Założenia!M45)","v":""},{"$f":"IF(ISBLANK(Założenia!N45),\"\",Założenia!N45)","v":""},{"$f":"IF(ISBLANK(Założenia!O45),\"\",Założenia!O45)","v":""},{"$f":"IF(ISBLANK(Założenia!P45),\"\",Założenia!P45)","v":""},{"$f":"IF(ISBLANK(Założenia!Q45),\"\",Założenia!Q45)","v":""},{"$f":"IF(ISBLANK(Założenia!R45),\"\",Założenia!R45)","v":""},{"$f":"IF(ISBLANK(Założenia!S45),\"\",Założenia!S45)","v":""},{"$f":"IF(ISBLANK(Założenia!T45),\"\",Założenia!T45)","v":""},{"$f":"IF(ISBLANK(Założenia!U45),\"\",Założenia!U45)","v":""},{"$f":"IF(ISBLANK(Założenia!V45),\"\",Założenia!V45)","v":""},{"$f":"IF(ISBLANK(Założenia!W45),\"\",Założenia!W45)","v":""},{"$f":"IF(ISBLANK(Założenia!X45),\"\",Założenia!X45)","v":""},{"$f":"IF(ISBLANK(Założenia!Y45),\"\",Założenia!Y45)","v":""},{"$f":"IF(ISBLANK(Założenia!Z45),\"\",Założenia!Z45)","v":""},{"$f":"IF(ISBLANK(Założenia!AA45),\"\",Założenia!AA45)","v":""}]
[null,"     Ilość dni w okresie",null,null,null,null,null,null,null,null,{"$f":"dni","v":""},"","","","","","","","","","","","","","","",""]
[null,"     Koszty działalności operacyjnej bez amortyzacji",null,null,null,null,null,null,null,null,{"$f":"ROUND(('Ocena kondycji finansowej'!K164-'Ocena kondycji finansowej'!K165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!L164-'Ocena kondycji finansowej'!L165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!M164-'Ocena kondycji finansowej'!M165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!N164-'Ocena kondycji finansowej'!N165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!O164-'Ocena kondycji finansowej'!O165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!P164-'Ocena kondycji finansowej'!P165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!Q164-'Ocena kondycji finansowej'!Q165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!R164-'Ocena kondycji finansowej'!R165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!S164-'Ocena kondycji finansowej'!S165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!T164-'Ocena kondycji finansowej'!T165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!U164-'Ocena kondycji finansowej'!U165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!V164-'Ocena kondycji finansowej'!V165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!W164-'Ocena kondycji finansowej'!W165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!X164-'Ocena kondycji finansowej'!X165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!Y164-'Ocena kondycji finansowej'!Y165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!Z164-'Ocena kondycji finansowej'!Z165),0)","v":0},{"$f":"ROUND(('Ocena kondycji finansowej'!AA164-'Ocena kondycji finansowej'!AA165),0)","v":0}]
[]
[null,"Zobowiązania do bilansu",null,null,null,null,null,null,null,null,{"$f":"ROUND(K84,0)","v":0},{"$f":"ROUND(L84,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X84,0)","v":0},{"$f":"ROUND(Y84,0)","v":0},{"$f":"ROUND(Z84,0)","v":0},0]
[]
[]
[null,"Kapitał pracujący",null,null,null,null,null,null,null,null,{"$f":"ROUND(K71+K80-K89,0)","v":0},{"$f":"ROUND(L71+L80-L89,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X71+X80-X89,0)","v":0},{"$f":"ROUND(Y71+Y80-Y89,0)","v":0},{"$f":"ROUND(Z71+Z80-Z89,0)","v":0},0]
[null,"Zmiana kapitału pracującego",null,null,null,null,null,null,null,null,{"$f":"ROUND(J92-K92,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W92-X92,0)","v":0},{"$f":"ROUND(X92-Y92,0)","v":0},{"$f":"ROUND(Y92-Z92,0)","v":0},0]
[]
[]
[null,"Działalność dotychczasowa i Projekt",null,null,null,null,{"$f":"LataProjekcji","v":0},0,0,"","Uzupełnij dane","","","","","","","","","","","","","","","",""]
[]
[null,"Zapasy"]
[null,"   Kalkulacja z modelu",null,null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND(K71+K26,0),0)","v":0},{"$f":"IFERROR(ROUND(L71+L26,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(X71+X26,0),0)","v":0},{"$f":"IFERROR(ROUND(Y71+Y26,0),0)","v":0},{"$f":"IFERROR(ROUND(Z71+Z26,0),0)","v":0},0]
[null,"     Rotacja zapasów",null,null,null,null,null,null,null,null,{"$f":"IFERROR((K99/K102)*K101,0)","v":0},{"$f":"IFERROR((L99/L102)*L101,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((X99/X102)*X101,0)","v":0},{"$f":"IFERROR((Y99/Y102)*Y101,0)","v":0},{"$f":"IFERROR((Z99/Z102)*Z101,0)","v":0},0]
[null,"     Ilość dni w okresie",null,null,null,null,null,null,null,null,{"$f":"dni","v":""},"","","","","","","","","","","","","","","",""]
[null,"     Koszty działalności operacyjnej bez amortyzacji",null,null,null,null,null,null,null,null,{"$f":"ROUND(IFERROR(IF($G$193=1,(K69+K19),(K24+K69)),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IFERROR(IF($G$193=1,(X69+X19),(X24+X69)),0),0)","v":0},{"$f":"ROUND(IFERROR(IF($G$193=1,(Y69+Y19),(Y24+Y69)),0),0)","v":0},{"$f":"ROUND(IFERROR(IF($G$193=1,(Z69+Z19),(Z24+Z69)),0),0)","v":0},0]
[]
[null,"Zapasy do bilansu",null,null,null,null,{"$f":"G26","v":0},{"$f":"H26","v":0},{"$f":"I26","v":0},{"$f":"J26","v":0},{"$f":"K99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X99","v":0},{"$f":"Y99","v":0},{"$f":"Z99","v":0},0]
[]
[]
[null,"Należności",null,null,null,null,{"$f":"LataProjekcji","v":0},0,0,"","Uzupełnij dane","","","","","","","","","","","","","","","",""]
[null,"   Kalkulacja z modelu",null,null,null,null,null,null,null,null,{"$f":"IFERROR(K80+K41,0)","v":0},{"$f":"IFERROR(L80+L41,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(X80+X41,0)","v":0},{"$f":"IFERROR(Y80+Y41,0)","v":0},{"$f":"IFERROR(Z80+Z41,0)","v":0},0]
[null,"     Rotacja należności",null,null,null,null,null,null,null,null,{"$f":"IFERROR((K108/K111)*K110,0)","v":0},{"$f":"IFERROR((L108/L111)*L110,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((X108/X111)*X110,0)","v":0},{"$f":"IFERROR((Y108/Y111)*Y110,0)","v":0},{"$f":"IFERROR((Z108/Z111)*Z110,0)","v":0},0]
[null,"     Ilość dni w okresie",null,null,null,null,null,null,null,null,{"$f":"dni","v":""},"","","","","","","","","","","","","","","",""]
[null,"     Przychody ze sprzedaży produktów",null,null,null,null,null,null,null,null,{"$f":"ROUND(IF($G$194=1,K78+K34,K78+K39),0)","v":0},{"$f":"ROUND(IF($G$194=1,L78+L34,L78+L39),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IF($G$194=1,X78+X34,X78+X39),0)","v":0},{"$f":"ROUND(IF($G$194=1,Y78+Y34,Y78+Y39),0)","v":0},{"$f":"ROUND(IF($G$194=1,Z78+Z34,Z78+Z39),0)","v":0},0]
[]
[null,"Należności do bilansu",null,null,null,null,{"$f":"G41","v":0},{"$f":"H41","v":0},{"$f":"I41","v":0},{"$f":"J41","v":0},{"$f":"ROUND(K108,0)","v":0},{"$f":"ROUND(L108,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X108,0)","v":0},{"$f":"ROUND(Y108,0)","v":0},{"$f":"ROUND(Z108,0)","v":0},0]
[]
[]
[null,"Zobowiązania",null,null,null,null,{"$f":"LataProjekcji","v":0},0,0,"","Uzupełnij dane","","","","","","","","","","","","","","","",""]
[null,"   Kalkulacja z modelu",null,null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND(K89+K56,0),0)","v":0},{"$f":"IFERROR(ROUND(L89+L56,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(X89+X56,0),0)","v":0},{"$f":"IFERROR(ROUND(Y89+Y56,0),0)","v":0},{"$f":"IFERROR(ROUND(Z89+Z56,0),0)","v":0},0]
[null,"     Rotacja zobowiązań",null,null,null,null,null,null,null,null,{"$f":"IFERROR((K117/K120)*K119,0)","v":0},{"$f":"IFERROR((L117/L120)*L119,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((X117/X120)*X119,0)","v":0},{"$f":"IFERROR((Y117/Y120)*Y119,0)","v":0},{"$f":"IFERROR((Z117/Z120)*Z119,0)","v":0},0]
[null,"     Ilość dni w okresie",null,null,null,null,null,null,null,null,{"$f":"dni","v":""},"","","","","","","","","","","","","","","",""]
[null,"     Koszty działalności operacyjnej bez amortyzacji",null,null,null,null,null,null,null,null,{"$f":"ROUND(IFERROR(IF($G$195=1,K87+K49,K87+K54),0),0)","v":0},{"$f":"ROUND(IFERROR(IF($G$195=1,L87+L49,L87+L54),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(IFERROR(IF($G$195=1,X87+X49,X87+X54),0),0)","v":0},{"$f":"ROUND(IFERROR(IF($G$195=1,Y87+Y49,Y87+Y54),0),0)","v":0},{"$f":"ROUND(IFERROR(IF($G$195=1,Z87+Z49,Z87+Z54),0),0)","v":0},0]
[]
[null,"Zobowiązania do bilansu",null,null,null,null,{"$f":"G56","v":0},{"$f":"H56","v":0},{"$f":"I56","v":0},{"$f":"J56","v":0},{"$f":"K117","v":0},{"$f":"L117","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X117","v":0},{"$f":"Y117","v":0},{"$f":"Z117","v":0},0]
[]
[]
[null,"Kapitał pracujący",null,null,null,null,{"$f":"ROUND(G104+G113-G122,0)","v":0},{"$f":"ROUND(H104+H113-H122,0)","v":0},{"$f":"ROUND(I104+I113-I122,0)","v":0},{"$f":"ROUND(J104+J113-J122,0)","v":0},{"$f":"ROUND(K104+K113-K122,0)","v":0},{"$f":"ROUND(L104+L113-L122,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X104+X113-X122,0)","v":0},{"$f":"ROUND(Y104+Y113-Y122,0)","v":0},{"$f":"ROUND(Z104+Z113-Z122,0)","v":0},0]
[null,"Zmiana kapitału pracującego",null,null,null,null,{"$f":"ROUND(F125-G125,0)","v":0},{"$f":"ROUND(G125-H125,0)","v":0},{"$f":"ROUND(H125-I125,0)","v":0},{"$f":"IF(Rok_n=\"\",0,ROUND(I125-J125,0))","v":0},{"$f":"ROUND(I125-K125,0)","v":0},{"$f":"ROUND(K125-L125,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(W125-X125,0)","v":0},{"$f":"ROUND(X125-Y125,0)","v":0},{"$f":"ROUND(Y125-Z125,0)","v":0},0]
[]
[]
[null,"Komentarz"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Zapasy",null,null,null,null,1]
[null,"Należności",null,null,null,null,1]
[null,"Zobowiązania",null,null,null,null,1]
[]
[]
[null,"Kalkulacja z modelu"]
[null,"Rotacja zapasów",null,null,null,null,{"$f":"G17","v":"bd."},{"$f":"H17","v":"bd."},{"$f":"I17","v":"bd."},{"$f":"J17","v":"bd."},{"$f":"IFERROR(ROUND(AVERAGE(G199:I199),0),0)","v":0},{"$f":"IFERROR(ROUND(AVERAGE(H199:I199,K199),0),0)","v":0},{"$f":"IFERROR(ROUND(AVERAGE(I199,K199:L199),0),0)","v":0},{"$f":"IFERROR(ROUND(AVERAGE(K199:M199),0),0)","v":0},{"$f":"IFERROR(ROUND(AVERAGE(L199:N199),0),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(AVERAGE(U199:W199),0),0)","v":0},0,{"$f":"IFERROR(ROUND(AVERAGE(W199:Y199),0),0)","v":0},{"$f":"IFERROR(ROUND(AVERAGE(X199:Z199),0),0)","v":0}]
[null,"Rotacja należności",null,null,null,null,{"$f":"G32","v":"bd."},{"$f":"H32","v":"bd."},{"$f":"I32","v":"bd."},{"$f":"J32","v":"bd."},{"$f":"IFERROR(ROUND(AVERAGE(G200:I200),0),0)","v":0},{"$f":"IFERROR(ROUND(AVERAGE(H200:I200,K200),0),0)","v":0},{"$f":"IFERROR(ROUND(AVERAGE(I200,K200:L200),0),0)","v":0},{"$f":"IFERROR(ROUND(AVERAGE(K200:M200),0),0)","v":0},{"$f":"IFERROR(ROUND(AVERAGE(L200:N200),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rotacja zobowiązań",null,null,null,null,{"$f":"G47","v":"bd."},{"$f":"H47","v":"bd."},{"$f":"I47","v":"bd."},{"$f":"J47","v":"bd."},{"$f":"IFERROR(ROUND(AVERAGE(G201:I201),0),0)","v":0},{"$f":"IFERROR(ROUND(AVERAGE(H201:I201,K201),0),0)","v":0},{"$f":"IFERROR(ROUND(AVERAGE(I201,K201:L201),0),0)","v":0},{"$f":"IFERROR(ROUND(AVERAGE(K201:M201),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Finansowanie","index":8,"n_rows":174,"n_cols":27,"rows_kept":174,"cut":false,"hidden":false,"merged":[[1,1,2,26],[153,10,153,26],[162,10,162,26]]}
[]
[null,{"$f":"Założenia!B2","v":"Wstaw nazwę podmiotu oraz tytuł projektu w zakładce Dane podmiotu"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Założenia!K27","v":0},{"$f":"Założenia!L27","v":1},{"$f":"Założenia!M27","v":2},{"$f":"Założenia!N27","v":3},{"$f":"Założenia!O27","v":4},{"$f":"Założenia!P27","v":5},{"$f":"Założenia!Q27","v":6},{"$f":"Założenia!R27","v":7},{"$f":"Założenia!S27","v":8},{"$f":"Założenia!T27","v":9},{"$f":"Założenia!U27","v":10},{"$f":"Założenia!V27","v":11},{"$f":"Założenia!W27","v":12},{"$f":"Założenia!X27","v":13},{"$f":"Założenia!Y27","v":14},{"$f":"Założenia!Z27","v":15},{"$f":"Założenia!AA27","v":16}]
[null,"Działalność dotychczasowa (bez Projektu)",null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":""},"Uzupełnij dane","","","","","","","","","","","","","","","",""]
[]
[null,"Kapitał własny"]
[null,"Kapitał bilans otwarcia",null,null,null,null,null,null,null,null,{"$f":"J17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W17","v":0},{"$f":"X17","v":0},{"$f":"Y17","v":0},0]
[null,"Dopłaty do kapitału"]
[null,"Kapitał bilans zamknięcia",null,null,null,null,null,null,null,{"$f":"IF(OR(ISBLANK(DaneBiezace),Rok_n=\"\"),'Ocena kondycji finansowej'!I77,'Ocena kondycji finansowej'!J77)","v":0},{"$f":"K15+K16","v":0},{"$f":"L15+L16","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X15+X16","v":0},{"$f":"Y15+Y16","v":0},{"$f":"Z15+Z16","v":0},0]
[]
[]
[null,"Dywidenda",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"Zysk netto do podziału z roku poprzedniego",null,null,null,null,null,null,null,null,{"$f":"IF(Rok_n=\"\",('Ocena kondycji finansowej'!I80+'Ocena kondycji finansowej'!I81),IF(Założenia!J32=12,'Ocena kondycji finansowej'!J81+'Ocena kondycji finansowej'!J80,'Ocena kondycji finansowej'!J80))","v":0},{"$f":"K23+'Ocena kondycji finansowej'!K81","v":0},{"$f":"L23+'Ocena kondycji finansowej'!L81","v":0},{"$f":"M23+'Ocena kondycji finansowej'!M81","v":0},{"$f":"N23+'Ocena kondycji finansowej'!N81","v":0},{"$f":"O23+'Ocena kondycji finansowej'!O81","v":0},{"$f":"P23+'Ocena kondycji finansowej'!P81","v":0},{"$f":"Q23+'Ocena kondycji finansowej'!Q81","v":0},{"$f":"R23+'Ocena kondycji finansowej'!R81","v":0},{"$f":"S23+'Ocena kondycji finansowej'!S81","v":0},{"$f":"T23+'Ocena kondycji finansowej'!T81","v":0},{"$f":"U23+'Ocena kondycji finansowej'!U81","v":0},{"$f":"V23+'Ocena kondycji finansowej'!V81","v":0},{"$f":"W23+'Ocena kondycji finansowej'!W81","v":0},{"$f":"X23+'Ocena kondycji finansowej'!X81","v":0},{"$f":"Y23+'Ocena kondycji finansowej'!Y81","v":0},{"$f":"Z23+'Ocena kondycji finansowej'!Z81","v":0}]
[null,"Wypłata dywidendy"]
[null,"Zysk netto z lat poprzednich",null,null,null,null,null,null,null,null,{"$f":"K21-K22","v":0},{"$f":"L21-L22","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X21-X22","v":0},{"$f":"Y21-Y22","v":0},{"$f":"Z21-Z22","v":0},0]
[]
[]
[null,"Środki pieniężne",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"Stan środków pieniężnych na koniec roku z CF",null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(DaneBiezace),IF('Ocena kondycji finansowej'!I70>0,'Ocena kondycji finansowej'!I70,0),IF('Ocena kondycji finansowej'!J70>0,'Ocena kondycji finansowej'!J70,0))","v":0},{"$f":"IF('Ocena kondycji finansowej'!K70>0,'Ocena kondycji finansowej'!K70,0)","v":0},{"$f":"IF('Ocena kondycji finansowej'!L70>0,'Ocena kondycji finansowej'!L70,0)","v":0},{"$f":"IF('Ocena kondycji finansowej'!M70>0,'Ocena kondycji finansowej'!M70,0)","v":0},{"$f":"IF('Ocena kondycji finansowej'!N70>0,'Ocena kondycji finansowej'!N70,0)","v":0},{"$f":"IF('Ocena kondycji finansowej'!O70>0,'Ocena kondycji finansowej'!O70,0)","v":0},{"$f":"IF('Ocena kondycji finansowej'!P70>0,'Ocena kondycji finansowej'!P70,0)","v":0},{"$f":"IF('Ocena kondycji finansowej'!Q70>0,'Ocena kondycji finansowej'!Q70,0)","v":0},{"$f":"IF('Ocena kondycji finansowej'!R70>0,'Ocena kondycji finansowej'!R70,0)","v":0},{"$f":"IF('Ocena kondycji finansowej'!S70>0,'Ocena kondycji finansowej'!S70,0)","v":0},{"$f":"IF('Ocena kondycji finansowej'!T70>0,'Ocena kondycji finansowej'!T70,0)","v":0},{"$f":"IF('Ocena kondycji finansowej'!U70>0,'Ocena kondycji finansowej'!U70,0)","v":0},{"$f":"IF('Ocena kondycji finansowej'!V70>0,'Ocena kondycji finansowej'!V70,0)","v":0},{"$f":"IF('Ocena kondycji finansowej'!W70>0,'Ocena kondycji finansowej'!W70,0)","v":0},{"$f":"IF('Ocena kondycji finansowej'!X70>0,'Ocena kondycji finansowej'!X70,0)","v":0},{"$f":"IF('Ocena kondycji finansowej'!Y70>0,'Ocena kondycji finansowej'!Y70,0)","v":0},{"$f":"IF('Ocena kondycji finansowej'!Z70>0,'Ocena kondycji finansowej'!Z70,0)","v":0}]
[null,"Oprocentowanie środków pienieżnych",null,null,null,null,null,null,null,null,{"$f":"Założenia!K$62","v":0},{"$f":"Założenia!L$62","v":0},{"$f":"Założenia!M$62","v":0},{"$f":"Założenia!N$62","v":0},{"$f":"Założenia!O$62","v":0},{"$f":"Założenia!P$62","v":0},{"$f":"Założenia!Q$62","v":0},{"$f":"Założenia!R$62","v":0},{"$f":"Założenia!S$62","v":0},{"$f":"Założenia!T$62","v":0},{"$f":"Założenia!U$62","v":0},{"$f":"Założenia!V$62","v":0},{"$f":"Założenia!W$62","v":0},{"$f":"Założenia!X$62","v":0},{"$f":"Założenia!Y$62","v":0},{"$f":"Założenia!Z$62","v":0},{"$f":"Założenia!AA$62","v":0}]
[null,"Przychody finansowe",null,null,null,null,null,null,null,null,{"$f":"ROUND(K28*K27,0)","v":0},{"$f":"ROUND((L28*((L27+K27)/2)),0)","v":0},{"$f":"ROUND((M28*((M27+L27)/2)),0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND((X28*((X27+W27)/2)),0)","v":0},{"$f":"ROUND((Y28*((Y27+X27)/2)),0)","v":0},{"$f":"ROUND((Z28*((Z27+Y27)/2)),0)","v":0},0]
[]
[]
[null,"Depozyty bankowe",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"Bilans otwarcia",null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(DaneBiezace),'Ocena kondycji finansowej'!I71,'Ocena kondycji finansowej'!J71)","v":0},{"$f":"K37","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"W37","v":0},{"$f":"X37","v":0},{"$f":"Y37","v":0},0]
[null,"Wpływy"]
[null,"Wypłaty"]
[null,"Oprocentowanie",null,null,null,null,null,null,null,null,{"$f":"Założenia!K$63","v":0},{"$f":"Założenia!L$63","v":0},{"$f":"Założenia!M$63","v":0},{"$f":"Założenia!N$63","v":0},{"$f":"Założenia!O$63","v":0},{"$f":"Założenia!P$63","v":0},{"$f":"Założenia!Q$63","v":0},{"$f":"Założenia!R$63","v":0},{"$f":"Założenia!S$63","v":0},{"$f":"Założenia!T$63","v":0},{"$f":"Założenia!U$63","v":0},{"$f":"Założenia!V$63","v":0},{"$f":"Założenia!W$63","v":0},{"$f":"Założenia!X$63","v":0},{"$f":"Założenia!Y$63","v":0},{"$f":"Założenia!Z$63","v":0},{"$f":"Założenia!AA$63","v":0}]
[null,"Saldo",null,null,null,null,null,null,null,null,{"$f":"K33+K34-K35","v":0},{"$f":"L33+L34-L35","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X33+X34-X35","v":0},{"$f":"Y33+Y34-Y35","v":0},{"$f":"Z33+Z34-Z35","v":0},0]
[null,"Przychody finansowe",null,null,null,null,null,null,null,null,{"$f":"ROUND(((K37+K33)/2)*K36,0)","v":0},{"$f":"ROUND(((L37+K37)/2)*L36,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(((X37+W37)/2)*X36,0)","v":0},{"$f":"ROUND(((Y37+X37)/2)*Y36,0)","v":0},{"$f":"ROUND(((Z37+Y37)/2)*Z36,0)","v":0},0]
[]
[]
[null,"Pożyczki od udziałowców (długoterminowe)",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"Bilans otwarcia",null,null,null,null,null,null,null,null,{"$f":"J42","v":0},{"$f":"IF(K46<0,0,K46)","v":0},{"$f":"IF(L46<0,0,L46)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(W46<0,0,W46)","v":0},{"$f":"IF(X46<0,0,X46)","v":0},{"$f":"IF(Y46<0,0,Y46)","v":0},0]
[null,"Wpływy"]
[null,"Spłaty"]
[null,"Oprocentowanie",null,null,null,null,null,null,null,null,{"$f":"Założenia!K$59","v":0},{"$f":"Założenia!L$59","v":0},{"$f":"Założenia!M$59","v":0},{"$f":"Założenia!N$59","v":0},{"$f":"Założenia!O$59","v":0},{"$f":"Założenia!P$59","v":0},{"$f":"Założenia!Q$59","v":0},{"$f":"Założenia!R$59","v":0},{"$f":"Założenia!S$59","v":0},{"$f":"Założenia!T$59","v":0},{"$f":"Założenia!U$59","v":0},{"$f":"Założenia!V$59","v":0},{"$f":"Założenia!W$59","v":0},{"$f":"Założenia!X$59","v":0},{"$f":"Założenia!Y$59","v":0},{"$f":"Założenia!Z$59","v":0},{"$f":"Założenia!AA$59","v":0}]
[null,"Saldo ogółem",null,null,null,null,null,null,null,null,{"$f":"K42+K43-K44","v":0},{"$f":"L42+L43-L44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X42+X43-X44","v":0},{"$f":"Y42+Y43-Y44","v":0},{"$f":"Z42+Z43-Z44","v":0},0]
[null,"Saldo - część długoterminowa",null,null,null,null,null,null,null,null,{"$f":"IF(K46-L44<0,0,K46-L44)","v":0},{"$f":"IF(L46-M44<0,0,L46-M44)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(W46-AA44<0,0,W46-AA44)","v":0},{"$f":"IF(X46-AB44<0,0,X46-AB44)","v":0},{"$f":"IF(Y46-AC44<0,0,Y46-AC44)","v":0},{"$f":"IF(Z46-AD44<0,0,Z46-AD44)","v":0},0]
[null,"Koszty finansowe od części długoterminowej",null,null,null,null,null,null,null,null,{"$f":"ROUND(((K47+J42)/2)*K45,0)","v":0},{"$f":"ROUND(((L47+K47)/2)*L45,0)","v":0},{"$f":"ROUND(((M47+L47)/2)*M45,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(((X47+W47)/2)*X45,0)","v":0},{"$f":"ROUND(((Y47+X47)/2)*Y45,0)","v":0},{"$f":"ROUND(((Z47+Y47)/2)*Z45,0)","v":0},0]
[]
[]
[null,"Kredyty długoterminowe",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"Bilans otwarcia",null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(DaneBiezace),'Ocena kondycji finansowej'!I85,'Ocena kondycji finansowej'!J85)","v":0},{"$f":"J52","v":0},{"$f":"IF(K56<0,0,K56)","v":0},{"$f":"IF(L56<0,0,L56)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(W56<0,0,W56)","v":0},{"$f":"IF(X56<0,0,X56)","v":0},{"$f":"IF(Y56<0,0,Y56)","v":0},0]
[null,"Wpływy"]
[null,"Spłaty"]
[null,"Oprocentowanie",null,null,null,null,null,null,null,null,{"$f":"Założenia!K$61","v":0},{"$f":"Założenia!L$61","v":0},{"$f":"Założenia!M$61","v":0},{"$f":"Założenia!N$61","v":0},{"$f":"Założenia!O$61","v":0},{"$f":"Założenia!P$61","v":0},{"$f":"Założenia!Q$61","v":0},{"$f":"Założenia!R$61","v":0},{"$f":"Założenia!S$61","v":0},{"$f":"Założenia!T$61","v":0},{"$f":"Założenia!U$61","v":0},{"$f":"Założenia!V$61","v":0},{"$f":"Założenia!W$61","v":0},{"$f":"Założenia!X$61","v":0},{"$f":"Założenia!Y$61","v":0},{"$f":"Założenia!Z$61","v":0},{"$f":"Założenia!AA$61","v":0}]
[null,"Saldo ogółem",null,null,null,null,null,null,null,null,{"$f":"K52+K53-K54","v":0},{"$f":"L52+L53-L54","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X52+X53-X54","v":0},{"$f":"Y52+Y53-Y54","v":0},{"$f":"Z52+Z53-Z54","v":0},0]
[null,"Saldo - część długoterminowa",null,null,null,null,null,null,null,null,{"$f":"IF(K56-L54<0,0,K56-L54)","v":0},{"$f":"IF(L56-M54<0,0,L56-M54)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(W56-AA54<0,0,W56-AA54)","v":0},{"$f":"IF(X56-AB54<0,0,X56-AB54)","v":0},{"$f":"IF(Y56-AC54<0,0,Y56-AC54)","v":0},{"$f":"IF(Z56-AD54<0,0,Z56-AD54)","v":0},0]
[null,"Koszty finansowe od części długoterminowej",null,null,null,null,null,null,null,null,{"$f":"ROUND(((K57+J52)/2)*K55,0)","v":0},{"$f":"ROUND(((L57+K57)/2)*L55,0)","v":0},{"$f":"ROUND(((M57+L57)/2)*M55,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(((X57+W57)/2)*X55,0)","v":0},{"$f":"ROUND(((Y57+X57)/2)*Y55,0)","v":0},{"$f":"ROUND(((Z57+Y57)/2)*Z55,0)","v":0},0]
[]
[]
[null,"Kredyty krótkoterminowe",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"Bilans otwarcia",null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(DaneBiezace),'Ocena kondycji finansowej'!I89,'Ocena kondycji finansowej'!J89)","v":0},{"$f":"J62","v":0},{"$f":"IF(K62+K63-K64<0,0,K62+K63-K64)","v":0},{"$f":"IF(L62+L63-L64<0,0,L62+L63-L64)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(W62+W63-W64<0,0,W62+W63-W64)","v":0},{"$f":"IF(X62+X63-X64<0,0,X62+X63-X64)","v":0},{"$f":"IF(Y62+Y63-Y64<0,0,Y62+Y63-Y64)","v":0},0]
[null,"Wpływy"]
[null,"Spłaty"]
[null,"Oprocentowanie",null,null,null,null,null,null,null,null,{"$f":"Założenia!K$60","v":0},{"$f":"Założenia!L$60","v":0},{"$f":"Założenia!M$60","v":0},{"$f":"Założenia!N$60","v":0},{"$f":"Założenia!O$60","v":0},{"$f":"Założenia!P$60","v":0},{"$f":"Założenia!Q$60","v":0},{"$f":"Założenia!R$60","v":0},{"$f":"Założenia!S$60","v":0},{"$f":"Założenia!T$60","v":0},{"$f":"Założenia!U$60","v":0},{"$f":"Założenia!V$60","v":0},{"$f":"Założenia!W$60","v":0},{"$f":"Założenia!X$60","v":0},{"$f":"Założenia!Y$60","v":0},{"$f":"Założenia!Z$60","v":0},{"$f":"Założenia!AA$60","v":0}]
[null,"Saldo",null,null,null,null,null,null,null,null,{"$f":"K62+K63-K64+L54+L44","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"W62+W63-W64+AA54+AA44","v":0},{"$f":"X62+X63-X64+AB54+AB44","v":0},{"$f":"Y62+Y63-Y64+AC54+AC44","v":0},{"$f":"Z62+Z63-Z64+AD54+AD44","v":0},0]
[null,"Koszty finansowe",null,null,null,null,null,null,null,null,{"$f":"ROUND(((K66+J62)/2)*K65,0)","v":0},{"$f":"ROUND(((L66+K66)/2)*L65,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(((X66+W66)/2)*X65,0)","v":0},{"$f":"ROUND(((Y66+X66)/2)*Y65,0)","v":0},{"$f":"ROUND(((Z66+Y66)/2)*Z65,0)","v":0},0]
[]
[]
[null,"Projekt",null,null,null,{"$f":"'Kapitał pracujący'!G$63","v":0},{"$f":"'Kapitał pracujący'!H$63","v":0},{"$f":"'Kapitał pracujący'!I$63","v":0},null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[]
[null,"Kapitał własny"]
[null,"Kapitał bilans otwarcia",null,null,null,null,null,null,null,null,null,{"$f":"K75","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"W75","v":0},{"$f":"X75","v":0},{"$f":"Y75","v":0},0]
[null,"Dopłaty do kapitału"]
[null,"Kapitał bilans zamknięcia",null,null,null,null,null,null,null,null,{"$f":"K73+K74","v":0},{"$f":"L73+L74","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X73+X74","v":0},{"$f":"Y73+Y74","v":0},{"$f":"Z73+Z74","v":0},0]
[]
[]
[null,"Środki własne z działalności dotychczasowej na finansowanie Projektu"]
[null,"Środki pieniężne z działalności dotychczasowej (poprzedni okres)",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,IF(Rok_n=\"\",'Ocena kondycji finansowej'!I70+K17,'Ocena kondycji finansowej'!J70+K17),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Ocena kondycji finansowej'!K70,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Ocena kondycji finansowej'!L70,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Ocena kondycji finansowej'!M70,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Ocena kondycji finansowej'!N70,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Ocena kondycji finansowej'!O70,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Ocena kondycji finansowej'!P70,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Ocena kondycji finansowej'!Q70,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Ocena kondycji finansowej'!R70,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Ocena kondycji finansowej'!S70,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Ocena kondycji finansowej'!T70,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Ocena kondycji finansowej'!U70,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Ocena kondycji finansowej'!V70,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Ocena kondycji finansowej'!W70,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Ocena kondycji finansowej'!X70,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Ocena kondycji finansowej'!Y70,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Ocena kondycji finansowej'!Z70,0)","v":0}]
[null,"Przesunięcie/Zaangażowanie środków własnych przedsiębiorstwa do Projektu"]
[null,"Razem dopłaty z dotychczasowej działalności",null,null,null,null,null,null,null,null,{"$f":"IF((K79-K80)>=0,K80,0)","v":0},{"$f":"IF((L79-L80)>=0,K81+L80,0)","v":0},{"$f":"L81+M80","v":0},{"$f":"M81+N80","v":0},0,0,0,0,0,0,0,0,0,{"$f":"W81+X80","v":0},{"$f":"X81+Y80","v":0},{"$f":"Y81+Z80","v":0},0]
[]
[]
[null,"Dywidenda",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"Zysk netto do podziału z roku poprzedniego",null,null,null,null,null,null,null,null,{"$f":"'Ocena kondycji finansowej'!J225","v":0},{"$f":"'Ocena kondycji finansowej'!K225","v":0},{"$f":"'Ocena kondycji finansowej'!L225","v":0},{"$f":"'Ocena kondycji finansowej'!M225","v":0},{"$f":"'Ocena kondycji finansowej'!N225","v":0},{"$f":"'Ocena kondycji finansowej'!O225","v":0},{"$f":"'Ocena kondycji finansowej'!P225","v":0},{"$f":"'Ocena kondycji finansowej'!Q225","v":0},{"$f":"'Ocena kondycji finansowej'!R225","v":0},{"$f":"'Ocena kondycji finansowej'!S225","v":0},{"$f":"'Ocena kondycji finansowej'!T225","v":0},{"$f":"'Ocena kondycji finansowej'!U225","v":0},{"$f":"'Ocena kondycji finansowej'!V225","v":0},{"$f":"'Ocena kondycji finansowej'!W225","v":0},{"$f":"'Ocena kondycji finansowej'!X225","v":0},{"$f":"'Ocena kondycji finansowej'!Y225","v":0},{"$f":"'Ocena kondycji finansowej'!Z225","v":0}]
[null,"Wypłata dywidendy"]
[null,"Zysk netto z lat poprzednich",null,null,null,null,null,null,null,null,{"$f":"K85-K86","v":0},{"$f":"K87+L85-L86","v":0},{"$f":"L87+M85-M86","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"W87+X85-X86","v":0},{"$f":"X87+Y85-Y86","v":0},{"$f":"Y87+Z85-Z86","v":0},0]
[]
[]
[null,"Środki pieniężne",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"Stan środków pieniężnych na koniec roku z CF",null,null,null,null,null,null,null,null,{"$f":"IF('Ocena kondycji finansowej'!J214>0,'Ocena kondycji finansowej'!J214,0)","v":0},{"$f":"IF('Ocena kondycji finansowej'!K214>0,'Ocena kondycji finansowej'!K214,0)","v":0},{"$f":"IF('Ocena kondycji finansowej'!L214>0,'Ocena kondycji finansowej'!L214,0)","v":0},{"$f":"IF('Ocena kondycji finansowej'!M214>0,'Ocena kondycji finansowej'!M214,0)","v":0},{"$f":"IF('Ocena kondycji finansowej'!N214>0,'Ocena kondycji finansowej'!N214,0)","v":0},{"$f":"IF('Ocena kondycji finansowej'!O214>0,'Ocena kondycji finansowej'!O214,0)","v":0},{"$f":"IF('Ocena kondycji finansowej'!P214>0,'Ocena kondycji finansowej'!P214,0)","v":0},{"$f":"IF('Ocena kondycji finansowej'!Q214>0,'Ocena kondycji finansowej'!Q214,0)","v":0},{"$f":"IF('Ocena kondycji finansowej'!R214>0,'Ocena kondycji finansowej'!R214,0)","v":0},{"$f":"IF('Ocena kondycji finansowej'!S214>0,'Ocena kondycji finansowej'!S214,0)","v":0},{"$f":"IF('Ocena kondycji finansowej'!T214>0,'Ocena kondycji finansowej'!T214,0)","v":0},{"$f":"IF('Ocena kondycji finansowej'!U214>0,'Ocena kondycji finansowej'!U214,0)","v":0},{"$f":"IF('Ocena kondycji finansowej'!V214>0,'Ocena kondycji finansowej'!V214,0)","v":0},{"$f":"IF('Ocena kondycji finansowej'!W214>0,'Ocena kondycji finansowej'!W214,0)","v":0},{"$f":"IF('Ocena kondycji finansowej'!X214>0,'Ocena kondycji finansowej'!X214,0)","v":0},{"$f":"IF('Ocena kondycji finansowej'!Y214>0,'Ocena kondycji finansowej'!Y214,0)","v":0},{"$f":"IF('Ocena kondycji finansowej'!Z214>0,'Ocena kondycji finansowej'!Z214,0)","v":0}]
[null,"Oprocentowanie środków pienieżnych",null,null,null,null,null,null,null,null,{"$f":"Założenia!K$62","v":0},{"$f":"Założenia!L$62","v":0},{"$f":"Założenia!M$62","v":0},{"$f":"Założenia!N$62","v":0},{"$f":"Założenia!O$62","v":0},{"$f":"Założenia!P$62","v":0},{"$f":"Założenia!Q$62","v":0},{"$f":"Założenia!R$62","v":0},{"$f":"Założenia!S$62","v":0},{"$f":"Założenia!T$62","v":0},{"$f":"Założenia!U$62","v":0},{"$f":"Założenia!V$62","v":0},{"$f":"Założenia!W$62","v":0},{"$f":"Założenia!X$62","v":0},{"$f":"Założenia!Y$62","v":0},{"$f":"Założenia!Z$62","v":0},{"$f":"Założenia!AA$62","v":0}]
[null,"Przychody finansowe",null,null,null,null,null,null,null,null,{"$f":"ROUND(K92*K91,0)","v":0},{"$f":"ROUND(L92*((L91+K91)/2),0)","v":0},{"$f":"ROUND(M92*((M91+L91)/2),0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X92*((X91+W91)/2),0)","v":0},{"$f":"ROUND(Y92*((Y91+X91)/2),0)","v":0},{"$f":"ROUND(Z92*((Z91+Y91)/2),0)","v":0},0]
[]
[]
[null,"Depozyty bankowe",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"Bilans otwarcia",null,null,null,null,null,null,null,null,null,{"$f":"K101","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"W101","v":0},{"$f":"X101","v":0},{"$f":"Y101","v":0},0]
[null,"Wpływy"]
[null,"Wypłaty"]
[null,"Oprocentowanie",null,null,null,null,null,null,null,null,{"$f":"Założenia!K$63","v":0},{"$f":"Założenia!L$63","v":0},{"$f":"Założenia!M$63","v":0},{"$f":"Założenia!N$63","v":0},{"$f":"Założenia!O$63","v":0},{"$f":"Założenia!P$63","v":0},{"$f":"Założenia!Q$63","v":0},{"$f":"Założenia!R$63","v":0},{"$f":"Założenia!S$63","v":0},{"$f":"Założenia!T$63","v":0},{"$f":"Założenia!U$63","v":0},{"$f":"Założenia!V$63","v":0},{"$f":"Założenia!W$63","v":0},{"$f":"Założenia!X$63","v":0},{"$f":"Założenia!Y$63","v":0},{"$f":"Założenia!Z$63","v":0},{"$f":"Założenia!AA$63","v":0}]
[null,"Saldo",null,null,null,null,null,null,null,null,{"$f":"K97+K98-K99","v":0},{"$f":"L97+L98-L99","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X97+X98-X99","v":0},{"$f":"Y97+Y98-Y99","v":0},{"$f":"Z97+Z98-Z99","v":0},0]
[null,"Przychody finansowe",null,null,null,null,null,null,null,null,{"$f":"ROUND(((K101+K98)/2)*K100,0)","v":0},{"$f":"ROUND(((L101+K101)/2)*L100,0)","v":0},{"$f":"ROUND(((M101+L101)/2)*M100,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(((X101+W101)/2)*X100,0)","v":0},{"$f":"ROUND(((Y101+X101)/2)*Y100,0)","v":0},{"$f":"ROUND(((Z101+Y101)/2)*Z100,0)","v":0},0]
[]
[]
[null,"Pożyczki od udziałowców (długoterminowe)",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"Bilans otwarcia",null,null,null,null,null,null,null,null,null,{"$f":"IF(K110<0,0,K110)","v":0},{"$f":"IF(L110<0,0,L110)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(W110<0,0,W110)","v":0},{"$f":"IF(X110<0,0,X110)","v":0},{"$f":"IF(Y110<0,0,Y110)","v":0},0]
[null,"Wpływy"]
[null,"Spłaty"]
[null,"Oprocentowanie",null,null,null,null,null,null,null,null,{"$f":"Założenia!K$59","v":0},{"$f":"Założenia!L$59","v":0},{"$f":"Założenia!M$59","v":0},{"$f":"Założenia!N$59","v":0},{"$f":"Założenia!O$59","v":0},{"$f":"Założenia!P$59","v":0},{"$f":"Założenia!Q$59","v":0},{"$f":"Założenia!R$59","v":0},{"$f":"Założenia!S$59","v":0},{"$f":"Założenia!T$59","v":0},{"$f":"Założenia!U$59","v":0},{"$f":"Założenia!V$59","v":0},{"$f":"Założenia!W$59","v":0},{"$f":"Założenia!X$59","v":0},{"$f":"Założenia!Y$59","v":0},{"$f":"Założenia!Z$59","v":0},{"$f":"Założenia!AA$59","v":0}]
[null,"Saldo",null,null,null,null,null,null,null,null,{"$f":"K106+K107-K108","v":0},{"$f":"L106+L107-L108","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X106+X107-X108","v":0},{"$f":"Y106+Y107-Y108","v":0},{"$f":"Z106+Z107-Z108","v":0},0]
[null,"Saldo - część długoterminowa",null,null,null,null,null,null,null,null,{"$f":"IF(K110-L108<0,0,K110-L108)","v":0},{"$f":"IF(L110-M108<0,0,L110-M108)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(W110-AA108<0,0,W110-AA108)","v":0},{"$f":"IF(X110-AB108<0,0,X110-AB108)","v":0},{"$f":"IF(Y110-AC108<0,0,Y110-AC108)","v":0},{"$f":"IF(Z110-AD108<0,0,Z110-AD108)","v":0},0]
[null,"Koszty finansowe od części długoterminowej",null,null,null,null,null,null,null,null,{"$f":"ROUND(((K111+K107)/2)*K109,0)","v":0},{"$f":"ROUND(((L111+K111)/2)*L109,0)","v":0},{"$f":"ROUND(((M111+L111)/2)*M109,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(((X111+W111)/2)*X109,0)","v":0},{"$f":"ROUND(((Y111+X111)/2)*Y109,0)","v":0},{"$f":"ROUND(((Z111+Y111)/2)*Z109,0)","v":0},0]
[]
[]
[null,"Kredyty i pożyczki długoterminowe",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"Bilans otwarcia",null,null,null,null,null,null,null,null,null,{"$f":"IF(K120<0,0,K120)","v":0},{"$f":"IF(L120<0,0,L120)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(W120<0,0,W120)","v":0},{"$f":"IF(X120<0,0,X120)","v":0},{"$f":"IF(Y120<0,0,Y120)","v":0},0]
[null,"Wpływy"]
[null,"Spłaty"]
[null,"Oprocentowanie",null,null,null,null,null,null,null,null,{"$f":"Założenia!K$61","v":0},{"$f":"Założenia!L$61","v":0},{"$f":"Założenia!M$61","v":0},{"$f":"Założenia!N$61","v":0},{"$f":"Założenia!O$61","v":0},{"$f":"Założenia!P$61","v":0},{"$f":"Założenia!Q$61","v":0},{"$f":"Założenia!R$61","v":0},{"$f":"Założenia!S$61","v":0},{"$f":"Założenia!T$61","v":0},{"$f":"Założenia!U$61","v":0},{"$f":"Założenia!V$61","v":0},{"$f":"Założenia!W$61","v":0},{"$f":"Założenia!X$61","v":0},{"$f":"Założenia!Y$61","v":0},{"$f":"Założenia!Z$61","v":0},{"$f":"Założenia!AA$61","v":0}]
[null,"Saldo ogółem",null,null,null,null,null,null,null,null,{"$f":"K116+K117-K118","v":0},{"$f":"L116+L117-L118","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X116+X117-X118","v":0},{"$f":"Y116+Y117-Y118","v":0},{"$f":"Z116+Z117-Z118","v":0},0]
[null,"Saldo - część długoterminowa",null,null,null,null,null,null,null,null,{"$f":"IF(K120-L118<0,0,K120-L118)","v":0},{"$f":"IF(L120-M118<0,0,L120-M118)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(W120-AA118<0,0,W120-AA118)","v":0},{"$f":"IF(X120-AB118<0,0,X120-AB118)","v":0},{"$f":"IF(Y120-AC118<0,0,Y120-AC118)","v":0},{"$f":"IF(Z120-AD118<0,0,Z120-AD118)","v":0},0]
[null,"Koszty finansowe od części długoterminowej",null,null,null,null,null,null,null,null,{"$f":"ROUND(((K121+K117)/2)*K119,0)","v":0},{"$f":"ROUND(((L121+K121)/2)*L119,0)","v":0},{"$f":"ROUND(((M121+L121)/2)*M119,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(((X121+W121)/2)*X119,0)","v":0},{"$f":"ROUND(((Y121+X121)/2)*Y119,0)","v":0},{"$f":"ROUND(((Z121+Y121)/2)*Z119,0)","v":0},0]
[]
[]
[null,"Kredyty i pożyczki krótkoterminowe",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"Bilans otwarcia",null,null,null,null,null,null,null,null,null,{"$f":"IF(K127-K128<0,0,K127-K128)","v":0},{"$f":"IF(L126+L127-L128<0,0,L126+L127-L128)","v":0},{"$f":"IF(M126+M127-M128<0,0,M126+M127-M128)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(W126+W127-W128<0,0,W126+W127-W128)","v":0},{"$f":"IF(X126+X127-X128<0,0,X126+X127-X128)","v":0},{"$f":"IF(Y126+Y127-Y128<0,0,Y126+Y127-Y128)","v":0},0]
[null,"Wpływy"]
[null,"Spłaty"]
[null,"Oprocentowanie",null,null,null,null,null,null,null,null,{"$f":"Założenia!K$60","v":0},{"$f":"Założenia!L$60","v":0},{"$f":"Założenia!M$60","v":0},{"$f":"Założenia!N$60","v":0},{"$f":"Założenia!O$60","v":0},{"$f":"Założenia!P$60","v":0},{"$f":"Założenia!Q$60","v":0},{"$f":"Założenia!R$60","v":0},{"$f":"Założenia!S$60","v":0},{"$f":"Założenia!T$60","v":0},{"$f":"Założenia!U$60","v":0},{"$f":"Założenia!V$60","v":0},{"$f":"Założenia!W$60","v":0},{"$f":"Założenia!X$60","v":0},{"$f":"Założenia!Y$60","v":0},{"$f":"Założenia!Z$60","v":0},{"$f":"Założenia!AA$60","v":0}]
[null,"Saldo",null,null,null,null,null,null,null,null,{"$f":"K126+K127-K128+L118+L108","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"W126+W127-W128+AA118+AA108","v":0},{"$f":"X126+X127-X128+AB118+AB108","v":0},{"$f":"Y126+Y127-Y128+AC118+AC108","v":0},{"$f":"Z126+Z127-Z128+AD118+AD108","v":0},0]
[null,"Koszty finansowe",null,null,null,null,null,null,null,null,{"$f":"ROUND(((K130+K127)/2)*K129,0)","v":0},{"$f":"ROUND(((L130+K130)/2)*L129,0)","v":0},{"$f":"ROUND(((M130+L130)/2)*M129,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(((X130+W130)/2)*X129,0)","v":0},{"$f":"ROUND(((Y130+X130)/2)*Y129,0)","v":0},{"$f":"ROUND(((Z130+Y130)/2)*Z129,0)","v":0},0]
[]
[]
[null,"Leasing",null,null,null,null,null,null,null,null,{"$f":"LataProjekcji","v":"Uzupełnij dane"},"","","","","","","","","","","","","","","",""]
[null,"Bilans otwarcia",null,null,null,null,null,null,null,null,null,{"$f":"IF(K138<0,0,K138)","v":0},{"$f":"IF(L138<0,0,L138)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(W138<0,0,W138)","v":0},{"$f":"IF(X138<0,0,X138)","v":0},{"$f":"IF(Y138<0,0,Y138)","v":0},0]
[null,"Wpływy"]
[null,"Spłaty"]
[null,"Saldo",null,null,null,null,null,null,null,null,{"$f":"K135+K136-K137","v":0},{"$f":"L135+L136-L137","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X135+X136-X137","v":0},{"$f":"Y135+Y136-Y137","v":0},{"$f":"Z135+Z136-Z137","v":0},0]
[null,"Koszty finansowe"]
[]
[]
[null,"Rozliczenie rat kapitałowych leasingu będącego wydatkiem kwalifikowanym",null,null,null,null,null,null,null,"Moduł",{"$f":"K134","v":"Uzupełnij dane"},{"$f":"L134","v":""},"","","","","","","","","","","",{"$f":"X134","v":""},{"$f":"Y134","v":""},{"$f":"Z134","v":""},""]
[null,"Zaplanowane spłaty rat kapitałowych leasingu",null,null,null,null,null,null,null,null,{"$f":"ROUND(K137,0)","v":0},{"$f":"ROUND(L137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X137,0)","v":0},{"$f":"ROUND(Y137,0)","v":0},{"$f":"ROUND(Z137,0)","v":0},0]
[null,null,null,null,null,null,null,null,null,"B+R"]
[null,null,null,null,null,null,null,null,null,"Wdrożenie innowacji"]
[null,null,null,null,null,null,null,null,null,"Infrastruktura B+R"]
[null,null,null,null,null,null,null,null,null,"Cyfryzacja"]
[null,null,null,null,null,null,null,null,null,"Zazielenienie"]
[null,null,null,null,null,null,null,null,null,"Kompetencje"]
[null,null,null,null,null,null,null,null,null,"Internacjonalizacja"]
[null,"Rozliczone raty kapitałowe leasingu",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K144:K150),0)","v":0},{"$f":"ROUND(SUM(L144:L150),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X144:X150),0)","v":0},{"$f":"ROUND(SUM(Y144:Y150),0)","v":0},{"$f":"ROUND(SUM(Z144:Z150),0)","v":0},0]
[null,"Kontrolka",null,null,null,null,null,null,null,null,{"$f":"ROUND(K143-K151,0)","v":0},{"$f":"ROUND(L143-L151,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X143-X151,0)","v":0},{"$f":"ROUND(Y143-Y151,0)","v":0},{"$f":"ROUND(Z143-Z151,0)","v":0},0]
[]
[null,"Poziom dofinansowania (w %)",null,null,null,null,null,null,null,null,"w przypadku, gdy leasing jest kosztem kwalifikowalnym"]
[null,{"$f":"IF(ISBLANK(B144),\"\",B144)","v":""},null,null,null,null,null,null,null,{"$f":"J144","v":"B+R"}]
[null,"",null,null,null,null,null,null,null,{"$f":"J145","v":"Wdrożenie innowacji"}]
[null,"",null,null,null,null,null,null,null,"Infrastruktura B+R"]
[null,"",null,null,null,null,null,null,null,"Cyfryzacja"]
[null,"",null,null,null,null,null,null,null,"Zazielenienie"]
[null,"",null,null,null,null,null,null,null,"Kompetencje"]
[null,"",null,null,null,null,null,null,null,"Internacjonalizacja"]
[]
[null,"Poziom dofinansowania (w PLN)"]
[null,{"$f":"IF(ISBLANK(B144),\"\",B144)","v":""},null,null,null,null,null,null,null,{"$f":"J155","v":"B+R"},{"$f":"ROUND(K155*K144,0)","v":0},{"$f":"ROUND(L155*L144,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X155*X144,0)","v":0},0,{"$f":"ROUND(Z155*Z144,0)","v":0},0]
[null,{"$f":"IF(ISBLANK(B145),\"\",B145)","v":""},null,null,null,null,null,null,null,"Wdrożenie innowacji",{"$f":"ROUND(K156*K145,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z156*Z145,0)","v":0},0]
[null,"",null,null,null,null,null,null,null,"Infrastruktura B+R",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z157*Z146,0)","v":0},0]
[null,"",null,null,null,null,null,null,null,"Cyfryzacja",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z158*Z147,0)","v":0},0]
[null,"",null,null,null,null,null,null,null,"Zazielenienie",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z159*Z148,0)","v":0},0]
[null,"",null,null,null,null,null,null,null,"Kompetencje",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z160*Z149,0)","v":0},0]
[null,"",null,null,null,null,null,null,null,"Internacjonalizacja",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(Z161*Z150,0)","v":0},0]
[null,"Razem",null,null,null,null,null,null,null,null,{"$f":"SUM(K164:K170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X164:X170)","v":0},{"$f":"SUM(Y164:Y170)","v":0},{"$f":"SUM(Z164:Z170)","v":0},0]
[]
[]
[null,"Komentarz"]

{"sheet":"Moduły","index":9,"n_rows":709,"n_cols":27,"rows_kept":709,"cut":false,"hidden":false,"merged":[[1,1,2,26]]}
[]
[null,{"$f":"Założenia!B2","v":"Wstaw nazwę podmiotu oraz tytuł projektu w zakładce Dane podmiotu"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Projekt ogółem",null,null,null,null,null,null,null,null,{"$f":"'Koszty operacyjne'!K114","v":"Uzupełnij dane"},{"$f":"'Koszty operacyjne'!L114","v":""},{"$f":"'Koszty operacyjne'!M114","v":""},{"$f":"'Koszty operacyjne'!N114","v":""},{"$f":"'Koszty operacyjne'!O114","v":""},{"$f":"'Koszty operacyjne'!P114","v":""},{"$f":"'Koszty operacyjne'!Q114","v":""},{"$f":"'Koszty operacyjne'!R114","v":""},{"$f":"'Koszty operacyjne'!S114","v":""},{"$f":"'Koszty operacyjne'!T114","v":""},{"$f":"'Koszty operacyjne'!U114","v":""},{"$f":"'Koszty operacyjne'!V114","v":""},{"$f":"'Koszty operacyjne'!W114","v":""},{"$f":"'Koszty operacyjne'!X114","v":""},{"$f":"'Koszty operacyjne'!Y114","v":""},{"$f":"'Koszty operacyjne'!Z114","v":""},{"$f":"'Koszty operacyjne'!AA114","v":""}]
[]
[]
[null,"Nakłady inwestycyjne",null,null,null,null,null,null,null,null,{"$f":"K20+K24+K28+K32+K36+K40+K44+K48","v":0},{"$f":"L20+L24+L28+L32+L36+L40+L44+L48","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X20+X24+X28+X32+X36+X40+X44+X48","v":0},0,{"$f":"Z20+Z24+Z28+Z32+Z36+Z40+Z44+Z48","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"K21+K25+K29+K33+K37+K41+K45+K49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z21+Z25+Z29+Z33+Z37+Z41+Z45+Z49","v":0},0]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z22+Z26+Z30+Z34+Z38+Z42+Z46+Z50","v":0},0]
[]
[null," koszty zakończonych prac rozwojowych",null,null,null,null,null,null,null,null,{"$f":"K21+K22","v":0},{"$f":"L21+L22","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X21+X22","v":0},{"$f":"Y21+Y22","v":0},{"$f":"Z21+Z22","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"K86+K173+K296+K344+K392+K441+K490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X86+X173+X296+X344+X392+X441+X490","v":0},0,{"$f":"Z86+Z173+Z296+Z344+Z392+Z441+Z490","v":0},0]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"K87+K174+K297+K345+K393+K442+K491","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z87+Z174+Z297+Z345+Z393+Z442+Z491","v":0},0]
[]
[null," inne wartości niematerialne i prawne",null,null,null,null,null,null,null,null,{"$f":"K25+K26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X25+X26","v":0},{"$f":"Y25+Y26","v":0},{"$f":"Z25+Z26","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"K90+K177+K300+K348+K396+K445+K494","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X90+X177+X300+X348+X396+X445+X494","v":0},0,{"$f":"Z90+Z177+Z300+Z348+Z396+Z445+Z494","v":0},0]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"K91+K178+K301+K349+K397+K446+K495","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z91+Z178+Z301+Z349+Z397+Z446+Z495","v":0},0]
[]
[null," grunty",null,null,null,null,null,null,null,null,{"$f":"K29+K30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X29+X30","v":0},{"$f":"Y29+Y30","v":0},{"$f":"Z29+Z30","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"K94+K181+K304+K352+K400+K449+K498","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X94+X181+X304+X352+X400+X449+X498","v":0},0,{"$f":"Z94+Z181+Z304+Z352+Z400+Z449+Z498","v":0},0]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"K95+K182+K305+K353+K401+K450+K499","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z95+Z182+Z305+Z353+Z401+Z450+Z499","v":0},0]
[]
[null," budynki i budowle",null,null,null,null,null,null,null,null,{"$f":"K33+K34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X33+X34","v":0},{"$f":"Y33+Y34","v":0},{"$f":"Z33+Z34","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"K98+K185+K308+K356+K404+K453+K502","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X98+X185+X308+X356+X404+X453+X502","v":0},0,{"$f":"Z98+Z185+Z308+Z356+Z404+Z453+Z502","v":0},0]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"K99+K186+K309+K357+K405+K454+K503","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z99+Z186+Z309+Z357+Z405+Z454+Z503","v":0},0]
[]
[null," urządzenia techniczne i maszyny",null,null,null,null,null,null,null,null,{"$f":"K37+K38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X37+X38","v":0},{"$f":"Y37+Y38","v":0},{"$f":"Z37+Z38","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"K102+K189+K312+K360+K408+K457+K506","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X102+X189+X312+X360+X408+X457+X506","v":0},0,{"$f":"Z102+Z189+Z312+Z360+Z408+Z457+Z506","v":0},0]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"K103+K190+K313+K361+K409+K458+K507","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z103+Z190+Z313+Z361+Z409+Z458+Z507","v":0},0]
[]
[null," środki transportu",null,null,null,null,null,null,null,null,{"$f":"K41+K42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X41+X42","v":0},{"$f":"Y41+Y42","v":0},{"$f":"Z41+Z42","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"K106+K193+K316+K364+K412+K461+K510","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X106+X193+X316+X364+X412+X461+X510","v":0},0,{"$f":"Z106+Z193+Z316+Z364+Z412+Z461+Z510","v":0},0]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"K107+K194+K317+K365+K413+K462+K511","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z107+Z194+Z317+Z365+Z413+Z462+Z511","v":0},0]
[]
[null," inne środki trwałe",null,null,null,null,null,null,null,null,{"$f":"K45+K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X45+X46","v":0},{"$f":"Y45+Y46","v":0},{"$f":"Z45+Z46","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"K110+K197+K320+K368+K416+K465+K514","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X110+X197+X320+X368+X416+X465+X514","v":0},0,{"$f":"Z110+Z197+Z320+Z368+Z416+Z465+Z514","v":0},0]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"K111+K198+K321+K369+K417+K466+K515","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z111+Z198+Z321+Z369+Z417+Z466+Z515","v":0},0]
[]
[null,"nakład inwestycyjne - prace rozwojowe [dotyczy tylko modułu B+R]",null,null,null,null,null,null,null,null,{"$f":"K49+K50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X49+X50","v":0},{"$f":"Y49+Y50","v":0},{"$f":"Z49+Z50","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"K114","v":0},{"$f":"L114","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X114","v":0},0,{"$f":"Z114","v":0},0]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"K115","v":0},{"$f":"L115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z115","v":0},0]
[]
[null,"Projekt ogółem",null,null,null,null,null,null,null,null,{"$f":"K$13","v":"Uzupełnij dane"},{"$f":"L$13","v":""},"","","","","","","","","","","","","","",""]
[]
[null,"Przychody",null,null,null,null,null,null,null,null,{"$f":"IF(K$67<=Koniec,K117+K200+K323+K371+K420+K469+K517,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X$67<=Koniec,X117+X200+X323+X371+X420+X469+X517,0)","v":0},{"$f":"IF(Y$67<=Koniec,Y117+Y200+Y323+Y371+Y420+Y469+Y517,0)","v":0},{"$f":"IF(Z$67<=Koniec,Z117+Z200+Z323+Z371+Z420+Z469+Z517,0)","v":0},{"$f":"IF(AA$67<=Koniec,AA117+AA200+AA323+AA371+AA420+AA469+AA517,0)","v":0}]
[]
[null,"Koszty operacyjne",null,null,null,null,null,null,null,null,{"$f":"IF(K$67<=Koniec,SUM(K57:K64),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X$67<=Koniec,SUM(X57:X64),0)","v":0},{"$f":"IF(Y$67<=Koniec,SUM(Y57:Y64),0)","v":0},{"$f":"IF(Z$67<=Koniec,SUM(Z57:Z64),0)","v":0},{"$f":"IF(AA$67<=Koniec,SUM(AA57:AA64),0)","v":0}]
[null," amortyzacja",null,null,null,null,null,null,null,null,{"$f":"IF(K$67<=Koniec,K520+K472+K423+K374+K326+K203+K120,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X$67<=Koniec,X520+X472+X423+X374+X326+X203+X120,0)","v":0},0,{"$f":"IF(Z$67<=Koniec,Z520+Z472+Z423+Z374+Z326+Z203+Z120,0)","v":0},0]
[null," zużycie materiałów i energii",null,null,null,null,null,null,null,null,{"$f":"IF(K$67<=Koniec,K521+K473+K424+K375+K327+K204+K121,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Z$67<=Koniec,Z521+Z473+Z424+Z375+Z327+Z204+Z121,0)","v":0},0]
[null," usługi obce",null,null,null,null,null,null,null,null,{"$f":"IF(K$67<=Koniec,K522+K474+K425+K376+K328+K205+K122,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Z$67<=Koniec,Z522+Z474+Z425+Z376+Z328+Z205+Z122,0)","v":0},0]
[null," podatki i opłaty",null,null,null,null,null,null,null,null,{"$f":"IF(K$67<=Koniec,K523+K475+K426+K377+K329+K206+K123,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Z$67<=Koniec,Z523+Z475+Z426+Z377+Z329+Z206+Z123,0)","v":0},0]
[null," wynagrodzenia",null,null,null,null,null,null,null,null,{"$f":"IF(K$67<=Koniec,K524+K476+K427+K378+K330+K207+K124,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Z$67<=Koniec,Z524+Z476+Z427+Z378+Z330+Z207+Z124,0)","v":0},0]
[null," ubezpieczenia społeczne i inne świadczenia",null,null,null,null,null,null,null,null,{"$f":"IF(K$67<=Koniec,K525+K477+K428+K379+K331+K208+K125,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Z$67<=Koniec,Z525+Z477+Z428+Z379+Z331+Z208+Z125,0)","v":0},0]
[null," pozostałe koszty rodzajowe",null,null,null,null,null,null,null,null,{"$f":"IF(K$67<=Koniec,K526+K478+K429+K380+K332+K209+K126,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Z$67<=Koniec,Z526+Z478+Z429+Z380+Z332+Z209+Z126,0)","v":0},0]
[null," wartość sprzedanych towarów i materiałów",null,null,null,null,null,null,null,null,{"$f":"IF(K$67<=Koniec,K527+K479+K430+K381+K333+K210+K127,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Z$67<=Koniec,Z527+Z479+Z430+Z381+Z333+Z210+Z127,0)","v":0},0]
[null,"Raty leasingowe",null,null,null,null,null,null,null,null,{"$f":"IF(K$67<=Koniec,K528+K480+K431+K382+K334+K211+K128,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Z$67<=Koniec,Z528+Z480+Z431+Z382+Z334+Z211+Z128,0)","v":0},0]
[]
[null,"Projekt ogółem",null,null,null,null,null,null,null,null,{"$f":"K$13","v":"Uzupełnij dane"},{"$f":"L$13","v":""},"","","","","","","","","","","","","","",""]
[]
[null,"Dofinansowanie"]
[]
[null,"Dotacja do zakupu środków trwałych",null,null,null,null,null,null,null,null,{"$f":"'Środki trwałe'!K2096+'Rozliczenie dotacji'!K1290","v":0},{"$f":"'Środki trwałe'!L2096+'Rozliczenie dotacji'!L1290","v":0},{"$f":"'Środki trwałe'!M2096+'Rozliczenie dotacji'!M1290","v":0},{"$f":"'Środki trwałe'!N2096+'Rozliczenie dotacji'!N1290","v":0},{"$f":"'Środki trwałe'!O2096+'Rozliczenie dotacji'!O1290","v":0},{"$f":"'Środki trwałe'!P2096+'Rozliczenie dotacji'!P1290","v":0},{"$f":"'Środki trwałe'!Q2096+'Rozliczenie dotacji'!Q1290","v":0},{"$f":"'Środki trwałe'!R2096+'Rozliczenie dotacji'!R1290","v":0},{"$f":"'Środki trwałe'!S2096+'Rozliczenie dotacji'!S1290","v":0},{"$f":"'Środki trwałe'!T2096+'Rozliczenie dotacji'!T1290","v":0},{"$f":"'Środki trwałe'!U2096+'Rozliczenie dotacji'!U1290","v":0},{"$f":"'Środki trwałe'!V2096+'Rozliczenie dotacji'!V1290","v":0},{"$f":"'Środki trwałe'!W2096+'Rozliczenie dotacji'!W1290","v":0},{"$f":"'Środki trwałe'!X2096+'Rozliczenie dotacji'!X1290","v":0},{"$f":"'Środki trwałe'!Y2096+'Rozliczenie dotacji'!Y1290","v":0},{"$f":"'Środki trwałe'!Z2096+'Rozliczenie dotacji'!Z1290","v":0},{"$f":"'Środki trwałe'!AA2096+'Rozliczenie dotacji'!AA1290","v":0}]
[null,"Dotacja do kosztów operacyjnych nie będących pracami rozwojowymi",null,null,null,null,null,null,null,null,{"$f":"IF(K$67<=Koniec,('Rozliczenie dotacji'!K284),0)","v":0},{"$f":"IF(L$67<=Koniec,('Rozliczenie dotacji'!L284),0)","v":0},{"$f":"IF(M$67<=Koniec,('Rozliczenie dotacji'!M284),0)","v":0},{"$f":"IF(N$67<=Koniec,('Rozliczenie dotacji'!N284),0)","v":0},{"$f":"IF(O$67<=Koniec,('Rozliczenie dotacji'!O284),0)","v":0},{"$f":"IF(P$67<=Koniec,('Rozliczenie dotacji'!P284),0)","v":0},{"$f":"IF(Q$67<=Koniec,('Rozliczenie dotacji'!Q284),0)","v":0},{"$f":"IF(R$67<=Koniec,('Rozliczenie dotacji'!R284),0)","v":0},{"$f":"IF(S$67<=Koniec,('Rozliczenie dotacji'!S284),0)","v":0},{"$f":"IF(T$67<=Koniec,('Rozliczenie dotacji'!T284),0)","v":0},{"$f":"IF(U$67<=Koniec,('Rozliczenie dotacji'!U284),0)","v":0},{"$f":"IF(V$67<=Koniec,('Rozliczenie dotacji'!V284),0)","v":0},{"$f":"IF(W$67<=Koniec,('Rozliczenie dotacji'!W284),0)","v":0},{"$f":"IF(X$67<=Koniec,('Rozliczenie dotacji'!X284),0)","v":0},{"$f":"IF(Y$67<=Koniec,('Rozliczenie dotacji'!Y284),0)","v":0},{"$f":"IF(Z$67<=Koniec,('Rozliczenie dotacji'!Z284),0)","v":0},{"$f":"IF(AA$67<=Koniec,('Rozliczenie dotacji'!AA284),0)","v":0}]
[null,"Dotacja do kosztów operacyjnych będących pracami rozwojowymi",null,null,null,null,null,null,null,null,{"$f":"IF(K$67<=Koniec,('Koszty operacyjne'!K1411),0)","v":0},{"$f":"IF(L$67<=Koniec,('Koszty operacyjne'!L1411),0)","v":0},{"$f":"IF(M$67<=Koniec,('Koszty operacyjne'!M1411),0)","v":0},{"$f":"IF(N$67<=Koniec,('Koszty operacyjne'!N1411),0)","v":0},{"$f":"IF(O$67<=Koniec,('Koszty operacyjne'!O1411),0)","v":0},{"$f":"IF(P$67<=Koniec,('Koszty operacyjne'!P1411),0)","v":0},{"$f":"IF(Q$67<=Koniec,('Koszty operacyjne'!Q1411),0)","v":0},{"$f":"IF(R$67<=Koniec,('Koszty operacyjne'!R1411),0)","v":0},{"$f":"IF(S$67<=Koniec,('Koszty operacyjne'!S1411),0)","v":0},{"$f":"IF(T$67<=Koniec,('Koszty operacyjne'!T1411),0)","v":0},{"$f":"IF(U$67<=Koniec,('Koszty operacyjne'!U1411),0)","v":0},{"$f":"IF(V$67<=Koniec,('Koszty operacyjne'!V1411),0)","v":0},{"$f":"IF(W$67<=Koniec,('Koszty operacyjne'!W1411),0)","v":0},{"$f":"IF(X$67<=Koniec,('Koszty operacyjne'!X1411),0)","v":0},{"$f":"IF(Y$67<=Koniec,('Koszty operacyjne'!Y1411),0)","v":0},{"$f":"IF(Z$67<=Koniec,('Koszty operacyjne'!Z1411),0)","v":0},{"$f":"IF(AA$67<=Koniec,('Koszty operacyjne'!AA1411),0)","v":0}]
[null,"Dotacja do amortyzacji",null,null,null,null,null,null,null,null,{"$f":"IF(K$67<=Koniec,('Rozliczenie dotacji'!K285),0)","v":0},{"$f":"IF(L$67<=Koniec,('Rozliczenie dotacji'!L285),0)","v":0},{"$f":"IF(M$67<=Koniec,('Rozliczenie dotacji'!M285),0)","v":0},{"$f":"IF(N$67<=Koniec,('Rozliczenie dotacji'!N285),0)","v":0},{"$f":"IF(O$67<=Koniec,('Rozliczenie dotacji'!O285),0)","v":0},{"$f":"IF(P$67<=Koniec,('Rozliczenie dotacji'!P285),0)","v":0},{"$f":"IF(Q$67<=Koniec,('Rozliczenie dotacji'!Q285),0)","v":0},{"$f":"IF(R$67<=Koniec,('Rozliczenie dotacji'!R285),0)","v":0},{"$f":"IF(S$67<=Koniec,('Rozliczenie dotacji'!S285),0)","v":0},{"$f":"IF(T$67<=Koniec,('Rozliczenie dotacji'!T285),0)","v":0},{"$f":"IF(U$67<=Koniec,('Rozliczenie dotacji'!U285),0)","v":0},{"$f":"IF(V$67<=Koniec,('Rozliczenie dotacji'!V285),0)","v":0},{"$f":"IF(W$67<=Koniec,('Rozliczenie dotacji'!W285),0)","v":0},{"$f":"IF(X$67<=Koniec,('Rozliczenie dotacji'!X285),0)","v":0},{"$f":"IF(Y$67<=Koniec,('Rozliczenie dotacji'!Y285),0)","v":0},{"$f":"IF(Z$67<=Koniec,('Rozliczenie dotacji'!Z285),0)","v":0},{"$f":"IF(AA$67<=Koniec,('Rozliczenie dotacji'!AA285),0)","v":0}]
[null,"Razem",null,null,null,null,null,null,null,null,{"$f":"SUM(K71:K74)","v":0},{"$f":"SUM(L71:L74)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X71:X74)","v":0},{"$f":"SUM(Y71:Y74)","v":0},{"$f":"SUM(Z71:Z74)","v":0},0]
[null,"Razem narastająco",null,null,null,null,null,null,null,null,{"$f":"K75","v":0},{"$f":"K76+L75","v":0},{"$f":"L76+M75","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"W76+X75","v":0},{"$f":"X76+Y75","v":0},{"$f":"Y76+Z75","v":0},0]
[]
[]
[null,"B+R",null,null,null,null,null,null,null,null,{"$f":"'Koszty operacyjne'!K114","v":"Uzupełnij dane"},{"$f":"'Koszty operacyjne'!L114","v":""},{"$f":"'Koszty operacyjne'!M114","v":""},{"$f":"'Koszty operacyjne'!N114","v":""},{"$f":"'Koszty operacyjne'!O114","v":""},{"$f":"'Koszty operacyjne'!P114","v":""},{"$f":"'Koszty operacyjne'!Q114","v":""},{"$f":"'Koszty operacyjne'!R114","v":""},{"$f":"'Koszty operacyjne'!S114","v":""},{"$f":"'Koszty operacyjne'!T114","v":""},{"$f":"'Koszty operacyjne'!U114","v":""},{"$f":"'Koszty operacyjne'!V114","v":""},{"$f":"'Koszty operacyjne'!W114","v":""},{"$f":"'Koszty operacyjne'!X114","v":""},{"$f":"'Koszty operacyjne'!Y114","v":""},{"$f":"'Koszty operacyjne'!Z114","v":""},{"$f":"'Koszty operacyjne'!AA114","v":""}]
[]
[null,"Nakłady inwestycyjne",null,null,null,null,null,null,null,null,{"$f":"K82+K83","v":0},{"$f":"L82+L83","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X82+X83","v":0},{"$f":"Y82+Y83","v":0},{"$f":"Z82+Z83","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"K86+K90+K94+K98+K102+K106+K110+K114","v":0},{"$f":"L86+L90+L94+L98+L102+L106+L110+L114","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X86+X90+X94+X98+X102+X106+X110+X114","v":0},0,{"$f":"Z86+Z90+Z94+Z98+Z102+Z106+Z110+Z114","v":0},0]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"K87+K91+K95+K99+K103+K107+K111+K115","v":0},{"$f":"L87+L91+L95+L99+L103+L107+L111+L115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z87+Z91+Z95+Z99+Z103+Z107+Z111+Z115","v":0},0]
[]
[null," koszty zakończonych prac rozwojowych",null,null,null,null,null,null,null,null,{"$f":"SUM(K86:K87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X86:X87)","v":0},{"$f":"SUM(Y86:Y87)","v":0},{"$f":"SUM(Z86:Z87)","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0}]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0}]
[]
[null," inne wartości niematerialne i prawne",null,null,null,null,null,null,null,null,{"$f":"SUM(K90:K91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X90:X91)","v":0},{"$f":"SUM(Y90:Y91)","v":0},{"$f":"SUM(Z90:Z91)","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0}]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0}]
[]
[null," grunty",null,null,null,null,null,null,null,null,{"$f":"SUM(K94:K95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X94:X95)","v":0},{"$f":"SUM(Y94:Y95)","v":0},{"$f":"SUM(Z94:Z95)","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0}]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0}]
[]
[null," budynki i budowle",null,null,null,null,null,null,null,null,{"$f":"SUM(K98:K99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X98:X99)","v":0},{"$f":"SUM(Y98:Y99)","v":0},{"$f":"SUM(Z98:Z99)","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0}]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0}]
[]
[null," urządzenia techniczne i maszyny",null,null,null,null,null,null,null,null,{"$f":"SUM(K102:K103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X102:X103)","v":0},{"$f":"SUM(Y102:Y103)","v":0},{"$f":"SUM(Z102:Z103)","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0}]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0}]
[]
[null," środki transportu",null,null,null,null,null,null,null,null,{"$f":"SUM(K106:K107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X106:X107)","v":0},{"$f":"SUM(Y106:Y107)","v":0},{"$f":"SUM(Z106:Z107)","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0}]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0}]
[]
[null," inne środki trwałe",null,null,null,null,null,null,null,null,{"$f":"SUM(K110:K111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X110:X111)","v":0},{"$f":"SUM(Y110:Y111)","v":0},{"$f":"SUM(Z110:Z111)","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0}]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0}]
[]
[null,"nakład inwestycyjne - prace rozwojowe",null,null,null,null,null,null,null,null,{"$f":"K114+K115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X114+X115","v":0},{"$f":"Y114+Y115","v":0},{"$f":"Z114+Z115","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"ROUND(K655,0)","v":0},{"$f":"ROUND(L655,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X655,0)","v":0},{"$f":"ROUND(Y655,0)","v":0},{"$f":"ROUND(Z655,0)","v":0},0]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"ROUND(K667,0)","v":0},{"$f":"ROUND(L667,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X667,0)","v":0},{"$f":"ROUND(Y667,0)","v":0},{"$f":"ROUND(Z667,0)","v":0},0]
[]
[null,"Przychody",null,null,null,null,null,null,null,null,{"$f":"IF(K$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),pp_ptim),0)","v":0},{"$f":"IF(L$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),pp_ptim),0)","v":0},{"$f":"IF(M$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),pp_ptim),0)","v":0},{"$f":"IF(N$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),pp_ptim),0)","v":0},{"$f":"IF(O$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),pp_ptim),0)","v":0},{"$f":"IF(P$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),pp_ptim),0)","v":0},{"$f":"IF(Q$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),pp_ptim),0)","v":0},{"$f":"IF(R$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),pp_ptim),0)","v":0},{"$f":"IF(S$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),pp_ptim),0)","v":0},{"$f":"IF(T$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),pp_ptim),0)","v":0},{"$f":"IF(U$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),pp_ptim),0)","v":0},{"$f":"IF(V$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),pp_ptim),0)","v":0},{"$f":"IF(W$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),pp_ptim),0)","v":0},{"$f":"IF(X$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),pp_ptim),0)","v":0},{"$f":"IF(Y$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),pp_ptim),0)","v":0},{"$f":"IF(Z$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),pp_ptim),0)","v":0},{"$f":"IF(AA$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),pp_ptim),0)","v":0}]
[]
[null,"Koszty operacyjne",null,null,null,null,null,null,null,null,{"$f":"IF(K$67<=Koniec,SUM(K120:K127),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X$67<=Koniec,SUM(X120:X127),0)","v":0},{"$f":"IF(Y$67<=Koniec,SUM(Y120:Y127),0)","v":0},{"$f":"IF(Z$67<=Koniec,SUM(Z120:Z127),0)","v":0},{"$f":"IF(AA$67<=Koniec,SUM(AA120:AA127),0)","v":0}]
[null," amortyzacja",null,null,null,null,null,null,null,null,{"$f":"IF(K$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),st_am),0)","v":0},{"$f":"IF(L$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),st_am),0)","v":0},{"$f":"IF(M$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),st_am),0)","v":0},{"$f":"IF(N$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),st_am),0)","v":0},{"$f":"IF(O$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),st_am),0)","v":0},{"$f":"IF(P$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),st_am),0)","v":0},{"$f":"IF(Q$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),st_am),0)","v":0},{"$f":"IF(R$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),st_am),0)","v":0},{"$f":"IF(S$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),st_am),0)","v":0},{"$f":"IF(T$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),st_am),0)","v":0},{"$f":"IF(U$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),st_am),0)","v":0},{"$f":"IF(V$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),st_am),0)","v":0},{"$f":"IF(W$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),st_am),0)","v":0},{"$f":"IF(X$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),st_am),0)","v":0},{"$f":"IF(Y$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),st_am),0)","v":0},{"$f":"IF(Z$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),st_am),0)","v":0},{"$f":"IF(AA$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),st_am),0)","v":0}]
[null," zużycie materiałów i energii",null,null,null,null,null,null,null,null,{"$f":"IF(K$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_nie_pr,0)),ko_zme),0)+IF(AND(K$67>Koniec_PR,K$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0)),ko_zme),0)","v":0},{"$f":"IF(L$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_nie_pr,0)),ko_zme),0)+IF(AND(L$67>Koniec_PR,L$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0)),ko_zme),0)","v":0},{"$f":"IF(M$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_nie_pr,0)),ko_zme),0)+IF(AND(M$67>Koniec_PR,M$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0)),ko_zme),0)","v":0},{"$f":"IF(N$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_nie_pr,0)),ko_zme),0)+IF(AND(N$67>Koniec_PR,N$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0)),ko_zme),0)","v":0},{"$f":"IF(O$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_nie_pr,0)),ko_zme),0)+IF(AND(O$67>Koniec_PR,O$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0)),ko_zme),0)","v":0},{"$f":"IF(P$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_nie_pr,0)),ko_zme),0)+IF(AND(P$67>Koniec_PR,P$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0)),ko_zme),0)","v":0},{"$f":"IF(Q$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_nie_pr,0)),ko_zme),0)+IF(AND(Q$67>Koniec_PR,Q$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0)),ko_zme),0)","v":0},{"$f":"IF(R$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_nie_pr,0)),ko_zme),0)+IF(AND(R$67>Koniec_PR,R$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0)),ko_zme),0)","v":0},{"$f":"IF(S$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_nie_pr,0)),ko_zme),0)+IF(AND(S$67>Koniec_PR,S$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0)),ko_zme),0)","v":0},{"$f":"IF(T$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_nie_pr,0)),ko_zme),0)+IF(AND(T$67>Koniec_PR,T$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0)),ko_zme),0)","v":0},{"$f":"IF(U$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_nie_pr,0)),ko_zme),0)+IF(AND(U$67>Koniec_PR,U$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0)),ko_zme),0)","v":0},{"$f":"IF(V$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_nie_pr,0)),ko_zme),0)+IF(AND(V$67>Koniec_PR,V$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0)),ko_zme),0)","v":0},{"$f":"IF(W$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_nie_pr,0)),ko_zme),0)+IF(AND(W$67>Koniec_PR,W$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0)),ko_zme),0)","v":0},{"$f":"IF(X$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_nie_pr,0)),ko_zme),0)+IF(AND(X$67>Koniec_PR,X$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0)),ko_zme),0)","v":0},{"$f":"IF(Y$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_nie_pr,0)),ko_zme),0)+IF(AND(Y$67>Koniec_PR,Y$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0)),ko_zme),0)","v":0},{"$f":"IF(Z$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_nie_pr,0)),ko_zme),0)+IF(AND(Z$67>Koniec_PR,Z$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0)),ko_zme),0)","v":0},{"$f":"IF(AA$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_nie_pr,0)),ko_zme),0)+IF(AND(AA$67>Koniec_PR,AA$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0)),ko_zme),0)","v":0}]
[null," usługi obce",null,null,null,null,null,null,null,null,{"$f":"IF(K$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_nie_pr,0)),ko_uoe),0)+IF(AND(K$67>Koniec_PR,K$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0)),ko_uoe),0)","v":0},{"$f":"IF(L$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_nie_pr,0)),ko_uoe),0)+IF(AND(L$67>Koniec_PR,L$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0)),ko_uoe),0)","v":0},{"$f":"IF(M$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_nie_pr,0)),ko_uoe),0)+IF(AND(M$67>Koniec_PR,M$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0)),ko_uoe),0)","v":0},{"$f":"IF(N$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_nie_pr,0)),ko_uoe),0)+IF(AND(N$67>Koniec_PR,N$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0)),ko_uoe),0)","v":0},{"$f":"IF(O$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_nie_pr,0)),ko_uoe),0)+IF(AND(O$67>Koniec_PR,O$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0)),ko_uoe),0)","v":0},{"$f":"IF(P$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_nie_pr,0)),ko_uoe),0)+IF(AND(P$67>Koniec_PR,P$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0)),ko_uoe),0)","v":0},{"$f":"IF(Q$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_nie_pr,0)),ko_uoe),0)+IF(AND(Q$67>Koniec_PR,Q$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0)),ko_uoe),0)","v":0},{"$f":"IF(R$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_nie_pr,0)),ko_uoe),0)+IF(AND(R$67>Koniec_PR,R$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0)),ko_uoe),0)","v":0},{"$f":"IF(S$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_nie_pr,0)),ko_uoe),0)+IF(AND(S$67>Koniec_PR,S$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0)),ko_uoe),0)","v":0},{"$f":"IF(T$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_nie_pr,0)),ko_uoe),0)+IF(AND(T$67>Koniec_PR,T$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0)),ko_uoe),0)","v":0},{"$f":"IF(U$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_nie_pr,0)),ko_uoe),0)+IF(AND(U$67>Koniec_PR,U$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0)),ko_uoe),0)","v":0},{"$f":"IF(V$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_nie_pr,0)),ko_uoe),0)+IF(AND(V$67>Koniec_PR,V$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0)),ko_uoe),0)","v":0},{"$f":"IF(W$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_nie_pr,0)),ko_uoe),0)+IF(AND(W$67>Koniec_PR,W$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0)),ko_uoe),0)","v":0},{"$f":"IF(X$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_nie_pr,0)),ko_uoe),0)+IF(AND(X$67>Koniec_PR,X$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0)),ko_uoe),0)","v":0},{"$f":"IF(Y$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_nie_pr,0)),ko_uoe),0)+IF(AND(Y$67>Koniec_PR,Y$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0)),ko_uoe),0)","v":0},{"$f":"IF(Z$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_nie_pr,0)),ko_uoe),0)+IF(AND(Z$67>Koniec_PR,Z$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0)),ko_uoe),0)","v":0},{"$f":"IF(AA$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_nie_pr,0)),ko_uoe),0)+IF(AND(AA$67>Koniec_PR,AA$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0)),ko_uoe),0)","v":0}]
[null," podatki i opłaty",null,null,null,null,null,null,null,null,{"$f":"IF(K$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_nie_pr,0)),ko_pio),0)+IF(AND(K$67>Koniec_PR,K$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0)),ko_pio),0)","v":0},{"$f":"IF(L$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_nie_pr,0)),ko_pio),0)+IF(AND(L$67>Koniec_PR,L$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0)),ko_pio),0)","v":0},{"$f":"IF(M$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_nie_pr,0)),ko_pio),0)+IF(AND(M$67>Koniec_PR,M$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0)),ko_pio),0)","v":0},{"$f":"IF(N$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_nie_pr,0)),ko_pio),0)+IF(AND(N$67>Koniec_PR,N$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0)),ko_pio),0)","v":0},{"$f":"IF(O$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_nie_pr,0)),ko_pio),0)+IF(AND(O$67>Koniec_PR,O$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0)),ko_pio),0)","v":0},{"$f":"IF(P$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_nie_pr,0)),ko_pio),0)+IF(AND(P$67>Koniec_PR,P$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0)),ko_pio),0)","v":0},{"$f":"IF(Q$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_nie_pr,0)),ko_pio),0)+IF(AND(Q$67>Koniec_PR,Q$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0)),ko_pio),0)","v":0},{"$f":"IF(R$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_nie_pr,0)),ko_pio),0)+IF(AND(R$67>Koniec_PR,R$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0)),ko_pio),0)","v":0},{"$f":"IF(S$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_nie_pr,0)),ko_pio),0)+IF(AND(S$67>Koniec_PR,S$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0)),ko_pio),0)","v":0},{"$f":"IF(T$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_nie_pr,0)),ko_pio),0)+IF(AND(T$67>Koniec_PR,T$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0)),ko_pio),0)","v":0},{"$f":"IF(U$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_nie_pr,0)),ko_pio),0)+IF(AND(U$67>Koniec_PR,U$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0)),ko_pio),0)","v":0},{"$f":"IF(V$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_nie_pr,0)),ko_pio),0)+IF(AND(V$67>Koniec_PR,V$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0)),ko_pio),0)","v":0},{"$f":"IF(W$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_nie_pr,0)),ko_pio),0)+IF(AND(W$67>Koniec_PR,W$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0)),ko_pio),0)","v":0},{"$f":"IF(X$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_nie_pr,0)),ko_pio),0)+IF(AND(X$67>Koniec_PR,X$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0)),ko_pio),0)","v":0},{"$f":"IF(Y$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_nie_pr,0)),ko_pio),0)+IF(AND(Y$67>Koniec_PR,Y$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0)),ko_pio),0)","v":0},{"$f":"IF(Z$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_nie_pr,0)),ko_pio),0)+IF(AND(Z$67>Koniec_PR,Z$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0)),ko_pio),0)","v":0},{"$f":"IF(AA$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_nie_pr,0)),ko_pio),0)+IF(AND(AA$67>Koniec_PR,AA$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0)),ko_pio),0)","v":0}]
[null," wynagrodzenia",null,null,null,null,null,null,null,null,{"$f":"IF(K$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_nie_pr,0)),ko_wyn),0)+IF(AND(K$67>Koniec_PR,K$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0)),ko_wyn),0)","v":0},{"$f":"IF(L$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_nie_pr,0)),ko_wyn),0)+IF(AND(L$67>Koniec_PR,L$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0)),ko_wyn),0)","v":0},{"$f":"IF(M$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_nie_pr,0)),ko_wyn),0)+IF(AND(M$67>Koniec_PR,M$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0)),ko_wyn),0)","v":0},{"$f":"IF(N$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_nie_pr,0)),ko_wyn),0)+IF(AND(N$67>Koniec_PR,N$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0)),ko_wyn),0)","v":0},{"$f":"IF(O$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_nie_pr,0)),ko_wyn),0)+IF(AND(O$67>Koniec_PR,O$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0)),ko_wyn),0)","v":0},{"$f":"IF(P$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_nie_pr,0)),ko_wyn),0)+IF(AND(P$67>Koniec_PR,P$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0)),ko_wyn),0)","v":0},{"$f":"IF(Q$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_nie_pr,0)),ko_wyn),0)+IF(AND(Q$67>Koniec_PR,Q$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0)),ko_wyn),0)","v":0},{"$f":"IF(R$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_nie_pr,0)),ko_wyn),0)+IF(AND(R$67>Koniec_PR,R$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0)),ko_wyn),0)","v":0},{"$f":"IF(S$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_nie_pr,0)),ko_wyn),0)+IF(AND(S$67>Koniec_PR,S$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0)),ko_wyn),0)","v":0},{"$f":"IF(T$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_nie_pr,0)),ko_wyn),0)+IF(AND(T$67>Koniec_PR,T$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0)),ko_wyn),0)","v":0},{"$f":"IF(U$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_nie_pr,0)),ko_wyn),0)+IF(AND(U$67>Koniec_PR,U$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0)),ko_wyn),0)","v":0},{"$f":"IF(V$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_nie_pr,0)),ko_wyn),0)+IF(AND(V$67>Koniec_PR,V$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0)),ko_wyn),0)","v":0},{"$f":"IF(W$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_nie_pr,0)),ko_wyn),0)+IF(AND(W$67>Koniec_PR,W$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0)),ko_wyn),0)","v":0},{"$f":"IF(X$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_nie_pr,0)),ko_wyn),0)+IF(AND(X$67>Koniec_PR,X$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0)),ko_wyn),0)","v":0},{"$f":"IF(Y$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_nie_pr,0)),ko_wyn),0)+IF(AND(Y$67>Koniec_PR,Y$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0)),ko_wyn),0)","v":0},{"$f":"IF(Z$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_nie_pr,0)),ko_wyn),0)+IF(AND(Z$67>Koniec_PR,Z$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0)),ko_wyn),0)","v":0},{"$f":"IF(AA$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_nie_pr,0)),ko_wyn),0)+IF(AND(AA$67>Koniec_PR,AA$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0)),ko_wyn),0)","v":0}]
[null," ubezpieczenia społeczne i inne świadczenia",null,null,null,null,null,null,null,null,{"$f":"IF(K$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_nie_pr,0)),ko_zus),0)+IF(AND(K$67>Koniec_PR,K$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0)),ko_zus),0)","v":0},{"$f":"IF(L$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_nie_pr,0)),ko_zus),0)+IF(AND(L$67>Koniec_PR,L$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0)),ko_zus),0)","v":0},{"$f":"IF(M$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_nie_pr,0)),ko_zus),0)+IF(AND(M$67>Koniec_PR,M$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0)),ko_zus),0)","v":0},{"$f":"IF(N$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_nie_pr,0)),ko_zus),0)+IF(AND(N$67>Koniec_PR,N$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0)),ko_zus),0)","v":0},{"$f":"IF(O$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_nie_pr,0)),ko_zus),0)+IF(AND(O$67>Koniec_PR,O$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0)),ko_zus),0)","v":0},{"$f":"IF(P$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_nie_pr,0)),ko_zus),0)+IF(AND(P$67>Koniec_PR,P$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0)),ko_zus),0)","v":0},{"$f":"IF(Q$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_nie_pr,0)),ko_zus),0)+IF(AND(Q$67>Koniec_PR,Q$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0)),ko_zus),0)","v":0},{"$f":"IF(R$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_nie_pr,0)),ko_zus),0)+IF(AND(R$67>Koniec_PR,R$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0)),ko_zus),0)","v":0},{"$f":"IF(S$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_nie_pr,0)),ko_zus),0)+IF(AND(S$67>Koniec_PR,S$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0)),ko_zus),0)","v":0},{"$f":"IF(T$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_nie_pr,0)),ko_zus),0)+IF(AND(T$67>Koniec_PR,T$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0)),ko_zus),0)","v":0},{"$f":"IF(U$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_nie_pr,0)),ko_zus),0)+IF(AND(U$67>Koniec_PR,U$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0)),ko_zus),0)","v":0},{"$f":"IF(V$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_nie_pr,0)),ko_zus),0)+IF(AND(V$67>Koniec_PR,V$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0)),ko_zus),0)","v":0},{"$f":"IF(W$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_nie_pr,0)),ko_zus),0)+IF(AND(W$67>Koniec_PR,W$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0)),ko_zus),0)","v":0},{"$f":"IF(X$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_nie_pr,0)),ko_zus),0)+IF(AND(X$67>Koniec_PR,X$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0)),ko_zus),0)","v":0},{"$f":"IF(Y$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_nie_pr,0)),ko_zus),0)+IF(AND(Y$67>Koniec_PR,Y$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0)),ko_zus),0)","v":0},{"$f":"IF(Z$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_nie_pr,0)),ko_zus),0)+IF(AND(Z$67>Koniec_PR,Z$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0)),ko_zus),0)","v":0},{"$f":"IF(AA$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_nie_pr,0)),ko_zus),0)+IF(AND(AA$67>Koniec_PR,AA$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0)),ko_zus),0)","v":0}]
[null," pozostałe koszty rodzajowe",null,null,null,null,null,null,null,null,{"$f":"IF(K$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_nie_pr,0)),ko_pkr),0)+IF(AND(K$67>Koniec_PR,K$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0)),ko_pkr),0)","v":0},{"$f":"IF(L$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_nie_pr,0)),ko_pkr),0)+IF(AND(L$67>Koniec_PR,L$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0)),ko_pkr),0)","v":0},{"$f":"IF(M$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_nie_pr,0)),ko_pkr),0)+IF(AND(M$67>Koniec_PR,M$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0)),ko_pkr),0)","v":0},{"$f":"IF(N$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_nie_pr,0)),ko_pkr),0)+IF(AND(N$67>Koniec_PR,N$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0)),ko_pkr),0)","v":0},{"$f":"IF(O$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_nie_pr,0)),ko_pkr),0)+IF(AND(O$67>Koniec_PR,O$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0)),ko_pkr),0)","v":0},{"$f":"IF(P$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_nie_pr,0)),ko_pkr),0)+IF(AND(P$67>Koniec_PR,P$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0)),ko_pkr),0)","v":0},{"$f":"IF(Q$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_nie_pr,0)),ko_pkr),0)+IF(AND(Q$67>Koniec_PR,Q$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0)),ko_pkr),0)","v":0},{"$f":"IF(R$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_nie_pr,0)),ko_pkr),0)+IF(AND(R$67>Koniec_PR,R$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0)),ko_pkr),0)","v":0},{"$f":"IF(S$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_nie_pr,0)),ko_pkr),0)+IF(AND(S$67>Koniec_PR,S$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0)),ko_pkr),0)","v":0},{"$f":"IF(T$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_nie_pr,0)),ko_pkr),0)+IF(AND(T$67>Koniec_PR,T$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0)),ko_pkr),0)","v":0},{"$f":"IF(U$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_nie_pr,0)),ko_pkr),0)+IF(AND(U$67>Koniec_PR,U$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0)),ko_pkr),0)","v":0},{"$f":"IF(V$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_nie_pr,0)),ko_pkr),0)+IF(AND(V$67>Koniec_PR,V$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0)),ko_pkr),0)","v":0},{"$f":"IF(W$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_nie_pr,0)),ko_pkr),0)+IF(AND(W$67>Koniec_PR,W$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0)),ko_pkr),0)","v":0},{"$f":"IF(X$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_nie_pr,0)),ko_pkr),0)+IF(AND(X$67>Koniec_PR,X$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0)),ko_pkr),0)","v":0},{"$f":"IF(Y$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_nie_pr,0)),ko_pkr),0)+IF(AND(Y$67>Koniec_PR,Y$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0)),ko_pkr),0)","v":0},{"$f":"IF(Z$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_nie_pr,0)),ko_pkr),0)+IF(AND(Z$67>Koniec_PR,Z$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0)),ko_pkr),0)","v":0},{"$f":"IF(AA$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_nie_pr,0)),ko_pkr),0)+IF(AND(AA$67>Koniec_PR,AA$67<=Koniec),SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0)),ko_pkr),0)","v":0}]
[null," wartość sprzedanych towarów i materiałów",null,null,null,null,null,null,null,null,{"$f":"IF(K$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),pp_ptim_wstim),0)","v":0},{"$f":"IF(L$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),pp_ptim_wstim),0)","v":0},{"$f":"IF(M$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),pp_ptim_wstim),0)","v":0},{"$f":"IF(N$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),pp_ptim_wstim),0)","v":0},{"$f":"IF(O$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),pp_ptim_wstim),0)","v":0},{"$f":"IF(P$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),pp_ptim_wstim),0)","v":0},{"$f":"IF(Q$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),pp_ptim_wstim),0)","v":0},{"$f":"IF(R$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),pp_ptim_wstim),0)","v":0},{"$f":"IF(S$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),pp_ptim_wstim),0)","v":0},{"$f":"IF(T$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),pp_ptim_wstim),0)","v":0},{"$f":"IF(U$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),pp_ptim_wstim),0)","v":0},{"$f":"IF(V$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),pp_ptim_wstim),0)","v":0},{"$f":"IF(W$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),pp_ptim_wstim),0)","v":0},{"$f":"IF(X$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),pp_ptim_wstim),0)","v":0},{"$f":"IF(Y$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),pp_ptim_wstim),0)","v":0},{"$f":"IF(Z$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),pp_ptim_wstim),0)","v":0},{"$f":"IF(AA$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),pp_ptim_wstim),0)","v":0}]
[null,"Raty leasingowe",null,null,null,null,null,null,null,null,{"$f":"IF(K$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$79,0))*(Finansowanie!$K$134:$AA$134=Moduły!K$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(L$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$79,0))*(Finansowanie!$K$134:$AA$134=Moduły!L$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(M$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$79,0))*(Finansowanie!$K$134:$AA$134=Moduły!M$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(N$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$79,0))*(Finansowanie!$K$134:$AA$134=Moduły!N$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(O$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$79,0))*(Finansowanie!$K$134:$AA$134=Moduły!O$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(P$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$79,0))*(Finansowanie!$K$134:$AA$134=Moduły!P$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(Q$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$79,0))*(Finansowanie!$K$134:$AA$134=Moduły!Q$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(R$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$79,0))*(Finansowanie!$K$134:$AA$134=Moduły!R$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(S$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$79,0))*(Finansowanie!$K$134:$AA$134=Moduły!S$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(T$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$79,0))*(Finansowanie!$K$134:$AA$134=Moduły!T$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(U$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$79,0))*(Finansowanie!$K$134:$AA$134=Moduły!U$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(V$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$79,0))*(Finansowanie!$K$134:$AA$134=Moduły!V$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(W$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$79,0))*(Finansowanie!$K$134:$AA$134=Moduły!W$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(X$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$79,0))*(Finansowanie!$K$134:$AA$134=Moduły!X$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(Y$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$79,0))*(Finansowanie!$K$134:$AA$134=Moduły!Y$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(Z$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$79,0))*(Finansowanie!$K$134:$AA$134=Moduły!Z$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(AA$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$79,0))*(Finansowanie!$K$134:$AA$134=Moduły!AA$79),mod_fin_lease_value),0)","v":0}]
[]
[null,"Dofinansowanie [moduł B+R]",null,null,null,null,null,null,null,null,{"$f":"K79","v":"Uzupełnij dane"},{"$f":"L79","v":""},"","","","","","","","","","","",{"$f":"X79","v":""},{"$f":"Y79","v":""},{"$f":"Z79","v":""},""]
[]
[null,"Dotacja do zakupu środków trwałych",null,null,null,null,null,null,null,null,{"$f":"IFERROR('Rozliczenie dotacji'!K$1283+IF(K$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_wbudowie_npv,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),mod_dot_st_wbudowie_npv_war),0),\"sprawdź dane\")","v":0},{"$f":"IFERROR('Rozliczenie dotacji'!L$1283+IF(L$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_wbudowie_npv,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),mod_dot_st_wbudowie_npv_war),0),\"sprawdź dane\")","v":0},{"$f":"IFERROR('Rozliczenie dotacji'!M$1283+IF(M$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_wbudowie_npv,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),mod_dot_st_wbudowie_npv_war),0),\"sprawdź dane\")","v":0},{"$f":"IFERROR('Rozliczenie dotacji'!N$1283+IF(N$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_wbudowie_npv,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),mod_dot_st_wbudowie_npv_war),0),\"sprawdź dane\")","v":0},{"$f":"IFERROR('Rozliczenie dotacji'!O$1283+IF(O$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_wbudowie_npv,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),mod_dot_st_wbudowie_npv_war),0),\"sprawdź dane\")","v":0},{"$f":"IFERROR('Rozliczenie dotacji'!P$1283+IF(P$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_wbudowie_npv,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),mod_dot_st_wbudowie_npv_war),0),\"sprawdź dane\")","v":0},{"$f":"IFERROR('Rozliczenie dotacji'!Q$1283+IF(Q$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_wbudowie_npv,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),mod_dot_st_wbudowie_npv_war),0),\"sprawdź dane\")","v":0},{"$f":"IFERROR('Rozliczenie dotacji'!R$1283+IF(R$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_wbudowie_npv,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),mod_dot_st_wbudowie_npv_war),0),\"sprawdź dane\")","v":0},{"$f":"IFERROR('Rozliczenie dotacji'!S$1283+IF(S$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_wbudowie_npv,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),mod_dot_st_wbudowie_npv_war),0),\"sprawdź dane\")","v":0},{"$f":"IFERROR('Rozliczenie dotacji'!T$1283+IF(T$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_wbudowie_npv,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),mod_dot_st_wbudowie_npv_war),0),\"sprawdź dane\")","v":0},{"$f":"IFERROR('Rozliczenie dotacji'!U$1283+IF(U$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_wbudowie_npv,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),mod_dot_st_wbudowie_npv_war),0),\"sprawdź dane\")","v":0},{"$f":"IFERROR('Rozliczenie dotacji'!V$1283+IF(V$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_wbudowie_npv,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),mod_dot_st_wbudowie_npv_war),0),\"sprawdź dane\")","v":0},{"$f":"IFERROR('Rozliczenie dotacji'!W$1283+IF(W$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_wbudowie_npv,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),mod_dot_st_wbudowie_npv_war),0),\"sprawdź dane\")","v":0},{"$f":"IFERROR('Rozliczenie dotacji'!X$1283+IF(X$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_wbudowie_npv,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),mod_dot_st_wbudowie_npv_war),0),\"sprawdź dane\")","v":0},{"$f":"IFERROR('Rozliczenie dotacji'!Y$1283+IF(Y$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_wbudowie_npv,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),mod_dot_st_wbudowie_npv_war),0),\"sprawdź dane\")","v":0},{"$f":"IFERROR('Rozliczenie dotacji'!Z$1283+IF(Z$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_wbudowie_npv,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),mod_dot_st_wbudowie_npv_war),0),\"sprawdź dane\")","v":0},{"$f":"IFERROR('Rozliczenie dotacji'!AA$1283+IF(AA$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_wbudowie_npv,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),mod_dot_st_wbudowie_npv_war),0),\"sprawdź dane\")","v":0}]
[null,"Dotacja do kosztów operacyjnych nie będących pracami rozwojowymi",null,null,null,null,null,null,null,null,{"$f":"IF(K$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),mod_dot_ko_war)+SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$79,0))*(Finansowanie!$K$134:$AA$134=Moduły!K$79),mod_fin_lease_dot_value),0)","v":0},{"$f":"IF(L$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),mod_dot_ko_war)+SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$79,0))*(Finansowanie!$K$134:$AA$134=Moduły!L$79),mod_fin_lease_dot_value),0)","v":0},{"$f":"IF(M$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),mod_dot_ko_war)+SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$79,0))*(Finansowanie!$K$134:$AA$134=Moduły!M$79),mod_fin_lease_dot_value),0)","v":0},{"$f":"IF(N$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),mod_dot_ko_war)+SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$79,0))*(Finansowanie!$K$134:$AA$134=Moduły!N$79),mod_fin_lease_dot_value),0)","v":0},{"$f":"IF(O$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),mod_dot_ko_war)+SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$79,0))*(Finansowanie!$K$134:$AA$134=Moduły!O$79),mod_fin_lease_dot_value),0)","v":0},{"$f":"IF(P$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),mod_dot_ko_war)+SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$79,0))*(Finansowanie!$K$134:$AA$134=Moduły!P$79),mod_fin_lease_dot_value),0)","v":0},{"$f":"IF(Q$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),mod_dot_ko_war)+SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$79,0))*(Finansowanie!$K$134:$AA$134=Moduły!Q$79),mod_fin_lease_dot_value),0)","v":0},{"$f":"IF(R$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),mod_dot_ko_war)+SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$79,0))*(Finansowanie!$K$134:$AA$134=Moduły!R$79),mod_fin_lease_dot_value),0)","v":0},{"$f":"IF(S$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),mod_dot_ko_war)+SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$79,0))*(Finansowanie!$K$134:$AA$134=Moduły!S$79),mod_fin_lease_dot_value),0)","v":0},{"$f":"IF(T$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),mod_dot_ko_war)+SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$79,0))*(Finansowanie!$K$134:$AA$134=Moduły!T$79),mod_fin_lease_dot_value),0)","v":0},{"$f":"IF(U$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),mod_dot_ko_war)+SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$79,0))*(Finansowanie!$K$134:$AA$134=Moduły!U$79),mod_fin_lease_dot_value),0)","v":0},{"$f":"IF(V$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),mod_dot_ko_war)+SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$79,0))*(Finansowanie!$K$134:$AA$134=Moduły!V$79),mod_fin_lease_dot_value),0)","v":0},{"$f":"IF(W$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),mod_dot_ko_war)+SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$79,0))*(Finansowanie!$K$134:$AA$134=Moduły!W$79),mod_fin_lease_dot_value),0)","v":0},{"$f":"IF(X$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),mod_dot_ko_war)+SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$79,0))*(Finansowanie!$K$134:$AA$134=Moduły!X$79),mod_fin_lease_dot_value),0)","v":0},{"$f":"IF(Y$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),mod_dot_ko_war)+SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$79,0))*(Finansowanie!$K$134:$AA$134=Moduły!Y$79),mod_fin_lease_dot_value),0)","v":0},{"$f":"IF(Z$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),mod_dot_ko_war)+SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$79,0))*(Finansowanie!$K$134:$AA$134=Moduły!Z$79),mod_fin_lease_dot_value),0)","v":0},{"$f":"IF(AA$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),mod_dot_ko_war)+SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$79,0))*(Finansowanie!$K$134:$AA$134=Moduły!AA$79),mod_fin_lease_dot_value),0)","v":0}]
[null,"Dotacja do kosztów operacyjnych będących pracami rozwojowymi",null,null,null,null,null,null,null,null,{"$f":"IF(K$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko_br,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),mod_dot_ko_br_war),0)","v":0},{"$f":"IF(L$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko_br,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),mod_dot_ko_br_war),0)","v":0},{"$f":"IF(M$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko_br,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),mod_dot_ko_br_war),0)","v":0},{"$f":"IF(N$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko_br,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),mod_dot_ko_br_war),0)","v":0},{"$f":"IF(O$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko_br,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),mod_dot_ko_br_war),0)","v":0},{"$f":"IF(P$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko_br,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),mod_dot_ko_br_war),0)","v":0},{"$f":"IF(Q$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko_br,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),mod_dot_ko_br_war),0)","v":0},{"$f":"IF(R$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko_br,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),mod_dot_ko_br_war),0)","v":0},{"$f":"IF(S$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko_br,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),mod_dot_ko_br_war),0)","v":0},{"$f":"IF(T$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko_br,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),mod_dot_ko_br_war),0)","v":0},{"$f":"IF(U$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko_br,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),mod_dot_ko_br_war),0)","v":0},{"$f":"IF(V$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko_br,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),mod_dot_ko_br_war),0)","v":0},{"$f":"IF(W$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko_br,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),mod_dot_ko_br_war),0)","v":0},{"$f":"IF(X$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko_br,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),mod_dot_ko_br_war),0)","v":0},{"$f":"IF(Y$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko_br,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),mod_dot_ko_br_war),0)","v":0},{"$f":"IF(Z$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko_br,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),mod_dot_ko_br_war),0)","v":0},{"$f":"IF(AA$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko_br,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),mod_dot_ko_br_war),0)","v":0}]
[null,"Dotacja do amortyzacji",null,null,null,null,null,null,null,null,{"$f":"IF(K$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),mod_dot_am_war),0)+IF(K$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am_pst,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),mod_dot_am_pst_war),0)","v":0},{"$f":"IF(L$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),mod_dot_am_war),0)+IF(L$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am_pst,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),mod_dot_am_pst_war),0)","v":0},{"$f":"IF(M$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),mod_dot_am_war),0)+IF(M$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am_pst,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),mod_dot_am_pst_war),0)","v":0},{"$f":"IF(N$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),mod_dot_am_war),0)+IF(N$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am_pst,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),mod_dot_am_pst_war),0)","v":0},{"$f":"IF(O$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),mod_dot_am_war),0)+IF(O$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am_pst,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),mod_dot_am_pst_war),0)","v":0},{"$f":"IF(P$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),mod_dot_am_war),0)+IF(P$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am_pst,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),mod_dot_am_pst_war),0)","v":0},{"$f":"IF(Q$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),mod_dot_am_war),0)+IF(Q$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am_pst,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),mod_dot_am_pst_war),0)","v":0},{"$f":"IF(R$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),mod_dot_am_war),0)+IF(R$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am_pst,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),mod_dot_am_pst_war),0)","v":0},{"$f":"IF(S$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),mod_dot_am_war),0)+IF(S$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am_pst,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),mod_dot_am_pst_war),0)","v":0},{"$f":"IF(T$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),mod_dot_am_war),0)+IF(T$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am_pst,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),mod_dot_am_pst_war),0)","v":0},{"$f":"IF(U$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),mod_dot_am_war),0)+IF(U$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am_pst,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),mod_dot_am_pst_war),0)","v":0},{"$f":"IF(V$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),mod_dot_am_war),0)+IF(V$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am_pst,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),mod_dot_am_pst_war),0)","v":0},{"$f":"IF(W$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),mod_dot_am_war),0)+IF(W$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am_pst,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),mod_dot_am_pst_war),0)","v":0},{"$f":"IF(X$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),mod_dot_am_war),0)+IF(X$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am_pst,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),mod_dot_am_pst_war),0)","v":0},{"$f":"IF(Y$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),mod_dot_am_war),0)+IF(Y$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am_pst,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),mod_dot_am_pst_war),0)","v":0},{"$f":"IF(Z$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),mod_dot_am_war),0)+IF(Z$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am_pst,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),mod_dot_am_pst_war),0)","v":0},{"$f":"IF(AA$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),mod_dot_am_war),0)+IF(AA$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am_pst,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),mod_dot_am_pst_war),0)","v":0}]
[null,"Razem",null,null,null,null,null,null,null,null,{"$f":"SUM(K132:K135)","v":0},{"$f":"SUM(L132:L135)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X132:X135)","v":0},{"$f":"SUM(Y132:Y135)","v":0},{"$f":"SUM(Z132:Z135)","v":0},0]
[]
[null,"NPV, IRR [moduł B+R]",null,null,null,null,null,null,null,null,{"$f":"K130","v":"Uzupełnij dane"},{"$f":"L130","v":""},"","","","","","","","","","","",{"$f":"X130","v":""},{"$f":"Y130","v":""},{"$f":"Z130","v":""},""]
[null,"Przychody",null,null,null,null,null,null,null,null,{"$f":"K117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X117","v":0},{"$f":"Y117","v":0},{"$f":"Z117","v":0},0]
[null,"Koszty operacyjne (bez amortyzacji)",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K121:K128),0)","v":0},{"$f":"ROUND(SUM(L121:L128),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X121:X128),0)","v":0},{"$f":"ROUND(SUM(Y121:Y128),0)","v":0},{"$f":"ROUND(SUM(Z121:Z128),0)","v":0},0]
[null,"Amortyzacja",null,null,null,null,null,null,null,null,{"$f":"K120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X120","v":0},{"$f":"Y120","v":0},{"$f":"Z120","v":0},0]
[null,"Nakłady inwestycyjne (projektowe)",null,null,null,null,null,null,null,null,{"$f":"K81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X81","v":0},{"$f":"Y81","v":0},{"$f":"Z81","v":0},0]
[null,"Dotacja",null,null,null,null,null,null,null,null,{"$f":"K136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X136","v":0},{"$f":"Y136","v":0},{"$f":"Z136","v":0},0]
[null,"Zmiana w kapitale pracującym",null,null,null,null,null,null,null,null,{"$f":"IF(K$138<=Koniec,IF($K$575=TRUE,K632,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X$138<=Koniec,IF($K$575=TRUE,X632,0),0)","v":0},{"$f":"IF(Y$138<=Koniec,IF($K$575=TRUE,Y632,0),0)","v":0},{"$f":"IF(Z$138<=Koniec,IF($K$575=TRUE,Z632,0),0)","v":0},{"$f":"IF(AA$138<=Koniec,IF($K$575=TRUE,AA632,0),0)","v":0}]
[]
[null,"Stopa dyskonta",null,null,null,null,null,null,null,null,{"$f":"IF(AND(K$67>=Poczatek,K$67<=Koniec),IFERROR(WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Współczynnik dyskonta",null,null,null,null,null,null,null,null,{"$f":"IF(AND(K$67>=Poczatek,K$67<=Koniec),IFERROR(Założenia!K$35,0),0)","v":0},{"$f":"IF(AND(L$67>=Poczatek,L$67<=Koniec),IFERROR(Założenia!L$35,0),0)","v":"n/d"},{"$f":"IF(AND(M$67>=Poczatek,M$67<=Koniec),IFERROR(Założenia!M$35,0),0)","v":"n/d"},{"$f":"IF(AND(N$67>=Poczatek,N$67<=Koniec),IFERROR(Założenia!N$35,0),0)","v":"n/d"},{"$f":"IF(AND(O$67>=Poczatek,O$67<=Koniec),IFERROR(Założenia!O$35,0),0)","v":"n/d"},{"$f":"IF(AND(P$67>=Poczatek,P$67<=Koniec),IFERROR(Założenia!P$35,0),0)","v":"n/d"},{"$f":"IF(AND(Q$67>=Poczatek,Q$67<=Koniec),IFERROR(Założenia!Q$35,0),0)","v":"n/d"},{"$f":"IF(AND(R$67>=Poczatek,R$67<=Koniec),IFERROR(Założenia!R$35,0),0)","v":"n/d"},{"$f":"IF(AND(S$67>=Poczatek,S$67<=Koniec),IFERROR(Założenia!S$35,0),0)","v":"n/d"},{"$f":"IF(AND(T$67>=Poczatek,T$67<=Koniec),IFERROR(Założenia!T$35,0),0)","v":"n/d"},{"$f":"IF(AND(U$67>=Poczatek,U$67<=Koniec),IFERROR(Założenia!U$35,0),0)","v":"n/d"},{"$f":"IF(AND(V$67>=Poczatek,V$67<=Koniec),IFERROR(Założenia!V$35,0),0)","v":"n/d"},{"$f":"IF(AND(W$67>=Poczatek,W$67<=Koniec),IFERROR(Założenia!W$35,0),0)","v":"n/d"},{"$f":"IF(AND(X$67>=Poczatek,X$67<=Koniec),IFERROR(Założenia!X$35,0),0)","v":"n/d"},{"$f":"IF(AND(Y$67>=Poczatek,Y$67<=Koniec),IFERROR(Założenia!Y$35,0),0)","v":"n/d"},{"$f":"IF(AND(Z$67>=Poczatek,Z$67<=Koniec),IFERROR(Założenia!Z$35,0),0)","v":"n/d"},{"$f":"IF(AND(AA$67>=Poczatek,AA$67<=Koniec),IFERROR(Założenia!AA$35,0),0)","v":"n/d"}]
[]
[null,"Wariant bez dotacji [moduł B+R]",null,null,null,null,null,null,null,null,{"$f":"K138","v":"Uzupełnij dane"},{"$f":"L138","v":""},"","","","","","","","","","","",{"$f":"X138","v":""},{"$f":"Y138","v":""},{"$f":"Z138","v":""},""]
[]
[null,"Wolne przepływy pieniężne (FCF) [bez dotacji]",null,null,null,null,null,null,null,null,{"$f":"IF(AND(K$67>=Poczatek,K$67<=Koniec),(K139-K140-K142+K144),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(X$67>=Poczatek,X$67<=Koniec),(X139-X140-X142+X144),0)","v":0},{"$f":"IF(AND(Y$67>=Poczatek,Y$67<=Koniec),(Y139-Y140-Y142+Y144),0)","v":0},{"$f":"IF(AND(Z$67>=Poczatek,Z$67<=Koniec),(Z139-Z140-Z142+Z144),0)","v":0},{"$f":"IF(AND(AA$67>=Poczatek,AA$67<=Koniec),(AA139-AA140-AA142+AA144),0)","v":0}]
[null,"Skumulowane wolne przepływy pieniężne (FCF) [bez dotacji]",null,null,null,null,null,null,null,null,{"$f":"IF(AND(K$67>=Poczatek,K$67<=Koniec),K151,0)","v":0},{"$f":"IF(AND(L$67>=Poczatek,L$67<=Koniec),(L151+K152),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(X$67>=Poczatek,X$67<=Koniec),(X151+W152),0)","v":0},{"$f":"IF(AND(Y$67>=Poczatek,Y$67<=Koniec),(Y151+X152),0)","v":0},{"$f":"IF(AND(Z$67>=Poczatek,Z$67<=Koniec),(Z151+Y152),0)","v":0},{"$f":"IF(AND(AA$67>=Poczatek,AA$67<=Koniec),(AA151+Z152),0)","v":0}]
[null,"Zdyskontowane przepływy pieniężne (FCF) [bez dotacji]",null,null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND(K147*K151,0),0)","v":0},{"$f":"IFERROR(ROUND(L147*L151,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(X147*X151,0),0)","v":0},{"$f":"IFERROR(ROUND(Y147*Y151,0),0)","v":0},{"$f":"IFERROR(ROUND(Z147*Z151,0),0)","v":0},0]
[null,"Skumulowane zdyskontowane przepływy pienieżne (FCF) - NPV [bez dotacji]",null,null,null,null,null,null,null,null,{"$f":"IF(AND(K$67>Koniec_Projekt,K$67<=Koniec),K153,0)","v":0},{"$f":"IF(AND(L$67>Koniec_Projekt,L$67<=Koniec),SUM($K153:L153),0)","v":0},{"$f":"IF(AND(M$67>Koniec_Projekt,M$67<=Koniec),SUM($K153:M153),0)","v":0},{"$f":"IF(AND(N$67>Koniec_Projekt,N$67<=Koniec),SUM($K153:N153),0)","v":0},{"$f":"IF(AND(O$67>Koniec_Projekt,O$67<=Koniec),SUM($K153:O153),0)","v":0},{"$f":"IF(AND(P$67>Koniec_Projekt,P$67<=Koniec),SUM($K153:P153),0)","v":0},{"$f":"IF(AND(Q$67>Koniec_Projekt,Q$67<=Koniec),SUM($K153:Q153),0)","v":0},{"$f":"IF(AND(R$67>Koniec_Projekt,R$67<=Koniec),SUM($K153:R153),0)","v":0},{"$f":"IF(AND(S$67>Koniec_Projekt,S$67<=Koniec),SUM($K153:S153),0)","v":0},{"$f":"IF(AND(T$67>Koniec_Projekt,T$67<=Koniec),SUM($K153:T153),0)","v":0},{"$f":"IF(AND(U$67>Koniec_Projekt,U$67<=Koniec),SUM($K153:U153),0)","v":0},{"$f":"IF(AND(V$67>Koniec_Projekt,V$67<=Koniec),SUM($K153:V153),0)","v":0},{"$f":"IF(AND(W$67>Koniec_Projekt,W$67<=Koniec),SUM($K153:W153),0)","v":0},{"$f":"IF(AND(X$67>Koniec_Projekt,X$67<=Koniec),SUM($K153:X153),0)","v":0},{"$f":"IF(AND(Y$67>Koniec_Projekt,Y$67<=Koniec),SUM($K153:Y153),0)","v":0},{"$f":"IF(AND(Z$67>Koniec_Projekt,Z$67<=Koniec),SUM($K153:Z153),0)","v":0},{"$f":"IF(AND(AA$67>Koniec_Projekt,AA$67<=Koniec),SUM($K153:AA153),0)","v":0}]
[null,"IRR [bez dotacji]",null,null,null,null,null,null,null,null,{"$f":"IF(AND(K$67>=Poczatek,K$67<=Koniec),IFERROR(IRR($K$151:K$151),\"n/d\"),IF(OR(K$67<Poczatek,K$67>Koniec),\"\",0))","v":""},{"$f":"IF(AND(L$67>=Poczatek,L$67<=Koniec),IFERROR(IRR($K$151:L$151),\"n/d\"),IF(OR(L$67<Poczatek,L$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(M$67>=Poczatek,M$67<=Koniec),IFERROR(IRR($K$151:M$151),\"n/d\"),IF(OR(M$67<Poczatek,M$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(N$67>=Poczatek,N$67<=Koniec),IFERROR(IRR($K$151:N$151),\"n/d\"),IF(OR(N$67<Poczatek,N$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(O$67>=Poczatek,O$67<=Koniec),IFERROR(IRR($K$151:O$151),\"n/d\"),IF(OR(O$67<Poczatek,O$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(P$67>=Poczatek,P$67<=Koniec),IFERROR(IRR($K$151:P$151),\"n/d\"),IF(OR(P$67<Poczatek,P$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(Q$67>=Poczatek,Q$67<=Koniec),IFERROR(IRR($K$151:Q$151),\"n/d\"),IF(OR(Q$67<Poczatek,Q$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(R$67>=Poczatek,R$67<=Koniec),IFERROR(IRR($K$151:R$151),\"n/d\"),IF(OR(R$67<Poczatek,R$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(S$67>=Poczatek,S$67<=Koniec),IFERROR(IRR($K$151:S$151),\"n/d\"),IF(OR(S$67<Poczatek,S$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(T$67>=Poczatek,T$67<=Koniec),IFERROR(IRR($K$151:T$151),\"n/d\"),IF(OR(T$67<Poczatek,T$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(U$67>=Poczatek,U$67<=Koniec),IFERROR(IRR($K$151:U$151),\"n/d\"),IF(OR(U$67<Poczatek,U$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(V$67>=Poczatek,V$67<=Koniec),IFERROR(IRR($K$151:V$151),\"n/d\"),IF(OR(V$67<Poczatek,V$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(W$67>=Poczatek,W$67<=Koniec),IFERROR(IRR($K$151:W$151),\"n/d\"),IF(OR(W$67<Poczatek,W$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(X$67>=Poczatek,X$67<=Koniec),IFERROR(IRR($K$151:X$151),\"n/d\"),IF(OR(X$67<Poczatek,X$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(Y$67>=Poczatek,Y$67<=Koniec),IFERROR(IRR($K$151:Y$151),\"n/d\"),IF(OR(Y$67<Poczatek,Y$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(Z$67>=Poczatek,Z$67<=Koniec),IFERROR(IRR($K$151:Z$151),\"n/d\"),IF(OR(Z$67<Poczatek,Z$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(AA$67>=Poczatek,AA$67<=Koniec),IFERROR(IRR($K$151:AA$151),\"n/d\"),IF(OR(AA$67<Poczatek,AA$67>Koniec),\"\",0))","v":"n/d"}]
[]
[null,"Wariant z dotacją [moduł B+R]",null,null,null,null,null,null,null,null,{"$f":"K149","v":"Uzupełnij dane"},{"$f":"L149","v":""},"","","","","","","","","","","",{"$f":"X149","v":""},{"$f":"Y149","v":""},{"$f":"Z149","v":""},""]
[]
[null,"Wolne przepływy pieniężne (FCF)",null,null,null,null,null,null,null,null,{"$f":"K139-K140-K142+K143+K144","v":0},{"$f":"L139-L140-L142+L143+L144","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X139-X140-X142+X143+X144","v":0},{"$f":"Y139-Y140-Y142+Y143+Y144","v":0},{"$f":"Z139-Z140-Z142+Z143+Z144","v":0},0]
[null,"Skumulowane wolne przepływy pieniężne (FCF)",null,null,null,null,null,null,null,null,{"$f":"IF(AND(K$67>=Poczatek,K$67<=Koniec),K159,0)","v":0},{"$f":"IF(AND(L$67>=Poczatek,L$67<=Koniec),(K160+L159),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(X$67>=Poczatek,X$67<=Koniec),(W160+X159),0)","v":0},{"$f":"IF(AND(Y$67>=Poczatek,Y$67<=Koniec),(X160+Y159),0)","v":0},{"$f":"IF(AND(Z$67>=Poczatek,Z$67<=Koniec),(Y160+Z159),0)","v":0},{"$f":"IF(AND(AA$67>=Poczatek,AA$67<=Koniec),(Z160+AA159),0)","v":0}]
[null,"Zdyskontowane przepływy pieniężne (FCF)",null,null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND(K147*K159,0),0)","v":0},{"$f":"IFERROR(ROUND(L147*L159,0),0)","v":0},{"$f":"IFERROR(ROUND(M147*M159,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(X147*X159,0),0)","v":0},{"$f":"IFERROR(ROUND(Y147*Y159,0),0)","v":0},{"$f":"IFERROR(ROUND(Z147*Z159,0),0)","v":0},0]
[null,"Skumulowane zdyskontowane przepływy pienieżne (FCF) - NPV",null,null,null,null,null,null,null,null,{"$f":"IF(AND(K$67>Koniec_Projekt,K$67<=Koniec),K161,0)","v":0},{"$f":"IF(AND(L$67>Koniec_Projekt,L$67<=Koniec),SUM($K161:L161),0)","v":0},{"$f":"IF(AND(M$67>Koniec_Projekt,M$67<=Koniec),SUM($K161:M161),0)","v":0},{"$f":"IF(AND(N$67>Koniec_Projekt,N$67<=Koniec),SUM($K161:N161),0)","v":0},{"$f":"IF(AND(O$67>Koniec_Projekt,O$67<=Koniec),SUM($K161:O161),0)","v":0},{"$f":"IF(AND(P$67>Koniec_Projekt,P$67<=Koniec),SUM($K161:P161),0)","v":0},{"$f":"IF(AND(Q$67>Koniec_Projekt,Q$67<=Koniec),SUM($K161:Q161),0)","v":0},{"$f":"IF(AND(R$67>Koniec_Projekt,R$67<=Koniec),SUM($K161:R161),0)","v":0},{"$f":"IF(AND(S$67>Koniec_Projekt,S$67<=Koniec),SUM($K161:S161),0)","v":0},{"$f":"IF(AND(T$67>Koniec_Projekt,T$67<=Koniec),SUM($K161:T161),0)","v":0},{"$f":"IF(AND(U$67>Koniec_Projekt,U$67<=Koniec),SUM($K161:U161),0)","v":0},{"$f":"IF(AND(V$67>Koniec_Projekt,V$67<=Koniec),SUM($K161:V161),0)","v":0},{"$f":"IF(AND(W$67>Koniec_Projekt,W$67<=Koniec),SUM($K161:W161),0)","v":0},{"$f":"IF(AND(X$67>Koniec_Projekt,X$67<=Koniec),SUM($K161:X161),0)","v":0},{"$f":"IF(AND(Y$67>Koniec_Projekt,Y$67<=Koniec),SUM($K161:Y161),0)","v":0},{"$f":"IF(AND(Z$67>Koniec_Projekt,Z$67<=Koniec),SUM($K161:Z161),0)","v":0},{"$f":"IF(AND(AA$67>Koniec_Projekt,AA$67<=Koniec),SUM($K161:AA161),0)","v":0}]
[null,"IRR",null,null,null,null,null,null,null,null,{"$f":"IF(AND(K$67>=Poczatek,K$67<=Koniec),IFERROR(IRR($K$159:K159),\"n/d\"),IF(OR(K$67<Poczatek,K$67>Koniec),\"\",0))","v":""},{"$f":"IF(AND(L$67>=Poczatek,L$67<=Koniec),IFERROR(IRR($K$159:L159),\"n/d\"),IF(OR(L$67<Poczatek,L$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(M$67>=Poczatek,M$67<=Koniec),IFERROR(IRR($K$159:M159),\"n/d\"),IF(OR(M$67<Poczatek,M$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(N$67>=Poczatek,N$67<=Koniec),IFERROR(IRR($K$159:N159),\"n/d\"),IF(OR(N$67<Poczatek,N$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(O$67>=Poczatek,O$67<=Koniec),IFERROR(IRR($K$159:O159),\"n/d\"),IF(OR(O$67<Poczatek,O$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(P$67>=Poczatek,P$67<=Koniec),IFERROR(IRR($K$159:P159),\"n/d\"),IF(OR(P$67<Poczatek,P$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(Q$67>=Poczatek,Q$67<=Koniec),IFERROR(IRR($K$159:Q159),\"n/d\"),IF(OR(Q$67<Poczatek,Q$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(R$67>=Poczatek,R$67<=Koniec),IFERROR(IRR($K$159:R159),\"n/d\"),IF(OR(R$67<Poczatek,R$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(S$67>=Poczatek,S$67<=Koniec),IFERROR(IRR($K$159:S159),\"n/d\"),IF(OR(S$67<Poczatek,S$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(T$67>=Poczatek,T$67<=Koniec),IFERROR(IRR($K$159:T159),\"n/d\"),IF(OR(T$67<Poczatek,T$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(U$67>=Poczatek,U$67<=Koniec),IFERROR(IRR($K$159:U159),\"n/d\"),IF(OR(U$67<Poczatek,U$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(V$67>=Poczatek,V$67<=Koniec),IFERROR(IRR($K$159:V159),\"n/d\"),IF(OR(V$67<Poczatek,V$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(W$67>=Poczatek,W$67<=Koniec),IFERROR(IRR($K$159:W159),\"n/d\"),IF(OR(W$67<Poczatek,W$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(X$67>=Poczatek,X$67<=Koniec),IFERROR(IRR($K$159:X159),\"n/d\"),IF(OR(X$67<Poczatek,X$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(Y$67>=Poczatek,Y$67<=Koniec),IFERROR(IRR($K$159:Y159),\"n/d\"),IF(OR(Y$67<Poczatek,Y$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(Z$67>=Poczatek,Z$67<=Koniec),IFERROR(IRR($K$159:Z159),\"n/d\"),IF(OR(Z$67<Poczatek,Z$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(AA$67>=Poczatek,AA$67<=Koniec),IFERROR(IRR($K$159:AA159),\"n/d\"),IF(OR(AA$67<Poczatek,AA$67>Koniec),\"\",0))","v":"n/d"}]
[]
[]
[null,"Wdrożenie innowacji",null,null,null,null,null,null,null,null,{"$f":"K$79","v":"Uzupełnij dane"},{"$f":"L$79","v":""},"","","","","","","","","","","","","","",""]
[]
[null,"Nakłady inwestycyjne",null,null,null,null,null,null,null,null,{"$f":"SUM(K169:K170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X169:X170)","v":0},{"$f":"SUM(Y169:Y170)","v":0},{"$f":"SUM(Z169:Z170)","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"K173+K177+K181+K185+K189+K193+K197","v":0},{"$f":"L173+L177+L181+L185+L189+L193+L197","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X173+X177+X181+X185+X189+X193+X197","v":0},0,{"$f":"Z173+Z177+Z181+Z185+Z189+Z193+Z197","v":0},0]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"K174+K178+K182+K186+K190+K194+K198","v":0},{"$f":"L174+L178+L182+L186+L190+L194+L198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z174+Z178+Z182+Z186+Z190+Z194+Z198","v":0},0]
[]
[null," koszty zakończonych prac rozwojowych",null,null,null,null,null,null,null,null,{"$f":"SUM(K173:K174)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X173:X174)","v":0},{"$f":"SUM(Y173:Y174)","v":0},{"$f":"SUM(Z173:Z174)","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0}]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0}]
[]
[null," inne wartości niematerialne i prawne",null,null,null,null,null,null,null,null,{"$f":"SUM(K177:K178)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X177:X178)","v":0},{"$f":"SUM(Y177:Y178)","v":0},{"$f":"SUM(Z177:Z178)","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0}]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0}]
[]
[null," grunty",null,null,null,null,null,null,null,null,{"$f":"SUM(K181:K182)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X181:X182)","v":0},{"$f":"SUM(Y181:Y182)","v":0},{"$f":"SUM(Z181:Z182)","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0}]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0}]
[]
[null," budynki i budowle",null,null,null,null,null,null,null,null,{"$f":"SUM(K185:K186)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X185:X186)","v":0},{"$f":"SUM(Y185:Y186)","v":0},{"$f":"SUM(Z185:Z186)","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0}]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0}]
[]
[null," urządzenia techniczne i maszyny",null,null,null,null,null,null,null,null,{"$f":"SUM(K189:K190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X189:X190)","v":0},{"$f":"SUM(Y189:Y190)","v":0},{"$f":"SUM(Z189:Z190)","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0}]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0}]
[]
[null," środki transportu",null,null,null,null,null,null,null,null,{"$f":"SUM(K193:K194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X193:X194)","v":0},{"$f":"SUM(Y193:Y194)","v":0},{"$f":"SUM(Z193:Z194)","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0}]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0}]
[]
[null," inne środki trwałe",null,null,null,null,null,null,null,null,{"$f":"SUM(K197:K198)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X197:X198)","v":0},{"$f":"SUM(Y197:Y198)","v":0},{"$f":"SUM(Z197:Z198)","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0}]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0}]
[]
[null,"Przychody",null,null,null,null,null,null,null,null,{"$f":"IF(K$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),pp_ptim),0)","v":0},{"$f":"IF(L$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),pp_ptim),0)","v":0},{"$f":"IF(M$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),pp_ptim),0)","v":0},{"$f":"IF(N$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),pp_ptim),0)","v":0},{"$f":"IF(O$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),pp_ptim),0)","v":0},{"$f":"IF(P$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),pp_ptim),0)","v":0},{"$f":"IF(Q$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),pp_ptim),0)","v":0},{"$f":"IF(R$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),pp_ptim),0)","v":0},{"$f":"IF(S$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),pp_ptim),0)","v":0},{"$f":"IF(T$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),pp_ptim),0)","v":0},{"$f":"IF(U$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),pp_ptim),0)","v":0},{"$f":"IF(V$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),pp_ptim),0)","v":0},{"$f":"IF(W$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),pp_ptim),0)","v":0},{"$f":"IF(X$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),pp_ptim),0)","v":0},{"$f":"IF(Y$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),pp_ptim),0)","v":0},{"$f":"IF(Z$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),pp_ptim),0)","v":0},{"$f":"IF(AA$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),pp_ptim),0)","v":0}]
[]
[null,"Koszty operacyjne",null,null,null,null,null,null,null,null,{"$f":"IF(K$67<=Koniec,SUM(K203:K210),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X$67<=Koniec,SUM(X203:X210),0)","v":0},{"$f":"IF(Y$67<=Koniec,SUM(Y203:Y210),0)","v":0},{"$f":"IF(Z$67<=Koniec,SUM(Z203:Z210),0)","v":0},{"$f":"IF(AA$67<=Koniec,SUM(AA203:AA210),0)","v":0}]
[null," amortyzacja",null,null,null,null,null,null,null,null,{"$f":"IF(K$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),st_am),0)","v":0},{"$f":"IF(L$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),st_am),0)","v":0},{"$f":"IF(M$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),st_am),0)","v":0},{"$f":"IF(N$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),st_am),0)","v":0},{"$f":"IF(O$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),st_am),0)","v":0},{"$f":"IF(P$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),st_am),0)","v":0},{"$f":"IF(Q$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),st_am),0)","v":0},{"$f":"IF(R$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),st_am),0)","v":0},{"$f":"IF(S$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),st_am),0)","v":0},{"$f":"IF(T$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),st_am),0)","v":0},{"$f":"IF(U$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),st_am),0)","v":0},{"$f":"IF(V$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),st_am),0)","v":0},{"$f":"IF(W$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),st_am),0)","v":0},{"$f":"IF(X$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),st_am),0)","v":0},{"$f":"IF(Y$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),st_am),0)","v":0},{"$f":"IF(Z$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),st_am),0)","v":0},{"$f":"IF(AA$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),st_am),0)","v":0}]
[null," zużycie materiałów i energii",null,null,null,null,null,null,null,null,{"$f":"IF(K$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_nie_pr,0)),ko_zme),0)","v":0},{"$f":"IF(L$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_nie_pr,0)),ko_zme),0)","v":0},{"$f":"IF(M$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_nie_pr,0)),ko_zme),0)","v":0},{"$f":"IF(N$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_nie_pr,0)),ko_zme),0)","v":0},{"$f":"IF(O$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_nie_pr,0)),ko_zme),0)","v":0},{"$f":"IF(P$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_nie_pr,0)),ko_zme),0)","v":0},{"$f":"IF(Q$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_nie_pr,0)),ko_zme),0)","v":0},{"$f":"IF(R$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_nie_pr,0)),ko_zme),0)","v":0},{"$f":"IF(S$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_nie_pr,0)),ko_zme),0)","v":0},{"$f":"IF(T$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_nie_pr,0)),ko_zme),0)","v":0},{"$f":"IF(U$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_nie_pr,0)),ko_zme),0)","v":0},{"$f":"IF(V$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_nie_pr,0)),ko_zme),0)","v":0},{"$f":"IF(W$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_nie_pr,0)),ko_zme),0)","v":0},{"$f":"IF(X$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_nie_pr,0)),ko_zme),0)","v":0},{"$f":"IF(Y$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_nie_pr,0)),ko_zme),0)","v":0},{"$f":"IF(Z$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_nie_pr,0)),ko_zme),0)","v":0},{"$f":"IF(AA$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_nie_pr,0)),ko_zme),0)","v":0}]
[null," usługi obce",null,null,null,null,null,null,null,null,{"$f":"IF(K$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_nie_pr,0)),ko_uoe),0)","v":0},{"$f":"IF(L$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_nie_pr,0)),ko_uoe),0)","v":0},{"$f":"IF(M$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_nie_pr,0)),ko_uoe),0)","v":0},{"$f":"IF(N$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_nie_pr,0)),ko_uoe),0)","v":0},{"$f":"IF(O$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_nie_pr,0)),ko_uoe),0)","v":0},{"$f":"IF(P$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_nie_pr,0)),ko_uoe),0)","v":0},{"$f":"IF(Q$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_nie_pr,0)),ko_uoe),0)","v":0},{"$f":"IF(R$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_nie_pr,0)),ko_uoe),0)","v":0},{"$f":"IF(S$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_nie_pr,0)),ko_uoe),0)","v":0},{"$f":"IF(T$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_nie_pr,0)),ko_uoe),0)","v":0},{"$f":"IF(U$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_nie_pr,0)),ko_uoe),0)","v":0},{"$f":"IF(V$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_nie_pr,0)),ko_uoe),0)","v":0},{"$f":"IF(W$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_nie_pr,0)),ko_uoe),0)","v":0},{"$f":"IF(X$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_nie_pr,0)),ko_uoe),0)","v":0},{"$f":"IF(Y$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_nie_pr,0)),ko_uoe),0)","v":0},{"$f":"IF(Z$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_nie_pr,0)),ko_uoe),0)","v":0},{"$f":"IF(AA$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_nie_pr,0)),ko_uoe),0)","v":0}]
[null," podatki i opłaty",null,null,null,null,null,null,null,null,{"$f":"IF(K$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_nie_pr,0)),ko_pio),0)","v":0},{"$f":"IF(L$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_nie_pr,0)),ko_pio),0)","v":0},{"$f":"IF(M$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_nie_pr,0)),ko_pio),0)","v":0},{"$f":"IF(N$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_nie_pr,0)),ko_pio),0)","v":0},{"$f":"IF(O$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_nie_pr,0)),ko_pio),0)","v":0},{"$f":"IF(P$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_nie_pr,0)),ko_pio),0)","v":0},{"$f":"IF(Q$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_nie_pr,0)),ko_pio),0)","v":0},{"$f":"IF(R$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_nie_pr,0)),ko_pio),0)","v":0},{"$f":"IF(S$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_nie_pr,0)),ko_pio),0)","v":0},{"$f":"IF(T$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_nie_pr,0)),ko_pio),0)","v":0},{"$f":"IF(U$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_nie_pr,0)),ko_pio),0)","v":0},{"$f":"IF(V$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_nie_pr,0)),ko_pio),0)","v":0},{"$f":"IF(W$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_nie_pr,0)),ko_pio),0)","v":0},{"$f":"IF(X$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_nie_pr,0)),ko_pio),0)","v":0},{"$f":"IF(Y$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_nie_pr,0)),ko_pio),0)","v":0},{"$f":"IF(Z$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_nie_pr,0)),ko_pio),0)","v":0},{"$f":"IF(AA$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_nie_pr,0)),ko_pio),0)","v":0}]
[null," wynagrodzenia",null,null,null,null,null,null,null,null,{"$f":"IF(K$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_nie_pr,0)),ko_wyn),0)","v":0},{"$f":"IF(L$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_nie_pr,0)),ko_wyn),0)","v":0},{"$f":"IF(M$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_nie_pr,0)),ko_wyn),0)","v":0},{"$f":"IF(N$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_nie_pr,0)),ko_wyn),0)","v":0},{"$f":"IF(O$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_nie_pr,0)),ko_wyn),0)","v":0},{"$f":"IF(P$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_nie_pr,0)),ko_wyn),0)","v":0},{"$f":"IF(Q$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_nie_pr,0)),ko_wyn),0)","v":0},{"$f":"IF(R$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_nie_pr,0)),ko_wyn),0)","v":0},{"$f":"IF(S$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_nie_pr,0)),ko_wyn),0)","v":0},{"$f":"IF(T$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_nie_pr,0)),ko_wyn),0)","v":0},{"$f":"IF(U$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_nie_pr,0)),ko_wyn),0)","v":0},{"$f":"IF(V$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_nie_pr,0)),ko_wyn),0)","v":0},{"$f":"IF(W$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_nie_pr,0)),ko_wyn),0)","v":0},{"$f":"IF(X$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_nie_pr,0)),ko_wyn),0)","v":0},{"$f":"IF(Y$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_nie_pr,0)),ko_wyn),0)","v":0},{"$f":"IF(Z$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_nie_pr,0)),ko_wyn),0)","v":0},{"$f":"IF(AA$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_nie_pr,0)),ko_wyn),0)","v":0}]
[null," ubezpieczenia społeczne i inne świadczenia",null,null,null,null,null,null,null,null,{"$f":"IF(K$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_nie_pr,0)),ko_zus),0)","v":0},{"$f":"IF(L$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_nie_pr,0)),ko_zus),0)","v":0},{"$f":"IF(M$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_nie_pr,0)),ko_zus),0)","v":0},{"$f":"IF(N$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_nie_pr,0)),ko_zus),0)","v":0},{"$f":"IF(O$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_nie_pr,0)),ko_zus),0)","v":0},{"$f":"IF(P$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_nie_pr,0)),ko_zus),0)","v":0},{"$f":"IF(Q$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_nie_pr,0)),ko_zus),0)","v":0},{"$f":"IF(R$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_nie_pr,0)),ko_zus),0)","v":0},{"$f":"IF(S$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_nie_pr,0)),ko_zus),0)","v":0},{"$f":"IF(T$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_nie_pr,0)),ko_zus),0)","v":0},{"$f":"IF(U$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_nie_pr,0)),ko_zus),0)","v":0},{"$f":"IF(V$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_nie_pr,0)),ko_zus),0)","v":0},{"$f":"IF(W$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_nie_pr,0)),ko_zus),0)","v":0},{"$f":"IF(X$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_nie_pr,0)),ko_zus),0)","v":0},{"$f":"IF(Y$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_nie_pr,0)),ko_zus),0)","v":0},{"$f":"IF(Z$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_nie_pr,0)),ko_zus),0)","v":0},{"$f":"IF(AA$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_nie_pr,0)),ko_zus),0)","v":0}]
[null," pozostałe koszty rodzajowe",null,null,null,null,null,null,null,null,{"$f":"IF(K$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_nie_pr,0)),ko_pkr),0)","v":0},{"$f":"IF(L$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_nie_pr,0)),ko_pkr),0)","v":0},{"$f":"IF(M$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_nie_pr,0)),ko_pkr),0)","v":0},{"$f":"IF(N$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_nie_pr,0)),ko_pkr),0)","v":0},{"$f":"IF(O$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_nie_pr,0)),ko_pkr),0)","v":0},{"$f":"IF(P$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_nie_pr,0)),ko_pkr),0)","v":0},{"$f":"IF(Q$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_nie_pr,0)),ko_pkr),0)","v":0},{"$f":"IF(R$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_nie_pr,0)),ko_pkr),0)","v":0},{"$f":"IF(S$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_nie_pr,0)),ko_pkr),0)","v":0},{"$f":"IF(T$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_nie_pr,0)),ko_pkr),0)","v":0},{"$f":"IF(U$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_nie_pr,0)),ko_pkr),0)","v":0},{"$f":"IF(V$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_nie_pr,0)),ko_pkr),0)","v":0},{"$f":"IF(W$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_nie_pr,0)),ko_pkr),0)","v":0},{"$f":"IF(X$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_nie_pr,0)),ko_pkr),0)","v":0},{"$f":"IF(Y$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_nie_pr,0)),ko_pkr),0)","v":0},{"$f":"IF(Z$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_nie_pr,0)),ko_pkr),0)","v":0},{"$f":"IF(AA$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_nie_pr,0)),ko_pkr),0)","v":0}]
[null," wartość sprzedanych towarów i materiałów",null,null,null,null,null,null,null,null,{"$f":"IF(K$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),pp_ptim_wstim),0)","v":0},{"$f":"IF(L$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),pp_ptim_wstim),0)","v":0},{"$f":"IF(M$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),pp_ptim_wstim),0)","v":0},{"$f":"IF(N$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),pp_ptim_wstim),0)","v":0},{"$f":"IF(O$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),pp_ptim_wstim),0)","v":0},{"$f":"IF(P$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),pp_ptim_wstim),0)","v":0},{"$f":"IF(Q$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),pp_ptim_wstim),0)","v":0},{"$f":"IF(R$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),pp_ptim_wstim),0)","v":0},{"$f":"IF(S$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),pp_ptim_wstim),0)","v":0},{"$f":"IF(T$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),pp_ptim_wstim),0)","v":0},{"$f":"IF(U$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),pp_ptim_wstim),0)","v":0},{"$f":"IF(V$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),pp_ptim_wstim),0)","v":0},{"$f":"IF(W$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),pp_ptim_wstim),0)","v":0},{"$f":"IF(X$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),pp_ptim_wstim),0)","v":0},{"$f":"IF(Y$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),pp_ptim_wstim),0)","v":0},{"$f":"IF(Z$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),pp_ptim_wstim),0)","v":0},{"$f":"IF(AA$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),pp_ptim_wstim),0)","v":0}]
[null,"Raty leasingowe",null,null,null,null,null,null,null,null,{"$f":"IF(K$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$166,0))*(Finansowanie!$K$134:$AA$134=Moduły!K$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(L$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$166,0))*(Finansowanie!$K$134:$AA$134=Moduły!L$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(M$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$166,0))*(Finansowanie!$K$134:$AA$134=Moduły!M$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(N$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$166,0))*(Finansowanie!$K$134:$AA$134=Moduły!N$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(O$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$166,0))*(Finansowanie!$K$134:$AA$134=Moduły!O$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(P$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$166,0))*(Finansowanie!$K$134:$AA$134=Moduły!P$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(Q$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$166,0))*(Finansowanie!$K$134:$AA$134=Moduły!Q$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(R$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$166,0))*(Finansowanie!$K$134:$AA$134=Moduły!R$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(S$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$166,0))*(Finansowanie!$K$134:$AA$134=Moduły!S$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(T$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$166,0))*(Finansowanie!$K$134:$AA$134=Moduły!T$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(U$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$166,0))*(Finansowanie!$K$134:$AA$134=Moduły!U$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(V$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$166,0))*(Finansowanie!$K$134:$AA$134=Moduły!V$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(W$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$166,0))*(Finansowanie!$K$134:$AA$134=Moduły!W$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(X$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$166,0))*(Finansowanie!$K$134:$AA$134=Moduły!X$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(Y$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$166,0))*(Finansowanie!$K$134:$AA$134=Moduły!Y$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(Z$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$166,0))*(Finansowanie!$K$134:$AA$134=Moduły!Z$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(AA$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$166,0))*(Finansowanie!$K$134:$AA$134=Moduły!AA$79),mod_fin_lease_value),0)","v":0}]
[]
[null,"Dofinansowanie [moduł Wdrożenie innowacji]",null,null,null,null,null,null,null,null,{"$f":"K166","v":"Uzupełnij dane"},"","","","","","","","","","","","",{"$f":"X166","v":""},{"$f":"Y166","v":""},{"$f":"Z166","v":""},""]
[]
[null,"Dotacja do zakupu środków trwałych",null,null,null,null,null,null,null,null,{"$f":"IFERROR('Rozliczenie dotacji'!K$1284+IF(K$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_wbudowie_npv,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),mod_dot_st_wbudowie_npv_war),0),\"sprawdź dane\")","v":0},{"$f":"IFERROR('Rozliczenie dotacji'!L$1284+IF(L$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_wbudowie_npv,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),mod_dot_st_wbudowie_npv_war),0),\"sprawdź dane\")","v":0},{"$f":"IFERROR('Rozliczenie dotacji'!M$1284+IF(M$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_wbudowie_npv,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),mod_dot_st_wbudowie_npv_war),0),\"sprawdź dane\")","v":0},{"$f":"IFERROR('Rozliczenie dotacji'!N$1284+IF(N$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_wbudowie_npv,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),mod_dot_st_wbudowie_npv_war),0),\"sprawdź dane\")","v":0},{"$f":"IFERROR('Rozliczenie dotacji'!O$1284+IF(O$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_wbudowie_npv,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),mod_dot_st_wbudowie_npv_war),0),\"sprawdź dane\")","v":0},{"$f":"IFERROR('Rozliczenie dotacji'!P$1284+IF(P$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_wbudowie_npv,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),mod_dot_st_wbudowie_npv_war),0),\"sprawdź dane\")","v":0},{"$f":"IFERROR('Rozliczenie dotacji'!Q$1284+IF(Q$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_wbudowie_npv,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),mod_dot_st_wbudowie_npv_war),0),\"sprawdź dane\")","v":0},{"$f":"IFERROR('Rozliczenie dotacji'!R$1284+IF(R$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_wbudowie_npv,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),mod_dot_st_wbudowie_npv_war),0),\"sprawdź dane\")","v":0},{"$f":"IFERROR('Rozliczenie dotacji'!S$1284+IF(S$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_wbudowie_npv,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),mod_dot_st_wbudowie_npv_war),0),\"sprawdź dane\")","v":0},{"$f":"IFERROR('Rozliczenie dotacji'!T$1284+IF(T$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_wbudowie_npv,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),mod_dot_st_wbudowie_npv_war),0),\"sprawdź dane\")","v":0},{"$f":"IFERROR('Rozliczenie dotacji'!U$1284+IF(U$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_wbudowie_npv,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),mod_dot_st_wbudowie_npv_war),0),\"sprawdź dane\")","v":0},{"$f":"IFERROR('Rozliczenie dotacji'!V$1284+IF(V$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_wbudowie_npv,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),mod_dot_st_wbudowie_npv_war),0),\"sprawdź dane\")","v":0},{"$f":"IFERROR('Rozliczenie dotacji'!W$1284+IF(W$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_wbudowie_npv,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),mod_dot_st_wbudowie_npv_war),0),\"sprawdź dane\")","v":0},{"$f":"IFERROR('Rozliczenie dotacji'!X$1284+IF(X$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_wbudowie_npv,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),mod_dot_st_wbudowie_npv_war),0),\"sprawdź dane\")","v":0},{"$f":"IFERROR('Rozliczenie dotacji'!Y$1284+IF(Y$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_wbudowie_npv,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),mod_dot_st_wbudowie_npv_war),0),\"sprawdź dane\")","v":0},{"$f":"IFERROR('Rozliczenie dotacji'!Z$1284+IF(Z$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_wbudowie_npv,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),mod_dot_st_wbudowie_npv_war),0),\"sprawdź dane\")","v":0},{"$f":"IFERROR('Rozliczenie dotacji'!AA$1284+IF(AA$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_st_wbudowie_npv,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),mod_dot_st_wbudowie_npv_war),0),\"sprawdź dane\")","v":0}]
[null,"Dotacja do kosztów operacyjnych nie będących pracami rozwojowymi",null,null,null,null,null,null,null,null,{"$f":"IF(K$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),mod_dot_ko_war)+SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$166,0))*(Finansowanie!$K$134:$AA$134=Moduły!K$79),mod_fin_lease_dot_value),0)","v":0},{"$f":"IF(L$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),mod_dot_ko_war)+SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$166,0))*(Finansowanie!$K$134:$AA$134=Moduły!L$79),mod_fin_lease_dot_value),0)","v":0},{"$f":"IF(M$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),mod_dot_ko_war)+SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$166,0))*(Finansowanie!$K$134:$AA$134=Moduły!M$79),mod_fin_lease_dot_value),0)","v":0},{"$f":"IF(N$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),mod_dot_ko_war)+SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$166,0))*(Finansowanie!$K$134:$AA$134=Moduły!N$79),mod_fin_lease_dot_value),0)","v":0},{"$f":"IF(O$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),mod_dot_ko_war)+SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$166,0))*(Finansowanie!$K$134:$AA$134=Moduły!O$79),mod_fin_lease_dot_value),0)","v":0},{"$f":"IF(P$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),mod_dot_ko_war)+SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$166,0))*(Finansowanie!$K$134:$AA$134=Moduły!P$79),mod_fin_lease_dot_value),0)","v":0},{"$f":"IF(Q$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),mod_dot_ko_war)+SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$166,0))*(Finansowanie!$K$134:$AA$134=Moduły!Q$79),mod_fin_lease_dot_value),0)","v":0},{"$f":"IF(R$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),mod_dot_ko_war)+SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$166,0))*(Finansowanie!$K$134:$AA$134=Moduły!R$79),mod_fin_lease_dot_value),0)","v":0},{"$f":"IF(S$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),mod_dot_ko_war)+SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$166,0))*(Finansowanie!$K$134:$AA$134=Moduły!S$79),mod_fin_lease_dot_value),0)","v":0},{"$f":"IF(T$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),mod_dot_ko_war)+SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$166,0))*(Finansowanie!$K$134:$AA$134=Moduły!T$79),mod_fin_lease_dot_value),0)","v":0},{"$f":"IF(U$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),mod_dot_ko_war)+SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$166,0))*(Finansowanie!$K$134:$AA$134=Moduły!U$79),mod_fin_lease_dot_value),0)","v":0},{"$f":"IF(V$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),mod_dot_ko_war)+SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$166,0))*(Finansowanie!$K$134:$AA$134=Moduły!V$79),mod_fin_lease_dot_value),0)","v":0},{"$f":"IF(W$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),mod_dot_ko_war)+SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$166,0))*(Finansowanie!$K$134:$AA$134=Moduły!W$79),mod_fin_lease_dot_value),0)","v":0},{"$f":"IF(X$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),mod_dot_ko_war)+SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$166,0))*(Finansowanie!$K$134:$AA$134=Moduły!X$79),mod_fin_lease_dot_value),0)","v":0},{"$f":"IF(Y$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),mod_dot_ko_war)+SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$166,0))*(Finansowanie!$K$134:$AA$134=Moduły!Y$79),mod_fin_lease_dot_value),0)","v":0},{"$f":"IF(Z$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),mod_dot_ko_war)+SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$166,0))*(Finansowanie!$K$134:$AA$134=Moduły!Z$79),mod_fin_lease_dot_value),0)","v":0},{"$f":"IF(AA$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),mod_dot_ko_war)+SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$166,0))*(Finansowanie!$K$134:$AA$134=Moduły!AA$79),mod_fin_lease_dot_value),0)","v":0}]
[null,"Dotacja do kosztów operacyjnych będących pracami rozwojowymi",null,null,null,null,null,null,null,null,{"$f":"IF(K$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko_br,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),mod_dot_ko_br_war),0)","v":0},{"$f":"IF(L$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko_br,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),mod_dot_ko_br_war),0)","v":0},{"$f":"IF(M$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko_br,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),mod_dot_ko_br_war),0)","v":0},{"$f":"IF(N$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko_br,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),mod_dot_ko_br_war),0)","v":0},{"$f":"IF(O$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko_br,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),mod_dot_ko_br_war),0)","v":0},{"$f":"IF(P$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko_br,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),mod_dot_ko_br_war),0)","v":0},{"$f":"IF(Q$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko_br,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),mod_dot_ko_br_war),0)","v":0},{"$f":"IF(R$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko_br,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),mod_dot_ko_br_war),0)","v":0},{"$f":"IF(S$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko_br,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),mod_dot_ko_br_war),0)","v":0},{"$f":"IF(T$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko_br,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),mod_dot_ko_br_war),0)","v":0},{"$f":"IF(U$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko_br,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),mod_dot_ko_br_war),0)","v":0},{"$f":"IF(V$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko_br,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),mod_dot_ko_br_war),0)","v":0},{"$f":"IF(W$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko_br,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),mod_dot_ko_br_war),0)","v":0},{"$f":"IF(X$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko_br,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),mod_dot_ko_br_war),0)","v":0},{"$f":"IF(Y$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko_br,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),mod_dot_ko_br_war),0)","v":0},{"$f":"IF(Z$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko_br,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),mod_dot_ko_br_war),0)","v":0},{"$f":"IF(AA$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_ko_br,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),mod_dot_ko_br_war),0)","v":0}]
[null,"Dotacja do amortyzacji",null,null,null,null,null,null,null,null,{"$f":"IF(K$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),mod_dot_am_war),0)+IF(K$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am_pst,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),mod_dot_am_pst_war),0)","v":0},{"$f":"IF(L$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),mod_dot_am_war),0)+IF(L$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am_pst,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),mod_dot_am_pst_war),0)","v":0},{"$f":"IF(M$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),mod_dot_am_war),0)+IF(M$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am_pst,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),mod_dot_am_pst_war),0)","v":0},{"$f":"IF(N$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),mod_dot_am_war),0)+IF(N$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am_pst,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),mod_dot_am_pst_war),0)","v":0},{"$f":"IF(O$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),mod_dot_am_war),0)+IF(O$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am_pst,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),mod_dot_am_pst_war),0)","v":0},{"$f":"IF(P$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),mod_dot_am_war),0)+IF(P$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am_pst,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),mod_dot_am_pst_war),0)","v":0},{"$f":"IF(Q$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),mod_dot_am_war),0)+IF(Q$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am_pst,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),mod_dot_am_pst_war),0)","v":0},{"$f":"IF(R$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),mod_dot_am_war),0)+IF(R$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am_pst,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),mod_dot_am_pst_war),0)","v":0},{"$f":"IF(S$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),mod_dot_am_war),0)+IF(S$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am_pst,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),mod_dot_am_pst_war),0)","v":0},{"$f":"IF(T$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),mod_dot_am_war),0)+IF(T$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am_pst,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),mod_dot_am_pst_war),0)","v":0},{"$f":"IF(U$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),mod_dot_am_war),0)+IF(U$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am_pst,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),mod_dot_am_pst_war),0)","v":0},{"$f":"IF(V$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),mod_dot_am_war),0)+IF(V$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am_pst,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),mod_dot_am_pst_war),0)","v":0},{"$f":"IF(W$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),mod_dot_am_war),0)+IF(W$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am_pst,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),mod_dot_am_pst_war),0)","v":0},{"$f":"IF(X$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),mod_dot_am_war),0)+IF(X$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am_pst,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),mod_dot_am_pst_war),0)","v":0},{"$f":"IF(Y$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),mod_dot_am_war),0)+IF(Y$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am_pst,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),mod_dot_am_pst_war),0)","v":0},{"$f":"IF(Z$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),mod_dot_am_war),0)+IF(Z$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am_pst,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),mod_dot_am_pst_war),0)","v":0},{"$f":"IF(AA$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),mod_dot_am_war),0)+IF(AA$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_dot_am_pst,$B$166,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),mod_dot_am_pst_war),0)","v":0}]
[null,"Razem",null,null,null,null,null,null,null,null,{"$f":"SUM(K215:K218)","v":0},{"$f":"SUM(L215:L218)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X215:X218)","v":0},{"$f":"SUM(Y215:Y218)","v":0},{"$f":"SUM(Z215:Z218)","v":0},0]
[]
[null,"NPV, IRR [moduł Wdrożenie innowacji]",null,null,null,null,null,null,null,null,{"$f":"K166","v":"Uzupełnij dane"},"","","","","","","","","","","","",{"$f":"X166","v":""},{"$f":"Y166","v":""},{"$f":"Z166","v":""},""]
[null,"Przychody",null,null,null,null,null,null,null,null,{"$f":"K200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X200","v":0},{"$f":"Y200","v":0},{"$f":"Z200","v":0},0]
[null,"Koszty operacyjne (bez amortyzacji)",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K204:K211),0)","v":0},{"$f":"ROUND(SUM(L204:L211),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X204:X211),0)","v":0},{"$f":"ROUND(SUM(Y204:Y211),0)","v":0},{"$f":"ROUND(SUM(Z204:Z211),0)","v":0},0]
[null,"Amortyzacja",null,null,null,null,null,null,null,null,{"$f":"K203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X203","v":0},{"$f":"Y203","v":0},{"$f":"Z203","v":0},0]
[null,"Nakłady inwestycyjne (projektowe)",null,null,null,null,null,null,null,null,{"$f":"K168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X168","v":0},{"$f":"Y168","v":0},{"$f":"Z168","v":0},0]
[null,"Dotacja",null,null,null,null,null,null,null,null,{"$f":"K219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X219","v":0},{"$f":"Y219","v":0},{"$f":"Z219","v":0},0]
[null,"Zmiana w kapitale pracującym",null,null,null,null,null,null,null,null,{"$f":"IF(K$221<=Koniec,IF($K$576=TRUE,K633,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X$221<=Koniec,IF($K$576=TRUE,X633,0),0)","v":0},{"$f":"IF(Y$221<=Koniec,IF($K$576=TRUE,Y633,0),0)","v":0},{"$f":"IF(Z$221<=Koniec,IF($K$576=TRUE,Z633,0),0)","v":0},{"$f":"IF(AA$221<=Koniec,IF($K$576=TRUE,AA633,0),0)","v":0}]
[]
[null,"Stopa dyskonta",null,null,null,null,null,null,null,null,{"$f":"IF(AND(K$67>=Poczatek,K$67<=Koniec),IFERROR(WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Współczynnik dyskonta",null,null,null,null,null,null,null,null,{"$f":"IF(AND(K$67>=Poczatek,K$67<=Koniec),IFERROR(Założenia!K$35,0),0)","v":0},{"$f":"IF(AND(L$67>=Poczatek,L$67<=Koniec),IFERROR(Założenia!L$35,0),0)","v":"n/d"},{"$f":"IF(AND(M$67>=Poczatek,M$67<=Koniec),IFERROR(Założenia!M$35,0),0)","v":"n/d"},{"$f":"IF(AND(N$67>=Poczatek,N$67<=Koniec),IFERROR(Założenia!N$35,0),0)","v":"n/d"},{"$f":"IF(AND(O$67>=Poczatek,O$67<=Koniec),IFERROR(Założenia!O$35,0),0)","v":"n/d"},{"$f":"IF(AND(P$67>=Poczatek,P$67<=Koniec),IFERROR(Założenia!P$35,0),0)","v":"n/d"},{"$f":"IF(AND(Q$67>=Poczatek,Q$67<=Koniec),IFERROR(Założenia!Q$35,0),0)","v":"n/d"},{"$f":"IF(AND(R$67>=Poczatek,R$67<=Koniec),IFERROR(Założenia!R$35,0),0)","v":"n/d"},{"$f":"IF(AND(S$67>=Poczatek,S$67<=Koniec),IFERROR(Założenia!S$35,0),0)","v":"n/d"},{"$f":"IF(AND(T$67>=Poczatek,T$67<=Koniec),IFERROR(Założenia!T$35,0),0)","v":"n/d"},{"$f":"IF(AND(U$67>=Poczatek,U$67<=Koniec),IFERROR(Założenia!U$35,0),0)","v":"n/d"},{"$f":"IF(AND(V$67>=Poczatek,V$67<=Koniec),IFERROR(Założenia!V$35,0),0)","v":"n/d"},{"$f":"IF(AND(W$67>=Poczatek,W$67<=Koniec),IFERROR(Założenia!W$35,0),0)","v":"n/d"},{"$f":"IF(AND(X$67>=Poczatek,X$67<=Koniec),IFERROR(Założenia!X$35,0),0)","v":"n/d"},{"$f":"IF(AND(Y$67>=Poczatek,Y$67<=Koniec),IFERROR(Założenia!Y$35,0),0)","v":"n/d"},{"$f":"IF(AND(Z$67>=Poczatek,Z$67<=Koniec),IFERROR(Założenia!Z$35,0),0)","v":"n/d"},{"$f":"IF(AND(AA$67>=Poczatek,AA$67<=Koniec),IFERROR(Założenia!AA$35,0),0)","v":"n/d"}]
[]
[null,"Wariant bez dotacji [moduł Wdrożenie innowacji]",null,null,null,null,null,null,null,null,{"$f":"K221","v":"Uzupełnij dane"},{"$f":"L221","v":""},"","","","","","","","","","","",{"$f":"X221","v":""},{"$f":"Y221","v":""},{"$f":"Z221","v":""},""]
[]
[null,"Wolne przepływy pieniężne (FCF) [bez dotacji]",null,null,null,null,null,null,null,null,{"$f":"IF(AND(K$67>=Poczatek,K$67<=Koniec),(K222-K223-K225+K227),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(X$67>=Poczatek,X$67<=Koniec),(X222-X223-X225+X227),0)","v":0},{"$f":"IF(AND(Y$67>=Poczatek,Y$67<=Koniec),(Y222-Y223-Y225+Y227),0)","v":0},{"$f":"IF(AND(Z$67>=Poczatek,Z$67<=Koniec),(Z222-Z223-Z225+Z227),0)","v":0},{"$f":"IF(AND(AA$67>=Poczatek,AA$67<=Koniec),(AA222-AA223-AA225+AA227),0)","v":0}]
[null,"Skumulowane wolne przepływy pieniężne (FCF) [bez dotacji]",null,null,null,null,null,null,null,null,{"$f":"IF(AND(K$67>=Poczatek,K$67<=Koniec),K234,0)","v":0},{"$f":"IF(AND(L$67>=Poczatek,L$67<=Koniec),(L234+K235),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(X$67>=Poczatek,X$67<=Koniec),(X234+W235),0)","v":0},{"$f":"IF(AND(Y$67>=Poczatek,Y$67<=Koniec),(Y234+X235),0)","v":0},{"$f":"IF(AND(Z$67>=Poczatek,Z$67<=Koniec),(Z234+Y235),0)","v":0},{"$f":"IF(AND(AA$67>=Poczatek,AA$67<=Koniec),(AA234+Z235),0)","v":0}]
[null,"Zdyskontowane przepływy pieniężne (FCF) [bez dotacji]",null,null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND(K230*K234,0),0)","v":0},{"$f":"IFERROR(ROUND(L230*L234,0),0)","v":0},{"$f":"IFERROR(ROUND(M230*M234,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(X230*X234,0),0)","v":0},{"$f":"IFERROR(ROUND(Y230*Y234,0),0)","v":0},{"$f":"IFERROR(ROUND(Z230*Z234,0),0)","v":0},0]
[null,"Skumulowane zdyskontowane przepływy pienieżne (FCF) - NPV [bez dotacji]",null,null,null,null,null,null,null,null,{"$f":"IF(AND(K$67>Koniec_Projekt,K$67<=Koniec),K236,0)","v":0},{"$f":"IF(AND(L$67>Koniec_Projekt,L$67<=Koniec),SUM($K236:L236),0)","v":0},{"$f":"IF(AND(M$67>Koniec_Projekt,M$67<=Koniec),SUM($K236:M236),0)","v":0},{"$f":"IF(AND(N$67>Koniec_Projekt,N$67<=Koniec),SUM($K236:N236),0)","v":0},{"$f":"IF(AND(O$67>Koniec_Projekt,O$67<=Koniec),SUM($K236:O236),0)","v":0},{"$f":"IF(AND(P$67>Koniec_Projekt,P$67<=Koniec),SUM($K236:P236),0)","v":0},{"$f":"IF(AND(Q$67>Koniec_Projekt,Q$67<=Koniec),SUM($K236:Q236),0)","v":0},{"$f":"IF(AND(R$67>Koniec_Projekt,R$67<=Koniec),SUM($K236:R236),0)","v":0},{"$f":"IF(AND(S$67>Koniec_Projekt,S$67<=Koniec),SUM($K236:S236),0)","v":0},{"$f":"IF(AND(T$67>Koniec_Projekt,T$67<=Koniec),SUM($K236:T236),0)","v":0},{"$f":"IF(AND(U$67>Koniec_Projekt,U$67<=Koniec),SUM($K236:U236),0)","v":0},{"$f":"IF(AND(V$67>Koniec_Projekt,V$67<=Koniec),SUM($K236:V236),0)","v":0},{"$f":"IF(AND(W$67>Koniec_Projekt,W$67<=Koniec),SUM($K236:W236),0)","v":0},{"$f":"IF(AND(X$67>Koniec_Projekt,X$67<=Koniec),SUM($K236:X236),0)","v":0},{"$f":"IF(AND(Y$67>Koniec_Projekt,Y$67<=Koniec),SUM($K236:Y236),0)","v":0},{"$f":"IF(AND(Z$67>Koniec_Projekt,Z$67<=Koniec),SUM($K236:Z236),0)","v":0},{"$f":"IF(AND(AA$67>Koniec_Projekt,AA$67<=Koniec),SUM($K236:AA236),0)","v":0}]
[null,"IRR [bez dotacji]",null,null,null,null,null,null,null,null,{"$f":"IF(AND(K$67>=Poczatek,K$67<=Koniec),IFERROR(IRR($K$234:K$234),\"n/d\"),IF(OR(K$67<Poczatek,K$67>Koniec),\"\",0))","v":""},{"$f":"IF(AND(L$67>=Poczatek,L$67<=Koniec),IFERROR(IRR($K$234:L$234),\"n/d\"),IF(OR(L$67<Poczatek,L$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(M$67>=Poczatek,M$67<=Koniec),IFERROR(IRR($K$234:M$234),\"n/d\"),IF(OR(M$67<Poczatek,M$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(N$67>=Poczatek,N$67<=Koniec),IFERROR(IRR($K$234:N$234),\"n/d\"),IF(OR(N$67<Poczatek,N$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(O$67>=Poczatek,O$67<=Koniec),IFERROR(IRR($K$234:O$234),\"n/d\"),IF(OR(O$67<Poczatek,O$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(P$67>=Poczatek,P$67<=Koniec),IFERROR(IRR($K$234:P$234),\"n/d\"),IF(OR(P$67<Poczatek,P$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(Q$67>=Poczatek,Q$67<=Koniec),IFERROR(IRR($K$234:Q$234),\"n/d\"),IF(OR(Q$67<Poczatek,Q$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(R$67>=Poczatek,R$67<=Koniec),IFERROR(IRR($K$234:R$234),\"n/d\"),IF(OR(R$67<Poczatek,R$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(S$67>=Poczatek,S$67<=Koniec),IFERROR(IRR($K$234:S$234),\"n/d\"),IF(OR(S$67<Poczatek,S$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(T$67>=Poczatek,T$67<=Koniec),IFERROR(IRR($K$234:T$234),\"n/d\"),IF(OR(T$67<Poczatek,T$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(U$67>=Poczatek,U$67<=Koniec),IFERROR(IRR($K$234:U$234),\"n/d\"),IF(OR(U$67<Poczatek,U$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(V$67>=Poczatek,V$67<=Koniec),IFERROR(IRR($K$234:V$234),\"n/d\"),IF(OR(V$67<Poczatek,V$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(W$67>=Poczatek,W$67<=Koniec),IFERROR(IRR($K$234:W$234),\"n/d\"),IF(OR(W$67<Poczatek,W$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(X$67>=Poczatek,X$67<=Koniec),IFERROR(IRR($K$234:X$234),\"n/d\"),IF(OR(X$67<Poczatek,X$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(Y$67>=Poczatek,Y$67<=Koniec),IFERROR(IRR($K$234:Y$234),\"n/d\"),IF(OR(Y$67<Poczatek,Y$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(Z$67>=Poczatek,Z$67<=Koniec),IFERROR(IRR($K$234:Z$234),\"n/d\"),IF(OR(Z$67<Poczatek,Z$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(AA$67>=Poczatek,AA$67<=Koniec),IFERROR(IRR($K$234:AA$234),\"n/d\"),IF(OR(AA$67<Poczatek,AA$67>Koniec),\"\",0))","v":"n/d"}]
[]
[null,"Wariant z dotacją [moduł Wdrożenie innowacji]",null,null,null,null,null,null,null,null,{"$f":"K232","v":"Uzupełnij dane"},{"$f":"L232","v":""},"","","","","","","","","","","",{"$f":"X232","v":""},{"$f":"Y232","v":""},{"$f":"Z232","v":""},""]
[]
[null,"Wolne przepływy pieniężne (FCF)",null,null,null,null,null,null,null,null,{"$f":"K222-K223-K225+K226+K227","v":0},{"$f":"L222-L223-L225+L226+L227","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X222-X223-X225+X226+X227","v":0},{"$f":"Y222-Y223-Y225+Y226+Y227","v":0},{"$f":"Z222-Z223-Z225+Z226+Z227","v":0},0]
[null,"Skumulowane wolne przepływy pieniężne (FCF)",null,null,null,null,null,null,null,null,{"$f":"IF(AND(K$67>=Poczatek,K$67<=Koniec),K242,0)","v":0},{"$f":"IF(AND(L$67>=Poczatek,L$67<=Koniec),(K243+L242),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(X$67>=Poczatek,X$67<=Koniec),(W243+X242),0)","v":0},{"$f":"IF(AND(Y$67>=Poczatek,Y$67<=Koniec),(X243+Y242),0)","v":0},{"$f":"IF(AND(Z$67>=Poczatek,Z$67<=Koniec),(Y243+Z242),0)","v":0},{"$f":"IF(AND(AA$67>=Poczatek,AA$67<=Koniec),(Z243+AA242),0)","v":0}]
[null,"Zdyskontowane przepływy pieniężne (FCF)",null,null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND(K230*K242,0),0)","v":0},{"$f":"IFERROR(ROUND(L230*L242,0),0)","v":0},{"$f":"IFERROR(ROUND(M230*M242,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(X230*X242,0),0)","v":0},{"$f":"IFERROR(ROUND(Y230*Y242,0),0)","v":0},{"$f":"IFERROR(ROUND(Z230*Z242,0),0)","v":0},0]
[null,"Skumulowane zdyskontowane przepływy pienieżne (FCF) - NPV",null,null,null,null,null,null,null,null,{"$f":"IF(AND(K$67>Koniec_Projekt,K$67<=Koniec),K244,0)","v":0},{"$f":"IF(AND(L$67>Koniec_Projekt,L$67<=Koniec),SUM($K244:L244),0)","v":0},{"$f":"IF(AND(M$67>Koniec_Projekt,M$67<=Koniec),SUM($K244:M244),0)","v":0},{"$f":"IF(AND(N$67>Koniec_Projekt,N$67<=Koniec),SUM($K244:N244),0)","v":0},{"$f":"IF(AND(O$67>Koniec_Projekt,O$67<=Koniec),SUM($K244:O244),0)","v":0},{"$f":"IF(AND(P$67>Koniec_Projekt,P$67<=Koniec),SUM($K244:P244),0)","v":0},{"$f":"IF(AND(Q$67>Koniec_Projekt,Q$67<=Koniec),SUM($K244:Q244),0)","v":0},{"$f":"IF(AND(R$67>Koniec_Projekt,R$67<=Koniec),SUM($K244:R244),0)","v":0},{"$f":"IF(AND(S$67>Koniec_Projekt,S$67<=Koniec),SUM($K244:S244),0)","v":0},{"$f":"IF(AND(T$67>Koniec_Projekt,T$67<=Koniec),SUM($K244:T244),0)","v":0},{"$f":"IF(AND(U$67>Koniec_Projekt,U$67<=Koniec),SUM($K244:U244),0)","v":0},{"$f":"IF(AND(V$67>Koniec_Projekt,V$67<=Koniec),SUM($K244:V244),0)","v":0},{"$f":"IF(AND(W$67>Koniec_Projekt,W$67<=Koniec),SUM($K244:W244),0)","v":0},{"$f":"IF(AND(X$67>Koniec_Projekt,X$67<=Koniec),SUM($K244:X244),0)","v":0},{"$f":"IF(AND(Y$67>Koniec_Projekt,Y$67<=Koniec),SUM($K244:Y244),0)","v":0},{"$f":"IF(AND(Z$67>Koniec_Projekt,Z$67<=Koniec),SUM($K244:Z244),0)","v":0},{"$f":"IF(AND(AA$67>Koniec_Projekt,AA$67<=Koniec),SUM($K244:AA244),0)","v":0}]
[null,"IRR",null,null,null,null,null,null,null,null,{"$f":"IF(AND(K$67>=Poczatek,K$67<=Koniec),IFERROR(IRR($K$242:K242),\"n/d\"),IF(OR(K$67<Poczatek,K$67>Koniec),\"\",0))","v":""},{"$f":"IF(AND(L$67>=Poczatek,L$67<=Koniec),IFERROR(IRR($K$242:L242),\"n/d\"),IF(OR(L$67<Poczatek,L$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(M$67>=Poczatek,M$67<=Koniec),IFERROR(IRR($K$242:M242),\"n/d\"),IF(OR(M$67<Poczatek,M$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(N$67>=Poczatek,N$67<=Koniec),IFERROR(IRR($K$242:N242),\"n/d\"),IF(OR(N$67<Poczatek,N$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(O$67>=Poczatek,O$67<=Koniec),IFERROR(IRR($K$242:O242),\"n/d\"),IF(OR(O$67<Poczatek,O$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(P$67>=Poczatek,P$67<=Koniec),IFERROR(IRR($K$242:P242),\"n/d\"),IF(OR(P$67<Poczatek,P$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(Q$67>=Poczatek,Q$67<=Koniec),IFERROR(IRR($K$242:Q242),\"n/d\"),IF(OR(Q$67<Poczatek,Q$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(R$67>=Poczatek,R$67<=Koniec),IFERROR(IRR($K$242:R242),\"n/d\"),IF(OR(R$67<Poczatek,R$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(S$67>=Poczatek,S$67<=Koniec),IFERROR(IRR($K$242:S242),\"n/d\"),IF(OR(S$67<Poczatek,S$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(T$67>=Poczatek,T$67<=Koniec),IFERROR(IRR($K$242:T242),\"n/d\"),IF(OR(T$67<Poczatek,T$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(U$67>=Poczatek,U$67<=Koniec),IFERROR(IRR($K$242:U242),\"n/d\"),IF(OR(U$67<Poczatek,U$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(V$67>=Poczatek,V$67<=Koniec),IFERROR(IRR($K$242:V242),\"n/d\"),IF(OR(V$67<Poczatek,V$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(W$67>=Poczatek,W$67<=Koniec),IFERROR(IRR($K$242:W242),\"n/d\"),IF(OR(W$67<Poczatek,W$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(X$67>=Poczatek,X$67<=Koniec),IFERROR(IRR($K$242:X242),\"n/d\"),IF(OR(X$67<Poczatek,X$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(Y$67>=Poczatek,Y$67<=Koniec),IFERROR(IRR($K$242:Y242),\"n/d\"),IF(OR(Y$67<Poczatek,Y$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(Z$67>=Poczatek,Z$67<=Koniec),IFERROR(IRR($K$242:Z242),\"n/d\"),IF(OR(Z$67<Poczatek,Z$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(AA$67>=Poczatek,AA$67<=Koniec),IFERROR(IRR($K$242:AA242),\"n/d\"),IF(OR(AA$67<Poczatek,AA$67>Koniec),\"\",0))","v":"n/d"}]
[]
[]
[null,"Obliczenie NPV i IRR łącznie dla modułów B+R oraz Wdrożenie"]
[]
[null,"Dofinansowanie [łącznie moduły B+R oraz Wdrożenie innowacji]",null,null,null,null,null,null,null,null,{"$f":"K213","v":"Uzupełnij dane"},{"$f":"L213","v":""},"","","","","","","","","","","",{"$f":"X213","v":""},{"$f":"Y213","v":""},{"$f":"Z213","v":""},""]
[]
[null,"Dotacja do zakupu środków trwałych",null,null,null,null,null,null,null,null,{"$f":"K215+K132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X215+X132","v":0},0,{"$f":"Z215+Z132","v":0},0]
[null,"Dotacja do kosztów operacyjnych nie będących pracami rozwojowymi",null,null,null,null,null,null,null,null,{"$f":"K216+K133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z216+Z133","v":0},0]
[null,"Dotacja do kosztów operacyjnych będących pracami rozwojowymi",null,null,null,null,null,null,null,null,{"$f":"K217+K134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z217+Z134","v":0},0]
[null,"Dotacja do amortyzacji",null,null,null,null,null,null,null,null,{"$f":"K218+K135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z218+Z135","v":0},0]
[null,"Razem",null,null,null,null,null,null,null,null,{"$f":"SUM(K253:K256)","v":0},{"$f":"SUM(L253:L256)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X253:X256)","v":0},{"$f":"SUM(Y253:Y256)","v":0},{"$f":"SUM(Z253:Z256)","v":0},0]
[]
[null,"NPV, IRR [łącznie moduły B+R oraz Wdrożenie innowacji]",null,null,null,null,null,null,null,null,{"$f":"K221","v":"Uzupełnij dane"},{"$f":"L221","v":""},"","","","","","","","","","","",{"$f":"X221","v":""},{"$f":"Y221","v":""},{"$f":"Z221","v":""},""]
[null,"Przychody",null,null,null,null,null,null,null,null,{"$f":"K222+K139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X222+X139","v":0},0,{"$f":"Z222+Z139","v":0},0]
[null,"Koszty operacyjne (bez amortyzacji)",null,null,null,null,null,null,null,null,{"$f":"K223+K140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z223+Z140","v":0},0]
[null,"Amortyzacja",null,null,null,null,null,null,null,null,{"$f":"K224+K141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z224+Z141","v":0},0]
[null,"Nakłady inwestycyjne (projektowe)",null,null,null,null,null,null,null,null,{"$f":"K225+K142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z225+Z142","v":0},0]
[null,"Dotacja",null,null,null,null,null,null,null,null,{"$f":"K257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X257","v":0},{"$f":"Y257","v":0},{"$f":"Z257","v":0},0]
[null,"Zmiana w kapitale pracującym",null,null,null,null,null,null,null,null,{"$f":"IF(K$259<=Koniec,IF(OR($K$575=TRUE,$K$576=TRUE),(K227+K144),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X$259<=Koniec,IF(OR($K$575=TRUE,$K$576=TRUE),(X227+X144),0),0)","v":0},{"$f":"IF(Y$259<=Koniec,IF(OR($K$575=TRUE,$K$576=TRUE),(Y227+Y144),0),0)","v":0},{"$f":"IF(Z$259<=Koniec,IF(OR($K$575=TRUE,$K$576=TRUE),(Z227+Z144),0),0)","v":0},{"$f":"IF(AA$259<=Koniec,IF(OR($K$575=TRUE,$K$576=TRUE),(AA227+AA144),0),0)","v":0}]
[]
[null,"Stopa dyskonta",null,null,null,null,null,null,null,null,{"$f":"IF(AND(K$67>=Poczatek,K$67<=Koniec),IFERROR(WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Współczynnik dyskonta",null,null,null,null,null,null,null,null,{"$f":"IF(AND(K$67>=Poczatek,K$67<=Koniec),IFERROR(Założenia!K$35,0),0)","v":0},{"$f":"IF(AND(L$67>=Poczatek,L$67<=Koniec),IFERROR(Założenia!L$35,0),0)","v":"n/d"},{"$f":"IF(AND(M$67>=Poczatek,M$67<=Koniec),IFERROR(Założenia!M$35,0),0)","v":"n/d"},{"$f":"IF(AND(N$67>=Poczatek,N$67<=Koniec),IFERROR(Założenia!N$35,0),0)","v":"n/d"},{"$f":"IF(AND(O$67>=Poczatek,O$67<=Koniec),IFERROR(Założenia!O$35,0),0)","v":"n/d"},{"$f":"IF(AND(P$67>=Poczatek,P$67<=Koniec),IFERROR(Założenia!P$35,0),0)","v":"n/d"},{"$f":"IF(AND(Q$67>=Poczatek,Q$67<=Koniec),IFERROR(Założenia!Q$35,0),0)","v":"n/d"},{"$f":"IF(AND(R$67>=Poczatek,R$67<=Koniec),IFERROR(Założenia!R$35,0),0)","v":"n/d"},{"$f":"IF(AND(S$67>=Poczatek,S$67<=Koniec),IFERROR(Założenia!S$35,0),0)","v":"n/d"},{"$f":"IF(AND(T$67>=Poczatek,T$67<=Koniec),IFERROR(Założenia!T$35,0),0)","v":"n/d"},{"$f":"IF(AND(U$67>=Poczatek,U$67<=Koniec),IFERROR(Założenia!U$35,0),0)","v":"n/d"},{"$f":"IF(AND(V$67>=Poczatek,V$67<=Koniec),IFERROR(Założenia!V$35,0),0)","v":"n/d"},{"$f":"IF(AND(W$67>=Poczatek,W$67<=Koniec),IFERROR(Założenia!W$35,0),0)","v":"n/d"},{"$f":"IF(AND(X$67>=Poczatek,X$67<=Koniec),IFERROR(Założenia!X$35,0),0)","v":"n/d"},{"$f":"IF(AND(Y$67>=Poczatek,Y$67<=Koniec),IFERROR(Założenia!Y$35,0),0)","v":"n/d"},{"$f":"IF(AND(Z$67>=Poczatek,Z$67<=Koniec),IFERROR(Założenia!Z$35,0),0)","v":"n/d"},{"$f":"IF(AND(AA$67>=Poczatek,AA$67<=Koniec),IFERROR(Założenia!AA$35,0),0)","v":"n/d"}]
[]
[null,"Wariant bez dotacji [łącznie moduły B+R oraz Wdrożenie innowacji]",null,null,null,null,null,null,null,null,{"$f":"K251","v":"Uzupełnij dane"},{"$f":"L251","v":""},"","","","","","","","","","","",{"$f":"X251","v":""},{"$f":"Y251","v":""},{"$f":"Z251","v":""},""]
[]
[null,"Wolne przepływy pieniężne (FCF) [bez dotacji]",null,null,null,null,null,null,null,null,{"$f":"IF(AND(K$67>=Poczatek,K$67<=Koniec),(K260-K261-K263+K265),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(X$67>=Poczatek,X$67<=Koniec),(X260-X261-X263+X265),0)","v":0},{"$f":"IF(AND(Y$67>=Poczatek,Y$67<=Koniec),(Y260-Y261-Y263+Y265),0)","v":0},{"$f":"IF(AND(Z$67>=Poczatek,Z$67<=Koniec),(Z260-Z261-Z263+Z265),0)","v":0},{"$f":"IF(AND(AA$67>=Poczatek,AA$67<=Koniec),(AA260-AA261-AA263+AA265),0)","v":0}]
[null,"Skumulowane wolne przepływy pieniężne (FCF) [bez dotacji]",null,null,null,null,null,null,null,null,{"$f":"IF(AND(K$67>=Poczatek,K$67<=Koniec),K272,0)","v":0},{"$f":"IF(AND(L$67>=Poczatek,L$67<=Koniec),(L272+K273),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Z$67>=Poczatek,Z$67<=Koniec),(Z272+Y273),0)","v":0},{"$f":"IF(AND(AA$67>=Poczatek,AA$67<=Koniec),(AA272+Z273),0)","v":0}]
[null,"Zdyskontowane przepływy pieniężne (FCF) [bez dotacji]",null,null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND(K268*K272,0),0)","v":0},{"$f":"IFERROR(ROUND(L268*L272,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(X268*X272,0),0)","v":0},{"$f":"IFERROR(ROUND(Y268*Y272,0),0)","v":0},{"$f":"IFERROR(ROUND(Z268*Z272,0),0)","v":0},0]
[null,"Skumulowane zdyskontowane przepływy pienieżne (FCF) - NPV [bez dotacji]",null,null,null,null,null,null,null,null,{"$f":"IF(AND(K$67>Koniec_Projekt,K$67<=Koniec),K274,0)","v":0},{"$f":"IF(AND(L$67>Koniec_Projekt,L$67<=Koniec),SUM($K274:L274),0)","v":0},{"$f":"IF(AND(M$67>Koniec_Projekt,M$67<=Koniec),SUM($K274:M274),0)","v":0},{"$f":"IF(AND(N$67>Koniec_Projekt,N$67<=Koniec),SUM($K274:N274),0)","v":0},{"$f":"IF(AND(O$67>Koniec_Projekt,O$67<=Koniec),SUM($K274:O274),0)","v":0},{"$f":"IF(AND(P$67>Koniec_Projekt,P$67<=Koniec),SUM($K274:P274),0)","v":0},{"$f":"IF(AND(Q$67>Koniec_Projekt,Q$67<=Koniec),SUM($K274:Q274),0)","v":0},{"$f":"IF(AND(R$67>Koniec_Projekt,R$67<=Koniec),SUM($K274:R274),0)","v":0},{"$f":"IF(AND(S$67>Koniec_Projekt,S$67<=Koniec),SUM($K274:S274),0)","v":0},{"$f":"IF(AND(T$67>Koniec_Projekt,T$67<=Koniec),SUM($K274:T274),0)","v":0},{"$f":"IF(AND(U$67>Koniec_Projekt,U$67<=Koniec),SUM($K274:U274),0)","v":0},{"$f":"IF(AND(V$67>Koniec_Projekt,V$67<=Koniec),SUM($K274:V274),0)","v":0},{"$f":"IF(AND(W$67>Koniec_Projekt,W$67<=Koniec),SUM($K274:W274),0)","v":0},{"$f":"IF(AND(X$67>Koniec_Projekt,X$67<=Koniec),SUM($K274:X274),0)","v":0},{"$f":"IF(AND(Y$67>Koniec_Projekt,Y$67<=Koniec),SUM($K274:Y274),0)","v":0},{"$f":"IF(AND(Z$67>Koniec_Projekt,Z$67<=Koniec),SUM($K274:Z274),0)","v":0},{"$f":"IF(AND(AA$67>Koniec_Projekt,AA$67<=Koniec),SUM($K274:AA274),0)","v":0}]
[null,"IRR [bez dotacji]",null,null,null,null,null,null,null,null,{"$f":"IF(AND(K$67>=Poczatek,K$67<=Koniec),IFERROR(IRR($K$272:K$272),\"n/d\"),IF(OR(K$67<Poczatek,K$67>Koniec),\"\",0))","v":""},{"$f":"IF(AND(L$67>=Poczatek,L$67<=Koniec),IFERROR(IRR($K$272:L$272),\"n/d\"),IF(OR(L$67<Poczatek,L$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(M$67>=Poczatek,M$67<=Koniec),IFERROR(IRR($K$272:M$272),\"n/d\"),IF(OR(M$67<Poczatek,M$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(N$67>=Poczatek,N$67<=Koniec),IFERROR(IRR($K$272:N$272),\"n/d\"),IF(OR(N$67<Poczatek,N$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(O$67>=Poczatek,O$67<=Koniec),IFERROR(IRR($K$272:O$272),\"n/d\"),IF(OR(O$67<Poczatek,O$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(P$67>=Poczatek,P$67<=Koniec),IFERROR(IRR($K$272:P$272),\"n/d\"),IF(OR(P$67<Poczatek,P$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(Q$67>=Poczatek,Q$67<=Koniec),IFERROR(IRR($K$272:Q$272),\"n/d\"),IF(OR(Q$67<Poczatek,Q$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(R$67>=Poczatek,R$67<=Koniec),IFERROR(IRR($K$272:R$272),\"n/d\"),IF(OR(R$67<Poczatek,R$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(S$67>=Poczatek,S$67<=Koniec),IFERROR(IRR($K$272:S$272),\"n/d\"),IF(OR(S$67<Poczatek,S$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(T$67>=Poczatek,T$67<=Koniec),IFERROR(IRR($K$272:T$272),\"n/d\"),IF(OR(T$67<Poczatek,T$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(U$67>=Poczatek,U$67<=Koniec),IFERROR(IRR($K$272:U$272),\"n/d\"),IF(OR(U$67<Poczatek,U$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(V$67>=Poczatek,V$67<=Koniec),IFERROR(IRR($K$272:V$272),\"n/d\"),IF(OR(V$67<Poczatek,V$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(W$67>=Poczatek,W$67<=Koniec),IFERROR(IRR($K$272:W$272),\"n/d\"),IF(OR(W$67<Poczatek,W$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(X$67>=Poczatek,X$67<=Koniec),IFERROR(IRR($K$272:X$272),\"n/d\"),IF(OR(X$67<Poczatek,X$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(Y$67>=Poczatek,Y$67<=Koniec),IFERROR(IRR($K$272:Y$272),\"n/d\"),IF(OR(Y$67<Poczatek,Y$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(Z$67>=Poczatek,Z$67<=Koniec),IFERROR(IRR($K$272:Z$272),\"n/d\"),IF(OR(Z$67<Poczatek,Z$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(AA$67>=Poczatek,AA$67<=Koniec),IFERROR(IRR($K$272:AA$272),\"n/d\"),IF(OR(AA$67<Poczatek,AA$67>Koniec),\"\",0))","v":"n/d"}]
[]
[null,"Wariant z dotacją [łącznie moduły B+R oraz Wdrożenie innowacji]",null,null,null,null,null,null,null,null,{"$f":"K270","v":"Uzupełnij dane"},{"$f":"L270","v":""},"","","","","","","","","","","",{"$f":"X270","v":""},{"$f":"Y270","v":""},{"$f":"Z270","v":""},""]
[]
[null,"Wolne przepływy pieniężne (FCF)",null,null,null,null,null,null,null,null,{"$f":"K260-K261-K263+K264+K265","v":0},{"$f":"L260-L261-L263+L264+L265","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X260-X261-X263+X264+X265","v":0},{"$f":"Y260-Y261-Y263+Y264+Y265","v":0},{"$f":"Z260-Z261-Z263+Z264+Z265","v":0},0]
[null,"Skumulowane wolne przepływy pieniężne (FCF)",null,null,null,null,null,null,null,null,{"$f":"IF(AND(K$67>=Poczatek,K$67<=Koniec),K280,0)","v":0},{"$f":"IF(AND(L$67>=Poczatek,L$67<=Koniec),(K281+L280),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Z$67>=Poczatek,Z$67<=Koniec),(Y281+Z280),0)","v":0},{"$f":"IF(AND(AA$67>=Poczatek,AA$67<=Koniec),(Z281+AA280),0)","v":0}]
[null,"Zdyskontowane przepływy pieniężne (FCF)",null,null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND(K268*K280,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(X268*X280,0),0)","v":0},{"$f":"IFERROR(ROUND(Y268*Y280,0),0)","v":0},{"$f":"IFERROR(ROUND(Z268*Z280,0),0)","v":0},0]
[null,"Skumulowane zdyskontowane przepływy pienieżne (FCF) - NPV",null,null,null,null,null,null,null,null,{"$f":"IF(AND(K$67>Koniec_Projekt,K$67<=Koniec),K282,0)","v":0},{"$f":"IF(AND(L$67>Koniec_Projekt,L$67<=Koniec),SUM($K282:L282),0)","v":0},{"$f":"IF(AND(M$67>Koniec_Projekt,M$67<=Koniec),SUM($K282:M282),0)","v":0},{"$f":"IF(AND(N$67>Koniec_Projekt,N$67<=Koniec),SUM($K282:N282),0)","v":0},{"$f":"IF(AND(O$67>Koniec_Projekt,O$67<=Koniec),SUM($K282:O282),0)","v":0},{"$f":"IF(AND(P$67>Koniec_Projekt,P$67<=Koniec),SUM($K282:P282),0)","v":0},{"$f":"IF(AND(Q$67>Koniec_Projekt,Q$67<=Koniec),SUM($K282:Q282),0)","v":0},{"$f":"IF(AND(R$67>Koniec_Projekt,R$67<=Koniec),SUM($K282:R282),0)","v":0},{"$f":"IF(AND(S$67>Koniec_Projekt,S$67<=Koniec),SUM($K282:S282),0)","v":0},{"$f":"IF(AND(T$67>Koniec_Projekt,T$67<=Koniec),SUM($K282:T282),0)","v":0},{"$f":"IF(AND(U$67>Koniec_Projekt,U$67<=Koniec),SUM($K282:U282),0)","v":0},{"$f":"IF(AND(V$67>Koniec_Projekt,V$67<=Koniec),SUM($K282:V282),0)","v":0},{"$f":"IF(AND(W$67>Koniec_Projekt,W$67<=Koniec),SUM($K282:W282),0)","v":0},{"$f":"IF(AND(X$67>Koniec_Projekt,X$67<=Koniec),SUM($K282:X282),0)","v":0},{"$f":"IF(AND(Y$67>Koniec_Projekt,Y$67<=Koniec),SUM($K282:Y282),0)","v":0},{"$f":"IF(AND(Z$67>Koniec_Projekt,Z$67<=Koniec),SUM($K282:Z282),0)","v":0},{"$f":"IF(AND(AA$67>Koniec_Projekt,AA$67<=Koniec),SUM($K282:AA282),0)","v":0}]
[null,"IRR",null,null,null,null,null,null,null,null,{"$f":"IF(AND(K$67>=Poczatek,K$67<=Koniec),IFERROR(IRR($K$280:K280),\"n/d\"),IF(OR(K$67<Poczatek,K$67>Koniec),\"\",0))","v":""},{"$f":"IF(AND(L$67>=Poczatek,L$67<=Koniec),IFERROR(IRR($K$280:L280),\"n/d\"),IF(OR(L$67<Poczatek,L$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(M$67>=Poczatek,M$67<=Koniec),IFERROR(IRR($K$280:M280),\"n/d\"),IF(OR(M$67<Poczatek,M$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(N$67>=Poczatek,N$67<=Koniec),IFERROR(IRR($K$280:N280),\"n/d\"),IF(OR(N$67<Poczatek,N$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(O$67>=Poczatek,O$67<=Koniec),IFERROR(IRR($K$280:O280),\"n/d\"),IF(OR(O$67<Poczatek,O$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(P$67>=Poczatek,P$67<=Koniec),IFERROR(IRR($K$280:P280),\"n/d\"),IF(OR(P$67<Poczatek,P$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(Q$67>=Poczatek,Q$67<=Koniec),IFERROR(IRR($K$280:Q280),\"n/d\"),IF(OR(Q$67<Poczatek,Q$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(R$67>=Poczatek,R$67<=Koniec),IFERROR(IRR($K$280:R280),\"n/d\"),IF(OR(R$67<Poczatek,R$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(S$67>=Poczatek,S$67<=Koniec),IFERROR(IRR($K$280:S280),\"n/d\"),IF(OR(S$67<Poczatek,S$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(T$67>=Poczatek,T$67<=Koniec),IFERROR(IRR($K$280:T280),\"n/d\"),IF(OR(T$67<Poczatek,T$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(U$67>=Poczatek,U$67<=Koniec),IFERROR(IRR($K$280:U280),\"n/d\"),IF(OR(U$67<Poczatek,U$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(V$67>=Poczatek,V$67<=Koniec),IFERROR(IRR($K$280:V280),\"n/d\"),IF(OR(V$67<Poczatek,V$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(W$67>=Poczatek,W$67<=Koniec),IFERROR(IRR($K$280:W280),\"n/d\"),IF(OR(W$67<Poczatek,W$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(X$67>=Poczatek,X$67<=Koniec),IFERROR(IRR($K$280:X280),\"n/d\"),IF(OR(X$67<Poczatek,X$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(Y$67>=Poczatek,Y$67<=Koniec),IFERROR(IRR($K$280:Y280),\"n/d\"),IF(OR(Y$67<Poczatek,Y$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(Z$67>=Poczatek,Z$67<=Koniec),IFERROR(IRR($K$280:Z280),\"n/d\"),IF(OR(Z$67<Poczatek,Z$67>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(AA$67>=Poczatek,AA$67<=Koniec),IFERROR(IRR($K$280:AA280),\"n/d\"),IF(OR(AA$67<Poczatek,AA$67>Koniec),\"\",0))","v":"n/d"}]
[]
[]
[]
[]
[null,"Infrastruktura B+R",null,null,null,null,null,null,null,null,{"$f":"K$79","v":"Uzupełnij dane"},{"$f":"L$79","v":""},"","","","","","","","","","","","","","",""]
[]
[null,"Nakłady inwestycyjne",null,null,null,null,null,null,null,null,{"$f":"SUM(K292:K293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X292:X293)","v":0},{"$f":"SUM(Y292:Y293)","v":0},{"$f":"SUM(Z292:Z293)","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"K296+K300+K304+K308+K312+K316+K320","v":0},{"$f":"L296+L300+L304+L308+L312+L316+L320","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X296+X300+X304+X308+X312+X316+X320","v":0},0,{"$f":"Z296+Z300+Z304+Z308+Z312+Z316+Z320","v":0},0]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"K297+K301+K305+K309+K313+K317+K321","v":0},{"$f":"L297+L301+L305+L309+L313+L317+L321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z297+Z301+Z305+Z309+Z313+Z317+Z321","v":0},0]
[]
[null," koszty zakończonych prac rozwojowych",null,null,null,null,null,null,null,null,{"$f":"SUM(K296:K297)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X296:X297)","v":0},{"$f":"SUM(Y296:Y297)","v":0},{"$f":"SUM(Z296:Z297)","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0}]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0}]
[]
[null," inne wartości niematerialne i prawne",null,null,null,null,null,null,null,null,{"$f":"SUM(K300:K301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X300:X301)","v":0},{"$f":"SUM(Y300:Y301)","v":0},{"$f":"SUM(Z300:Z301)","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0}]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0}]
[]
[null," grunty",null,null,null,null,null,null,null,null,{"$f":"SUM(K304:K305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X304:X305)","v":0},{"$f":"SUM(Y304:Y305)","v":0},{"$f":"SUM(Z304:Z305)","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0}]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0}]
[]
[null," budynki i budowle",null,null,null,null,null,null,null,null,{"$f":"SUM(K308:K309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X308:X309)","v":0},{"$f":"SUM(Y308:Y309)","v":0},{"$f":"SUM(Z308:Z309)","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0}]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0}]
[]
[null," urządzenia techniczne i maszyny",null,null,null,null,null,null,null,null,{"$f":"SUM(K312:K313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X312:X313)","v":0},{"$f":"SUM(Y312:Y313)","v":0},{"$f":"SUM(Z312:Z313)","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0}]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0}]
[]
[null," środki transportu",null,null,null,null,null,null,null,null,{"$f":"SUM(K316:K317)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X316:X317)","v":0},{"$f":"SUM(Y316:Y317)","v":0},{"$f":"SUM(Z316:Z317)","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0}]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0}]
[]
[null," inne środki trwałe",null,null,null,null,null,null,null,null,{"$f":"SUM(K320:K321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X320:X321)","v":0},{"$f":"SUM(Y320:Y321)","v":0},{"$f":"SUM(Z320:Z321)","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0}]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0}]
[]
[null,"Przychody",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),pp_ptim)","v":0}]
[]
[null,"Koszty operacyjne",null,null,null,null,null,null,null,null,{"$f":"SUM(K326:K333)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(U326:U333)","v":0},0,0,0,0,{"$f":"SUM(Z326:Z333)","v":0},0]
[null," amortyzacja",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),st_am)","v":0}]
[null," zużycie materiałów i energii",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),ko_zme)","v":0}]
[null," usługi obce",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),ko_uoe)","v":0}]
[null," podatki i opłaty",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),ko_pio)","v":0}]
[null," wynagrodzenia",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),ko_wyn)","v":0}]
[null," ubezpieczenia społeczne i inne świadczenia",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),ko_zus)","v":0}]
[null," pozostałe koszty rodzajowe",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),ko_pkr)","v":0}]
[null," wartość sprzedanych towarów i materiałów",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$289,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),pp_ptim_wstim)","v":0}]
[null,"Raty leasingowe",null,null,null,null,null,null,null,null,{"$f":"IF(K$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$289,0))*(Finansowanie!$K$134:$AA$134=Moduły!K$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(L$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$289,0))*(Finansowanie!$K$134:$AA$134=Moduły!L$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(M$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$289,0))*(Finansowanie!$K$134:$AA$134=Moduły!M$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(N$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$289,0))*(Finansowanie!$K$134:$AA$134=Moduły!N$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(O$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$289,0))*(Finansowanie!$K$134:$AA$134=Moduły!O$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(P$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$289,0))*(Finansowanie!$K$134:$AA$134=Moduły!P$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(Q$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$289,0))*(Finansowanie!$K$134:$AA$134=Moduły!Q$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(R$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$289,0))*(Finansowanie!$K$134:$AA$134=Moduły!R$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(S$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$289,0))*(Finansowanie!$K$134:$AA$134=Moduły!S$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(T$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$289,0))*(Finansowanie!$K$134:$AA$134=Moduły!T$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(U$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$289,0))*(Finansowanie!$K$134:$AA$134=Moduły!U$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(V$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$289,0))*(Finansowanie!$K$134:$AA$134=Moduły!V$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(W$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$289,0))*(Finansowanie!$K$134:$AA$134=Moduły!W$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(X$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$289,0))*(Finansowanie!$K$134:$AA$134=Moduły!X$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(Y$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$289,0))*(Finansowanie!$K$134:$AA$134=Moduły!Y$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(Z$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$289,0))*(Finansowanie!$K$134:$AA$134=Moduły!Z$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(AA$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$289,0))*(Finansowanie!$K$134:$AA$134=Moduły!AA$79),mod_fin_lease_value),0)","v":0}]
[]
[]
[null,"Cyfryzacja",null,null,null,null,null,null,null,null,{"$f":"K$79","v":"Uzupełnij dane"},{"$f":"L$79","v":""},"","","","","","","","","","","","","","",""]
[]
[null,"Nakłady inwestycyjne",null,null,null,null,null,null,null,null,{"$f":"SUM(K340:K341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X340:X341)","v":0},{"$f":"SUM(Y340:Y341)","v":0},{"$f":"SUM(Z340:Z341)","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"K344+K348+K352+K356+K360+K364+K368","v":0},{"$f":"L344+L348+L352+L356+L360+L364+L368","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X344+X348+X352+X356+X360+X364+X368","v":0},0,{"$f":"Z344+Z348+Z352+Z356+Z360+Z364+Z368","v":0},0]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"K345+K349+K353+K357+K361+K365+K369","v":0},{"$f":"L345+L349+L353+L357+L361+L365+L369","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z345+Z349+Z353+Z357+Z361+Z365+Z369","v":0},0]
[]
[null," koszty zakończonych prac rozwojowych",null,null,null,null,null,null,null,null,{"$f":"SUM(K344:K345)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X344:X345)","v":0},{"$f":"SUM(Y344:Y345)","v":0},{"$f":"SUM(Z344:Z345)","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0}]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0}]
[]
[null," inne wartości niematerialne i prawne",null,null,null,null,null,null,null,null,{"$f":"SUM(K348:K349)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X348:X349)","v":0},{"$f":"SUM(Y348:Y349)","v":0},{"$f":"SUM(Z348:Z349)","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0}]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0}]
[]
[null," grunty",null,null,null,null,null,null,null,null,{"$f":"SUM(K352:K353)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X352:X353)","v":0},{"$f":"SUM(Y352:Y353)","v":0},{"$f":"SUM(Z352:Z353)","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0}]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0}]
[]
[null," budynki i budowle",null,null,null,null,null,null,null,null,{"$f":"SUM(K356:K357)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X356:X357)","v":0},{"$f":"SUM(Y356:Y357)","v":0},{"$f":"SUM(Z356:Z357)","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0}]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0}]
[]
[null," urządzenia techniczne i maszyny",null,null,null,null,null,null,null,null,{"$f":"SUM(K360:K361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X360:X361)","v":0},{"$f":"SUM(Y360:Y361)","v":0},{"$f":"SUM(Z360:Z361)","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0}]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0}]
[]
[null," środki transportu",null,null,null,null,null,null,null,null,{"$f":"SUM(K364:K365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X364:X365)","v":0},{"$f":"SUM(Y364:Y365)","v":0},{"$f":"SUM(Z364:Z365)","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0}]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0}]
[]
[null," inne środki trwałe",null,null,null,null,null,null,null,null,{"$f":"SUM(K368:K369)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X368:X369)","v":0},{"$f":"SUM(Y368:Y369)","v":0},{"$f":"SUM(Z368:Z369)","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0}]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0}]
[]
[null,"Przychody",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),pp_ptim)","v":0}]
[]
[null,"Koszty operacyjne",null,null,null,null,null,null,null,null,{"$f":"SUM(K374:K381)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(U374:U381)","v":0},0,0,0,0,{"$f":"SUM(Z374:Z381)","v":0},0]
[null," amortyzacja",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),st_am)","v":0}]
[null," zużycie materiałów i energii",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),ko_zme)","v":0}]
[null," usługi obce",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),ko_uoe)","v":0}]
[null," podatki i opłaty",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),ko_pio)","v":0}]
[null," wynagrodzenia",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),ko_wyn)","v":0}]
[null," ubezpieczenia społeczne i inne świadczenia",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),ko_zus)","v":0}]
[null," pozostałe koszty rodzajowe",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),ko_pkr)","v":0}]
[null," wartość sprzedanych towarów i materiałów",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$337,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),pp_ptim_wstim)","v":0}]
[null,"Raty leasingowe",null,null,null,null,null,null,null,null,{"$f":"IF(K$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$337,0))*(Finansowanie!$K$134:$AA$134=Moduły!K$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(L$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$337,0))*(Finansowanie!$K$134:$AA$134=Moduły!L$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(M$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$337,0))*(Finansowanie!$K$134:$AA$134=Moduły!M$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(N$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$337,0))*(Finansowanie!$K$134:$AA$134=Moduły!N$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(O$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$337,0))*(Finansowanie!$K$134:$AA$134=Moduły!O$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(P$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$337,0))*(Finansowanie!$K$134:$AA$134=Moduły!P$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(Q$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$337,0))*(Finansowanie!$K$134:$AA$134=Moduły!Q$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(R$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$337,0))*(Finansowanie!$K$134:$AA$134=Moduły!R$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(S$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$337,0))*(Finansowanie!$K$134:$AA$134=Moduły!S$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(T$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$337,0))*(Finansowanie!$K$134:$AA$134=Moduły!T$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(U$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$337,0))*(Finansowanie!$K$134:$AA$134=Moduły!U$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(V$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$337,0))*(Finansowanie!$K$134:$AA$134=Moduły!V$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(W$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$337,0))*(Finansowanie!$K$134:$AA$134=Moduły!W$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(X$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$337,0))*(Finansowanie!$K$134:$AA$134=Moduły!X$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(Y$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$337,0))*(Finansowanie!$K$134:$AA$134=Moduły!Y$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(Z$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$337,0))*(Finansowanie!$K$134:$AA$134=Moduły!Z$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(AA$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$337,0))*(Finansowanie!$K$134:$AA$134=Moduły!AA$79),mod_fin_lease_value),0)","v":0}]
[]
[]
[null,"Zazielenienie",null,null,null,null,null,null,null,null,{"$f":"K$79","v":"Uzupełnij dane"},{"$f":"L$79","v":""},"","","","","","","","","","","","","","",""]
[]
[null,"Nakłady inwestycyjne",null,null,null,null,null,null,null,null,{"$f":"SUM(K388:K389)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X388:X389)","v":0},{"$f":"SUM(Y388:Y389)","v":0},{"$f":"SUM(Z388:Z389)","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"K392+K396+K400+K404+K408+K412+K416","v":0},{"$f":"L392+L396+L400+L404+L408+L412+L416","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X392+X396+X400+X404+X408+X412+X416","v":0},0,{"$f":"Z392+Z396+Z400+Z404+Z408+Z412+Z416","v":0},0]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"K393+K397+K401+K405+K409+K413+K417","v":0},{"$f":"L393+L397+L401+L405+L409+L413+L417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z393+Z397+Z401+Z405+Z409+Z413+Z417","v":0},0]
[]
[null," koszty zakończonych prac rozwojowych",null,null,null,null,null,null,null,null,{"$f":"SUM(K392:K393)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X392:X393)","v":0},{"$f":"SUM(Y392:Y393)","v":0},{"$f":"SUM(Z392:Z393)","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0}]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0}]
[]
[null," inne wartości niematerialne i prawne",null,null,null,null,null,null,null,null,{"$f":"SUM(K396:K397)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X396:X397)","v":0},{"$f":"SUM(Y396:Y397)","v":0},{"$f":"SUM(Z396:Z397)","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0}]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0}]
[]
[null," grunty",null,null,null,null,null,null,null,null,{"$f":"SUM(K400:K401)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X400:X401)","v":0},{"$f":"SUM(Y400:Y401)","v":0},{"$f":"SUM(Z400:Z401)","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0}]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0}]
[]
[null," budynki i budowle",null,null,null,null,null,null,null,null,{"$f":"SUM(K404:K405)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X404:X405)","v":0},{"$f":"SUM(Y404:Y405)","v":0},{"$f":"SUM(Z404:Z405)","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0}]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0}]
[]
[null," urządzenia techniczne i maszyny",null,null,null,null,null,null,null,null,{"$f":"SUM(K408:K409)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X408:X409)","v":0},{"$f":"SUM(Y408:Y409)","v":0},{"$f":"SUM(Z408:Z409)","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0}]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0}]
[]
[null," środki transportu",null,null,null,null,null,null,null,null,{"$f":"SUM(K412:K413)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X412:X413)","v":0},{"$f":"SUM(Y412:Y413)","v":0},{"$f":"SUM(Z412:Z413)","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0}]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0}]
[]
[null," inne środki trwałe",null,null,null,null,null,null,null,null,{"$f":"SUM(K416:K417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X416:X417)","v":0},{"$f":"SUM(Y416:Y417)","v":0},{"$f":"SUM(Z416:Z417)","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0}]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0}]
[]
[]
[null,"Przychody",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),pp_ptim)","v":0}]
[]
[null,"Koszty operacyjne",null,null,null,null,null,null,null,null,{"$f":"SUM(K423:K430)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(U423:U430)","v":0},0,0,0,0,{"$f":"SUM(Z423:Z430)","v":0},0]
[null," amortyzacja",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),st_am)","v":0}]
[null," zużycie materiałów i energii",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),ko_zme)","v":0}]
[null," usługi obce",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),ko_uoe)","v":0}]
[null," podatki i opłaty",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),ko_pio)","v":0}]
[null," wynagrodzenia",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),ko_wyn)","v":0}]
[null," ubezpieczenia społeczne i inne świadczenia",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),ko_zus)","v":0}]
[null," pozostałe koszty rodzajowe",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),ko_pkr)","v":0}]
[null," wartość sprzedanych towarów i materiałów",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$385,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),pp_ptim_wstim)","v":0}]
[null,"Raty leasingowe",null,null,null,null,null,null,null,null,{"$f":"IF(K$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$385,0))*(Finansowanie!$K$134:$AA$134=Moduły!K$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(L$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$385,0))*(Finansowanie!$K$134:$AA$134=Moduły!L$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(M$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$385,0))*(Finansowanie!$K$134:$AA$134=Moduły!M$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(N$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$385,0))*(Finansowanie!$K$134:$AA$134=Moduły!N$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(O$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$385,0))*(Finansowanie!$K$134:$AA$134=Moduły!O$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(P$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$385,0))*(Finansowanie!$K$134:$AA$134=Moduły!P$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(Q$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$385,0))*(Finansowanie!$K$134:$AA$134=Moduły!Q$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(R$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$385,0))*(Finansowanie!$K$134:$AA$134=Moduły!R$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(S$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$385,0))*(Finansowanie!$K$134:$AA$134=Moduły!S$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(T$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$385,0))*(Finansowanie!$K$134:$AA$134=Moduły!T$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(U$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$385,0))*(Finansowanie!$K$134:$AA$134=Moduły!U$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(V$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$385,0))*(Finansowanie!$K$134:$AA$134=Moduły!V$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(W$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$385,0))*(Finansowanie!$K$134:$AA$134=Moduły!W$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(X$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$385,0))*(Finansowanie!$K$134:$AA$134=Moduły!X$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(Y$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$385,0))*(Finansowanie!$K$134:$AA$134=Moduły!Y$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(Z$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$385,0))*(Finansowanie!$K$134:$AA$134=Moduły!Z$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(AA$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$385,0))*(Finansowanie!$K$134:$AA$134=Moduły!AA$79),mod_fin_lease_value),0)","v":0}]
[]
[]
[null,"Kompetencje",null,null,null,null,null,null,null,null,{"$f":"K$79","v":"Uzupełnij dane"},{"$f":"L$79","v":""},"","","","","","","","","","","","","","",""]
[]
[null,"Nakłady inwestycyjne",null,null,null,null,null,null,null,null,{"$f":"SUM(K437:K438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X437:X438)","v":0},{"$f":"SUM(Y437:Y438)","v":0},{"$f":"SUM(Z437:Z438)","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"K441+K445+K449+K453+K457+K461+K465","v":0},{"$f":"L441+L445+L449+L453+L457+L461+L465","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X441+X445+X449+X453+X457+X461+X465","v":0},0,{"$f":"Z441+Z445+Z449+Z453+Z457+Z461+Z465","v":0},0]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"K442+K446+K450+K454+K458+K462+K466","v":0},{"$f":"L442+L446+L450+L454+L458+L462+L466","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z442+Z446+Z450+Z454+Z458+Z462+Z466","v":0},0]
[]
[null," koszty zakończonych prac rozwojowych",null,null,null,null,null,null,null,null,{"$f":"SUM(K441:K442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X441:X442)","v":0},{"$f":"SUM(Y441:Y442)","v":0},{"$f":"SUM(Z441:Z442)","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0}]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0}]
[]
[null," inne wartości niematerialne i prawne",null,null,null,null,null,null,null,null,{"$f":"SUM(K445:K446)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X445:X446)","v":0},{"$f":"SUM(Y445:Y446)","v":0},{"$f":"SUM(Z445:Z446)","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0}]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0}]
[]
[null," grunty",null,null,null,null,null,null,null,null,{"$f":"SUM(K449:K450)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X449:X450)","v":0},{"$f":"SUM(Y449:Y450)","v":0},{"$f":"SUM(Z449:Z450)","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0}]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0}]
[]
[null," budynki i budowle",null,null,null,null,null,null,null,null,{"$f":"SUM(K453:K454)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X453:X454)","v":0},{"$f":"SUM(Y453:Y454)","v":0},{"$f":"SUM(Z453:Z454)","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0}]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0}]
[]
[null," urządzenia techniczne i maszyny",null,null,null,null,null,null,null,null,{"$f":"SUM(K457:K458)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X457:X458)","v":0},{"$f":"SUM(Y457:Y458)","v":0},{"$f":"SUM(Z457:Z458)","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0}]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0}]
[]
[null," środki transportu",null,null,null,null,null,null,null,null,{"$f":"SUM(K461:K462)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X461:X462)","v":0},{"$f":"SUM(Y461:Y462)","v":0},{"$f":"SUM(Z461:Z462)","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0}]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0}]
[]
[null," inne środki trwałe",null,null,null,null,null,null,null,null,{"$f":"SUM(K465:K466)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X465:X466)","v":0},{"$f":"SUM(Y465:Y466)","v":0},{"$f":"SUM(Z465:Z466)","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0}]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0}]
[]
[]
[null,"Przychody",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),pp_ptim)","v":0}]
[]
[null,"Koszty operacyjne",null,null,null,null,null,null,null,null,{"$f":"SUM(K472:K479)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(U472:U479)","v":0},0,0,0,0,{"$f":"SUM(Z472:Z479)","v":0},0]
[null," amortyzacja",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),st_am)","v":0}]
[null," zużycie materiałów i energii",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),ko_zme)","v":0}]
[null," usługi obce",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),ko_uoe)","v":0}]
[null," podatki i opłaty",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),ko_pio)","v":0}]
[null," wynagrodzenia",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),ko_wyn)","v":0}]
[null," ubezpieczenia społeczne i inne świadczenia",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),ko_zus)","v":0}]
[null," pozostałe koszty rodzajowe",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),ko_pkr)","v":0}]
[null," wartość sprzedanych towarów i materiałów",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$434,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),pp_ptim_wstim)","v":0}]
[null,"Raty leasingowe",null,null,null,null,null,null,null,null,{"$f":"IF(K$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$434,0))*(Finansowanie!$K$134:$AA$134=Moduły!K$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(L$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$434,0))*(Finansowanie!$K$134:$AA$134=Moduły!L$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(M$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$434,0))*(Finansowanie!$K$134:$AA$134=Moduły!M$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(N$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$434,0))*(Finansowanie!$K$134:$AA$134=Moduły!N$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(O$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$434,0))*(Finansowanie!$K$134:$AA$134=Moduły!O$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(P$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$434,0))*(Finansowanie!$K$134:$AA$134=Moduły!P$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(Q$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$434,0))*(Finansowanie!$K$134:$AA$134=Moduły!Q$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(R$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$434,0))*(Finansowanie!$K$134:$AA$134=Moduły!R$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(S$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$434,0))*(Finansowanie!$K$134:$AA$134=Moduły!S$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(T$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$434,0))*(Finansowanie!$K$134:$AA$134=Moduły!T$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(U$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$434,0))*(Finansowanie!$K$134:$AA$134=Moduły!U$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(V$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$434,0))*(Finansowanie!$K$134:$AA$134=Moduły!V$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(W$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$434,0))*(Finansowanie!$K$134:$AA$134=Moduły!W$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(X$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$434,0))*(Finansowanie!$K$134:$AA$134=Moduły!X$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(Y$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$434,0))*(Finansowanie!$K$134:$AA$134=Moduły!Y$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(Z$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$434,0))*(Finansowanie!$K$134:$AA$134=Moduły!Z$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(AA$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$434,0))*(Finansowanie!$K$134:$AA$134=Moduły!AA$79),mod_fin_lease_value),0)","v":0}]
[]
[]
[null,"Internacjonalizacja",null,null,null,null,null,null,null,null,{"$f":"K$79","v":"Uzupełnij dane"},{"$f":"L$79","v":""},"","","","","","","","","","","","","","",""]
[]
[null,"Nakłady inwestycyjne",null,null,null,null,null,null,null,null,{"$f":"SUM(K486:K487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X486:X487)","v":0},{"$f":"SUM(Y486:Y487)","v":0},{"$f":"SUM(Z486:Z487)","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"K490+K494+K498+K502+K506+K510+K514","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X490+X494+X498+X502+X506+X510+X514","v":0},0,{"$f":"Z490+Z494+Z498+Z502+Z506+Z510+Z514","v":0},0]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"K491+K495+K499+K503+K507+K511+K515","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z491+Z495+Z499+Z503+Z507+Z511+Z515","v":0},0]
[]
[null," koszty zakończonych prac rozwojowych",null,null,null,null,null,null,null,null,{"$f":"SUM(K490:K491)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X490:X491)","v":0},{"$f":"SUM(Y490:Y491)","v":0},{"$f":"SUM(Z490:Z491)","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_zpr_kw,tak,0)),st_zpr)","v":0}]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_zpr,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_zpr_kw,nie,0)),st_zpr)","v":0}]
[]
[null," inne wartości niematerialne i prawne",null,null,null,null,null,null,null,null,{"$f":"SUM(K494:K495)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X494:X495)","v":0},{"$f":"SUM(Y494:Y495)","v":0},{"$f":"SUM(Z494:Z495)","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_wnp_kw,tak,0)),st_wnp)","v":0}]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_wnp,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_wnp_kw,nie,0)),st_wnp)","v":0}]
[]
[null," grunty",null,null,null,null,null,null,null,null,{"$f":"SUM(K498:K499)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X498:X499)","v":0},{"$f":"SUM(Y498:Y499)","v":0},{"$f":"SUM(Z498:Z499)","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_gry_kw,tak,0)),st_gry)","v":0}]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_gry,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_gry_kw,nie,0)),st_gry)","v":0}]
[]
[null," budynki i budowle",null,null,null,null,null,null,null,null,{"$f":"SUM(K502:K503)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X502:X503)","v":0},{"$f":"SUM(Y502:Y503)","v":0},{"$f":"SUM(Z502:Z503)","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_bib_kw,tak,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,tak,0)),st_bib_wbudowie)","v":0}]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_bib_kw,nie,0)),st_bib)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_bib_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_bib_wbudowie_kw,nie,0)),st_bib_wbudowie)","v":0}]
[]
[null," urządzenia techniczne i maszyny",null,null,null,null,null,null,null,null,{"$f":"SUM(K506:K507)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X506:X507)","v":0},{"$f":"SUM(Y506:Y507)","v":0},{"$f":"SUM(Z506:Z507)","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_utm_kw,tak,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,tak,0)),st_utm_wbudowie)","v":0}]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_utm_kw,nie,0)),st_utm)+SUMPRODUCT(ISNUMBER(MATCH(mod_st_utm_wbudowie,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_utm_kw_wbudowie,nie,0)),st_utm_wbudowie)","v":0}]
[]
[null," środki transportu",null,null,null,null,null,null,null,null,{"$f":"SUM(K510:K511)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X510:X511)","v":0},{"$f":"SUM(Y510:Y511)","v":0},{"$f":"SUM(Z510:Z511)","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_stu_kw,tak,0)),st_stu)","v":0}]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_stu,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_stu_kw,nie,0)),st_stu)","v":0}]
[]
[null," inne środki trwałe",null,null,null,null,null,null,null,null,{"$f":"SUM(K514:K515)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X514:X515)","v":0},{"$f":"SUM(Y514:Y515)","v":0},{"$f":"SUM(Z514:Z515)","v":0},0]
[null,"  - kwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_ist_kw,tak,0)),st_ist)","v":0}]
[null,"  - niekwalifikowalne",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_ist,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(st_ist_kw,nie,0)),st_ist)","v":0}]
[]
[null,"Przychody",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),pp_ptim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ppu,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),pp_ppu)+SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),pp_ptim)","v":0}]
[]
[null,"Koszty operacyjne",null,null,null,null,null,null,null,null,{"$f":"SUM(K520:K527)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(U520:U527)","v":0},0,0,0,0,{"$f":"SUM(Z520:Z527)","v":0},0]
[null," amortyzacja",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),st_am)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_st_am,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),st_am)","v":0}]
[null," zużycie materiałów i energii",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),ko_zme)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),ko_zme)","v":0}]
[null," usługi obce",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),ko_uoe)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),ko_uoe)","v":0}]
[null," podatki i opłaty",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),ko_pio)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),ko_pio)","v":0}]
[null," wynagrodzenia",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),ko_wyn)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),ko_wyn)","v":0}]
[null," ubezpieczenia społeczne i inne świadczenia",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),ko_zus)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),ko_zus)","v":0}]
[null," pozostałe koszty rodzajowe",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),ko_pkr)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),ko_pkr)","v":0}]
[null," wartość sprzedanych towarów i materiałów",null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79),pp_ptim_wstim)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(MATCH(mod_pp_ptim_wstim,$B$483,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79),pp_ptim_wstim)","v":0}]
[null,"Raty leasingowe",null,null,null,null,null,null,null,null,{"$f":"IF(K$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$483,0))*(Finansowanie!$K$134:$AA$134=Moduły!K$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(L$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$483,0))*(Finansowanie!$K$134:$AA$134=Moduły!L$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(M$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$483,0))*(Finansowanie!$K$134:$AA$134=Moduły!M$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(N$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$483,0))*(Finansowanie!$K$134:$AA$134=Moduły!N$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(O$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$483,0))*(Finansowanie!$K$134:$AA$134=Moduły!O$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(P$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$483,0))*(Finansowanie!$K$134:$AA$134=Moduły!P$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(Q$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$483,0))*(Finansowanie!$K$134:$AA$134=Moduły!Q$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(R$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$483,0))*(Finansowanie!$K$134:$AA$134=Moduły!R$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(S$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$483,0))*(Finansowanie!$K$134:$AA$134=Moduły!S$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(T$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$483,0))*(Finansowanie!$K$134:$AA$134=Moduły!T$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(U$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$483,0))*(Finansowanie!$K$134:$AA$134=Moduły!U$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(V$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$483,0))*(Finansowanie!$K$134:$AA$134=Moduły!V$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(W$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$483,0))*(Finansowanie!$K$134:$AA$134=Moduły!W$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(X$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$483,0))*(Finansowanie!$K$134:$AA$134=Moduły!X$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(Y$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$483,0))*(Finansowanie!$K$134:$AA$134=Moduły!Y$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(Z$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$483,0))*(Finansowanie!$K$134:$AA$134=Moduły!Z$79),mod_fin_lease_value),0)","v":0},{"$f":"IF(AA$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_fin_lease,$B$483,0))*(Finansowanie!$K$134:$AA$134=Moduły!AA$79),mod_fin_lease_value),0)","v":0}]
[]
[null,"Komentarz"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"\"","v":""},{"$f":"\"\"","v":""},{"$f":"\"\"","v":""}]
[null,"B+R",null,null,null,null,null,null,null,null,false,{"$f":"IF(K575=TRUE,B575,\"\")","v":""},{"$f":"IFERROR(INDEX($L$575:$L$581,MATCH(0,IF($L$575:$L$581=\"\",1,COUNTIF($M$574:M574,$L$575:$L$581)),0)),1111)","v":1111},{"$f":"COUNTA($M$575:$M$581)-COUNTIF($M$575:$M$581,\">0\")","v":0},{"$f":"OFFSET($M$575,,,$N$575)","v":{"$error":"#REF!"}}]
[null,"Wdrożenie innowacji",null,null,null,null,null,null,null,null,false,"",{"$f":"IFERROR(INDEX($L$575:$L$581,MATCH(0,IF($L$575:$L$581=\"\",1,COUNTIF($M$574:M575,$L$575:$L$581)),0)),1111)","v":1111}]
[null,"Infrastruktura B+R",null,null,null,null,null,null,null,null,false,"",{"$f":"IFERROR(INDEX($L$575:$L$581,MATCH(0,IF($L$575:$L$581=\"\",1,COUNTIF($M$574:M576,$L$575:$L$581)),0)),1111)","v":1111}]
[null,"Cyfryzacja",null,null,null,null,null,null,null,null,false,"",{"$f":"IFERROR(INDEX($L$575:$L$581,MATCH(0,IF($L$575:$L$581=\"\",1,COUNTIF($M$574:M577,$L$575:$L$581)),0)),1111)","v":1111}]
[null,"Zazielenienie",null,null,null,null,null,null,null,null,false,"",{"$f":"IFERROR(INDEX($L$575:$L$581,MATCH(0,IF($L$575:$L$581=\"\",1,COUNTIF($M$574:M578,$L$575:$L$581)),0)),1111)","v":1111}]
[null,"Kompetencje",null,null,null,null,null,null,null,null,false,"",{"$f":"IFERROR(INDEX($L$575:$L$581,MATCH(0,IF($L$575:$L$581=\"\",1,COUNTIF($M$574:M579,$L$575:$L$581)),0)),1111)","v":1111}]
[null,"Internacjonalizacja",null,null,null,null,null,null,null,null,false,"",{"$f":"IFERROR(INDEX($L$575:$L$581,MATCH(0,IF($L$575:$L$581=\"\",1,COUNTIF($M$574:M580,$L$575:$L$581)),0)),1111)","v":1111}]
[]
[null,"tak"]
[null,"nie"]
[]
[null,"nie dotyczy",null,null,null,null,null,null,null,null,null,"nie dotyczy"]
[null,"badania przemysłowe"]
[null,"prace rozwojowe"]
[]
[]
[null,{"$f":"K58='Koszty operacyjne'!K605","v":true}]
[null,{"$f":"K59='Koszty operacyjne'!K606","v":true}]
[null,{"$f":"K60='Koszty operacyjne'!K607","v":true}]
[null,{"$f":"K61='Koszty operacyjne'!K608","v":true}]
[null,{"$f":"K62='Koszty operacyjne'!K609","v":true}]
[null,{"$f":"K63='Koszty operacyjne'!K610","v":true}]
[null,{"$f":"K64='Koszty operacyjne'!K611","v":true}]
[]
[null,"Obliczanie struktury kapitału obrotowego dla modułów B+R oraz wdrożenie innowacji realizowanych łącznie"]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K$483","v":"Uzupełnij dane"},{"$f":"L$483","v":""},"","","","","","","","","","","","","","",""]
[null,{"$f":"B79","v":"B+R"}]
[null,"nakłady inwestycyjne",null,null,null,null,null,null,null,null,{"$f":"K81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X81","v":0},{"$f":"Y81","v":0},{"$f":"Z81","v":0},0]
[null,"koszty operacyjne (bez amortyzacji)",null,null,null,null,null,null,null,null,{"$f":"K119-K120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X119-X120","v":0},{"$f":"Y119-Y120","v":0},{"$f":"Z119-Z120","v":0},0]
[null,"razem",null,null,null,null,null,null,null,null,{"$f":"SUM(K603:K604)","v":0},{"$f":"SUM(L603:L604)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X603:X604)","v":0},{"$f":"SUM(Y603:Y604)","v":0},{"$f":"SUM(Z603:Z604)","v":0},0]
[]
[]
[null,{"$f":"B166","v":"Wdrożenie innowacji"}]
[null,"nakłady inwestycyjne",null,null,null,null,null,null,null,null,{"$f":"K168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X168","v":0},{"$f":"Y168","v":0},{"$f":"Z168","v":0},0]
[null,"koszty operacyjne (bez amortyzacji)",null,null,null,null,null,null,null,null,{"$f":"K202-K203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X202-X203","v":0},{"$f":"Y202-Y203","v":0},{"$f":"Z202-Z203","v":0},0]
[null,"razem",null,null,null,null,null,null,null,null,{"$f":"SUM(K609:K610)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Z609:Z610)","v":0},0]
[]
[]
[]
[null,{"$f":"B602","v":"B+R"},null,null,null,null,null,null,null,null,{"$f":"IF($K$575=TRUE,K605,0)","v":0},{"$f":"IF($K$575=TRUE,L605,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($K$575=TRUE,X605,0)","v":0},{"$f":"IF($K$575=TRUE,Y605,0)","v":0},{"$f":"IF($K$575=TRUE,Z605,0)","v":0},0]
[null,{"$f":"B608","v":"Wdrożenie innowacji"},null,null,null,null,null,null,null,null,{"$f":"IF($K$576=TRUE,K611,0)","v":0},{"$f":"IF($K$576=TRUE,L611,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($K$576=TRUE,X611,0)","v":0},{"$f":"IF($K$576=TRUE,Y611,0)","v":0},{"$f":"IF($K$576=TRUE,Z611,0)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$577=TRUE,(K291+K325-K326),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($K$577=TRUE,(X291+X325-X326),0)","v":0},{"$f":"IF($K$577=TRUE,(Y291+Y325-Y326),0)","v":0},{"$f":"IF($K$577=TRUE,(Z291+Z325-Z326),0)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$578=TRUE,(K339+K373-K374),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($K$578=TRUE,(X339+X373-X374),0)","v":0},{"$f":"IF($K$578=TRUE,(Y339+Y373-Y374),0)","v":0},{"$f":"IF($K$578=TRUE,(Z339+Z373-Z374),0)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$579=TRUE,(K387+K422-K423),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($K$579=TRUE,(X387+X422-X423),0)","v":0},{"$f":"IF($K$579=TRUE,(Y387+Y422-Y423),0)","v":0},{"$f":"IF($K$579=TRUE,(Z387+Z422-Z423),0)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$580=TRUE,(K436+K471-K472),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($K$580=TRUE,(X436+X471-X472),0)","v":0},{"$f":"IF($K$580=TRUE,(Y436+Y471-Y472),0)","v":0},{"$f":"IF($K$580=TRUE,(Z436+Z471-Z472),0)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF($K$581=TRUE,(K485+K519-K520),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($K$581=TRUE,(X485+X519-X520),0)","v":0},{"$f":"IF($K$581=TRUE,(Y485+Y519-Y520),0)","v":0},{"$f":"IF($K$581=TRUE,(Z485+Z519-Z520),0)","v":0},0]
[null,"Razem",null,null,null,null,null,null,null,null,{"$f":"SUM(K615:K621)","v":0},{"$f":"SUM(L615:L621)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X615:X621)","v":0},{"$f":"SUM(Y615:Y621)","v":0},{"$f":"SUM(Z615:Z621)","v":0},0]
[]
[null,"Proporcje procentowe"]
[null,{"$f":"B615","v":"B+R"},null,null,null,null,null,null,null,null,{"$f":"IF(AND($K$575=TRUE,$K$576=TRUE),IF(ROUND(K615,0)=0,0,K615/K622),IF(AND($K$575=TRUE,$K$576=FALSE),1,0))","v":0},{"$f":"IF(AND($K$575=TRUE,$K$576=TRUE),IF(ROUND(L615,0)=0,0,L615/L622),IF(AND($K$575=TRUE,$K$576=FALSE),1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($K$575=TRUE,$K$576=TRUE),IF(ROUND(X615,0)=0,0,X615/X622),IF(AND($K$575=TRUE,$K$576=FALSE),1,0))","v":0},{"$f":"IF(AND($K$575=TRUE,$K$576=TRUE),IF(ROUND(Y615,0)=0,0,Y615/Y622),IF(AND($K$575=TRUE,$K$576=FALSE),1,0))","v":0},{"$f":"IF(AND($K$575=TRUE,$K$576=TRUE),IF(ROUND(Z615,0)=0,0,Z615/Z622),IF(AND($K$575=TRUE,$K$576=FALSE),1,0))","v":0},0]
[null,{"$f":"B616","v":"Wdrożenie innowacji"},null,null,null,null,null,null,null,null,{"$f":"IF(AND($K$575=TRUE,$K$576=TRUE),IF(ROUND(K616,0)=0,0,K616/K622),IF(AND($K$575=FALSE,$K$576=TRUE),1,0))","v":0},{"$f":"IF(AND($K$575=TRUE,$K$576=TRUE),IF(ROUND(L616,0)=0,0,L616/L622),IF(AND($K$575=FALSE,$K$576=TRUE),1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($K$575=TRUE,$K$576=TRUE),IF(ROUND(X616,0)=0,0,X616/X622),IF(AND($K$575=FALSE,$K$576=TRUE),1,0))","v":0},{"$f":"IF(AND($K$575=TRUE,$K$576=TRUE),IF(ROUND(Y616,0)=0,0,Y616/Y622),IF(AND($K$575=FALSE,$K$576=TRUE),1,0))","v":0},{"$f":"IF(AND($K$575=TRUE,$K$576=TRUE),IF(ROUND(Z616,0)=0,0,Z616/Z622),IF(AND($K$575=FALSE,$K$576=TRUE),1,0))","v":0},0]
[null,"Razem",null,null,null,null,null,null,null,null,{"$f":"SUM(K625:K626)","v":0},{"$f":"SUM(L625:L626)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X625:X626)","v":0},{"$f":"SUM(Y625:Y626)","v":0},{"$f":"SUM(Z625:Z626)","v":0},0]
[]
[null,"Kapitał pracujący z arkusza Kapitał pracujący",null,null,null,null,null,null,null,null,{"$f":"'Kapitał pracujący'!K93","v":0},{"$f":"'Kapitał pracujący'!L93","v":0},{"$f":"'Kapitał pracujący'!M93","v":0},{"$f":"'Kapitał pracujący'!N93","v":0},{"$f":"'Kapitał pracujący'!O93","v":0},{"$f":"'Kapitał pracujący'!P93","v":0},{"$f":"'Kapitał pracujący'!Q93","v":0},{"$f":"'Kapitał pracujący'!R93","v":0},{"$f":"'Kapitał pracujący'!S93","v":0},{"$f":"'Kapitał pracujący'!T93","v":0},{"$f":"'Kapitał pracujący'!U93","v":0},{"$f":"'Kapitał pracujący'!V93","v":0},{"$f":"'Kapitał pracujący'!W93","v":0},{"$f":"'Kapitał pracujący'!X93","v":0},{"$f":"'Kapitał pracujący'!Y93","v":0},{"$f":"'Kapitał pracujący'!Z93","v":0},{"$f":"'Kapitał pracujący'!AA93","v":0}]
[]
[null,"Proporcje kapitału obrotowego"]
[null,{"$f":"B625","v":"B+R"},null,null,null,null,null,null,null,null,{"$f":"ROUND(K625*K629,0)","v":0},{"$f":"ROUND(L625*L629,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X625*X629,0)","v":0},{"$f":"ROUND(Y625*Y629,0)","v":0},{"$f":"ROUND(Z625*Z629,0)","v":0},0]
[null,{"$f":"B626","v":"Wdrożenie innowacji"},null,null,null,null,null,null,null,null,{"$f":"K629-K632","v":0},{"$f":"L629-L632","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X629-X632","v":0},{"$f":"Y629-Y632","v":0},{"$f":"Z629-Z632","v":0},0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"B+R kwalifikowalne (koszty operacyjne, które są nakładami bo prace rozwojowe)",null,null,null,null,null,null,null,null,{"$f":"IF(K$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,tak,0)),ko_zme),0)","v":0},{"$f":"IF(L$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,tak,0)),ko_zme),0)","v":0},{"$f":"IF(M$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,tak,0)),ko_zme),0)","v":0},{"$f":"IF(N$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,tak,0)),ko_zme),0)","v":0},{"$f":"IF(O$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,tak,0)),ko_zme),0)","v":0},{"$f":"IF(P$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,tak,0)),ko_zme),0)","v":0},{"$f":"IF(Q$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,tak,0)),ko_zme),0)","v":0},{"$f":"IF(R$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,tak,0)),ko_zme),0)","v":0},{"$f":"IF(S$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,tak,0)),ko_zme),0)","v":0},{"$f":"IF(T$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,tak,0)),ko_zme),0)","v":0},{"$f":"IF(U$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,tak,0)),ko_zme),0)","v":0},{"$f":"IF(V$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,tak,0)),ko_zme),0)","v":0},{"$f":"IF(W$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,tak,0)),ko_zme),0)","v":0},{"$f":"IF(X$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,tak,0)),ko_zme),0)","v":0},{"$f":"IF(Y$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,tak,0)),ko_zme),0)","v":0},{"$f":"IF(Z$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,tak,0)),ko_zme),0)","v":0},{"$f":"IF(AA$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,tak,0)),ko_zme),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,tak,0)),ko_uoe),0)","v":0},{"$f":"IF(L$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,tak,0)),ko_uoe),0)","v":0},{"$f":"IF(M$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,tak,0)),ko_uoe),0)","v":0},{"$f":"IF(N$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,tak,0)),ko_uoe),0)","v":0},{"$f":"IF(O$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,tak,0)),ko_uoe),0)","v":0},{"$f":"IF(P$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,tak,0)),ko_uoe),0)","v":0},{"$f":"IF(Q$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,tak,0)),ko_uoe),0)","v":0},{"$f":"IF(R$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,tak,0)),ko_uoe),0)","v":0},{"$f":"IF(S$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,tak,0)),ko_uoe),0)","v":0},{"$f":"IF(T$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,tak,0)),ko_uoe),0)","v":0},{"$f":"IF(U$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,tak,0)),ko_uoe),0)","v":0},{"$f":"IF(V$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,tak,0)),ko_uoe),0)","v":0},{"$f":"IF(W$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,tak,0)),ko_uoe),0)","v":0},{"$f":"IF(X$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,tak,0)),ko_uoe),0)","v":0},{"$f":"IF(Y$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,tak,0)),ko_uoe),0)","v":0},{"$f":"IF(Z$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,tak,0)),ko_uoe),0)","v":0},{"$f":"IF(AA$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,tak,0)),ko_uoe),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,tak,0)),ko_pio),0)","v":0},{"$f":"IF(L$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,tak,0)),ko_pio),0)","v":0},{"$f":"IF(M$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,tak,0)),ko_pio),0)","v":0},{"$f":"IF(N$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,tak,0)),ko_pio),0)","v":0},{"$f":"IF(O$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,tak,0)),ko_pio),0)","v":0},{"$f":"IF(P$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,tak,0)),ko_pio),0)","v":0},{"$f":"IF(Q$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,tak,0)),ko_pio),0)","v":0},{"$f":"IF(R$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,tak,0)),ko_pio),0)","v":0},{"$f":"IF(S$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,tak,0)),ko_pio),0)","v":0},{"$f":"IF(T$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,tak,0)),ko_pio),0)","v":0},{"$f":"IF(U$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,tak,0)),ko_pio),0)","v":0},{"$f":"IF(V$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,tak,0)),ko_pio),0)","v":0},{"$f":"IF(W$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,tak,0)),ko_pio),0)","v":0},{"$f":"IF(X$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,tak,0)),ko_pio),0)","v":0},{"$f":"IF(Y$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,tak,0)),ko_pio),0)","v":0},{"$f":"IF(Z$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,tak,0)),ko_pio),0)","v":0},{"$f":"IF(AA$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,tak,0)),ko_pio),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,tak,0)),ko_wyn),0)","v":0},{"$f":"IF(L$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,tak,0)),ko_wyn),0)","v":0},{"$f":"IF(M$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,tak,0)),ko_wyn),0)","v":0},{"$f":"IF(N$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,tak,0)),ko_wyn),0)","v":0},{"$f":"IF(O$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,tak,0)),ko_wyn),0)","v":0},{"$f":"IF(P$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,tak,0)),ko_wyn),0)","v":0},{"$f":"IF(Q$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,tak,0)),ko_wyn),0)","v":0},{"$f":"IF(R$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,tak,0)),ko_wyn),0)","v":0},{"$f":"IF(S$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,tak,0)),ko_wyn),0)","v":0},{"$f":"IF(T$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,tak,0)),ko_wyn),0)","v":0},{"$f":"IF(U$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,tak,0)),ko_wyn),0)","v":0},{"$f":"IF(V$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,tak,0)),ko_wyn),0)","v":0},{"$f":"IF(W$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,tak,0)),ko_wyn),0)","v":0},{"$f":"IF(X$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,tak,0)),ko_wyn),0)","v":0},{"$f":"IF(Y$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,tak,0)),ko_wyn),0)","v":0},{"$f":"IF(Z$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,tak,0)),ko_wyn),0)","v":0},{"$f":"IF(AA$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,tak,0)),ko_wyn),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,tak,0)),ko_zus),0)","v":0},{"$f":"IF(L$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,tak,0)),ko_zus),0)","v":0},{"$f":"IF(M$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,tak,0)),ko_zus),0)","v":0},{"$f":"IF(N$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,tak,0)),ko_zus),0)","v":0},{"$f":"IF(O$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,tak,0)),ko_zus),0)","v":0},{"$f":"IF(P$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,tak,0)),ko_zus),0)","v":0},{"$f":"IF(Q$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,tak,0)),ko_zus),0)","v":0},{"$f":"IF(R$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,tak,0)),ko_zus),0)","v":0},{"$f":"IF(S$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,tak,0)),ko_zus),0)","v":0},{"$f":"IF(T$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,tak,0)),ko_zus),0)","v":0},{"$f":"IF(U$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,tak,0)),ko_zus),0)","v":0},{"$f":"IF(V$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,tak,0)),ko_zus),0)","v":0},{"$f":"IF(W$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,tak,0)),ko_zus),0)","v":0},{"$f":"IF(X$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,tak,0)),ko_zus),0)","v":0},{"$f":"IF(Y$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,tak,0)),ko_zus),0)","v":0},{"$f":"IF(Z$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,tak,0)),ko_zus),0)","v":0},{"$f":"IF(AA$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,tak,0)),ko_zus),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,tak,0)),ko_pkr),0)","v":0},{"$f":"IF(L$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,tak,0)),ko_pkr),0)","v":0},{"$f":"IF(M$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,tak,0)),ko_pkr),0)","v":0},{"$f":"IF(N$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,tak,0)),ko_pkr),0)","v":0},{"$f":"IF(O$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,tak,0)),ko_pkr),0)","v":0},{"$f":"IF(P$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,tak,0)),ko_pkr),0)","v":0},{"$f":"IF(Q$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,tak,0)),ko_pkr),0)","v":0},{"$f":"IF(R$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,tak,0)),ko_pkr),0)","v":0},{"$f":"IF(S$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,tak,0)),ko_pkr),0)","v":0},{"$f":"IF(T$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,tak,0)),ko_pkr),0)","v":0},{"$f":"IF(U$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,tak,0)),ko_pkr),0)","v":0},{"$f":"IF(V$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,tak,0)),ko_pkr),0)","v":0},{"$f":"IF(W$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,tak,0)),ko_pkr),0)","v":0},{"$f":"IF(X$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,tak,0)),ko_pkr),0)","v":0},{"$f":"IF(Y$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,tak,0)),ko_pkr),0)","v":0},{"$f":"IF(Z$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,tak,0)),ko_pkr),0)","v":0},{"$f":"IF(AA$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,tak,0)),ko_pkr),0)","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K$601<=Koniec_PR,SUM(K647:K653),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X$601<=Koniec_PR,SUM(X647:X653),0)","v":0},{"$f":"IF(Y$601<=Koniec_PR,SUM(Y647:Y653),0)","v":0},{"$f":"IF(Z$601<=Koniec_PR,SUM(Z647:Z653),0)","v":0},{"$f":"IF(AA$601<=Koniec_PR,SUM(AA647:AA653),0)","v":0}]
[]
[]
[]
[null,"B+R niekwalifikowalne (koszty operacyjne, które są nakładami bo prace rozwojowe)",null,null,null,null,null,null,null,null,{"$f":"IF(K$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,nie,0)),ko_zme),0)","v":0},{"$f":"IF(L$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,nie,0)),ko_zme),0)","v":0},{"$f":"IF(M$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,nie,0)),ko_zme),0)","v":0},{"$f":"IF(N$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,nie,0)),ko_zme),0)","v":0},{"$f":"IF(O$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,nie,0)),ko_zme),0)","v":0},{"$f":"IF(P$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,nie,0)),ko_zme),0)","v":0},{"$f":"IF(Q$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,nie,0)),ko_zme),0)","v":0},{"$f":"IF(R$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,nie,0)),ko_zme),0)","v":0},{"$f":"IF(S$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,nie,0)),ko_zme),0)","v":0},{"$f":"IF(T$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,nie,0)),ko_zme),0)","v":0},{"$f":"IF(U$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,nie,0)),ko_zme),0)","v":0},{"$f":"IF(V$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,nie,0)),ko_zme),0)","v":0},{"$f":"IF(W$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,nie,0)),ko_zme),0)","v":0},{"$f":"IF(X$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,nie,0)),ko_zme),0)","v":0},{"$f":"IF(Y$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,nie,0)),ko_zme),0)","v":0},{"$f":"IF(Z$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,nie,0)),ko_zme),0)","v":0},{"$f":"IF(AA$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zme,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(ko_zme_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zme_kw,nie,0)),ko_zme),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,nie,0)),ko_uoe),0)","v":0},{"$f":"IF(L$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,nie,0)),ko_uoe),0)","v":0},{"$f":"IF(M$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,nie,0)),ko_uoe),0)","v":0},{"$f":"IF(N$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,nie,0)),ko_uoe),0)","v":0},{"$f":"IF(O$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,nie,0)),ko_uoe),0)","v":0},{"$f":"IF(P$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,nie,0)),ko_uoe),0)","v":0},{"$f":"IF(Q$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,nie,0)),ko_uoe),0)","v":0},{"$f":"IF(R$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,nie,0)),ko_uoe),0)","v":0},{"$f":"IF(S$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,nie,0)),ko_uoe),0)","v":0},{"$f":"IF(T$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,nie,0)),ko_uoe),0)","v":0},{"$f":"IF(U$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,nie,0)),ko_uoe),0)","v":0},{"$f":"IF(V$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,nie,0)),ko_uoe),0)","v":0},{"$f":"IF(W$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,nie,0)),ko_uoe),0)","v":0},{"$f":"IF(X$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,nie,0)),ko_uoe),0)","v":0},{"$f":"IF(Y$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,nie,0)),ko_uoe),0)","v":0},{"$f":"IF(Z$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,nie,0)),ko_uoe),0)","v":0},{"$f":"IF(AA$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_uoe,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(ko_uoe_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_uoe_kw,nie,0)),ko_uoe),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,nie,0)),ko_pio),0)","v":0},{"$f":"IF(L$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,nie,0)),ko_pio),0)","v":0},{"$f":"IF(M$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,nie,0)),ko_pio),0)","v":0},{"$f":"IF(N$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,nie,0)),ko_pio),0)","v":0},{"$f":"IF(O$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,nie,0)),ko_pio),0)","v":0},{"$f":"IF(P$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,nie,0)),ko_pio),0)","v":0},{"$f":"IF(Q$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,nie,0)),ko_pio),0)","v":0},{"$f":"IF(R$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,nie,0)),ko_pio),0)","v":0},{"$f":"IF(S$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,nie,0)),ko_pio),0)","v":0},{"$f":"IF(T$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,nie,0)),ko_pio),0)","v":0},{"$f":"IF(U$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,nie,0)),ko_pio),0)","v":0},{"$f":"IF(V$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,nie,0)),ko_pio),0)","v":0},{"$f":"IF(W$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,nie,0)),ko_pio),0)","v":0},{"$f":"IF(X$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,nie,0)),ko_pio),0)","v":0},{"$f":"IF(Y$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,nie,0)),ko_pio),0)","v":0},{"$f":"IF(Z$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,nie,0)),ko_pio),0)","v":0},{"$f":"IF(AA$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pio,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(ko_pio_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pio_kw,nie,0)),ko_pio),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,nie,0)),ko_wyn),0)","v":0},{"$f":"IF(L$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,nie,0)),ko_wyn),0)","v":0},{"$f":"IF(M$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,nie,0)),ko_wyn),0)","v":0},{"$f":"IF(N$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,nie,0)),ko_wyn),0)","v":0},{"$f":"IF(O$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,nie,0)),ko_wyn),0)","v":0},{"$f":"IF(P$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,nie,0)),ko_wyn),0)","v":0},{"$f":"IF(Q$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,nie,0)),ko_wyn),0)","v":0},{"$f":"IF(R$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,nie,0)),ko_wyn),0)","v":0},{"$f":"IF(S$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,nie,0)),ko_wyn),0)","v":0},{"$f":"IF(T$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,nie,0)),ko_wyn),0)","v":0},{"$f":"IF(U$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,nie,0)),ko_wyn),0)","v":0},{"$f":"IF(V$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,nie,0)),ko_wyn),0)","v":0},{"$f":"IF(W$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,nie,0)),ko_wyn),0)","v":0},{"$f":"IF(X$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,nie,0)),ko_wyn),0)","v":0},{"$f":"IF(Y$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,nie,0)),ko_wyn),0)","v":0},{"$f":"IF(Z$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,nie,0)),ko_wyn),0)","v":0},{"$f":"IF(AA$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_wyn,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(ko_wyn_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_wyn_kw,nie,0)),ko_wyn),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,nie,0)),ko_zus),0)","v":0},{"$f":"IF(L$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,nie,0)),ko_zus),0)","v":0},{"$f":"IF(M$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,nie,0)),ko_zus),0)","v":0},{"$f":"IF(N$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,nie,0)),ko_zus),0)","v":0},{"$f":"IF(O$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,nie,0)),ko_zus),0)","v":0},{"$f":"IF(P$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,nie,0)),ko_zus),0)","v":0},{"$f":"IF(Q$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,nie,0)),ko_zus),0)","v":0},{"$f":"IF(R$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,nie,0)),ko_zus),0)","v":0},{"$f":"IF(S$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,nie,0)),ko_zus),0)","v":0},{"$f":"IF(T$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,nie,0)),ko_zus),0)","v":0},{"$f":"IF(U$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,nie,0)),ko_zus),0)","v":0},{"$f":"IF(V$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,nie,0)),ko_zus),0)","v":0},{"$f":"IF(W$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,nie,0)),ko_zus),0)","v":0},{"$f":"IF(X$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,nie,0)),ko_zus),0)","v":0},{"$f":"IF(Y$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,nie,0)),ko_zus),0)","v":0},{"$f":"IF(Z$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,nie,0)),ko_zus),0)","v":0},{"$f":"IF(AA$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_zus,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(ko_zus_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_zus_kw,nie,0)),ko_zus),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!K$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,nie,0)),ko_pkr),0)","v":0},{"$f":"IF(L$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!L$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,nie,0)),ko_pkr),0)","v":0},{"$f":"IF(M$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!M$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,nie,0)),ko_pkr),0)","v":0},{"$f":"IF(N$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!N$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,nie,0)),ko_pkr),0)","v":0},{"$f":"IF(O$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!O$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,nie,0)),ko_pkr),0)","v":0},{"$f":"IF(P$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!P$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,nie,0)),ko_pkr),0)","v":0},{"$f":"IF(Q$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Q$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,nie,0)),ko_pkr),0)","v":0},{"$f":"IF(R$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!R$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,nie,0)),ko_pkr),0)","v":0},{"$f":"IF(S$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!S$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,nie,0)),ko_pkr),0)","v":0},{"$f":"IF(T$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!T$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,nie,0)),ko_pkr),0)","v":0},{"$f":"IF(U$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!U$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,nie,0)),ko_pkr),0)","v":0},{"$f":"IF(V$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!V$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,nie,0)),ko_pkr),0)","v":0},{"$f":"IF(W$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!W$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,nie,0)),ko_pkr),0)","v":0},{"$f":"IF(X$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!X$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,nie,0)),ko_pkr),0)","v":0},{"$f":"IF(Y$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Y$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,nie,0)),ko_pkr),0)","v":0},{"$f":"IF(Z$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!Z$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,nie,0)),ko_pkr),0)","v":0},{"$f":"IF(AA$67<=Koniec,SUMPRODUCT(ISNUMBER(MATCH(mod_ko_pkr,$B$79,0))*('Koszty operacyjne'!$K$114:$AA$114=Moduły!AA$79)*ISNUMBER(MATCH(ko_pkr_pr,moduly_pr,0))*ISNUMBER(MATCH(ko_pkr_kw,nie,0)),ko_pkr),0)","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K$601<=Koniec_PR,SUM(K659:K665),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X$601<=Koniec_PR,SUM(X659:X665),0)","v":0},{"$f":"IF(Y$601<=Koniec_PR,SUM(Y659:Y665),0)","v":0},{"$f":"IF(Z$601<=Koniec_PR,SUM(Z659:Z665),0)","v":0},{"$f":"IF(AA$601<=Koniec_PR,SUM(AA659:AA665),0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"ISNUMBER(MATCH(ko_zme_pr,moduly_nie_pr,0))","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,false]

{"sheet":"Ocena kondycji finansowej","index":10,"n_rows":494,"n_cols":27,"rows_kept":494,"cut":false,"hidden":false,"merged":[[1,1,2,26]]}
[]
[null,{"$f":"Założenia!B2","v":"Wstaw nazwę podmiotu oraz tytuł projektu w zakładce Dane podmiotu"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Założenia!K27","v":0},{"$f":"Założenia!L27","v":1},{"$f":"Założenia!M27","v":2},{"$f":"Założenia!N27","v":3},{"$f":"Założenia!O27","v":4},{"$f":"Założenia!P27","v":5},{"$f":"Założenia!Q27","v":6},{"$f":"Założenia!R27","v":7},{"$f":"Założenia!S27","v":8},{"$f":"Założenia!T27","v":9},{"$f":"Założenia!U27","v":10},{"$f":"Założenia!V27","v":11},{"$f":"Założenia!W27","v":12},{"$f":"Założenia!X27","v":13},{"$f":"Założenia!Y27","v":14},{"$f":"Założenia!Z27","v":15},{"$f":"Założenia!AA27","v":16}]
[null,"Działalność dotychczasowa (bez Projektu)",null,null,null,null,{"$f":"LataProjekcji","v":0},0,0,"","Uzupełnij dane","","","","","","","","","","","","","","","",""]
[]
[null,"Rachunek zysków i strat"]
[null,"A. Przychody netto ze sprzedaży ","RP",null,null,null,{"$f":"SUM(G16:G19)","v":0},{"$f":"SUM(H16:H19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X16:X19)","v":0},{"$f":"SUM(Y16:Y19)","v":0},{"$f":"SUM(Z16:Z19)","v":0},0]
[null," I. Przychody netto ze sprzedaży produktów ",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C152","v":0},{"$f":"'Sprawozdania finansowe'!D152","v":0},{"$f":"'Sprawozdania finansowe'!E152","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F152)","v":0},{"$f":"Przychody!K114","v":0},{"$f":"IF(L$12<=Koniec,Przychody!L114,0)","v":0},{"$f":"IF(M$12<=Koniec,Przychody!M114,0)","v":0},{"$f":"IF(N$12<=Koniec,Przychody!N114,0)","v":0},{"$f":"IF(O$12<=Koniec,Przychody!O114,0)","v":0},{"$f":"IF(P$12<=Koniec,Przychody!P114,0)","v":0},{"$f":"IF(Q$12<=Koniec,Przychody!Q114,0)","v":0},{"$f":"IF(R$12<=Koniec,Przychody!R114,0)","v":0},{"$f":"IF(S$12<=Koniec,Przychody!S114,0)","v":0},{"$f":"IF(T$12<=Koniec,Przychody!T114,0)","v":0},{"$f":"IF(U$12<=Koniec,Przychody!U114,0)","v":0},{"$f":"IF(V$12<=Koniec,Przychody!V114,0)","v":0},{"$f":"IF(W$12<=Koniec,Przychody!W114,0)","v":0},{"$f":"IF(X$12<=Koniec,Przychody!X114,0)","v":0},{"$f":"IF(Y$12<=Koniec,Przychody!Y114,0)","v":0},{"$f":"IF(Z$12<=Koniec,Przychody!Z114,0)","v":0},{"$f":"IF(AA$12<=Koniec,Przychody!AA114,0)","v":0}]
[null," II. Zmiana stanu produktów ([+] zwiększenie / [-] zmniejszenie)",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C153","v":0},{"$f":"'Sprawozdania finansowe'!D153","v":0},{"$f":"'Sprawozdania finansowe'!E153","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F153)","v":0},{"$f":"Przychody!K115","v":0},{"$f":"IF(L$12<=Koniec,Przychody!L115,0)","v":0},{"$f":"IF(M$12<=Koniec,Przychody!M115,0)","v":0},{"$f":"IF(N$12<=Koniec,Przychody!N115,0)","v":0},{"$f":"IF(O$12<=Koniec,Przychody!O115,0)","v":0},{"$f":"IF(P$12<=Koniec,Przychody!P115,0)","v":0},{"$f":"IF(Q$12<=Koniec,Przychody!Q115,0)","v":0},{"$f":"IF(R$12<=Koniec,Przychody!R115,0)","v":0},{"$f":"IF(S$12<=Koniec,Przychody!S115,0)","v":0},{"$f":"IF(T$12<=Koniec,Przychody!T115,0)","v":0},{"$f":"IF(U$12<=Koniec,Przychody!U115,0)","v":0},{"$f":"IF(V$12<=Koniec,Przychody!V115,0)","v":0},{"$f":"IF(W$12<=Koniec,Przychody!W115,0)","v":0},{"$f":"IF(X$12<=Koniec,Przychody!X115,0)","v":0},{"$f":"IF(Y$12<=Koniec,Przychody!Y115,0)","v":0},{"$f":"IF(Z$12<=Koniec,Przychody!Z115,0)","v":0},{"$f":"IF(AA$12<=Koniec,Przychody!AA115,0)","v":0}]
[null," III. Koszt wytworzenia produktów na własne potrzeby jednostki",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C154","v":0},{"$f":"'Sprawozdania finansowe'!D154","v":0},{"$f":"'Sprawozdania finansowe'!E154","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F154)","v":0},{"$f":"Przychody!K116","v":0},{"$f":"IF(L$12<=Koniec,Przychody!L116,0)","v":0},{"$f":"IF(M$12<=Koniec,Przychody!M116,0)","v":0},{"$f":"IF(N$12<=Koniec,Przychody!N116,0)","v":0},{"$f":"IF(O$12<=Koniec,Przychody!O116,0)","v":0},{"$f":"IF(P$12<=Koniec,Przychody!P116,0)","v":0},{"$f":"IF(Q$12<=Koniec,Przychody!Q116,0)","v":0},{"$f":"IF(R$12<=Koniec,Przychody!R116,0)","v":0},{"$f":"IF(S$12<=Koniec,Przychody!S116,0)","v":0},{"$f":"IF(T$12<=Koniec,Przychody!T116,0)","v":0},{"$f":"IF(U$12<=Koniec,Przychody!U116,0)","v":0},{"$f":"IF(V$12<=Koniec,Przychody!V116,0)","v":0},{"$f":"IF(W$12<=Koniec,Przychody!W116,0)","v":0},{"$f":"IF(X$12<=Koniec,Przychody!X116,0)","v":0},{"$f":"IF(Y$12<=Koniec,Przychody!Y116,0)","v":0},{"$f":"IF(Z$12<=Koniec,Przychody!Z116,0)","v":0},{"$f":"IF(AA$12<=Koniec,Przychody!AA116,0)","v":0}]
[null," IV. Przychody netto ze sprzedaży towarów i materiałów ",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C155","v":0},{"$f":"'Sprawozdania finansowe'!D155","v":0},{"$f":"'Sprawozdania finansowe'!E155","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F155)","v":0},{"$f":"Przychody!K117","v":0},{"$f":"IF(L$12<=Koniec,Przychody!L117,0)","v":0},{"$f":"IF(M$12<=Koniec,Przychody!M117,0)","v":0},{"$f":"IF(N$12<=Koniec,Przychody!N117,0)","v":0},{"$f":"IF(O$12<=Koniec,Przychody!O117,0)","v":0},{"$f":"IF(P$12<=Koniec,Przychody!P117,0)","v":0},{"$f":"IF(Q$12<=Koniec,Przychody!Q117,0)","v":0},{"$f":"IF(R$12<=Koniec,Przychody!R117,0)","v":0},{"$f":"IF(S$12<=Koniec,Przychody!S117,0)","v":0},{"$f":"IF(T$12<=Koniec,Przychody!T117,0)","v":0},{"$f":"IF(U$12<=Koniec,Przychody!U117,0)","v":0},{"$f":"IF(V$12<=Koniec,Przychody!V117,0)","v":0},{"$f":"IF(W$12<=Koniec,Przychody!W117,0)","v":0},{"$f":"IF(X$12<=Koniec,Przychody!X117,0)","v":0},{"$f":"IF(Y$12<=Koniec,Przychody!Y117,0)","v":0},{"$f":"IF(Z$12<=Koniec,Przychody!Z117,0)","v":0},{"$f":"IF(AA$12<=Koniec,Przychody!AA117,0)","v":0}]
[null,"B. Koszty działalności operacyjnej","RKDO",null,null,null,{"$f":"SUM(G21:G28)","v":0},{"$f":"SUM(H21:H28)","v":0},{"$f":"SUM(I21:I28)","v":0},{"$f":"SUM(J21:J28)","v":0},{"$f":"SUM(K21:K28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X21:X28)","v":0},{"$f":"SUM(Y21:Y28)","v":0},{"$f":"SUM(Z21:Z28)","v":0},0]
[null," I. Amortyzacja","RKDOA",null,null,null,{"$f":"'Sprawozdania finansowe'!C157","v":0},{"$f":"'Sprawozdania finansowe'!D157","v":0},{"$f":"'Sprawozdania finansowe'!E157","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F157)","v":0},{"$f":"IF(K$12<=Koniec,'Środki trwałe'!K188,0)","v":0},{"$f":"IF(L$12<=Koniec,'Środki trwałe'!L188,0)","v":0},{"$f":"IF(M$12<=Koniec,'Środki trwałe'!M188,0)","v":0},{"$f":"IF(N$12<=Koniec,'Środki trwałe'!N188,0)","v":0},{"$f":"IF(O$12<=Koniec,'Środki trwałe'!O188,0)","v":0},{"$f":"IF(P$12<=Koniec,'Środki trwałe'!P188,0)","v":0},{"$f":"IF(Q$12<=Koniec,'Środki trwałe'!Q188,0)","v":0},{"$f":"IF(R$12<=Koniec,'Środki trwałe'!R188,0)","v":0},{"$f":"IF(S$12<=Koniec,'Środki trwałe'!S188,0)","v":0},{"$f":"IF(T$12<=Koniec,'Środki trwałe'!T188,0)","v":0},{"$f":"IF(U$12<=Koniec,'Środki trwałe'!U188,0)","v":0},{"$f":"IF(V$12<=Koniec,'Środki trwałe'!V188,0)","v":0},{"$f":"IF(W$12<=Koniec,'Środki trwałe'!W188,0)","v":0},{"$f":"IF(X$12<=Koniec,'Środki trwałe'!X188,0)","v":0},{"$f":"IF(Y$12<=Koniec,'Środki trwałe'!Y188,0)","v":0},{"$f":"IF(Z$12<=Koniec,'Środki trwałe'!Z188,0)","v":0},{"$f":"IF(AA$12<=Koniec,'Środki trwałe'!AA188,0)","v":0}]
[null," II. Zużycie materiałów i energii",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C158","v":0},{"$f":"'Sprawozdania finansowe'!D158","v":0},{"$f":"'Sprawozdania finansowe'!E158","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F158)","v":0},{"$f":"IF(K$12<=Koniec,'Koszty operacyjne'!K102,0)","v":0},{"$f":"IF(L$12<=Koniec,'Koszty operacyjne'!L102,0)","v":0},{"$f":"IF(M$12<=Koniec,'Koszty operacyjne'!M102,0)","v":0},{"$f":"IF(N$12<=Koniec,'Koszty operacyjne'!N102,0)","v":0},{"$f":"IF(O$12<=Koniec,'Koszty operacyjne'!O102,0)","v":0},{"$f":"IF(P$12<=Koniec,'Koszty operacyjne'!P102,0)","v":0},{"$f":"IF(Q$12<=Koniec,'Koszty operacyjne'!Q102,0)","v":0},{"$f":"IF(R$12<=Koniec,'Koszty operacyjne'!R102,0)","v":0},{"$f":"IF(S$12<=Koniec,'Koszty operacyjne'!S102,0)","v":0},{"$f":"IF(T$12<=Koniec,'Koszty operacyjne'!T102,0)","v":0},{"$f":"IF(U$12<=Koniec,'Koszty operacyjne'!U102,0)","v":0},{"$f":"IF(V$12<=Koniec,'Koszty operacyjne'!V102,0)","v":0},{"$f":"IF(W$12<=Koniec,'Koszty operacyjne'!W102,0)","v":0},{"$f":"IF(X$12<=Koniec,'Koszty operacyjne'!X102,0)","v":0},{"$f":"IF(Y$12<=Koniec,'Koszty operacyjne'!Y102,0)","v":0},{"$f":"IF(Z$12<=Koniec,'Koszty operacyjne'!Z102,0)","v":0},{"$f":"IF(AA$12<=Koniec,'Koszty operacyjne'!AA102,0)","v":0}]
[null," III. Usługi obce",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C159","v":0},{"$f":"'Sprawozdania finansowe'!D159","v":0},{"$f":"'Sprawozdania finansowe'!E159","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F159)","v":0},{"$f":"IF(K$12<=Koniec,'Koszty operacyjne'!K103,0)","v":0},{"$f":"IF(L$12<=Koniec,'Koszty operacyjne'!L103,0)","v":0},{"$f":"IF(M$12<=Koniec,'Koszty operacyjne'!M103,0)","v":0},{"$f":"IF(N$12<=Koniec,'Koszty operacyjne'!N103,0)","v":0},{"$f":"IF(O$12<=Koniec,'Koszty operacyjne'!O103,0)","v":0},{"$f":"IF(P$12<=Koniec,'Koszty operacyjne'!P103,0)","v":0},{"$f":"IF(Q$12<=Koniec,'Koszty operacyjne'!Q103,0)","v":0},{"$f":"IF(R$12<=Koniec,'Koszty operacyjne'!R103,0)","v":0},{"$f":"IF(S$12<=Koniec,'Koszty operacyjne'!S103,0)","v":0},{"$f":"IF(T$12<=Koniec,'Koszty operacyjne'!T103,0)","v":0},{"$f":"IF(U$12<=Koniec,'Koszty operacyjne'!U103,0)","v":0},{"$f":"IF(V$12<=Koniec,'Koszty operacyjne'!V103,0)","v":0},{"$f":"IF(W$12<=Koniec,'Koszty operacyjne'!W103,0)","v":0},{"$f":"IF(X$12<=Koniec,'Koszty operacyjne'!X103,0)","v":0},{"$f":"IF(Y$12<=Koniec,'Koszty operacyjne'!Y103,0)","v":0},{"$f":"IF(Z$12<=Koniec,'Koszty operacyjne'!Z103,0)","v":0},{"$f":"IF(AA$12<=Koniec,'Koszty operacyjne'!AA103,0)","v":0}]
[null," IV. Podatki i opłaty",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C160","v":0},{"$f":"'Sprawozdania finansowe'!D160","v":0},{"$f":"'Sprawozdania finansowe'!E160","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F160)","v":0},{"$f":"IF(K$12<=Koniec,'Koszty operacyjne'!K104,0)","v":0},{"$f":"IF(L$12<=Koniec,'Koszty operacyjne'!L104,0)","v":0},{"$f":"IF(M$12<=Koniec,'Koszty operacyjne'!M104,0)","v":0},{"$f":"IF(N$12<=Koniec,'Koszty operacyjne'!N104,0)","v":0},{"$f":"IF(O$12<=Koniec,'Koszty operacyjne'!O104,0)","v":0},{"$f":"IF(P$12<=Koniec,'Koszty operacyjne'!P104,0)","v":0},{"$f":"IF(Q$12<=Koniec,'Koszty operacyjne'!Q104,0)","v":0},{"$f":"IF(R$12<=Koniec,'Koszty operacyjne'!R104,0)","v":0},{"$f":"IF(S$12<=Koniec,'Koszty operacyjne'!S104,0)","v":0},{"$f":"IF(T$12<=Koniec,'Koszty operacyjne'!T104,0)","v":0},{"$f":"IF(U$12<=Koniec,'Koszty operacyjne'!U104,0)","v":0},{"$f":"IF(V$12<=Koniec,'Koszty operacyjne'!V104,0)","v":0},{"$f":"IF(W$12<=Koniec,'Koszty operacyjne'!W104,0)","v":0},{"$f":"IF(X$12<=Koniec,'Koszty operacyjne'!X104,0)","v":0},{"$f":"IF(Y$12<=Koniec,'Koszty operacyjne'!Y104,0)","v":0},{"$f":"IF(Z$12<=Koniec,'Koszty operacyjne'!Z104,0)","v":0},{"$f":"IF(AA$12<=Koniec,'Koszty operacyjne'!AA104,0)","v":0}]
[null," V. Wynagrodzenia",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C162","v":0},{"$f":"'Sprawozdania finansowe'!D162","v":0},{"$f":"'Sprawozdania finansowe'!E162","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F162)","v":0},{"$f":"IF(K$12<=Koniec,'Koszty operacyjne'!K105,0)","v":0},{"$f":"IF(L$12<=Koniec,'Koszty operacyjne'!L105,0)","v":0},{"$f":"IF(M$12<=Koniec,'Koszty operacyjne'!M105,0)","v":0},{"$f":"IF(N$12<=Koniec,'Koszty operacyjne'!N105,0)","v":0},{"$f":"IF(O$12<=Koniec,'Koszty operacyjne'!O105,0)","v":0},{"$f":"IF(P$12<=Koniec,'Koszty operacyjne'!P105,0)","v":0},{"$f":"IF(Q$12<=Koniec,'Koszty operacyjne'!Q105,0)","v":0},{"$f":"IF(R$12<=Koniec,'Koszty operacyjne'!R105,0)","v":0},{"$f":"IF(S$12<=Koniec,'Koszty operacyjne'!S105,0)","v":0},{"$f":"IF(T$12<=Koniec,'Koszty operacyjne'!T105,0)","v":0},{"$f":"IF(U$12<=Koniec,'Koszty operacyjne'!U105,0)","v":0},{"$f":"IF(V$12<=Koniec,'Koszty operacyjne'!V105,0)","v":0},{"$f":"IF(W$12<=Koniec,'Koszty operacyjne'!W105,0)","v":0},{"$f":"IF(X$12<=Koniec,'Koszty operacyjne'!X105,0)","v":0},{"$f":"IF(Y$12<=Koniec,'Koszty operacyjne'!Y105,0)","v":0},{"$f":"IF(Z$12<=Koniec,'Koszty operacyjne'!Z105,0)","v":0},{"$f":"IF(AA$12<=Koniec,'Koszty operacyjne'!AA105,0)","v":0}]
[null," VI. Ubezpieczenia społeczne i inne świadczenia",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C163","v":0},{"$f":"'Sprawozdania finansowe'!D163","v":0},{"$f":"'Sprawozdania finansowe'!E163","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F163)","v":0},{"$f":"IF(K$12<=Koniec,'Koszty operacyjne'!K106,0)","v":0},{"$f":"IF(L$12<=Koniec,'Koszty operacyjne'!L106,0)","v":0},{"$f":"IF(M$12<=Koniec,'Koszty operacyjne'!M106,0)","v":0},{"$f":"IF(N$12<=Koniec,'Koszty operacyjne'!N106,0)","v":0},{"$f":"IF(O$12<=Koniec,'Koszty operacyjne'!O106,0)","v":0},{"$f":"IF(P$12<=Koniec,'Koszty operacyjne'!P106,0)","v":0},{"$f":"IF(Q$12<=Koniec,'Koszty operacyjne'!Q106,0)","v":0},{"$f":"IF(R$12<=Koniec,'Koszty operacyjne'!R106,0)","v":0},{"$f":"IF(S$12<=Koniec,'Koszty operacyjne'!S106,0)","v":0},{"$f":"IF(T$12<=Koniec,'Koszty operacyjne'!T106,0)","v":0},{"$f":"IF(U$12<=Koniec,'Koszty operacyjne'!U106,0)","v":0},{"$f":"IF(V$12<=Koniec,'Koszty operacyjne'!V106,0)","v":0},{"$f":"IF(W$12<=Koniec,'Koszty operacyjne'!W106,0)","v":0},{"$f":"IF(X$12<=Koniec,'Koszty operacyjne'!X106,0)","v":0},{"$f":"IF(Y$12<=Koniec,'Koszty operacyjne'!Y106,0)","v":0},{"$f":"IF(Z$12<=Koniec,'Koszty operacyjne'!Z106,0)","v":0},{"$f":"IF(AA$12<=Koniec,'Koszty operacyjne'!AA106,0)","v":0}]
[null," VII. Pozostałe koszty rodzajowe",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C164","v":0},{"$f":"'Sprawozdania finansowe'!D164","v":0},{"$f":"'Sprawozdania finansowe'!E164","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F164)","v":0},{"$f":"IF(K$12<=Koniec,'Koszty operacyjne'!K107,0)","v":0},{"$f":"IF(L$12<=Koniec,'Koszty operacyjne'!L107,0)","v":0},{"$f":"IF(M$12<=Koniec,'Koszty operacyjne'!M107,0)","v":0},{"$f":"IF(N$12<=Koniec,'Koszty operacyjne'!N107,0)","v":0},{"$f":"IF(O$12<=Koniec,'Koszty operacyjne'!O107,0)","v":0},{"$f":"IF(P$12<=Koniec,'Koszty operacyjne'!P107,0)","v":0},{"$f":"IF(Q$12<=Koniec,'Koszty operacyjne'!Q107,0)","v":0},{"$f":"IF(R$12<=Koniec,'Koszty operacyjne'!R107,0)","v":0},{"$f":"IF(S$12<=Koniec,'Koszty operacyjne'!S107,0)","v":0},{"$f":"IF(T$12<=Koniec,'Koszty operacyjne'!T107,0)","v":0},{"$f":"IF(U$12<=Koniec,'Koszty operacyjne'!U107,0)","v":0},{"$f":"IF(V$12<=Koniec,'Koszty operacyjne'!V107,0)","v":0},{"$f":"IF(W$12<=Koniec,'Koszty operacyjne'!W107,0)","v":0},{"$f":"IF(X$12<=Koniec,'Koszty operacyjne'!X107,0)","v":0},{"$f":"IF(Y$12<=Koniec,'Koszty operacyjne'!Y107,0)","v":0},{"$f":"IF(Z$12<=Koniec,'Koszty operacyjne'!Z107,0)","v":0},{"$f":"IF(AA$12<=Koniec,'Koszty operacyjne'!AA107,0)","v":0}]
[null," VIII. Wartość sprzedanych towarów i materiałów",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C165","v":0},{"$f":"'Sprawozdania finansowe'!D165","v":0},{"$f":"'Sprawozdania finansowe'!E165","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F165)","v":0},{"$f":"IF(K$12<=Koniec,'Koszty operacyjne'!K108,0)","v":0},{"$f":"IF(L$12<=Koniec,'Koszty operacyjne'!L108,0)","v":0},{"$f":"IF(M$12<=Koniec,'Koszty operacyjne'!M108,0)","v":0},{"$f":"IF(N$12<=Koniec,'Koszty operacyjne'!N108,0)","v":0},{"$f":"IF(O$12<=Koniec,'Koszty operacyjne'!O108,0)","v":0},{"$f":"IF(P$12<=Koniec,'Koszty operacyjne'!P108,0)","v":0},{"$f":"IF(Q$12<=Koniec,'Koszty operacyjne'!Q108,0)","v":0},{"$f":"IF(R$12<=Koniec,'Koszty operacyjne'!R108,0)","v":0},{"$f":"IF(S$12<=Koniec,'Koszty operacyjne'!S108,0)","v":0},{"$f":"IF(T$12<=Koniec,'Koszty operacyjne'!T108,0)","v":0},{"$f":"IF(U$12<=Koniec,'Koszty operacyjne'!U108,0)","v":0},{"$f":"IF(V$12<=Koniec,'Koszty operacyjne'!V108,0)","v":0},{"$f":"IF(W$12<=Koniec,'Koszty operacyjne'!W108,0)","v":0},{"$f":"IF(X$12<=Koniec,'Koszty operacyjne'!X108,0)","v":0},{"$f":"IF(Y$12<=Koniec,'Koszty operacyjne'!Y108,0)","v":0},{"$f":"IF(Z$12<=Koniec,'Koszty operacyjne'!Z108,0)","v":0},{"$f":"IF(AA$12<=Koniec,'Koszty operacyjne'!AA108,0)","v":0}]
[null,"C. Zysk (strata) ze sprzedaży",null,null,null,null,{"$f":"G15-G20","v":0},{"$f":"H15-H20","v":0},{"$f":"I15-I20","v":0},{"$f":"J15-J20","v":0},{"$f":"K15-K20","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"W15-W20","v":0},{"$f":"X15-X20","v":0},{"$f":"Y15-Y20","v":0},{"$f":"Z15-Z20","v":0},0]
[null,"D. Pozostałe przychody operacyjne",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C167","v":0},{"$f":"'Sprawozdania finansowe'!D167","v":0},{"$f":"'Sprawozdania finansowe'!E167","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F167)","v":0},{"$f":"IF(K$12<=Koniec,Przychody!K120,0)","v":0},{"$f":"IF(L$12<=Koniec,Przychody!L120,0)","v":0},{"$f":"IF(M$12<=Koniec,Przychody!M120,0)","v":0},{"$f":"IF(N$12<=Koniec,Przychody!N120,0)","v":0},{"$f":"IF(O$12<=Koniec,Przychody!O120,0)","v":0},{"$f":"IF(P$12<=Koniec,Przychody!P120,0)","v":0},{"$f":"IF(Q$12<=Koniec,Przychody!Q120,0)","v":0},{"$f":"IF(R$12<=Koniec,Przychody!R120,0)","v":0},{"$f":"IF(S$12<=Koniec,Przychody!S120,0)","v":0},{"$f":"IF(T$12<=Koniec,Przychody!T120,0)","v":0},{"$f":"IF(U$12<=Koniec,Przychody!U120,0)","v":0},{"$f":"IF(V$12<=Koniec,Przychody!V120,0)","v":0},{"$f":"IF(W$12<=Koniec,Przychody!W120,0)","v":0},{"$f":"IF(X$12<=Koniec,Przychody!X120,0)","v":0},{"$f":"IF(Y$12<=Koniec,Przychody!Y120,0)","v":0},{"$f":"IF(Z$12<=Koniec,Przychody!Z120,0)","v":0},{"$f":"IF(AA$12<=Koniec,Przychody!AA120,0)","v":0}]
[null,"  w tym dotacja",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C169","v":0},{"$f":"'Sprawozdania finansowe'!D169","v":0},{"$f":"'Sprawozdania finansowe'!E169","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F169)","v":0},{"$f":"IF(K$12<=Koniec,Przychody!K100,0)","v":0},{"$f":"IF(L$12<=Koniec,Przychody!L100,0)","v":0},{"$f":"IF(M$12<=Koniec,Przychody!M100,0)","v":0},{"$f":"IF(N$12<=Koniec,Przychody!N100,0)","v":0},{"$f":"IF(O$12<=Koniec,Przychody!O100,0)","v":0},{"$f":"IF(P$12<=Koniec,Przychody!P100,0)","v":0},{"$f":"IF(Q$12<=Koniec,Przychody!Q100,0)","v":0},{"$f":"IF(R$12<=Koniec,Przychody!R100,0)","v":0},{"$f":"IF(S$12<=Koniec,Przychody!S100,0)","v":0},{"$f":"IF(T$12<=Koniec,Przychody!T100,0)","v":0},{"$f":"IF(U$12<=Koniec,Przychody!U100,0)","v":0},{"$f":"IF(V$12<=Koniec,Przychody!V100,0)","v":0},{"$f":"IF(W$12<=Koniec,Przychody!W100,0)","v":0},{"$f":"IF(X$12<=Koniec,Przychody!X100,0)","v":0},{"$f":"IF(Y$12<=Koniec,Przychody!Y100,0)","v":0},{"$f":"IF(Z$12<=Koniec,Przychody!Z100,0)","v":0},{"$f":"IF(AA$12<=Koniec,Przychody!AA100,0)","v":0}]
[null,"E. Pozostałe koszty operacyjne",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C171","v":0},{"$f":"'Sprawozdania finansowe'!D171","v":0},{"$f":"'Sprawozdania finansowe'!E171","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F171)","v":0},{"$f":"IF(K$12<=Koniec,'Koszty operacyjne'!K110,0)","v":0},{"$f":"IF(L$12<=Koniec,'Koszty operacyjne'!L110,0)","v":0},{"$f":"IF(M$12<=Koniec,'Koszty operacyjne'!M110,0)","v":0},{"$f":"IF(N$12<=Koniec,'Koszty operacyjne'!N110,0)","v":0},{"$f":"IF(O$12<=Koniec,'Koszty operacyjne'!O110,0)","v":0},{"$f":"IF(P$12<=Koniec,'Koszty operacyjne'!P110,0)","v":0},{"$f":"IF(Q$12<=Koniec,'Koszty operacyjne'!Q110,0)","v":0},{"$f":"IF(R$12<=Koniec,'Koszty operacyjne'!R110,0)","v":0},{"$f":"IF(S$12<=Koniec,'Koszty operacyjne'!S110,0)","v":0},{"$f":"IF(T$12<=Koniec,'Koszty operacyjne'!T110,0)","v":0},{"$f":"IF(U$12<=Koniec,'Koszty operacyjne'!U110,0)","v":0},{"$f":"IF(V$12<=Koniec,'Koszty operacyjne'!V110,0)","v":0},{"$f":"IF(W$12<=Koniec,'Koszty operacyjne'!W110,0)","v":0},{"$f":"IF(X$12<=Koniec,'Koszty operacyjne'!X110,0)","v":0},{"$f":"IF(Y$12<=Koniec,'Koszty operacyjne'!Y110,0)","v":0},{"$f":"IF(Z$12<=Koniec,'Koszty operacyjne'!Z110,0)","v":0},{"$f":"IF(AA$12<=Koniec,'Koszty operacyjne'!AA110,0)","v":0}]
[null,"F. Zysk (strata) z działalności operacyjnej ","EBIT",null,null,null,{"$f":"G29+G30-G32","v":0},{"$f":"H29+H30-H32","v":0},{"$f":"I29+I30-I32","v":0},{"$f":"J29+J30-J32","v":0},{"$f":"K29+K30-K32","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"W29+W30-W32","v":0},{"$f":"X29+X30-X32","v":0},{"$f":"Y29+Y30-Y32","v":0},{"$f":"Z29+Z30-Z32","v":0},0]
[null,"G. Przychody finansowe",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C176","v":0},{"$f":"'Sprawozdania finansowe'!D176","v":0},{"$f":"'Sprawozdania finansowe'!E176","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F176)","v":0},{"$f":"IF(K$12<=Koniec,Przychody!K121,0)","v":0},{"$f":"IF(L$12<=Koniec,Przychody!L121,0)","v":0},{"$f":"IF(M$12<=Koniec,Przychody!M121,0)","v":0},{"$f":"IF(N$12<=Koniec,Przychody!N121,0)","v":0},{"$f":"IF(O$12<=Koniec,Przychody!O121,0)","v":0},{"$f":"IF(P$12<=Koniec,Przychody!P121,0)","v":0},{"$f":"IF(Q$12<=Koniec,Przychody!Q121,0)","v":0},{"$f":"IF(R$12<=Koniec,Przychody!R121,0)","v":0},{"$f":"IF(S$12<=Koniec,Przychody!S121,0)","v":0},{"$f":"IF(T$12<=Koniec,Przychody!T121,0)","v":0},{"$f":"IF(U$12<=Koniec,Przychody!U121,0)","v":0},{"$f":"IF(V$12<=Koniec,Przychody!V121,0)","v":0},{"$f":"IF(W$12<=Koniec,Przychody!W121,0)","v":0},{"$f":"IF(X$12<=Koniec,Przychody!X121,0)","v":0},{"$f":"IF(Y$12<=Koniec,Przychody!Y121,0)","v":0},{"$f":"IF(Z$12<=Koniec,Przychody!Z121,0)","v":0},{"$f":"IF(AA$12<=Koniec,Przychody!AA121,0)","v":0}]
[null,"H. Koszty finansowe",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C184","v":0},{"$f":"'Sprawozdania finansowe'!D184","v":0},{"$f":"'Sprawozdania finansowe'!E184","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F184)","v":0},{"$f":"IF(K$12<=Koniec,ROUND('Koszty operacyjne'!K111,0),0)","v":0},{"$f":"IF(L$12<=Koniec,ROUND('Koszty operacyjne'!L111,0),0)","v":0},{"$f":"IF(M$12<=Koniec,ROUND('Koszty operacyjne'!M111,0),0)","v":0},{"$f":"IF(N$12<=Koniec,ROUND('Koszty operacyjne'!N111,0),0)","v":0},{"$f":"IF(O$12<=Koniec,ROUND('Koszty operacyjne'!O111,0),0)","v":0},{"$f":"IF(P$12<=Koniec,ROUND('Koszty operacyjne'!P111,0),0)","v":0},{"$f":"IF(Q$12<=Koniec,ROUND('Koszty operacyjne'!Q111,0),0)","v":0},{"$f":"IF(R$12<=Koniec,ROUND('Koszty operacyjne'!R111,0),0)","v":0},{"$f":"IF(S$12<=Koniec,ROUND('Koszty operacyjne'!S111,0),0)","v":0},{"$f":"IF(T$12<=Koniec,ROUND('Koszty operacyjne'!T111,0),0)","v":0},{"$f":"IF(U$12<=Koniec,ROUND('Koszty operacyjne'!U111,0),0)","v":0},{"$f":"IF(V$12<=Koniec,ROUND('Koszty operacyjne'!V111,0),0)","v":0},{"$f":"IF(W$12<=Koniec,ROUND('Koszty operacyjne'!W111,0),0)","v":0},{"$f":"IF(X$12<=Koniec,ROUND('Koszty operacyjne'!X111,0),0)","v":0},{"$f":"IF(Y$12<=Koniec,ROUND('Koszty operacyjne'!Y111,0),0)","v":0},{"$f":"IF(Z$12<=Koniec,ROUND('Koszty operacyjne'!Z111,0),0)","v":0},{"$f":"IF(AA$12<=Koniec,ROUND('Koszty operacyjne'!AA111,0),0)","v":0}]
[null,"  w tym odsetki","RKFO",null,null,null,{"$f":"'Sprawozdania finansowe'!C185","v":0},{"$f":"'Sprawozdania finansowe'!D185","v":0},{"$f":"'Sprawozdania finansowe'!E185","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F185)","v":0},{"$f":"IF(K$12<=Koniec,ROUND('Koszty operacyjne'!K92,0),0)","v":0},{"$f":"IF(L$12<=Koniec,ROUND('Koszty operacyjne'!L92,0),0)","v":0},{"$f":"IF(M$12<=Koniec,ROUND('Koszty operacyjne'!M92,0),0)","v":0},{"$f":"IF(N$12<=Koniec,ROUND('Koszty operacyjne'!N92,0),0)","v":0},{"$f":"IF(O$12<=Koniec,ROUND('Koszty operacyjne'!O92,0),0)","v":0},{"$f":"IF(P$12<=Koniec,ROUND('Koszty operacyjne'!P92,0),0)","v":0},{"$f":"IF(Q$12<=Koniec,ROUND('Koszty operacyjne'!Q92,0),0)","v":0},{"$f":"IF(R$12<=Koniec,ROUND('Koszty operacyjne'!R92,0),0)","v":0},{"$f":"IF(S$12<=Koniec,ROUND('Koszty operacyjne'!S92,0),0)","v":0},{"$f":"IF(T$12<=Koniec,ROUND('Koszty operacyjne'!T92,0),0)","v":0},{"$f":"IF(U$12<=Koniec,ROUND('Koszty operacyjne'!U92,0),0)","v":0},{"$f":"IF(V$12<=Koniec,ROUND('Koszty operacyjne'!V92,0),0)","v":0},{"$f":"IF(W$12<=Koniec,ROUND('Koszty operacyjne'!W92,0),0)","v":0},{"$f":"IF(X$12<=Koniec,ROUND('Koszty operacyjne'!X92,0),0)","v":0},{"$f":"IF(Y$12<=Koniec,ROUND('Koszty operacyjne'!Y92,0),0)","v":0},{"$f":"IF(Z$12<=Koniec,ROUND('Koszty operacyjne'!Z92,0),0)","v":0},{"$f":"IF(AA$12<=Koniec,ROUND('Koszty operacyjne'!AA92,0),0)","v":0}]
[null,"I. Zysk (strata) na działalności gospodarczej",null,null,null,null,{"$f":"G33+G34-G35","v":0},{"$f":"H33+H34-H35","v":0},{"$f":"I33+I34-I35","v":0},{"$f":"J33+J34-J35","v":0},{"$f":"K33+K34-K35","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"W33+W34-W35","v":0},{"$f":"X33+X34-X35","v":0},{"$f":"Y33+Y34-Y35","v":0},{"$f":"Z33+Z34-Z35","v":0},0]
[null,"J. Wynik zdarzeń nadzwyczajnych",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C191","v":0},{"$f":"'Sprawozdania finansowe'!D191","v":0},{"$f":"'Sprawozdania finansowe'!E191","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F191)","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0}]
[null,"K. Zysk (strata) brutto",null,null,null,null,{"$f":"G37+G38","v":0},{"$f":"H37+H38","v":0},{"$f":"I37+I38","v":0},{"$f":"J37+J38","v":0},{"$f":"K37+K38","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"W37+W38","v":0},{"$f":"X37+X38","v":0},{"$f":"Y37+Y38","v":0},{"$f":"Z37+Z38","v":0},0]
[null,"L. Podatek dochodowy",null,"podatek",null,null,{"$f":"'Sprawozdania finansowe'!C195","v":0},{"$f":"'Sprawozdania finansowe'!D195","v":0},{"$f":"'Sprawozdania finansowe'!E195","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F195)","v":0},{"$f":"IF(K$12<=Koniec,IF(K39<=0,0,ROUND(K39*CIT,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X$12<=Koniec,IF(X39<=0,0,ROUND(X39*CIT,0)),0)","v":0},{"$f":"IF(Y$12<=Koniec,IF(Y39<=0,0,ROUND(Y39*CIT,0)),0)","v":0},{"$f":"IF(Z$12<=Koniec,IF(Z39<=0,0,ROUND(Z39*CIT,0)),0)","v":0},{"$f":"IF(AA$12<=Koniec,IF(AA39<=0,0,ROUND(AA39*CIT,0)),0)","v":0}]
[null,"M. Pozostałe obowiązkowe zmniejszenia zysku (zwiększenia straty)",null,"podatek",null,null,{"$f":"'Sprawozdania finansowe'!C196","v":0},{"$f":"'Sprawozdania finansowe'!D196","v":0},{"$f":"'Sprawozdania finansowe'!E196","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F196)","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0}]
[null,"N. Zysk (strata) netto ",null,null,null,null,{"$f":"G39-G40-G41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W39-W40-W41","v":0},{"$f":"X39-X40-X41","v":0},{"$f":"Y39-Y40-Y41","v":0},{"$f":"Z39-Z40-Z41","v":0},0]
[]
[]
[null,"Bilans"]
[null,"Aktywa",null,null,null,null,{"$f":"LataProjekcji","v":0},0,0,"","Uzupełnij dane","","","","","","","","","","","","","","","",""]
[null,"A. Aktywa trwałe",null,null,null,null,{"$f":"ROUND(G48+G53+G62+G63+G64,0)","v":0},{"$f":"ROUND(H48+H53+H62+H63+H64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X48+X53+X62+X63+X64,0)","v":0},{"$f":"ROUND(Y48+Y53+Y62+Y63+Y64,0)","v":0},{"$f":"ROUND(Z48+Z53+Z62+Z63+Z64,0)","v":0},0]
[null," I. Wartości niematerialne i prawne ",null,null,null,null,{"$f":"SUM(G49:G52)","v":0},{"$f":"SUM(H49:H52)","v":0},{"$f":"SUM(I49:I52)","v":0},{"$f":"SUM(J49:J52)","v":0},{"$f":"SUM(K49:K52)","v":0},{"$f":"SUM(L49:L52)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X49:X52)","v":0},{"$f":"SUM(Y49:Y52)","v":0},{"$f":"SUM(Z49:Z52)","v":0},0]
[null,"  1. Koszty zakończonych prac rozwojowych",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C15","v":0},{"$f":"'Sprawozdania finansowe'!D15","v":0},{"$f":"'Sprawozdania finansowe'!E15","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F15)","v":0},{"$f":"'Środki trwałe'!K176","v":0},{"$f":"'Środki trwałe'!L176","v":0},{"$f":"IF(M$12<=Koniec,'Środki trwałe'!M176,0)","v":0},{"$f":"IF(N$12<=Koniec,'Środki trwałe'!N176,0)","v":0},{"$f":"IF(O$12<=Koniec,'Środki trwałe'!O176,0)","v":0},{"$f":"IF(P$12<=Koniec,'Środki trwałe'!P176,0)","v":0},{"$f":"IF(Q$12<=Koniec,'Środki trwałe'!Q176,0)","v":0},{"$f":"IF(R$12<=Koniec,'Środki trwałe'!R176,0)","v":0},{"$f":"IF(S$12<=Koniec,'Środki trwałe'!S176,0)","v":0},{"$f":"IF(T$12<=Koniec,'Środki trwałe'!T176,0)","v":0},{"$f":"IF(U$12<=Koniec,'Środki trwałe'!U176,0)","v":0},{"$f":"IF(V$12<=Koniec,'Środki trwałe'!V176,0)","v":0},{"$f":"IF(W$12<=Koniec,'Środki trwałe'!W176,0)","v":0},{"$f":"IF(X$12<=Koniec,'Środki trwałe'!X176,0)","v":0},{"$f":"IF(Y$12<=Koniec,'Środki trwałe'!Y176,0)","v":0},{"$f":"IF(Z$12<=Koniec,'Środki trwałe'!Z176,0)","v":0},{"$f":"IF(AA$12<=Koniec,'Środki trwałe'!AA176,0)","v":0}]
[null,"  2. Wartość firmy",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C16","v":0},{"$f":"'Sprawozdania finansowe'!D16","v":0},{"$f":"'Sprawozdania finansowe'!E16","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F16)","v":0},{"$f":"'Środki trwałe'!K177","v":0},{"$f":"'Środki trwałe'!L177","v":0},{"$f":"IF(M$12<=Koniec,'Środki trwałe'!M177,0)","v":0},{"$f":"IF(N$12<=Koniec,'Środki trwałe'!N177,0)","v":0},{"$f":"IF(O$12<=Koniec,'Środki trwałe'!O177,0)","v":0},{"$f":"IF(P$12<=Koniec,'Środki trwałe'!P177,0)","v":0},{"$f":"IF(Q$12<=Koniec,'Środki trwałe'!Q177,0)","v":0},{"$f":"IF(R$12<=Koniec,'Środki trwałe'!R177,0)","v":0},{"$f":"IF(S$12<=Koniec,'Środki trwałe'!S177,0)","v":0},{"$f":"IF(T$12<=Koniec,'Środki trwałe'!T177,0)","v":0},{"$f":"IF(U$12<=Koniec,'Środki trwałe'!U177,0)","v":0},{"$f":"IF(V$12<=Koniec,'Środki trwałe'!V177,0)","v":0},{"$f":"IF(W$12<=Koniec,'Środki trwałe'!W177,0)","v":0},{"$f":"IF(X$12<=Koniec,'Środki trwałe'!X177,0)","v":0},{"$f":"IF(Y$12<=Koniec,'Środki trwałe'!Y177,0)","v":0},{"$f":"IF(Z$12<=Koniec,'Środki trwałe'!Z177,0)","v":0},{"$f":"IF(AA$12<=Koniec,'Środki trwałe'!AA177,0)","v":0}]
[null,"  3. Inne wartości niematerialne i prawne",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C17","v":0},{"$f":"'Sprawozdania finansowe'!D17","v":0},{"$f":"'Sprawozdania finansowe'!E17","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F17)","v":0},{"$f":"'Środki trwałe'!K178","v":0},{"$f":"'Środki trwałe'!L178","v":0},{"$f":"IF(M$12<=Koniec,'Środki trwałe'!M178,0)","v":0},{"$f":"IF(N$12<=Koniec,'Środki trwałe'!N178,0)","v":0},{"$f":"IF(O$12<=Koniec,'Środki trwałe'!O178,0)","v":0},{"$f":"IF(P$12<=Koniec,'Środki trwałe'!P178,0)","v":0},{"$f":"IF(Q$12<=Koniec,'Środki trwałe'!Q178,0)","v":0},{"$f":"IF(R$12<=Koniec,'Środki trwałe'!R178,0)","v":0},{"$f":"IF(S$12<=Koniec,'Środki trwałe'!S178,0)","v":0},{"$f":"IF(T$12<=Koniec,'Środki trwałe'!T178,0)","v":0},{"$f":"IF(U$12<=Koniec,'Środki trwałe'!U178,0)","v":0},{"$f":"IF(V$12<=Koniec,'Środki trwałe'!V178,0)","v":0},{"$f":"IF(W$12<=Koniec,'Środki trwałe'!W178,0)","v":0},{"$f":"IF(X$12<=Koniec,'Środki trwałe'!X178,0)","v":0},{"$f":"IF(Y$12<=Koniec,'Środki trwałe'!Y178,0)","v":0},{"$f":"IF(Z$12<=Koniec,'Środki trwałe'!Z178,0)","v":0},{"$f":"IF(AA$12<=Koniec,'Środki trwałe'!AA178,0)","v":0}]
[null,"  4. Zaliczki na wartości niematerialne i prawne",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C18","v":0},{"$f":"'Sprawozdania finansowe'!D18","v":0},{"$f":"'Sprawozdania finansowe'!E18","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F18)","v":0},{"$f":"'Środki trwałe'!K179","v":0},{"$f":"'Środki trwałe'!L179","v":0},{"$f":"IF(M$12<=Koniec,'Środki trwałe'!M179,0)","v":0},{"$f":"IF(N$12<=Koniec,'Środki trwałe'!N179,0)","v":0},{"$f":"IF(O$12<=Koniec,'Środki trwałe'!O179,0)","v":0},{"$f":"IF(P$12<=Koniec,'Środki trwałe'!P179,0)","v":0},{"$f":"IF(Q$12<=Koniec,'Środki trwałe'!Q179,0)","v":0},{"$f":"IF(R$12<=Koniec,'Środki trwałe'!R179,0)","v":0},{"$f":"IF(S$12<=Koniec,'Środki trwałe'!S179,0)","v":0},{"$f":"IF(T$12<=Koniec,'Środki trwałe'!T179,0)","v":0},{"$f":"IF(U$12<=Koniec,'Środki trwałe'!U179,0)","v":0},{"$f":"IF(V$12<=Koniec,'Środki trwałe'!V179,0)","v":0},{"$f":"IF(W$12<=Koniec,'Środki trwałe'!W179,0)","v":0},{"$f":"IF(X$12<=Koniec,'Środki trwałe'!X179,0)","v":0},{"$f":"IF(Y$12<=Koniec,'Środki trwałe'!Y179,0)","v":0},{"$f":"IF(Z$12<=Koniec,'Środki trwałe'!Z179,0)","v":0},{"$f":"IF(AA$12<=Koniec,'Środki trwałe'!AA179,0)","v":0}]
[null," II. Rzeczowe aktywa trwałe ",null,null,null,null,{"$f":"SUM(G54+G60+G61)","v":0},{"$f":"SUM(H54+H60+H61)","v":0},{"$f":"SUM(I54+I60+I61)","v":0},{"$f":"SUM(J54+J60+J61)","v":0},{"$f":"SUM(K54+K60+K61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X54+X60+X61)","v":0},{"$f":"SUM(Y54+Y60+Y61)","v":0},{"$f":"SUM(Z54+Z60+Z61)","v":0},0]
[null,"  1. Środki trwałe",null,null,null,null,{"$f":"SUM(G55:G59)","v":0},{"$f":"SUM(H55:H59)","v":0},{"$f":"SUM(I55:I59)","v":0},{"$f":"SUM(J55:J59)","v":0},{"$f":"SUM(K55:K59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X55:X59)","v":0},{"$f":"SUM(Y55:Y59)","v":0},{"$f":"SUM(Z55:Z59)","v":0},0]
[null,"   a) grunty (w tym prawo użytkowania wieczystego gruntu) ",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C21","v":0},{"$f":"'Sprawozdania finansowe'!D21","v":0},{"$f":"'Sprawozdania finansowe'!E21","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F21)","v":0},{"$f":"'Środki trwałe'!K181","v":0},{"$f":"IF(L$12<=Koniec,'Środki trwałe'!L181,0)","v":0},{"$f":"IF(M$12<=Koniec,'Środki trwałe'!M181,0)","v":0},{"$f":"IF(N$12<=Koniec,'Środki trwałe'!N181,0)","v":0},{"$f":"IF(O$12<=Koniec,'Środki trwałe'!O181,0)","v":0},{"$f":"IF(P$12<=Koniec,'Środki trwałe'!P181,0)","v":0},{"$f":"IF(Q$12<=Koniec,'Środki trwałe'!Q181,0)","v":0},{"$f":"IF(R$12<=Koniec,'Środki trwałe'!R181,0)","v":0},{"$f":"IF(S$12<=Koniec,'Środki trwałe'!S181,0)","v":0},{"$f":"IF(T$12<=Koniec,'Środki trwałe'!T181,0)","v":0},{"$f":"IF(U$12<=Koniec,'Środki trwałe'!U181,0)","v":0},{"$f":"IF(V$12<=Koniec,'Środki trwałe'!V181,0)","v":0},{"$f":"IF(W$12<=Koniec,'Środki trwałe'!W181,0)","v":0},{"$f":"IF(X$12<=Koniec,'Środki trwałe'!X181,0)","v":0},{"$f":"IF(Y$12<=Koniec,'Środki trwałe'!Y181,0)","v":0},{"$f":"IF(Z$12<=Koniec,'Środki trwałe'!Z181,0)","v":0},{"$f":"IF(AA$12<=Koniec,'Środki trwałe'!AA181,0)","v":0}]
[null,"   b) budynki i budowle ",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C22","v":0},{"$f":"'Sprawozdania finansowe'!D22","v":0},{"$f":"'Sprawozdania finansowe'!E22","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F22)","v":0},{"$f":"'Środki trwałe'!K182","v":0},{"$f":"IF(L$12<=Koniec,'Środki trwałe'!L182,0)","v":0},{"$f":"IF(M$12<=Koniec,'Środki trwałe'!M182,0)","v":0},{"$f":"IF(N$12<=Koniec,'Środki trwałe'!N182,0)","v":0},{"$f":"IF(O$12<=Koniec,'Środki trwałe'!O182,0)","v":0},{"$f":"IF(P$12<=Koniec,'Środki trwałe'!P182,0)","v":0},{"$f":"IF(Q$12<=Koniec,'Środki trwałe'!Q182,0)","v":0},{"$f":"IF(R$12<=Koniec,'Środki trwałe'!R182,0)","v":0},{"$f":"IF(S$12<=Koniec,'Środki trwałe'!S182,0)","v":0},{"$f":"IF(T$12<=Koniec,'Środki trwałe'!T182,0)","v":0},{"$f":"IF(U$12<=Koniec,'Środki trwałe'!U182,0)","v":0},{"$f":"IF(V$12<=Koniec,'Środki trwałe'!V182,0)","v":0},{"$f":"IF(W$12<=Koniec,'Środki trwałe'!W182,0)","v":0},{"$f":"IF(X$12<=Koniec,'Środki trwałe'!X182,0)","v":0},{"$f":"IF(Y$12<=Koniec,'Środki trwałe'!Y182,0)","v":0},{"$f":"IF(Z$12<=Koniec,'Środki trwałe'!Z182,0)","v":0},{"$f":"IF(AA$12<=Koniec,'Środki trwałe'!AA182,0)","v":0}]
[null,"   c) urządzenia techniczne i maszyny ",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C23","v":0},{"$f":"'Sprawozdania finansowe'!D23","v":0},{"$f":"'Sprawozdania finansowe'!E23","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F23)","v":0},{"$f":"'Środki trwałe'!K183","v":0},{"$f":"IF(L$12<=Koniec,'Środki trwałe'!L183,0)","v":0},{"$f":"IF(M$12<=Koniec,'Środki trwałe'!M183,0)","v":0},{"$f":"IF(N$12<=Koniec,'Środki trwałe'!N183,0)","v":0},{"$f":"IF(O$12<=Koniec,'Środki trwałe'!O183,0)","v":0},{"$f":"IF(P$12<=Koniec,'Środki trwałe'!P183,0)","v":0},{"$f":"IF(Q$12<=Koniec,'Środki trwałe'!Q183,0)","v":0},{"$f":"IF(R$12<=Koniec,'Środki trwałe'!R183,0)","v":0},{"$f":"IF(S$12<=Koniec,'Środki trwałe'!S183,0)","v":0},{"$f":"IF(T$12<=Koniec,'Środki trwałe'!T183,0)","v":0},{"$f":"IF(U$12<=Koniec,'Środki trwałe'!U183,0)","v":0},{"$f":"IF(V$12<=Koniec,'Środki trwałe'!V183,0)","v":0},{"$f":"IF(W$12<=Koniec,'Środki trwałe'!W183,0)","v":0},{"$f":"IF(X$12<=Koniec,'Środki trwałe'!X183,0)","v":0},{"$f":"IF(Y$12<=Koniec,'Środki trwałe'!Y183,0)","v":0},{"$f":"IF(Z$12<=Koniec,'Środki trwałe'!Z183,0)","v":0},{"$f":"IF(AA$12<=Koniec,'Środki trwałe'!AA183,0)","v":0}]
[null,"   d) środki transportu ",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C24","v":0},{"$f":"'Sprawozdania finansowe'!D24","v":0},{"$f":"'Sprawozdania finansowe'!E24","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F24)","v":0},{"$f":"'Środki trwałe'!K184","v":0},{"$f":"IF(L$12<=Koniec,'Środki trwałe'!L184,0)","v":0},{"$f":"IF(M$12<=Koniec,'Środki trwałe'!M184,0)","v":0},{"$f":"IF(N$12<=Koniec,'Środki trwałe'!N184,0)","v":0},{"$f":"IF(O$12<=Koniec,'Środki trwałe'!O184,0)","v":0},{"$f":"IF(P$12<=Koniec,'Środki trwałe'!P184,0)","v":0},{"$f":"IF(Q$12<=Koniec,'Środki trwałe'!Q184,0)","v":0},{"$f":"IF(R$12<=Koniec,'Środki trwałe'!R184,0)","v":0},{"$f":"IF(S$12<=Koniec,'Środki trwałe'!S184,0)","v":0},{"$f":"IF(T$12<=Koniec,'Środki trwałe'!T184,0)","v":0},{"$f":"IF(U$12<=Koniec,'Środki trwałe'!U184,0)","v":0},{"$f":"IF(V$12<=Koniec,'Środki trwałe'!V184,0)","v":0},{"$f":"IF(W$12<=Koniec,'Środki trwałe'!W184,0)","v":0},{"$f":"IF(X$12<=Koniec,'Środki trwałe'!X184,0)","v":0},{"$f":"IF(Y$12<=Koniec,'Środki trwałe'!Y184,0)","v":0},{"$f":"IF(Z$12<=Koniec,'Środki trwałe'!Z184,0)","v":0},{"$f":"IF(AA$12<=Koniec,'Środki trwałe'!AA184,0)","v":0}]
[null,"   e) inne środki trwałe ",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C25","v":0},{"$f":"'Sprawozdania finansowe'!D25","v":0},{"$f":"'Sprawozdania finansowe'!E25","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F25)","v":0},{"$f":"'Środki trwałe'!K185","v":0},{"$f":"IF(L$12<=Koniec,'Środki trwałe'!L185,0)","v":0},{"$f":"IF(M$12<=Koniec,'Środki trwałe'!M185,0)","v":0},{"$f":"IF(N$12<=Koniec,'Środki trwałe'!N185,0)","v":0},{"$f":"IF(O$12<=Koniec,'Środki trwałe'!O185,0)","v":0},{"$f":"IF(P$12<=Koniec,'Środki trwałe'!P185,0)","v":0},{"$f":"IF(Q$12<=Koniec,'Środki trwałe'!Q185,0)","v":0},{"$f":"IF(R$12<=Koniec,'Środki trwałe'!R185,0)","v":0},{"$f":"IF(S$12<=Koniec,'Środki trwałe'!S185,0)","v":0},{"$f":"IF(T$12<=Koniec,'Środki trwałe'!T185,0)","v":0},{"$f":"IF(U$12<=Koniec,'Środki trwałe'!U185,0)","v":0},{"$f":"IF(V$12<=Koniec,'Środki trwałe'!V185,0)","v":0},{"$f":"IF(W$12<=Koniec,'Środki trwałe'!W185,0)","v":0},{"$f":"IF(X$12<=Koniec,'Środki trwałe'!X185,0)","v":0},{"$f":"IF(Y$12<=Koniec,'Środki trwałe'!Y185,0)","v":0},{"$f":"IF(Z$12<=Koniec,'Środki trwałe'!Z185,0)","v":0},{"$f":"IF(AA$12<=Koniec,'Środki trwałe'!AA185,0)","v":0}]
[null,"  2. Środki trwałe w budowie",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C26","v":0},{"$f":"'Sprawozdania finansowe'!D26","v":0},{"$f":"'Sprawozdania finansowe'!E26","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F26)","v":0},{"$f":"'Środki trwałe'!K186","v":0},{"$f":"IF(L$12<=Koniec,'Środki trwałe'!L186,0)","v":0},{"$f":"IF(M$12<=Koniec,'Środki trwałe'!M186,0)","v":0},{"$f":"IF(N$12<=Koniec,'Środki trwałe'!N186,0)","v":0},{"$f":"IF(O$12<=Koniec,'Środki trwałe'!O186,0)","v":0},{"$f":"IF(P$12<=Koniec,'Środki trwałe'!P186,0)","v":0},{"$f":"IF(Q$12<=Koniec,'Środki trwałe'!Q186,0)","v":0},{"$f":"IF(R$12<=Koniec,'Środki trwałe'!R186,0)","v":0},{"$f":"IF(S$12<=Koniec,'Środki trwałe'!S186,0)","v":0},{"$f":"IF(T$12<=Koniec,'Środki trwałe'!T186,0)","v":0},{"$f":"IF(U$12<=Koniec,'Środki trwałe'!U186,0)","v":0},{"$f":"IF(V$12<=Koniec,'Środki trwałe'!V186,0)","v":0},{"$f":"IF(W$12<=Koniec,'Środki trwałe'!W186,0)","v":0},{"$f":"IF(X$12<=Koniec,'Środki trwałe'!X186,0)","v":0},{"$f":"IF(Y$12<=Koniec,'Środki trwałe'!Y186,0)","v":0},{"$f":"IF(Z$12<=Koniec,'Środki trwałe'!Z186,0)","v":0},{"$f":"IF(AA$12<=Koniec,'Środki trwałe'!AA186,0)","v":0}]
[null,"  3. Zaliczki na środki trwałe w budowie",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C27","v":0},{"$f":"'Sprawozdania finansowe'!D27","v":0},{"$f":"'Sprawozdania finansowe'!E27","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F27)","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0}]
[null," III. Należności długoterminowe",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C28","v":0},{"$f":"'Sprawozdania finansowe'!D28","v":0},{"$f":"'Sprawozdania finansowe'!E28","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F28)","v":0}]
[null," IV. Inwestycje długoterminowe",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C31","v":0},{"$f":"'Sprawozdania finansowe'!D31","v":0},{"$f":"'Sprawozdania finansowe'!E31","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F31)","v":0}]
[null," V. Długoterminowe rozliczenia międzyokresowe",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C46","v":0},{"$f":"'Sprawozdania finansowe'!D46","v":0},{"$f":"'Sprawozdania finansowe'!E46","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F46)","v":0}]
[null,"B. Aktywa obrotowe","BAO",null,null,null,{"$f":"ROUND(G66+G67+G69+G72,0)","v":0},{"$f":"ROUND(H66+H67+H69+H72,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X66+X67+X69+X72,0)","v":0},{"$f":"ROUND(Y66+Y67+Y69+Y72,0)","v":0},{"$f":"ROUND(Z66+Z67+Z69+Z72,0)","v":0},0]
[null," I. Zapasy ","BAOZ",null,null,null,{"$f":"'Sprawozdania finansowe'!C50","v":0},{"$f":"'Sprawozdania finansowe'!D50","v":0},{"$f":"'Sprawozdania finansowe'!E50","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F50)","v":0},{"$f":"'Kapitał pracujący'!K26","v":0},{"$f":"IF(L$12<=Koniec,'Kapitał pracujący'!L26,0)","v":0},{"$f":"IF(M$12<=Koniec,'Kapitał pracujący'!M26,0)","v":0},{"$f":"IF(N$12<=Koniec,'Kapitał pracujący'!N26,0)","v":0},{"$f":"IF(O$12<=Koniec,'Kapitał pracujący'!O26,0)","v":0},{"$f":"IF(P$12<=Koniec,'Kapitał pracujący'!P26,0)","v":0},{"$f":"IF(Q$12<=Koniec,'Kapitał pracujący'!Q26,0)","v":0},{"$f":"IF(R$12<=Koniec,'Kapitał pracujący'!R26,0)","v":0},{"$f":"IF(S$12<=Koniec,'Kapitał pracujący'!S26,0)","v":0},{"$f":"IF(T$12<=Koniec,'Kapitał pracujący'!T26,0)","v":0},{"$f":"IF(U$12<=Koniec,'Kapitał pracujący'!U26,0)","v":0},{"$f":"IF(V$12<=Koniec,'Kapitał pracujący'!V26,0)","v":0},{"$f":"IF(W$12<=Koniec,'Kapitał pracujący'!W26,0)","v":0},{"$f":"IF(X$12<=Koniec,'Kapitał pracujący'!X26,0)","v":0},{"$f":"IF(Y$12<=Koniec,'Kapitał pracujący'!Y26,0)","v":0},{"$f":"IF(Z$12<=Koniec,'Kapitał pracujący'!Z26,0)","v":0},{"$f":"IF(AA$12<=Koniec,'Kapitał pracujący'!AA26,0)","v":0}]
[null," II. Należności krótkoterminowe ",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C56","v":0},{"$f":"'Sprawozdania finansowe'!D56","v":0},{"$f":"'Sprawozdania finansowe'!E56","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F56)","v":0},{"$f":"K68","v":0},{"$f":"L68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  1. należności z tytułu dostaw i usług","BAONDU",null,null,null,{"$f":"'Sprawozdania finansowe'!C58+'Sprawozdania finansowe'!C63","v":0},{"$f":"'Sprawozdania finansowe'!D58+'Sprawozdania finansowe'!D63","v":0},{"$f":"'Sprawozdania finansowe'!E58+'Sprawozdania finansowe'!E63","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F58+'Sprawozdania finansowe'!F63)","v":0},{"$f":"'Kapitał pracujący'!K41","v":0},{"$f":"IF(L$12<=Koniec,'Kapitał pracujący'!L41,0)","v":0},{"$f":"IF(M$12<=Koniec,'Kapitał pracujący'!M41,0)","v":0},{"$f":"IF(N$12<=Koniec,'Kapitał pracujący'!N41,0)","v":0},{"$f":"IF(O$12<=Koniec,'Kapitał pracujący'!O41,0)","v":0},{"$f":"IF(P$12<=Koniec,'Kapitał pracujący'!P41,0)","v":0},{"$f":"IF(Q$12<=Koniec,'Kapitał pracujący'!Q41,0)","v":0},{"$f":"IF(R$12<=Koniec,'Kapitał pracujący'!R41,0)","v":0},{"$f":"IF(S$12<=Koniec,'Kapitał pracujący'!S41,0)","v":0},{"$f":"IF(T$12<=Koniec,'Kapitał pracujący'!T41,0)","v":0},{"$f":"IF(U$12<=Koniec,'Kapitał pracujący'!U41,0)","v":0},{"$f":"IF(V$12<=Koniec,'Kapitał pracujący'!V41,0)","v":0},{"$f":"IF(W$12<=Koniec,'Kapitał pracujący'!W41,0)","v":0},{"$f":"IF(X$12<=Koniec,'Kapitał pracujący'!X41,0)","v":0},{"$f":"IF(Y$12<=Koniec,'Kapitał pracujący'!Y41,0)","v":0},{"$f":"IF(Z$12<=Koniec,'Kapitał pracujący'!Z41,0)","v":0},{"$f":"IF(AA$12<=Koniec,'Kapitał pracujący'!AA41,0)","v":0}]
[null," III. Inwestycje krótkoterminowe",null,null,null,null,{"$f":"G70+G71","v":0},{"$f":"H70+H71","v":0},{"$f":"I70+I71","v":0},{"$f":"J70+J71","v":0},{"$f":"K70+K71","v":0},{"$f":"L70+L71","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"W70+W71","v":0},{"$f":"X70+X71","v":0},{"$f":"Y70+Y71","v":0},{"$f":"Z70+Z71","v":0},0]
[null,"  1. środki pieniężne",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C81","v":0},{"$f":"'Sprawozdania finansowe'!D81","v":0},{"$f":"'Sprawozdania finansowe'!E81","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F81)","v":0},{"$f":"K123-K71","v":0},{"$f":"IF(L$12<=Koniec,L123-L71,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X$12<=Koniec,X123-X71,0)","v":0},{"$f":"IF(Y$12<=Koniec,Y123-Y71,0)","v":0},{"$f":"IF(Z$12<=Koniec,Z123-Z71,0)","v":0},{"$f":"IF(AA$12<=Koniec,AA123-AA71,0)","v":0}]
[null,"  2. pozostałe inwestycje krótkoterminowe",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C69-'Sprawozdania finansowe'!C81","v":0},{"$f":"'Sprawozdania finansowe'!D69-'Sprawozdania finansowe'!D81","v":0},{"$f":"'Sprawozdania finansowe'!E69-'Sprawozdania finansowe'!E81","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F69-'Sprawozdania finansowe'!F81)","v":0},{"$f":"Finansowanie!K37","v":0},{"$f":"IF(L$12<=Koniec,Finansowanie!L37,0)","v":0},{"$f":"IF(M$12<=Koniec,Finansowanie!M37,0)","v":0},{"$f":"IF(N$12<=Koniec,Finansowanie!N37,0)","v":0},{"$f":"IF(O$12<=Koniec,Finansowanie!O37,0)","v":0},{"$f":"IF(P$12<=Koniec,Finansowanie!P37,0)","v":0},{"$f":"IF(Q$12<=Koniec,Finansowanie!Q37,0)","v":0},{"$f":"IF(R$12<=Koniec,Finansowanie!R37,0)","v":0},{"$f":"IF(S$12<=Koniec,Finansowanie!S37,0)","v":0},{"$f":"IF(T$12<=Koniec,Finansowanie!T37,0)","v":0},{"$f":"IF(U$12<=Koniec,Finansowanie!U37,0)","v":0},{"$f":"IF(V$12<=Koniec,Finansowanie!V37,0)","v":0},{"$f":"IF(W$12<=Koniec,Finansowanie!W37,0)","v":0},{"$f":"IF(X$12<=Koniec,Finansowanie!X37,0)","v":0},{"$f":"IF(Y$12<=Koniec,Finansowanie!Y37,0)","v":0},{"$f":"IF(Z$12<=Koniec,Finansowanie!Z37,0)","v":0},{"$f":"IF(AA$12<=Koniec,Finansowanie!AA37,0)","v":0}]
[null,"IV. Krótkoterminowe rozliczenia międzyokresowe",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C86","v":0},{"$f":"'Sprawozdania finansowe'!D86","v":0},{"$f":"'Sprawozdania finansowe'!E86","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F86)","v":0}]
[null,"Aktywa razem",null,null,null,null,{"$f":"ROUND(G65+G47,0)","v":0},{"$f":"ROUND(H65+H47,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X65+X47,0)","v":0},{"$f":"ROUND(Y65+Y47,0)","v":0},{"$f":"ROUND(Z65+Z47,0)","v":0},0]
[]
[null,"Pasywa ",null,null,null,null,{"$f":"LataProjekcji","v":0},0,0,"","Uzupełnij dane","","","","","","","","","","","","","","","",""]
[null,"C. Kapitał własny","BKW",null,null,null,{"$f":"ROUND(SUM(G77:G81),0)","v":0},{"$f":"ROUND(SUM(H77:H81),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X77:X81),0)","v":0},{"$f":"ROUND(SUM(Y77:Y81),0)","v":0},{"$f":"ROUND(SUM(Z77:Z81),0)","v":0},0]
[null," I. Kapitał podstawowy",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C95","v":0},{"$f":"'Sprawozdania finansowe'!D95","v":0},{"$f":"'Sprawozdania finansowe'!E95","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F95)","v":0},{"$f":"Finansowanie!K17","v":0},{"$f":"IF(L$12<=Koniec,Finansowanie!L17,0)","v":0},{"$f":"IF(M$12<=Koniec,Finansowanie!M17,0)","v":0},{"$f":"IF(N$12<=Koniec,Finansowanie!N17,0)","v":0},{"$f":"IF(O$12<=Koniec,Finansowanie!O17,0)","v":0},{"$f":"IF(P$12<=Koniec,Finansowanie!P17,0)","v":0},{"$f":"IF(Q$12<=Koniec,Finansowanie!Q17,0)","v":0},{"$f":"IF(R$12<=Koniec,Finansowanie!R17,0)","v":0},{"$f":"IF(S$12<=Koniec,Finansowanie!S17,0)","v":0},{"$f":"IF(T$12<=Koniec,Finansowanie!T17,0)","v":0},{"$f":"IF(U$12<=Koniec,Finansowanie!U17,0)","v":0},{"$f":"IF(V$12<=Koniec,Finansowanie!V17,0)","v":0},{"$f":"IF(W$12<=Koniec,Finansowanie!W17,0)","v":0},{"$f":"IF(X$12<=Koniec,Finansowanie!X17,0)","v":0},{"$f":"IF(Y$12<=Koniec,Finansowanie!Y17,0)","v":0},{"$f":"IF(Z$12<=Koniec,Finansowanie!Z17,0)","v":0},{"$f":"IF(AA$12<=Koniec,Finansowanie!AA17,0)","v":0}]
[null," Ia. Środki własne na finansowanie Projektu",null,null,null,null,null,null,null,null,{"$f":"-Finansowanie!K81","v":0},{"$f":"IF(L$12<=Koniec,-Finansowanie!L81,0)","v":0},{"$f":"IF(M$12<=Koniec,-Finansowanie!M81,0)","v":0},{"$f":"IF(N$12<=Koniec,-Finansowanie!N81,0)","v":0},{"$f":"IF(O$12<=Koniec,-Finansowanie!O81,0)","v":0},{"$f":"IF(P$12<=Koniec,-Finansowanie!P81,0)","v":0},{"$f":"IF(Q$12<=Koniec,-Finansowanie!Q81,0)","v":0},{"$f":"IF(R$12<=Koniec,-Finansowanie!R81,0)","v":0},{"$f":"IF(S$12<=Koniec,-Finansowanie!S81,0)","v":0},{"$f":"IF(T$12<=Koniec,-Finansowanie!T81,0)","v":0},{"$f":"IF(U$12<=Koniec,-Finansowanie!U81,0)","v":0},{"$f":"IF(V$12<=Koniec,-Finansowanie!V81,0)","v":0},{"$f":"IF(W$12<=Koniec,-Finansowanie!W81,0)","v":0},{"$f":"IF(X$12<=Koniec,-Finansowanie!X81,0)","v":0},{"$f":"IF(Y$12<=Koniec,-Finansowanie!Y81,0)","v":0},{"$f":"IF(Z$12<=Koniec,-Finansowanie!Z81,0)","v":0},{"$f":"IF(AA$12<=Koniec,-Finansowanie!AA81,0)","v":0}]
[null," II. Pozostały kapitał (zapasowy + rezerwowy+z aktualizacji wyceny)",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C96+'Sprawozdania finansowe'!C97+'Sprawozdania finansowe'!C98+'Sprawozdania finansowe'!C99+'Sprawozdania finansowe'!C100+'Sprawozdania finansowe'!C103","v":0},{"$f":"'Sprawozdania finansowe'!D96+'Sprawozdania finansowe'!D97+'Sprawozdania finansowe'!D98+'Sprawozdania finansowe'!D99+'Sprawozdania finansowe'!D100+'Sprawozdania finansowe'!D103","v":0},{"$f":"'Sprawozdania finansowe'!E96+'Sprawozdania finansowe'!E97+'Sprawozdania finansowe'!E98+'Sprawozdania finansowe'!E99+'Sprawozdania finansowe'!E100+'Sprawozdania finansowe'!E103","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F96+'Sprawozdania finansowe'!F97+'Sprawozdania finansowe'!F98+'Sprawozdania finansowe'!F99+'Sprawozdania finansowe'!F100+'Sprawozdania finansowe'!F103)","v":0},{"$f":"IF(Rok_n=\"\",I79,J79)","v":0},{"$f":"IF(L$12<=Koniec,K79,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X$12<=Koniec,W79,0)","v":0},{"$f":"IF(Y$12<=Koniec,X79,0)","v":0},{"$f":"IF(Z$12<=Koniec,Y79,0)","v":0},{"$f":"IF(AA$12<=Koniec,Z79,0)","v":0}]
[null," III. Zysk (strata) z okresów poprzednich",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C101","v":0},{"$f":"'Sprawozdania finansowe'!D101","v":0},{"$f":"'Sprawozdania finansowe'!E101","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F101)","v":0},{"$f":"Finansowanie!K23","v":0},{"$f":"IF(L$12<=Koniec,Finansowanie!L23,0)","v":0},{"$f":"IF(M$12<=Koniec,Finansowanie!M23,0)","v":0},{"$f":"IF(N$12<=Koniec,Finansowanie!N23,0)","v":0},{"$f":"IF(O$12<=Koniec,Finansowanie!O23,0)","v":0},{"$f":"IF(P$12<=Koniec,Finansowanie!P23,0)","v":0},{"$f":"IF(Q$12<=Koniec,Finansowanie!Q23,0)","v":0},{"$f":"IF(R$12<=Koniec,Finansowanie!R23,0)","v":0},{"$f":"IF(S$12<=Koniec,Finansowanie!S23,0)","v":0},{"$f":"IF(T$12<=Koniec,Finansowanie!T23,0)","v":0},{"$f":"IF(U$12<=Koniec,Finansowanie!U23,0)","v":0},{"$f":"IF(V$12<=Koniec,Finansowanie!V23,0)","v":0},{"$f":"IF(W$12<=Koniec,Finansowanie!W23,0)","v":0},{"$f":"IF(X$12<=Koniec,Finansowanie!X23,0)","v":0},{"$f":"IF(Y$12<=Koniec,Finansowanie!Y23,0)","v":0},{"$f":"IF(Z$12<=Koniec,Finansowanie!Z23,0)","v":0},{"$f":"IF(AA$12<=Koniec,Finansowanie!AA23,0)","v":0}]
[null," IV. Zysk (strata) netto",null,null,null,null,{"$f":"G42","v":0},{"$f":"H42","v":0},{"$f":"I42","v":0},{"$f":"J42","v":0},{"$f":"K42","v":0},{"$f":"IF(L$12<=Koniec,L42,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X$12<=Koniec,X42,0)","v":0},{"$f":"IF(Y$12<=Koniec,Y42,0)","v":0},{"$f":"IF(Z$12<=Koniec,Z42,0)","v":0},{"$f":"IF(AA$12<=Koniec,AA42,0)","v":0}]
[null,"B. Zobowiązania i rezerwy na zobowiązania ","BZIR",null,null,null,{"$f":"ROUND(G83+G84+G87+G91,0)","v":0},{"$f":"ROUND(H83+H84+H87+H91,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X83+X84+X87+X91,0)","v":0},{"$f":"ROUND(Y83+Y84+Y87+Y91,0)","v":0},{"$f":"ROUND(Z83+Z84+Z87+Z91,0)","v":0},0]
[null," I. Rezerwy na zobowiązania ",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C105","v":0},{"$f":"'Sprawozdania finansowe'!D105","v":0},{"$f":"'Sprawozdania finansowe'!E105","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F105)","v":0}]
[null," II. Zobowiązania długoterminowe ",null,null,null,null,{"$f":"SUM(G85:G86)","v":0},{"$f":"SUM(H85:H86)","v":0},{"$f":"SUM(I85:I86)","v":0},{"$f":"SUM(J85:J86)","v":0},{"$f":"SUM(K85:K86)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X85:X86)","v":0},{"$f":"SUM(Y85:Y86)","v":0},{"$f":"SUM(Z85:Z86)","v":0},0]
[null,"  1. Kredyty i pożyczki",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C116","v":0},{"$f":"'Sprawozdania finansowe'!D116","v":0},{"$f":"'Sprawozdania finansowe'!E116","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F116)","v":0},{"$f":"IF((Finansowanie!K46+Finansowanie!K56-Finansowanie!L44-Finansowanie!L54)<0,0,Finansowanie!K46+Finansowanie!K56-Finansowanie!L44-Finansowanie!L54)","v":0},{"$f":"IF(L$12<=Koniec,IF((Finansowanie!L46+Finansowanie!L56-Finansowanie!M44-Finansowanie!M54)<0,0,Finansowanie!L46+Finansowanie!L56-Finansowanie!M44-Finansowanie!M54),0)","v":0},{"$f":"IF(M$12<=Koniec,IF((Finansowanie!M46+Finansowanie!M56-Finansowanie!N44-Finansowanie!N54)<0,0,Finansowanie!M46+Finansowanie!M56-Finansowanie!N44-Finansowanie!N54),0)","v":0},{"$f":"IF(N$12<=Koniec,IF((Finansowanie!N46+Finansowanie!N56-Finansowanie!O44-Finansowanie!O54)<0,0,Finansowanie!N46+Finansowanie!N56-Finansowanie!O44-Finansowanie!O54),0)","v":0},{"$f":"IF(O$12<=Koniec,IF((Finansowanie!O46+Finansowanie!O56-Finansowanie!P44-Finansowanie!P54)<0,0,Finansowanie!O46+Finansowanie!O56-Finansowanie!P44-Finansowanie!P54),0)","v":0},{"$f":"IF(P$12<=Koniec,IF((Finansowanie!P46+Finansowanie!P56-Finansowanie!Q44-Finansowanie!Q54)<0,0,Finansowanie!P46+Finansowanie!P56-Finansowanie!Q44-Finansowanie!Q54),0)","v":0},{"$f":"IF(Q$12<=Koniec,IF((Finansowanie!Q46+Finansowanie!Q56-Finansowanie!R44-Finansowanie!R54)<0,0,Finansowanie!Q46+Finansowanie!Q56-Finansowanie!R44-Finansowanie!R54),0)","v":0},{"$f":"IF(R$12<=Koniec,IF((Finansowanie!R46+Finansowanie!R56-Finansowanie!S44-Finansowanie!S54)<0,0,Finansowanie!R46+Finansowanie!R56-Finansowanie!S44-Finansowanie!S54),0)","v":0},{"$f":"IF(S$12<=Koniec,IF((Finansowanie!S46+Finansowanie!S56-Finansowanie!T44-Finansowanie!T54)<0,0,Finansowanie!S46+Finansowanie!S56-Finansowanie!T44-Finansowanie!T54),0)","v":0},{"$f":"IF(T$12<=Koniec,IF((Finansowanie!T46+Finansowanie!T56-Finansowanie!U44-Finansowanie!U54)<0,0,Finansowanie!T46+Finansowanie!T56-Finansowanie!U44-Finansowanie!U54),0)","v":0},{"$f":"IF(U$12<=Koniec,IF((Finansowanie!U46+Finansowanie!U56-Finansowanie!V44-Finansowanie!V54)<0,0,Finansowanie!U46+Finansowanie!U56-Finansowanie!V44-Finansowanie!V54),0)","v":0},{"$f":"IF(V$12<=Koniec,IF((Finansowanie!V46+Finansowanie!V56-Finansowanie!W44-Finansowanie!W54)<0,0,Finansowanie!V46+Finansowanie!V56-Finansowanie!W44-Finansowanie!W54),0)","v":0},{"$f":"IF(W$12<=Koniec,IF((Finansowanie!W46+Finansowanie!W56-Finansowanie!AA44-Finansowanie!AA54)<0,0,Finansowanie!W46+Finansowanie!W56-Finansowanie!AA44-Finansowanie!AA54),0)","v":0},{"$f":"IF(X$12<=Koniec,IF((Finansowanie!X46+Finansowanie!X56-Finansowanie!AB44-Finansowanie!AB54)<0,0,Finansowanie!X46+Finansowanie!X56-Finansowanie!AB44-Finansowanie!AB54),0)","v":0},{"$f":"IF(Y$12<=Koniec,IF((Finansowanie!Y46+Finansowanie!Y56-Finansowanie!AC44-Finansowanie!AC54)<0,0,Finansowanie!Y46+Finansowanie!Y56-Finansowanie!AC44-Finansowanie!AC54),0)","v":0},{"$f":"IF(Z$12<=Koniec,IF((Finansowanie!Z46+Finansowanie!Z56-Finansowanie!AD44-Finansowanie!AD54)<0,0,Finansowanie!Z46+Finansowanie!Z56-Finansowanie!AD44-Finansowanie!AD54),0)","v":0},{"$f":"IF(AA$12<=Koniec,IF((Finansowanie!AA46+Finansowanie!AA56-Finansowanie!AE44-Finansowanie!AE54)<0,0,Finansowanie!AA46+Finansowanie!AA56-Finansowanie!AE44-Finansowanie!AE54),0)","v":0}]
[null,"  2. Pozostałe",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C113-'Sprawozdania finansowe'!C116","v":0},{"$f":"'Sprawozdania finansowe'!D113-'Sprawozdania finansowe'!D116","v":0},{"$f":"'Sprawozdania finansowe'!E113-'Sprawozdania finansowe'!E116","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F113-'Sprawozdania finansowe'!F116)","v":0}]
[null," III. Zobowiązania krótkoterminowe ",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C120","v":0},{"$f":"'Sprawozdania finansowe'!D120","v":0},{"$f":"'Sprawozdania finansowe'!E120","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F120)","v":0},{"$f":"SUM(K88:K90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X88:X90)","v":0},{"$f":"SUM(Y88:Y90)","v":0},{"$f":"SUM(Z88:Z90)","v":0},0]
[null,"  1. Z tytułu dostaw i usług","BZKDU",null,null,null,{"$f":"'Sprawozdania finansowe'!C122+'Sprawozdania finansowe'!C130","v":0},{"$f":"'Sprawozdania finansowe'!D122+'Sprawozdania finansowe'!D130","v":0},{"$f":"'Sprawozdania finansowe'!E122+'Sprawozdania finansowe'!E130","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F122+'Sprawozdania finansowe'!F130)","v":0},{"$f":"'Kapitał pracujący'!K56","v":0},{"$f":"IF(L$12<=Koniec,'Kapitał pracujący'!L56,0)","v":0},{"$f":"IF(M$12<=Koniec,'Kapitał pracujący'!M56,0)","v":0},{"$f":"IF(N$12<=Koniec,'Kapitał pracujący'!N56,0)","v":0},{"$f":"IF(O$12<=Koniec,'Kapitał pracujący'!O56,0)","v":0},{"$f":"IF(P$12<=Koniec,'Kapitał pracujący'!P56,0)","v":0},{"$f":"IF(Q$12<=Koniec,'Kapitał pracujący'!Q56,0)","v":0},{"$f":"IF(R$12<=Koniec,'Kapitał pracujący'!R56,0)","v":0},{"$f":"IF(S$12<=Koniec,'Kapitał pracujący'!S56,0)","v":0},{"$f":"IF(T$12<=Koniec,'Kapitał pracujący'!T56,0)","v":0},{"$f":"IF(U$12<=Koniec,'Kapitał pracujący'!U56,0)","v":0},{"$f":"IF(V$12<=Koniec,'Kapitał pracujący'!V56,0)","v":0},{"$f":"IF(W$12<=Koniec,'Kapitał pracujący'!W56,0)","v":0},{"$f":"IF(X$12<=Koniec,'Kapitał pracujący'!X56,0)","v":0},{"$f":"IF(Y$12<=Koniec,'Kapitał pracujący'!Y56,0)","v":0},{"$f":"IF(Z$12<=Koniec,'Kapitał pracujący'!Z56,0)","v":0},{"$f":"IF(AA$12<=Koniec,'Kapitał pracujący'!AA56,0)","v":0}]
[null,"  2. Kredyty i pożyczki",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C127","v":0},{"$f":"'Sprawozdania finansowe'!D127","v":0},{"$f":"'Sprawozdania finansowe'!E127","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F127)","v":0},{"$f":"IF(Finansowanie!K66<0,0,Finansowanie!K66)","v":0},{"$f":"IF(L$12<=Koniec,IF(Finansowanie!L66<0,0,Finansowanie!L66),0)","v":0},{"$f":"IF(M$12<=Koniec,IF(Finansowanie!M66<0,0,Finansowanie!M66),0)","v":0},{"$f":"IF(N$12<=Koniec,IF(Finansowanie!N66<0,0,Finansowanie!N66),0)","v":0},{"$f":"IF(O$12<=Koniec,IF(Finansowanie!O66<0,0,Finansowanie!O66),0)","v":0},{"$f":"IF(P$12<=Koniec,IF(Finansowanie!P66<0,0,Finansowanie!P66),0)","v":0},{"$f":"IF(Q$12<=Koniec,IF(Finansowanie!Q66<0,0,Finansowanie!Q66),0)","v":0},{"$f":"IF(R$12<=Koniec,IF(Finansowanie!R66<0,0,Finansowanie!R66),0)","v":0},{"$f":"IF(S$12<=Koniec,IF(Finansowanie!S66<0,0,Finansowanie!S66),0)","v":0},{"$f":"IF(T$12<=Koniec,IF(Finansowanie!T66<0,0,Finansowanie!T66),0)","v":0},{"$f":"IF(U$12<=Koniec,IF(Finansowanie!U66<0,0,Finansowanie!U66),0)","v":0},{"$f":"IF(V$12<=Koniec,IF(Finansowanie!V66<0,0,Finansowanie!V66),0)","v":0},{"$f":"IF(W$12<=Koniec,IF(Finansowanie!W66<0,0,Finansowanie!W66),0)","v":0},{"$f":"IF(X$12<=Koniec,IF(Finansowanie!X66<0,0,Finansowanie!X66),0)","v":0},{"$f":"IF(Y$12<=Koniec,IF(Finansowanie!Y66<0,0,Finansowanie!Y66),0)","v":0},{"$f":"IF(Z$12<=Koniec,IF(Finansowanie!Z66<0,0,Finansowanie!Z66),0)","v":0},{"$f":"IF(AA$12<=Koniec,IF(Finansowanie!AA66<0,0,Finansowanie!AA66),0)","v":0}]
[null,"  3. Pozostałe",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C120-G88-G89","v":0},{"$f":"'Sprawozdania finansowe'!D120-H88-H89","v":0},{"$f":"'Sprawozdania finansowe'!E120-I88-I89","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F120-J88-J89)","v":0}]
[null," IV. Rozliczenia międzyokresowe",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C139","v":0},{"$f":"'Sprawozdania finansowe'!D139","v":0},{"$f":"'Sprawozdania finansowe'!E139","v":0},{"$f":"'Sprawozdania finansowe'!F139","v":0},{"$f":"K92+K93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X92+X93","v":0},{"$f":"Y92+Y93","v":0},{"$f":"Z92+Z93","v":0},0]
[null,"  1. Dotacje",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C141","v":0},{"$f":"'Sprawozdania finansowe'!D141","v":0},{"$f":"'Sprawozdania finansowe'!E141","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F141)","v":0},{"$f":"'Rozliczenie dotacji'!K56","v":0},{"$f":"IF(L$12<=Koniec,'Rozliczenie dotacji'!L56,0)","v":0},{"$f":"IF(M$12<=Koniec,'Rozliczenie dotacji'!M56,0)","v":0},{"$f":"IF(N$12<=Koniec,'Rozliczenie dotacji'!N56,0)","v":0},{"$f":"IF(O$12<=Koniec,'Rozliczenie dotacji'!O56,0)","v":0},{"$f":"IF(P$12<=Koniec,'Rozliczenie dotacji'!P56,0)","v":0},{"$f":"IF(Q$12<=Koniec,'Rozliczenie dotacji'!Q56,0)","v":0},{"$f":"IF(R$12<=Koniec,'Rozliczenie dotacji'!R56,0)","v":0},{"$f":"IF(S$12<=Koniec,'Rozliczenie dotacji'!S56,0)","v":0},{"$f":"IF(T$12<=Koniec,'Rozliczenie dotacji'!T56,0)","v":0},{"$f":"IF(U$12<=Koniec,'Rozliczenie dotacji'!U56,0)","v":0},{"$f":"IF(V$12<=Koniec,'Rozliczenie dotacji'!V56,0)","v":0},{"$f":"IF(W$12<=Koniec,'Rozliczenie dotacji'!W56,0)","v":0},{"$f":"IF(X$12<=Koniec,'Rozliczenie dotacji'!X56,0)","v":0},{"$f":"IF(Y$12<=Koniec,'Rozliczenie dotacji'!Y56,0)","v":0},{"$f":"IF(Z$12<=Koniec,'Rozliczenie dotacji'!Z56,0)","v":0},{"$f":"IF(AA$12<=Koniec,'Rozliczenie dotacji'!AA56,0)","v":0}]
[null,"  2. Pozostałe",null,null,null,null,{"$f":"'Sprawozdania finansowe'!C140","v":0},{"$f":"'Sprawozdania finansowe'!D140","v":0},{"$f":"'Sprawozdania finansowe'!E140","v":0},{"$f":"IF(Rok_n=\"\",0,'Sprawozdania finansowe'!F140)","v":0}]
[null,"Pasywa razem",null,null,null,null,{"$f":"ROUND(G82+G76,0)","v":0},{"$f":"ROUND(H82+H76,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X82+X76,0)","v":0},{"$f":"ROUND(Y82+Y76,0)","v":0},{"$f":"ROUND(Z82+Z76,0)","v":0},0]
[null,"sprawdzenie",null,null,null,null,{"$f":"G94=G73","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"X94=X73","v":true},{"$f":"Y94=Y73","v":true},{"$f":"Z94=Z73","v":true},true]
[null,null,null,null,null,null,{"$f":"G73-G94","v":0},{"$f":"H73-H94","v":0},{"$f":"I73-I94","v":0},{"$f":"J73-J94","v":0},{"$f":"K73-K94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X73-X94","v":0},{"$f":"Y73-Y94","v":0},{"$f":"Z73-Z94","v":0},0]
[]
[null,"Rachunek przepływów pieniężnych","ok","korekta",null,null,{"$f":"LataProjekcji","v":0},0,0,"","Uzupełnij dane","","","","","","","","","","","","","","","",""]
[null,"I. Przepływy środków pieniężnych z działalności operacyjnej",{"$f":"ROUND(SUM(C100:C106),0)","v":0},{"$f":"ROUND(SUM(D100:D106),0)","v":0},null,null,{"$f":"ROUND(SUM(G100:G106),0)","v":0},{"$f":"ROUND(SUM(H100:H106),0)","v":0},{"$f":"ROUND(SUM(I100:I106),0)","v":0},{"$f":"ROUND(SUM(J100:J106),0)","v":0},{"$f":"ROUND(SUM(K100:K106),0)","v":0},{"$f":"ROUND(SUM(L100:L106),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X100:X106),0)","v":0},{"$f":"ROUND(SUM(Y100:Y106),0)","v":0},{"$f":"ROUND(SUM(Z100:Z106),0)","v":0},0]
[null,"  1. Zysk (strata) netto ",{"$f":"G42","v":0},{"$f":"C100","v":0},null,null,{"$f":"IF($C$120=\"ok\",C100,D100)","v":0},{"$f":"H42","v":0},{"$f":"I42","v":0},{"$f":"IF(Rok_n=\"\",0,J42)","v":0},{"$f":"K42","v":0},{"$f":"IF(L$12<=Koniec,L42,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X$12<=Koniec,X42,0)","v":0},{"$f":"IF(Y$12<=Koniec,Y42,0)","v":0},{"$f":"IF(Z$12<=Koniec,Z42,0)","v":0},{"$f":"IF(AA$12<=Koniec,AA42,0)","v":0}]
[null,"  2. Amortyzacja ",{"$f":"G21","v":0},{"$f":"C101","v":0},null,null,{"$f":"IF($C$120=\"ok\",C101,D101)","v":0},{"$f":"H21","v":0},{"$f":"I21","v":0},{"$f":"IF(Rok_n=\"\",0,J21)","v":0},{"$f":"K21","v":0},{"$f":"IF(L$12<=Koniec,L21,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X$12<=Koniec,X21,0)","v":0},{"$f":"IF(Y$12<=Koniec,Y21,0)","v":0},{"$f":"IF(Z$12<=Koniec,Z21,0)","v":0},{"$f":"IF(AA$12<=Koniec,AA21,0)","v":0}]
[null,"  3. Zmiana stanu zapasów ",{"$f":"E66-G66","v":0},0,null,null,0,{"$f":"G66-H66","v":0},{"$f":"H66-I66","v":0},{"$f":"IF(Rok_n=\"\",0,I66-J66)","v":0},{"$f":"IF(Założenia!$J$32=12,J66-K66,I66-K66)","v":0},{"$f":"IF(L$12<=Koniec,K66-L66,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X$12<=Koniec,W66-X66,0)","v":0},0,{"$f":"IF(Z$12<=Koniec,Y66-Z66,0)","v":0},{"$f":"IF(AA$12<=Koniec,Z66-AA66,0)","v":0}]
[null,"  4. Zmiana stanu należności ",{"$f":"E67-G67","v":0},0,null,null,0,{"$f":"G67-H67","v":0},{"$f":"H67-I67","v":0},{"$f":"IF(Rok_n=\"\",0,I67-J67)","v":0},{"$f":"IF(Założenia!$J$32=12,J67-K67,I67-K67)","v":0},{"$f":"IF(L$12<=Koniec,K67-L67,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  5. Zmiana stanu zobowiązań krótkoterminowych, z wyjątkiem pożyczek i kredytów ",{"$f":"(G87-E87)-(G89-E89)","v":0},0,null,null,0,{"$f":"(H87-G87)-(H89-G89)","v":0},{"$f":"(I87-H87)-(I89-H89)","v":0},{"$f":"IF(Rok_n=\"\",0,(J87-I87)-(J89-I89))","v":0},{"$f":"IF(Założenia!$J$32=12,(K87-J87)-(K89-J89),(K87-I87)-(K89-I89))","v":0},{"$f":"IF(L$12<=Koniec,(L87-K87)-(L89-K89),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X$12<=Koniec,(X87-W87)-(X89-W89),0)","v":0},{"$f":"IF(Y$12<=Koniec,(Y87-X87)-(Y89-X89),0)","v":0},{"$f":"IF(Z$12<=Koniec,(Z87-Y87)-(Z89-Y89),0)","v":0},{"$f":"IF(AA$12<=Koniec,(AA87-Z87)-(AA89-Z89),0)","v":0}]
[null,"  6. Zmiana stanu rozliczeń międzyokresowych",{"$f":"(E64-G64)+(E72-G72)+(G91-E91)-G117","v":0},0,null,null,0,{"$f":"(G64-H64)+(G72-H72)+(H91-G91)-H117","v":0},{"$f":"(H64-I64)+(H72-I72)+(I91-H91)-I117","v":0},{"$f":"IF(Rok_n=\"\",0,(I64-J64)+(I72-J72)+(J91-I91)-J117)","v":0},{"$f":"IF(Założenia!$J$32=12,(J64-K64)+(J72-K72)+(K91-J91)-K117,(I64-K64)+(I72-K72)+(K91-I91)-K117)","v":0},{"$f":"IF(L$12<=Koniec,(K64-L64)+(K72-L72)+(L91-K91)-L117,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X$12<=Koniec,(W64-X64)+(W72-X72)+(X91-W91)-X117,0)","v":0},{"$f":"IF(Y$12<=Koniec,(X64-Y64)+(X72-Y72)+(Y91-X91)-Y117,0)","v":0},{"$f":"IF(Z$12<=Koniec,(Y64-Z64)+(Y72-Z72)+(Z91-Y91)-Z117,0)","v":0},{"$f":"IF(AA$12<=Koniec,(Z64-AA64)+(Z72-AA72)+(AA91-Z91)-AA117,0)","v":0}]
[null,"  7. Inne korekty ",0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0}]
[]
[null,"II. Przepływy środków pieniężnych z działalności inwestycyjnej",{"$f":"ROUND(SUM(C109:C110),0)","v":0},{"$f":"ROUND(SUM(D109:D110),0)","v":0},null,null,{"$f":"ROUND(SUM(G109:G110),0)","v":0},{"$f":"ROUND(SUM(H109:H110),0)","v":0},{"$f":"ROUND(SUM(I109:I110),0)","v":0},{"$f":"ROUND(SUM(J109:J110),0)","v":0},{"$f":"ROUND(SUM(K109:K110),0)","v":0},{"$f":"ROUND(SUM(L109:L110),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X109:X110),0)","v":0},{"$f":"ROUND(SUM(Y109:Y110),0)","v":0},{"$f":"ROUND(SUM(Z109:Z110),0)","v":0},0]
[null,"  1. Rzeczowe aktywa trwałe i WNiP",{"$f":"(E48+E53)-(G48+G53)-G21","v":0},{"$f":"C109","v":0},null,null,{"$f":"IF($C$120=\"ok\",C109,D109)","v":0},{"$f":"(G48+G53)-(H48+H53)-H21","v":0},{"$f":"(H48+H53)-(I48+I53)-I21","v":0},{"$f":"IF(Rok_n=\"\",0,(I48+I53)-(J48+J53)-J21)","v":0},{"$f":"IF(Założenia!$J$32=12,(J48+J53)-(K48+K53)-K21,(I48+I53)-(K48+K53)-K21)","v":0},{"$f":"(K48+K53)-(L48+L53)-L21","v":0},{"$f":"IF(M$12<=Koniec,(L48+L53)-(M48+M53)-M21,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X$12<=Koniec,(W48+W53)-(X48+X53)-X21,0)","v":0},{"$f":"IF(Y$12<=Koniec,(X48+X53)-(Y48+Y53)-Y21,0)","v":0},{"$f":"IF(Z$12<=Koniec,(Y48+Y53)-(Z48+Z53)-Z21,0)","v":0},{"$f":"IF(AA$12<=Koniec,(Z48+Z53)-(AA48+AA53)-AA21,0)","v":0}]
[null,"  2. Pozostałe aktywa trwałe ",{"$f":"(E62+E63)-(G62+G63)","v":0},{"$f":"C110","v":0},null,null,{"$f":"IF($C$120=\"ok\",C110,D110)","v":0},{"$f":"(G62+G63)-(H62+H63)","v":0},{"$f":"(H62+H63)-(I62+I63)","v":0},{"$f":"IF(Rok_n=\"\",0,(I62+I63)-(J62+J63))","v":0},{"$f":"IF(Założenia!$J$32=12,(J62+J63)-(K62+K63),(I62+I63)-(K62+K63))","v":0},{"$f":"(K62+K63)-(L62+L63)","v":0},{"$f":"IF(M$12<=Koniec,(L62+L63)-(M62+M63),0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X$12<=Koniec,(W62+W63)-(X62+X63),0)","v":0},{"$f":"IF(Y$12<=Koniec,(X62+X63)-(Y62+Y63),0)","v":0},{"$f":"IF(Z$12<=Koniec,(Y62+Y63)-(Z62+Z63),0)","v":0},{"$f":"IF(AA$12<=Koniec,(Z62+Z63)-(AA62+AA63),0)","v":0}]
[]
[null,"III. Przepływy środków pieniężnych z działalności finansowej",{"$f":"ROUND(C118+C117+C116+C115+C114+C113,0)","v":0},{"$f":"ROUND(D118+D117+D116+D115+D114+D113,0)","v":0},null,null,{"$f":"ROUND(G118+G117+G116+G115+G114+G113,0)","v":0},{"$f":"ROUND(H118+H117+H116+H115+H114+H113,0)","v":0},{"$f":"ROUND(I118+I117+I116+I115+I114+I113,0)","v":0},{"$f":"ROUND(J118+J117+J116+J115+J114+J113,0)","v":0},{"$f":"ROUND(K118+K117+K116+K115+K114+K113+K119,0)","v":0},{"$f":"ROUND(L118+L117+L116+L115+L114+L113+L119,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X118+X117+X116+X115+X114+X113+X119,0)","v":0},{"$f":"ROUND(Y118+Y117+Y116+Y115+Y114+Y113+Y119,0)","v":0},{"$f":"ROUND(Z118+Z117+Z116+Z115+Z114+Z113+Z119,0)","v":0},0]
[null,"  1. Kredyty i pożyczki krótkoterminowe ",{"$f":"(G89-E89)","v":0},{"$f":"C113","v":0},null,null,{"$f":"IF($C$120=\"ok\",C113,D113)","v":0},{"$f":"(H89-G89)","v":0},{"$f":"(I89-H89)","v":0},{"$f":"IF(Rok_n=\"\",0,(J89-I89))","v":0},{"$f":"IF(Założenia!$J$32=12,(K89-J89),(K89-I89))","v":0},{"$f":"(L89-K89)","v":0},{"$f":"IF(M$12<=Koniec,(M89-L89),0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X$12<=Koniec,(X89-W89),0)","v":0},{"$f":"IF(Y$12<=Koniec,(Y89-X89),0)","v":0},{"$f":"IF(Z$12<=Koniec,(Z89-Y89),0)","v":0},{"$f":"IF(AA$12<=Koniec,(AA89-Z89),0)","v":0}]
[null,"  2. Kredyty i pożyczki długoterminowe",{"$f":"G85","v":0},{"$f":"C114","v":0},null,null,0,{"$f":"H85-G85","v":0},{"$f":"I85-H85","v":0},{"$f":"IF(Rok_n=\"\",0,J85-I85)","v":0},{"$f":"IF(Założenia!$J$32=12,K85-J85,K85-I85)","v":0},{"$f":"L85-K85","v":0},{"$f":"IF(M$12<=Koniec,M85-L85,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X$12<=Koniec,X85-W85,0)","v":0},{"$f":"IF(Y$12<=Koniec,Y85-X85,0)","v":0},{"$f":"IF(Z$12<=Koniec,Z85-Y85,0)","v":0},{"$f":"IF(AA$12<=Koniec,AA85-Z85,0)","v":0}]
[null,"  3. Dywidendy",null,null,null,null,null,{"$f":"IF((SUM('Sprawozdania finansowe'!D95:D101,'Sprawozdania finansowe'!D103)-SUM('Sprawozdania finansowe'!C95:C103))<0,(SUM('Sprawozdania finansowe'!D95:D101,'Sprawozdania finansowe'!D103)-SUM('Sprawozdania finansowe'!C95:C103)),0)","v":0},{"$f":"IF((SUM('Sprawozdania finansowe'!E95:E101,'Sprawozdania finansowe'!E103)-SUM('Sprawozdania finansowe'!D95:D103))<0,(SUM('Sprawozdania finansowe'!E95:E101,'Sprawozdania finansowe'!E103)-SUM('Sprawozdania finansowe'!D95:D103)),0)","v":0},{"$f":"IF(Rok_n=\"\",0,IF((SUM('Sprawozdania finansowe'!F95:F101,'Sprawozdania finansowe'!F103)-SUM('Sprawozdania finansowe'!E95:E103))<0,(SUM('Sprawozdania finansowe'!F95:F101,'Sprawozdania finansowe'!F103)-SUM('Sprawozdania finansowe'!E95:E103)),0))","v":0},{"$f":"IF(Rok_n=\"\",-Finansowanie!K22,IF(Założenia!J32=12,-Finansowanie!K22,J115-Finansowanie!K22))","v":0},{"$f":"-Finansowanie!L22","v":0},{"$f":"IF(M$12<=Koniec,-Finansowanie!M22,0)","v":0},{"$f":"IF(N$12<=Koniec,-Finansowanie!N22,0)","v":0},{"$f":"IF(O$12<=Koniec,-Finansowanie!O22,0)","v":0},{"$f":"IF(P$12<=Koniec,-Finansowanie!P22,0)","v":0},{"$f":"IF(Q$12<=Koniec,-Finansowanie!Q22,0)","v":0},{"$f":"IF(R$12<=Koniec,-Finansowanie!R22,0)","v":0},{"$f":"IF(S$12<=Koniec,-Finansowanie!S22,0)","v":0},{"$f":"IF(T$12<=Koniec,-Finansowanie!T22,0)","v":0},{"$f":"IF(U$12<=Koniec,-Finansowanie!U22,0)","v":0},{"$f":"IF(V$12<=Koniec,-Finansowanie!V22,0)","v":0},{"$f":"IF(W$12<=Koniec,-Finansowanie!W22,0)","v":0},{"$f":"IF(X$12<=Koniec,-Finansowanie!X22,0)","v":0},{"$f":"IF(Y$12<=Koniec,-Finansowanie!Y22,0)","v":0},{"$f":"IF(Z$12<=Koniec,-Finansowanie!Z22,0)","v":0},{"$f":"IF(AA$12<=Koniec,-Finansowanie!AA22,0)","v":0}]
[null,"  4. Dopłaty do kapitału własnego",{"$f":"IF((SUM('Sprawozdania finansowe'!C95:C101,'Sprawozdania finansowe'!C103)-SUM('Sprawozdania finansowe'!B95:B103))>0,(SUM('Sprawozdania finansowe'!C95:C101,'Sprawozdania finansowe'!C103)-SUM('Sprawozdania finansowe'!B95:B103)),0)","v":0},{"$f":"C116","v":0},null,null,0,{"$f":"IF((SUM('Sprawozdania finansowe'!D95:D101,'Sprawozdania finansowe'!D103)-SUM('Sprawozdania finansowe'!C95:C103))>0,(SUM('Sprawozdania finansowe'!D95:D101,'Sprawozdania finansowe'!D103)-SUM('Sprawozdania finansowe'!C95:C103)),0)","v":0},{"$f":"IF((SUM('Sprawozdania finansowe'!E95:E101,'Sprawozdania finansowe'!E103)-SUM('Sprawozdania finansowe'!D95:D103))>0,(SUM('Sprawozdania finansowe'!E95:E101,'Sprawozdania finansowe'!E103)-SUM('Sprawozdania finansowe'!D95:D103)),0)","v":0},{"$f":"IF(Rok_n=\"\",0,IF(Założenia!J32<=12,IF((SUM('Sprawozdania finansowe'!F95:F101,'Sprawozdania finansowe'!F103)-SUM('Sprawozdania finansowe'!E95:E103))>0,(SUM('Sprawozdania finansowe'!F95:F101,'Sprawozdania finansowe'!F103)-SUM('Sprawozdania finansowe'!E95:E103)),0),0))","v":0},{"$f":"IF(Rok_n=\"\",Finansowanie!K16,IF(Założenia!$J$32=12,Finansowanie!K16,J116+Finansowanie!K16))","v":0},{"$f":"Finansowanie!L16","v":0},{"$f":"IF(M$12<=Koniec,Finansowanie!M16,0)","v":0},{"$f":"IF(N$12<=Koniec,Finansowanie!N16,0)","v":0},{"$f":"IF(O$12<=Koniec,Finansowanie!O16,0)","v":0},{"$f":"IF(P$12<=Koniec,Finansowanie!P16,0)","v":0},{"$f":"IF(Q$12<=Koniec,Finansowanie!Q16,0)","v":0},{"$f":"IF(R$12<=Koniec,Finansowanie!R16,0)","v":0},{"$f":"IF(S$12<=Koniec,Finansowanie!S16,0)","v":0},{"$f":"IF(T$12<=Koniec,Finansowanie!T16,0)","v":0},{"$f":"IF(U$12<=Koniec,Finansowanie!U16,0)","v":0},{"$f":"IF(V$12<=Koniec,Finansowanie!V16,0)","v":0},{"$f":"IF(W$12<=Koniec,Finansowanie!W16,0)","v":0},{"$f":"IF(X$12<=Koniec,Finansowanie!X16,0)","v":0},{"$f":"IF(Y$12<=Koniec,Finansowanie!Y16,0)","v":0},{"$f":"IF(Z$12<=Koniec,Finansowanie!Z16,0)","v":0},{"$f":"IF(AA$12<=Koniec,Finansowanie!AA16,0)","v":0}]
[null,"  5. Dotacje",null,null,null,null,null,null,null,null,{"$f":"'Rozliczenie dotacji'!K33","v":0},{"$f":"IF(L$12<=Koniec,'Rozliczenie dotacji'!L33,0)","v":0},{"$f":"IF(M$12<=Koniec,'Rozliczenie dotacji'!M33,0)","v":0},{"$f":"IF(N$12<=Koniec,'Rozliczenie dotacji'!N33,0)","v":0},{"$f":"IF(O$12<=Koniec,'Rozliczenie dotacji'!O33,0)","v":0},{"$f":"IF(P$12<=Koniec,'Rozliczenie dotacji'!P33,0)","v":0},{"$f":"IF(Q$12<=Koniec,'Rozliczenie dotacji'!Q33,0)","v":0},{"$f":"IF(R$12<=Koniec,'Rozliczenie dotacji'!R33,0)","v":0},{"$f":"IF(S$12<=Koniec,'Rozliczenie dotacji'!S33,0)","v":0},{"$f":"IF(T$12<=Koniec,'Rozliczenie dotacji'!T33,0)","v":0},{"$f":"IF(U$12<=Koniec,'Rozliczenie dotacji'!U33,0)","v":0},{"$f":"IF(V$12<=Koniec,'Rozliczenie dotacji'!V33,0)","v":0},{"$f":"IF(W$12<=Koniec,'Rozliczenie dotacji'!W33,0)","v":0},{"$f":"IF(X$12<=Koniec,'Rozliczenie dotacji'!X33,0)","v":0},{"$f":"IF(Y$12<=Koniec,'Rozliczenie dotacji'!Y33,0)","v":0},{"$f":"IF(Z$12<=Koniec,'Rozliczenie dotacji'!Z33,0)","v":0},{"$f":"IF(AA$12<=Koniec,'Rozliczenie dotacji'!AA33,0)","v":0}]
[null,"  6. Pozostałe",{"$f":"(G83-E83)+(G84-E84)-(G85-E85)","v":0},{"$f":"C118-C124","v":0},null,null,0,{"$f":"(H83-G83)+(H84-G84)-(H85-G85)","v":0},{"$f":"(I83-H83)+(I84-H84)-(I85-H85)","v":0},{"$f":"IF(Rok_n=\"\",0,(J83-I83)+(J84-I84)-(J85-I85))","v":0},{"$f":"IF(Założenia!$J$32=12,(K83-J83)+(K84-J84)-(K85-J85),(K83-I83)+(K84-I84)-(K85-I85))","v":0},{"$f":"(L83-K83)+(L84-K84)-(L85-K85)","v":0},{"$f":"IF(M$12<=Koniec,(M83-L83)+(M84-L84)-(M85-L85),0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X$12<=Koniec,(X83-W83)+(X84-W84)-(X85-W85),0)","v":0},{"$f":"IF(Y$12<=Koniec,(Y83-X83)+(Y84-X84)-(Y85-X85),0)","v":0},{"$f":"IF(Z$12<=Koniec,(Z83-Y83)+(Z84-Y84)-(Z85-Y85),0)","v":0},{"$f":"IF(AA$12<=Koniec,(AA83-Z83)+(AA84-Z84)-(AA85-Z85),0)","v":0}]
[null,"  7. Środki własne na finansowanie Projektu",null,null,null,null,null,null,null,null,{"$f":"-Finansowanie!K80","v":0},{"$f":"-Finansowanie!L80","v":0},{"$f":"IF(M$12<=Koniec,-Finansowanie!M80,0)","v":0},{"$f":"IF(N$12<=Koniec,-Finansowanie!N80,0)","v":0},{"$f":"IF(O$12<=Koniec,-Finansowanie!O80,0)","v":0},{"$f":"IF(P$12<=Koniec,-Finansowanie!P80,0)","v":0},{"$f":"IF(Q$12<=Koniec,-Finansowanie!Q80,0)","v":0},{"$f":"IF(R$12<=Koniec,-Finansowanie!R80,0)","v":0},{"$f":"IF(S$12<=Koniec,-Finansowanie!S80,0)","v":0},{"$f":"IF(T$12<=Koniec,-Finansowanie!T80,0)","v":0},{"$f":"IF(U$12<=Koniec,-Finansowanie!U80,0)","v":0},{"$f":"IF(V$12<=Koniec,-Finansowanie!V80,0)","v":0},{"$f":"IF(W$12<=Koniec,-Finansowanie!W80,0)","v":0},{"$f":"IF(X$12<=Koniec,-Finansowanie!X80,0)","v":0},{"$f":"IF(Y$12<=Koniec,-Finansowanie!Y80,0)","v":0},{"$f":"IF(Z$12<=Koniec,-Finansowanie!Z80,0)","v":0},{"$f":"IF(AA$12<=Koniec,-Finansowanie!AA80,0)","v":0}]
[null,null,{"$f":"IF(ROUND(G69,0)<>ROUND(C123,0),\"korekta\",\"ok\")","v":"ok"}]
[null,"Przepływy pieniężne netto razem ",{"$f":"ROUND(C99+C108+C112,0)","v":0},{"$f":"ROUND(D99+D108+D112,0)","v":0},null,null,{"$f":"ROUND(G99+G108+G112,0)","v":0},{"$f":"ROUND(H99+H108+H112,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X99+X108+X112,0)","v":0},{"$f":"ROUND(Y99+Y108+Y112,0)","v":0},{"$f":"ROUND(Z99+Z108+Z112,0)","v":0},0]
[null,"Środki pieniężne na początek okresu",null,null,null,null,null,{"$f":"G123","v":0},{"$f":"H123","v":0},{"$f":"IF(Rok_n=\"\",0,I123)","v":0},{"$f":"IF(Rok_n=\"\",I123,IF(Założenia!$J$32=12,'Ocena kondycji finansowej'!J123,'Ocena kondycji finansowej'!I123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W123","v":0},{"$f":"X123","v":0},{"$f":"Y123","v":0},0]
[null,"Środki pieniężne na koniec okresu ",{"$f":"ROUND(C121+C122,0)","v":0},{"$f":"ROUND(D121+D122,0)","v":0},null,null,{"$f":"ROUND(G121+G122,0)","v":0},{"$f":"ROUND(H121+H122,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(X121+X122,0)","v":0},{"$f":"ROUND(Y121+Y122,0)","v":0},{"$f":"ROUND(Z121+Z122,0)","v":0},0]
[null,null,{"$f":"C123-G69","v":0},{"$f":"D123-G69","v":0},null,null,{"$f":"G123=G69","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"X123=X69","v":true},{"$f":"Y123=Y69","v":true},{"$f":"Z123=Z69","v":true},true]
[null,null,null,null,null,null,{"$f":"G123-G69","v":0},{"$f":"H123-H69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X123-X69","v":0},{"$f":"Y123-Y69","v":0},{"$f":"Z123-Z69","v":0},0]
[]
[null,"Ocena wskaźnikowa dotychczasowej działalności",null,null,null,null,{"$f":"LataProjekcji","v":0},0,0,"","Uzupełnij dane","","","","","","","","","","","","","","","",""]
[]
[null,"I. Wskaźniki rentowności"]
[null,"  1. rentowność sprzedaży (ROS)",">=1,50%","<0%",null,null,{"$f":"IFERROR(ROUND((G29/G15),4),\"bd.\")","v":"bd."},"bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.",{"$f":"IFERROR(ROUND((X29/X15),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Y29/Y15),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Z29/Z15),4),\"bd.\")","v":"bd."},"bd."]
[null,"  2. rentowność netto",">=1,00%","<0%",null,null,{"$f":"IFERROR(ROUND((G42/G15),4),\"bd.\")","v":"bd."},"bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.",{"$f":"IFERROR(ROUND((X42/X15),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Y42/Y15),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Z42/Z15),4),\"bd.\")","v":"bd."},"bd."]
[null,"  3. zwrot na aktywach (ROA)",">=10,00%","<=3%",null,null,{"$f":"IFERROR(ROUND((G42/G73),4),\"bd.\")","v":"bd."},"bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.",{"$f":"IFERROR(ROUND((X42/X73),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Y42/Y73),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Z42/Z73),4),\"bd.\")","v":"bd."},"bd."]
[]
[null,"II. Wskaźniki struktury pasywów i obsługi zadłużenia"]
[null,"  1. wskaźnik udziału kapitałów własnych",">=50%","<20%",null,null,{"$f":"IFERROR(ROUND(G76/G94,4),\"bd.\")","v":"bd."},"bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.",{"$f":"IFERROR(ROUND(X76/X94,4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND(Y76/Y94,4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND(Z76/Z94,4),\"bd.\")","v":"bd."},"bd."]
[null,"  2. pokrycie majątku trwałego kapitałem stałym",">=100%","<100%",null,null,{"$f":"IFERROR(ROUND((G76+G84+G83+G91)/G47,4),\"bd.\")","v":"bd."},"bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.",{"$f":"IFERROR(ROUND((X76+X84+X83+X91)/X47,4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Y76+Y84+Y83+Y91)/Y47,4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Z76+Z84+Z83+Z91)/Z47,4),\"bd.\")","v":"bd."},"bd."]
[null,"  3. wskaźnik zadłużenia","50-70%","<=80%",null,null,{"$f":"IFERROR(ROUND(G82/G94,4),\"bd.\")","v":"bd."},"bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.",{"$f":"IFERROR(ROUND(X82/X94,4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND(Y82/Y94,4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND(Z82/Z94,4),\"bd.\")","v":"bd."},"bd."]
[null,"  4. wskaźnik obsługi długu",">=1,3","<1,0",null,null,{"$f":"IFERROR(ROUND((G42+G21+G36+G40)/(G36+Finansowanie!F44+Finansowanie!F54+Finansowanie!F64),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((H42+H21+H36+H40)/(H36+Finansowanie!G44+Finansowanie!G54+Finansowanie!G64),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((I42+I21+I36+I40)/(I36+Finansowanie!H44+Finansowanie!H54+Finansowanie!H64),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((J42+J21+J36+J40)/(J36+Finansowanie!J44+Finansowanie!J54+Finansowanie!J64),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((K42+K21+K36+K40)/(K36+Finansowanie!K44+Finansowanie!K54+Finansowanie!K64),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((L42+L21+L36+L40)/(L36+Finansowanie!L44+Finansowanie!L54+Finansowanie!L64),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((M42+M21+M36+M40)/(M36+Finansowanie!M44+Finansowanie!M54+Finansowanie!M64),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((N42+N21+N36+N40)/(N36+Finansowanie!N44+Finansowanie!N54+Finansowanie!N64),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((O42+O21+O36+O40)/(O36+Finansowanie!O44+Finansowanie!O54+Finansowanie!O64),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((P42+P21+P36+P40)/(P36+Finansowanie!P44+Finansowanie!P54+Finansowanie!P64),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Q42+Q21+Q36+Q40)/(Q36+Finansowanie!Q44+Finansowanie!Q54+Finansowanie!Q64),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((R42+R21+R36+R40)/(R36+Finansowanie!R44+Finansowanie!R54+Finansowanie!R64),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((S42+S21+S36+S40)/(S36+Finansowanie!S44+Finansowanie!S54+Finansowanie!S64),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((T42+T21+T36+T40)/(T36+Finansowanie!T44+Finansowanie!T54+Finansowanie!T64),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((U42+U21+U36+U40)/(U36+Finansowanie!U44+Finansowanie!U54+Finansowanie!U64),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((V42+V21+V36+V40)/(V36+Finansowanie!V44+Finansowanie!V54+Finansowanie!V64),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((W42+W21+W36+W40)/(W36+Finansowanie!W44+Finansowanie!W54+Finansowanie!W64),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((X42+X21+X36+X40)/(X36+Finansowanie!X44+Finansowanie!X54+Finansowanie!X64),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Y42+Y21+Y36+Y40)/(Y36+Finansowanie!Y44+Finansowanie!Y54+Finansowanie!Y64),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Z42+Z21+Z36+Z40)/(Z36+Finansowanie!Z44+Finansowanie!Z54+Finansowanie!Z64),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((AA42+AA21+AA36+AA40)/(AA36+Finansowanie!AA44+Finansowanie!AA54+Finansowanie!AA64),4),\"bd.\")","v":"bd."}]
[]
[null,"III. Wskaźniki płynności"]
[null,"  1. płynność bieżąca","1,2-1,5","<1,0",null,null,{"$f":"IFERROR(ROUND(G65/G87,4),\"bd.\")","v":"bd."},"bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.",{"$f":"IFERROR(ROUND(X65/X87,4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND(Y65/Y87,4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND(Z65/Z87,4),\"bd.\")","v":"bd."},"bd."]
[null,"  2. płynność szybka","1,0-1,2","<0,8",null,null,{"$f":"IFERROR(ROUND((G65-G66)/G87,4),\"bd.\")","v":"bd."},"bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.",{"$f":"IFERROR(ROUND((X65-X66)/X87,4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Y65-Y66)/Y87,4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Z65-Z66)/Z87,4),\"bd.\")","v":"bd."},"bd."]
[]
[null,"IV. Wskaźniki rotacji majątku"]
[null,"  1. cykl rotacji zapasów",null,null,null,null,{"$f":"IFERROR(ROUND((G66/G20)*dni,0),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((H66/H20)*dni,0),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((I66/I20)*dni,0),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((J66/J20)*dni,0),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$193=1,ROUND((K66/K20)*dni,0),'Kapitał pracujący'!K22),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$193=1,ROUND((L66/L20)*dni,0),'Kapitał pracujący'!L22),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$193=1,ROUND((M66/M20)*dni,0),'Kapitał pracujący'!M22),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$193=1,ROUND((N66/N20)*dni,0),'Kapitał pracujący'!N22),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$193=1,ROUND((O66/O20)*dni,0),'Kapitał pracujący'!O22),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$193=1,ROUND((P66/P20)*dni,0),'Kapitał pracujący'!P22),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$193=1,ROUND((Q66/Q20)*dni,0),'Kapitał pracujący'!Q22),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$193=1,ROUND((R66/R20)*dni,0),'Kapitał pracujący'!R22),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$193=1,ROUND((S66/S20)*dni,0),'Kapitał pracujący'!S22),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$193=1,ROUND((T66/T20)*dni,0),'Kapitał pracujący'!T22),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$193=1,ROUND((U66/U20)*dni,0),'Kapitał pracujący'!U22),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$193=1,ROUND((V66/V20)*dni,0),'Kapitał pracujący'!V22),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$193=1,ROUND((W66/W20)*dni,0),'Kapitał pracujący'!W22),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$193=1,ROUND((X66/X20)*dni,0),'Kapitał pracujący'!X22),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$193=1,ROUND((Y66/Y20)*dni,0),'Kapitał pracujący'!Y22),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$193=1,ROUND((Z66/Z20)*dni,0),'Kapitał pracujący'!Z22),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$193=1,ROUND((AA66/AA20)*dni,0),'Kapitał pracujący'!AA22),\"bd.\")","v":"bd."}]
[null,"  2. cykl rotacji należności",null,null,null,null,{"$f":"IFERROR(ROUND((G68/G15)*dni,0),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((H68/H15)*dni,0),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((I68/I15)*dni,0),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((J68/J15)*dni,0),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$194=1,ROUND((K68/K15)*dni,0),'Kapitał pracujący'!K37),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$194=1,ROUND((L68/L15)*dni,0),'Kapitał pracujący'!L37),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$194=1,ROUND((M68/M15)*dni,0),'Kapitał pracujący'!M37),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$194=1,ROUND((N68/N15)*dni,0),'Kapitał pracujący'!N37),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$194=1,ROUND((O68/O15)*dni,0),'Kapitał pracujący'!O37),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$194=1,ROUND((P68/P15)*dni,0),'Kapitał pracujący'!P37),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$194=1,ROUND((Q68/Q15)*dni,0),'Kapitał pracujący'!Q37),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$194=1,ROUND((R68/R15)*dni,0),'Kapitał pracujący'!R37),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$194=1,ROUND((S68/S15)*dni,0),'Kapitał pracujący'!S37),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$194=1,ROUND((T68/T15)*dni,0),'Kapitał pracujący'!T37),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$194=1,ROUND((U68/U15)*dni,0),'Kapitał pracujący'!U37),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$194=1,ROUND((V68/V15)*dni,0),'Kapitał pracujący'!V37),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$194=1,ROUND((W68/W15)*dni,0),'Kapitał pracujący'!W37),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$194=1,ROUND((X68/X15)*dni,0),'Kapitał pracujący'!X37),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$194=1,ROUND((Y68/Y15)*dni,0),'Kapitał pracujący'!Y37),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$194=1,ROUND((Z68/Z15)*dni,0),'Kapitał pracujący'!Z37),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$194=1,ROUND((AA68/AA15)*dni,0),'Kapitał pracujący'!AA37),\"bd.\")","v":"bd."}]
[null,"  3. cykl rotacji zobowiązań",null,null,null,null,{"$f":"IFERROR(ROUND((G88/G20)*dni,0),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((H88/H20)*dni,0),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((I88/I20)*dni,0),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((J88/J20)*dni,0),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$195=1,ROUND((K88/K20)*dni,0),'Kapitał pracujący'!K52),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$195=1,ROUND((L88/L20)*dni,0),'Kapitał pracujący'!L52),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$195=1,ROUND((M88/M20)*dni,0),'Kapitał pracujący'!M52),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$195=1,ROUND((N88/N20)*dni,0),'Kapitał pracujący'!N52),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$195=1,ROUND((O88/O20)*dni,0),'Kapitał pracujący'!O52),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$195=1,ROUND((P88/P20)*dni,0),'Kapitał pracujący'!P52),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$195=1,ROUND((Q88/Q20)*dni,0),'Kapitał pracujący'!Q52),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$195=1,ROUND((R88/R20)*dni,0),'Kapitał pracujący'!R52),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$195=1,ROUND((S88/S20)*dni,0),'Kapitał pracujący'!S52),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$195=1,ROUND((T88/T20)*dni,0),'Kapitał pracujący'!T52),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$195=1,ROUND((U88/U20)*dni,0),'Kapitał pracujący'!U52),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$195=1,ROUND((V88/V20)*dni,0),'Kapitał pracujący'!V52),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$195=1,ROUND((W88/W20)*dni,0),'Kapitał pracujący'!W52),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$195=1,ROUND((X88/X20)*dni,0),'Kapitał pracujący'!X52),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$195=1,ROUND((Y88/Y20)*dni,0),'Kapitał pracujący'!Y52),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$195=1,ROUND((Z88/Z20)*dni,0),'Kapitał pracujący'!Z52),\"bd.\")","v":"bd."},{"$f":"IFERROR(IF('Kapitał pracujący'!$G$195=1,ROUND((AA88/AA20)*dni,0),'Kapitał pracujący'!AA52),\"bd.\")","v":"bd."}]
[]
[null,"V. Dodatkowe wskaźniki (przedsiębiorstwa inne niż MSP)"]
[null,"  1. księgowy stosunek kapitału obcego do kapitału własnego","<=1,0",">7,5",null,null,{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND(G82/G76,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND(H82/H76,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND(I82/I76,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND(J82/J76,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND(K82/K76,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND(L82/L76,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND(M82/M76,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND(N82/N76,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND(O82/O76,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND(P82/P76,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND(Q82/Q76,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND(R82/R76,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND(S82/S76,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND(T82/T76,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND(U82/U76,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND(V82/V76,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND(W82/W76,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND(X82/X76,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND(Y82/Y76,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND(Z82/Z76,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND(AA82/AA76,1),\"bd.\"))","v":"n/d"}]
[null,"  2. wskaźnik relacji pokrycia odsetek do EBITDA",">=3,0","<1,0",null,null,{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND((G33+G21)/G36,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND((H33+H21)/H36,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND((I33+I21)/I36,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND((J33+J21)/J36,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND((K33+K21)/K36,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND((L33+L21)/L36,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND((M33+M21)/M36,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND((N33+N21)/N36,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND((O33+O21)/O36,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND((P33+P21)/P36,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND((Q33+Q21)/Q36,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND((R33+R21)/R36,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND((S33+S21)/S36,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND((T33+T21)/T36,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND((U33+U21)/U36,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND((V33+V21)/V36,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND((W33+W21)/W36,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND((X33+X21)/X36,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND((Y33+Y21)/Y36,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND((Z33+Z21)/Z36,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND((AA33+AA21)/AA36,1),\"bd.\"))","v":"n/d"}]
[]
[]
[]
[]
[null,"Projekt",null,null,null,null,{"$f":"LataProjekcji","v":0},0,0,"","Uzupełnij dane","","","","","","","","","","","","","","","",""]
[]
[null,"Rachunek zysków i strat"]
[null,"A. Przychody netto ze sprzedaży ","RP",null,null,null,null,null,null,null,{"$f":"SUM(K160:K163)","v":0},{"$f":"SUM(L160:L163)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X160:X163)","v":0},{"$f":"SUM(Y160:Y163)","v":0},{"$f":"SUM(Z160:Z163)","v":0},0]
[null," I. Przychody netto ze sprzedaży produktów ",null,null,null,null,null,null,null,null,{"$f":"Przychody!K241","v":0},{"$f":"Przychody!L241","v":0},{"$f":"Przychody!M241","v":0},{"$f":"Przychody!N241","v":0},{"$f":"Przychody!O241","v":0},{"$f":"Przychody!P241","v":0},{"$f":"Przychody!Q241","v":0},{"$f":"Przychody!R241","v":0},{"$f":"Przychody!S241","v":0},{"$f":"Przychody!T241","v":0},{"$f":"Przychody!U241","v":0},{"$f":"Przychody!V241","v":0},{"$f":"Przychody!W241","v":0},{"$f":"Przychody!X241","v":0},{"$f":"Przychody!Y241","v":0},{"$f":"Przychody!Z241","v":0},{"$f":"Przychody!AA241","v":0}]
[null," II. Zmiana stanu produktów ([+] zwiększenie / [-] zmniejszenie)",null,null,null,null,null,null,null,null,{"$f":"Przychody!K242","v":0},{"$f":"Przychody!L242","v":0},{"$f":"Przychody!M242","v":0},{"$f":"Przychody!N242","v":0},{"$f":"Przychody!O242","v":0},{"$f":"Przychody!P242","v":0},{"$f":"Przychody!Q242","v":0},{"$f":"Przychody!R242","v":0},{"$f":"Przychody!S242","v":0},{"$f":"Przychody!T242","v":0},{"$f":"Przychody!U242","v":0},{"$f":"Przychody!V242","v":0},{"$f":"Przychody!W242","v":0},{"$f":"Przychody!X242","v":0},{"$f":"Przychody!Y242","v":0},{"$f":"Przychody!Z242","v":0},{"$f":"Przychody!AA242","v":0}]
[null," III. Koszt wytworzenia produktów na własne potrzeby jednostki",null,null,null,null,null,null,null,null,{"$f":"Przychody!K243","v":0},{"$f":"Przychody!L243","v":0},{"$f":"Przychody!M243","v":0},{"$f":"Przychody!N243","v":0},{"$f":"Przychody!O243","v":0},{"$f":"Przychody!P243","v":0},{"$f":"Przychody!Q243","v":0},{"$f":"Przychody!R243","v":0},{"$f":"Przychody!S243","v":0},{"$f":"Przychody!T243","v":0},{"$f":"Przychody!U243","v":0},{"$f":"Przychody!V243","v":0},{"$f":"Przychody!W243","v":0},{"$f":"Przychody!X243","v":0},{"$f":"Przychody!Y243","v":0},{"$f":"Przychody!Z243","v":0},{"$f":"Przychody!AA243","v":0}]
[null," IV. Przychody netto ze sprzedaży towarów i materiałów ",null,null,null,null,null,null,null,null,{"$f":"Przychody!K244","v":0},{"$f":"Przychody!L244","v":0},{"$f":"Przychody!M244","v":0},{"$f":"Przychody!N244","v":0},{"$f":"Przychody!O244","v":0},{"$f":"Przychody!P244","v":0},{"$f":"Przychody!Q244","v":0},{"$f":"Przychody!R244","v":0},{"$f":"Przychody!S244","v":0},{"$f":"Przychody!T244","v":0},{"$f":"Przychody!U244","v":0},{"$f":"Przychody!V244","v":0},{"$f":"Przychody!W244","v":0},{"$f":"Przychody!X244","v":0},{"$f":"Przychody!Y244","v":0},{"$f":"Przychody!Z244","v":0},{"$f":"Przychody!AA244","v":0}]
[null,"B. Koszty działalności operacyjnej","RKDO",null,null,null,null,null,null,null,{"$f":"SUM(K165:K172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X165:X172)","v":0},{"$f":"SUM(Y165:Y172)","v":0},{"$f":"SUM(Z165:Z172)","v":0},0]
[null," I. Amortyzacja","RKDOA",null,null,null,null,null,null,null,{"$f":"'Środki trwałe'!K798","v":0},{"$f":"'Środki trwałe'!L798","v":0},{"$f":"'Środki trwałe'!M798","v":0},{"$f":"'Środki trwałe'!N798","v":0},{"$f":"'Środki trwałe'!O798","v":0},{"$f":"'Środki trwałe'!P798","v":0},{"$f":"'Środki trwałe'!Q798","v":0},{"$f":"'Środki trwałe'!R798","v":0},{"$f":"'Środki trwałe'!S798","v":0},{"$f":"'Środki trwałe'!T798","v":0},{"$f":"'Środki trwałe'!U798","v":0},{"$f":"'Środki trwałe'!V798","v":0},{"$f":"'Środki trwałe'!W798","v":0},{"$f":"'Środki trwałe'!X798","v":0},{"$f":"'Środki trwałe'!Y798","v":0},{"$f":"'Środki trwałe'!Z798","v":0},{"$f":"'Środki trwałe'!AA798","v":0}]
[null," II. Zużycie materiałów i energii",null,null,null,null,null,null,null,null,{"$f":"'Koszty operacyjne'!K618","v":0},{"$f":"'Koszty operacyjne'!L618","v":0},{"$f":"'Koszty operacyjne'!M618","v":0},{"$f":"'Koszty operacyjne'!N618","v":0},{"$f":"'Koszty operacyjne'!O618","v":0},{"$f":"'Koszty operacyjne'!P618","v":0},{"$f":"'Koszty operacyjne'!Q618","v":0},{"$f":"'Koszty operacyjne'!R618","v":0},{"$f":"'Koszty operacyjne'!S618","v":0},{"$f":"'Koszty operacyjne'!T618","v":0},{"$f":"'Koszty operacyjne'!U618","v":0},{"$f":"'Koszty operacyjne'!V618","v":0},{"$f":"'Koszty operacyjne'!W618","v":0},{"$f":"'Koszty operacyjne'!X618","v":0},{"$f":"'Koszty operacyjne'!Y618","v":0},{"$f":"'Koszty operacyjne'!Z618","v":0},{"$f":"'Koszty operacyjne'!AA618","v":0}]
[null," III. Usługi obce",null,null,null,null,null,null,null,null,{"$f":"'Koszty operacyjne'!K619","v":0},{"$f":"'Koszty operacyjne'!L619","v":0},{"$f":"'Koszty operacyjne'!M619","v":0},{"$f":"'Koszty operacyjne'!N619","v":0},{"$f":"'Koszty operacyjne'!O619","v":0},{"$f":"'Koszty operacyjne'!P619","v":0},{"$f":"'Koszty operacyjne'!Q619","v":0},{"$f":"'Koszty operacyjne'!R619","v":0},{"$f":"'Koszty operacyjne'!S619","v":0},{"$f":"'Koszty operacyjne'!T619","v":0},{"$f":"'Koszty operacyjne'!U619","v":0},{"$f":"'Koszty operacyjne'!V619","v":0},{"$f":"'Koszty operacyjne'!W619","v":0},{"$f":"'Koszty operacyjne'!X619","v":0},{"$f":"'Koszty operacyjne'!Y619","v":0},{"$f":"'Koszty operacyjne'!Z619","v":0},{"$f":"'Koszty operacyjne'!AA619","v":0}]
[null," IV. Podatki i opłaty",null,null,null,null,null,null,null,null,{"$f":"'Koszty operacyjne'!K620","v":0},{"$f":"'Koszty operacyjne'!L620","v":0},{"$f":"'Koszty operacyjne'!M620","v":0},{"$f":"'Koszty operacyjne'!N620","v":0},{"$f":"'Koszty operacyjne'!O620","v":0},{"$f":"'Koszty operacyjne'!P620","v":0},{"$f":"'Koszty operacyjne'!Q620","v":0},{"$f":"'Koszty operacyjne'!R620","v":0},{"$f":"'Koszty operacyjne'!S620","v":0},{"$f":"'Koszty operacyjne'!T620","v":0},{"$f":"'Koszty operacyjne'!U620","v":0},{"$f":"'Koszty operacyjne'!V620","v":0},{"$f":"'Koszty operacyjne'!W620","v":0},{"$f":"'Koszty operacyjne'!X620","v":0},{"$f":"'Koszty operacyjne'!Y620","v":0},{"$f":"'Koszty operacyjne'!Z620","v":0},{"$f":"'Koszty operacyjne'!AA620","v":0}]
[null," V. Wynagrodzenia",null,null,null,null,null,null,null,null,{"$f":"'Koszty operacyjne'!K621","v":0},{"$f":"'Koszty operacyjne'!L621","v":0},{"$f":"'Koszty operacyjne'!M621","v":0},{"$f":"'Koszty operacyjne'!N621","v":0},{"$f":"'Koszty operacyjne'!O621","v":0},{"$f":"'Koszty operacyjne'!P621","v":0},{"$f":"'Koszty operacyjne'!Q621","v":0},{"$f":"'Koszty operacyjne'!R621","v":0},{"$f":"'Koszty operacyjne'!S621","v":0},{"$f":"'Koszty operacyjne'!T621","v":0},{"$f":"'Koszty operacyjne'!U621","v":0},{"$f":"'Koszty operacyjne'!V621","v":0},{"$f":"'Koszty operacyjne'!W621","v":0},{"$f":"'Koszty operacyjne'!X621","v":0},{"$f":"'Koszty operacyjne'!Y621","v":0},{"$f":"'Koszty operacyjne'!Z621","v":0},{"$f":"'Koszty operacyjne'!AA621","v":0}]
[null," VI. Ubezpieczenia społeczne i inne świadczenia",null,null,null,null,null,null,null,null,{"$f":"'Koszty operacyjne'!K622","v":0},{"$f":"'Koszty operacyjne'!L622","v":0},{"$f":"'Koszty operacyjne'!M622","v":0},{"$f":"'Koszty operacyjne'!N622","v":0},{"$f":"'Koszty operacyjne'!O622","v":0},{"$f":"'Koszty operacyjne'!P622","v":0},{"$f":"'Koszty operacyjne'!Q622","v":0},{"$f":"'Koszty operacyjne'!R622","v":0},{"$f":"'Koszty operacyjne'!S622","v":0},{"$f":"'Koszty operacyjne'!T622","v":0},{"$f":"'Koszty operacyjne'!U622","v":0},{"$f":"'Koszty operacyjne'!V622","v":0},{"$f":"'Koszty operacyjne'!W622","v":0},{"$f":"'Koszty operacyjne'!X622","v":0},{"$f":"'Koszty operacyjne'!Y622","v":0},{"$f":"'Koszty operacyjne'!Z622","v":0},{"$f":"'Koszty operacyjne'!AA622","v":0}]
[null," VII. Pozostałe koszty rodzajowe",null,null,null,null,null,null,null,null,{"$f":"'Koszty operacyjne'!K623","v":0},{"$f":"'Koszty operacyjne'!L623","v":0},{"$f":"'Koszty operacyjne'!M623","v":0},{"$f":"'Koszty operacyjne'!N623","v":0},{"$f":"'Koszty operacyjne'!O623","v":0},{"$f":"'Koszty operacyjne'!P623","v":0},{"$f":"'Koszty operacyjne'!Q623","v":0},{"$f":"'Koszty operacyjne'!R623","v":0},{"$f":"'Koszty operacyjne'!S623","v":0},{"$f":"'Koszty operacyjne'!T623","v":0},{"$f":"'Koszty operacyjne'!U623","v":0},{"$f":"'Koszty operacyjne'!V623","v":0},{"$f":"'Koszty operacyjne'!W623","v":0},{"$f":"'Koszty operacyjne'!X623","v":0},{"$f":"'Koszty operacyjne'!Y623","v":0},{"$f":"'Koszty operacyjne'!Z623","v":0},{"$f":"'Koszty operacyjne'!AA623","v":0}]
[null," VIII. Wartość sprzedanych towarów i materiałów",null,null,null,null,null,null,null,null,{"$f":"'Koszty operacyjne'!K624","v":0},{"$f":"'Koszty operacyjne'!L624","v":0},{"$f":"'Koszty operacyjne'!M624","v":0},{"$f":"'Koszty operacyjne'!N624","v":0},{"$f":"'Koszty operacyjne'!O624","v":0},{"$f":"'Koszty operacyjne'!P624","v":0},{"$f":"'Koszty operacyjne'!Q624","v":0},{"$f":"'Koszty operacyjne'!R624","v":0},{"$f":"'Koszty operacyjne'!S624","v":0},{"$f":"'Koszty operacyjne'!T624","v":0},{"$f":"'Koszty operacyjne'!U624","v":0},{"$f":"'Koszty operacyjne'!V624","v":0},{"$f":"'Koszty operacyjne'!W624","v":0},{"$f":"'Koszty operacyjne'!X624","v":0},{"$f":"'Koszty operacyjne'!Y624","v":0},{"$f":"'Koszty operacyjne'!Z624","v":0},{"$f":"'Koszty operacyjne'!AA624","v":0}]
[null,"C. Zysk (strata) ze sprzedaży",null,null,null,null,null,null,null,null,{"$f":"K159-K164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X159-X164","v":0},{"$f":"Y159-Y164","v":0},{"$f":"Z159-Z164","v":0},0]
[null,"D. Pozostałe przychody operacyjne",null,null,null,null,null,null,null,null,{"$f":"Przychody!K247","v":0},{"$f":"Przychody!L247","v":0},{"$f":"Przychody!M247","v":0},{"$f":"Przychody!N247","v":0},{"$f":"Przychody!O247","v":0},{"$f":"Przychody!P247","v":0},{"$f":"Przychody!Q247","v":0},{"$f":"Przychody!R247","v":0},{"$f":"Przychody!S247","v":0},{"$f":"Przychody!T247","v":0},{"$f":"Przychody!U247","v":0},{"$f":"Przychody!V247","v":0},{"$f":"Przychody!W247","v":0},{"$f":"Przychody!X247","v":0},{"$f":"Przychody!Y247","v":0},{"$f":"Przychody!Z247","v":0},{"$f":"Przychody!AA247","v":0}]
[null,"  w tym dotacja",null,null,null,null,null,null,null,null,{"$f":"ROUND('Rozliczenie dotacji'!K286,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!L286,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!M286,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!N286,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!O286,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!P286,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!Q286,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!R286,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!S286,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!T286,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!U286,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!V286,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!W286,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!X286,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!Y286,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!Z286,0)","v":0},{"$f":"ROUND('Rozliczenie dotacji'!AA286,0)","v":0}]
[null,"E. Pozostałe koszty operacyjne",null,null,null,null,null,null,null,null,{"$f":"'Koszty operacyjne'!K625","v":0},{"$f":"'Koszty operacyjne'!L625","v":0},{"$f":"'Koszty operacyjne'!M625","v":0},{"$f":"'Koszty operacyjne'!N625","v":0},{"$f":"'Koszty operacyjne'!O625","v":0},{"$f":"'Koszty operacyjne'!P625","v":0},{"$f":"'Koszty operacyjne'!Q625","v":0},{"$f":"'Koszty operacyjne'!R625","v":0},{"$f":"'Koszty operacyjne'!S625","v":0},{"$f":"'Koszty operacyjne'!T625","v":0},{"$f":"'Koszty operacyjne'!U625","v":0},{"$f":"'Koszty operacyjne'!V625","v":0},{"$f":"'Koszty operacyjne'!W625","v":0},{"$f":"'Koszty operacyjne'!X625","v":0},{"$f":"'Koszty operacyjne'!Y625","v":0},{"$f":"'Koszty operacyjne'!Z625","v":0},{"$f":"'Koszty operacyjne'!AA625","v":0}]
[null,"F. Zysk (strata) z działalności operacyjnej ","EBIT",null,null,null,null,null,null,null,{"$f":"K173+K174-K176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X173+X174-X176","v":0},{"$f":"Y173+Y174-Y176","v":0},{"$f":"Z173+Z174-Z176","v":0},0]
[null,"G. Przychody finansowe",null,null,null,null,null,null,null,null,{"$f":"Przychody!K248","v":0},{"$f":"Przychody!L248","v":0},{"$f":"Przychody!M248","v":0},{"$f":"Przychody!N248","v":0},{"$f":"Przychody!O248","v":0},{"$f":"Przychody!P248","v":0},{"$f":"Przychody!Q248","v":0},{"$f":"Przychody!R248","v":0},{"$f":"Przychody!S248","v":0},{"$f":"Przychody!T248","v":0},{"$f":"Przychody!U248","v":0},{"$f":"Przychody!V248","v":0},{"$f":"Przychody!W248","v":0},{"$f":"Przychody!X248","v":0},{"$f":"Przychody!Y248","v":0},{"$f":"Przychody!Z248","v":0},{"$f":"Przychody!AA248","v":0}]
[null,"H. Koszty finansowe",null,null,null,null,null,null,null,null,{"$f":"ROUND('Koszty operacyjne'!K626,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!L626,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!M626,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!N626,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!O626,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!P626,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!Q626,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!R626,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!S626,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!T626,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!U626,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!V626,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!W626,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!X626,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!Y626,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!Z626,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!AA626,0)","v":0}]
[null,"  w tym odsetki","RKFO",null,null,null,null,null,null,null,{"$f":"ROUND('Koszty operacyjne'!K595,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!L595,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!M595,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!N595,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!O595,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!P595,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!Q595,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!R595,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!S595,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!T595,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!U595,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!V595,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!W595,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!X595,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!Y595,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!Z595,0)","v":0},{"$f":"ROUND('Koszty operacyjne'!AA595,0)","v":0}]
[null,"I. Zysk (strata) na działalności gospodarczej",null,null,null,null,null,null,null,null,{"$f":"K177+K178-K179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X177+X178-X179","v":0},{"$f":"Y177+Y178-Y179","v":0},{"$f":"Z177+Z178-Z179","v":0},0]
[null,"J. Wynik zdarzeń nadzwyczajnych",null,null,null,null,null,null,null,null,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0}]
[null,"K. Zysk (strata) brutto",null,null,null,null,null,null,null,null,{"$f":"K181+K182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X181+X182","v":0},{"$f":"Y181+Y182","v":0},{"$f":"Z181+Z182","v":0},0]
[null,"L. Podatek dochodowy",null,"podatek",null,null,null,null,null,null,{"$f":"IF(K183<=0,0,ROUND(K183*CIT,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X183<=0,0,ROUND(X183*CIT,0))","v":0},{"$f":"IF(Y183<=0,0,ROUND(Y183*CIT,0))","v":0},{"$f":"IF(Z183<=0,0,ROUND(Z183*CIT,0))","v":0},{"$f":"IF(AA183<=0,0,ROUND(AA183*CIT,0))","v":0}]
[null,"M. Pozostałe obowiązkowe zmniejszenia zysku (zwiększenia straty)",null,"podatek",null,null,null,null,null,null,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0}]
[null,"N. Zysk (strata) netto ",null,null,null,null,null,null,null,null,{"$f":"K183-K184-K185","v":0},{"$f":"L183-L184-L185","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X183-X184-X185","v":0},{"$f":"Y183-Y184-Y185","v":0},{"$f":"Z183-Z184-Z185","v":0},0]
[]
[]
[null,"Bilans"]
[null,"Aktywa",null,null,null,null,{"$f":"LataProjekcji","v":0},0,0,"","Uzupełnij dane","","","","","","","","","","","","","","","",""]
[null,"A. Aktywa trwałe",null,null,null,null,null,null,null,null,{"$f":"K192+K197+K206+K207+K208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X192+X197+X206+X207+X208","v":0},{"$f":"Y192+Y197+Y206+Y207+Y208","v":0},{"$f":"Z192+Z197+Z206+Z207+Z208","v":0},0]
[null," I. Wartości niematerialne i prawne ",null,null,null,null,null,null,null,null,{"$f":"SUM(K193:K196)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X193:X196)","v":0},{"$f":"SUM(Y193:Y196)","v":0},{"$f":"SUM(Z193:Z196)","v":0},0]
[null,"  1. Koszty zakończonych prac rozwojowych",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!K788,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!L788,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!M788,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!N788,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!O788,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!P788,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!Q788,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!R788,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!S788,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!T788,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!U788,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!V788,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!W788,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!X788,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!Y788,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!Z788,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!AA788,0)","v":0}]
[null,"  2. Wartość firmy",null,null,null,null,null,null,null,null,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0}]
[null,"  3. Inne wartości niematerialne i prawne",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!K789,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!L789,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!M789,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!N789,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!O789,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!P789,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!Q789,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!R789,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!S789,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!T789,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!U789,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!V789,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!W789,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!X789,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!Y789,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!Z789,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!AA789,0)","v":0}]
[null,"  4. Zaliczki na wartości niematerialne i prawne",null,null,null,null,null,null,null,null,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0}]
[null," II. Rzeczowe aktywa trwałe ",null,null,null,null,null,null,null,null,{"$f":"SUM(K198+K204+K205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X198+X204+X205)","v":0},{"$f":"SUM(Y198+Y204+Y205)","v":0},{"$f":"SUM(Z198+Z204+Z205)","v":0},0]
[null,"  1. Środki trwałe",null,null,null,null,null,null,null,null,{"$f":"SUM(K199:K203)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X199:X203)","v":0},{"$f":"SUM(Y199:Y203)","v":0},{"$f":"SUM(Z199:Z203)","v":0},0]
[null,"   a) grunty (w tym prawo użytkowania wieczystego gruntu) ",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!K791,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!L791,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!M791,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!N791,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!O791,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!P791,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!Q791,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!R791,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!S791,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!T791,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!U791,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!V791,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!W791,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!X791,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!Y791,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!Z791,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!AA791,0)","v":0}]
[null,"   b) budynki i budowle ",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!K792,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!L792,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!M792,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!N792,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!O792,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!P792,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!Q792,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!R792,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!S792,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!T792,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!U792,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!V792,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!W792,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!X792,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!Y792,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!Z792,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!AA792,0)","v":0}]
[null,"   c) urządzenia techniczne i maszyny ",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!K793,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!L793,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!M793,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!N793,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!O793,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!P793,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!Q793,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!R793,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!S793,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!T793,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!U793,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!V793,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!W793,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!X793,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!Y793,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!Z793,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!AA793,0)","v":0}]
[null,"   d) środki transportu ",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!K794,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!L794,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!M794,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!N794,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!O794,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!P794,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!Q794,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!R794,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!S794,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!T794,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!U794,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!V794,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!W794,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!X794,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!Y794,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!Z794,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!AA794,0)","v":0}]
[null,"   e) inne środki trwałe ",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!K795,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!L795,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!M795,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!N795,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!O795,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!P795,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!Q795,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!R795,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!S795,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!T795,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!U795,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!V795,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!W795,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!X795,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!Y795,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!Z795,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!AA795,0)","v":0}]
[null,"  2. Środki trwałe w budowie",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!K796,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!L796,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!M796,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!N796,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!O796,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!P796,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!Q796,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!R796,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!S796,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!T796,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!U796,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!V796,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!W796,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!X796,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!Y796,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!Z796,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Środki trwałe'!AA796,0)","v":0}]
[null,"  3. Zaliczki na środki trwałe w budowie",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," III. Należności długoterminowe",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," IV. Inwestycje długoterminowe",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," V. Długoterminowe rozliczenia międzyokresowe",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!K929,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!L929,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!M929,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!N929,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!O929,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!P929,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!Q929,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!R929,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!S929,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!T929,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!U929,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!V929,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!W929,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!X929,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!Y929,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!Z929,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!AA929,0),0)","v":0}]
[null,"B. Aktywa obrotowe","BAO",null,null,null,null,null,null,null,{"$f":"K210+K211+K213+K216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X210+X211+X213+X216","v":0},{"$f":"Y210+Y211+Y213+Y216","v":0},{"$f":"Z210+Z211+Z213+Z216","v":0},0]
[null," I. Zapasy ","BAOZ",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!K71,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!L71,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!M71,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!N71,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!O71,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!P71,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!Q71,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!R71,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!S71,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!T71,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!U71,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!V71,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!W71,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!X71,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!Y71,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!Z71,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!AA71,0)","v":0}]
[null," II. Należności krótkoterminowe ",null,null,null,null,null,null,null,null,{"$f":"K212","v":0},{"$f":"L212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  1. należności z tytułu dostaw i usług","BAONDU",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!K80,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!L80,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!M80,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!N80,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!O80,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!P80,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!Q80,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!R80,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!S80,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!T80,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!U80,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!V80,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!W80,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!X80,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!Y80,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!Z80,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!AA80,0)","v":0}]
[null," III. Inwestycje krótkoterminowe",null,null,null,null,null,null,null,null,{"$f":"K214+K215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X214+X215","v":0},{"$f":"Y214+Y215","v":0},{"$f":"Z214+Z215","v":0},0]
[null,"  1. środki pieniężne",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,K267-K215,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,L267-L215,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,X267-X215,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Y267-Y215,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Z267-Z215,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,AA267-AA215,0)","v":0}]
[null,"  2. pozostałe inwestycje krótkoterminowe",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!K101,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!L101,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!M101,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!N101,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!O101,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!P101,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!Q101,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!R101,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!S101,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!T101,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!U101,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!V101,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!W101,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!X101,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!Y101,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!Z101,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!AA101,0)","v":0}]
[null,"IV. Krótkoterminowe rozliczenia międzyokresowe",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!K930,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!L930,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!M930,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!N930,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!O930,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!P930,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!Q930,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!R930,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!S930,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!T930,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!U930,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!V930,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!W930,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!X930,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!Y930,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!Z930,0),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,ROUND('Koszty operacyjne'!AA930,0),0)","v":0}]
[null,"Aktywa razem",null,null,null,null,null,null,null,null,{"$f":"K209+K191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X209+X191","v":0},{"$f":"Y209+Y191","v":0},{"$f":"Z209+Z191","v":0},0]
[]
[null,"Pasywa ",null,null,null,null,{"$f":"LataProjekcji","v":0},0,0,"","Uzupełnij dane","","","","","","","","","","","","","","","",""]
[null,"C. Kapitał własny","BKW",null,null,null,null,null,null,null,{"$f":"SUM(K221:K225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X221:X225)","v":0},{"$f":"SUM(Y221:Y225)","v":0},{"$f":"SUM(Z221:Z225)","v":0},0]
[null," I. Kapitał podstawowy",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!K75,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!L75,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!M75,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!N75,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!O75,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!P75,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!Q75,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!R75,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!S75,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!T75,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!U75,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!V75,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!W75,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!X75,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!Y75,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!Z75,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!AA75,0)","v":0}]
[null," Ia. Środki własne na finansowanie Projektu",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!K81,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!L81,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!M81,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!N81,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!O81,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!P81,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!Q81,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!R81,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!S81,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!T81,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!U81,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!V81,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!W81,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!X81,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!Y81,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!Z81,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!AA81,0)","v":0}]
[null," II. Pozostały kapitał (zapasowy + rezerwowy+z aktualizacji wyceny)",null,null,null,null,null,null,null,null,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0}]
[null," III. Zysk (strata) z okresów poprzednich",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!K87,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!L87,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!M87,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!N87,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!O87,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!P87,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!Q87,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!R87,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!S87,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!T87,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!U87,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!V87,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!W87,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!X87,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!Y87,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!Z87,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!AA87,0)","v":0}]
[null," IV. Zysk (strata) netto",null,null,null,null,null,null,null,null,{"$f":"K186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X186","v":0},{"$f":"Y186","v":0},{"$f":"Z186","v":0},0]
[null,"B. Zobowiązania i rezerwy na zobowiązania ","BZIR",null,null,null,null,null,null,null,{"$f":"K227+K228+K231+K235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X227+X228+X231+X235","v":0},{"$f":"Y227+Y228+Y231+Y235","v":0},{"$f":"Z227+Z228+Z231+Z235","v":0},0]
[null," I. Rezerwy na zobowiązania ",null,null,null,null,null,null,null,null,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0}]
[null," II. Zobowiązania długoterminowe ",null,null,null,null,null,null,null,null,{"$f":"SUM(K229:K230)","v":0},{"$f":"SUM(L229:L230)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X229:X230)","v":0},{"$f":"SUM(Y229:Y230)","v":0},{"$f":"SUM(Z229:Z230)","v":0},0]
[null,"  1. Kredyty i pożyczki",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,IF((Finansowanie!K110+Finansowanie!K120-Finansowanie!L108-Finansowanie!L118)<0,0,Finansowanie!K110+Finansowanie!K120-Finansowanie!L108-Finansowanie!L118),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF((Finansowanie!L110+Finansowanie!L120-Finansowanie!M108-Finansowanie!M118)<0,0,Finansowanie!L110+Finansowanie!L120-Finansowanie!M108-Finansowanie!M118),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF((Finansowanie!M110+Finansowanie!M120-Finansowanie!N108-Finansowanie!N118)<0,0,Finansowanie!M110+Finansowanie!M120-Finansowanie!N108-Finansowanie!N118),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF((Finansowanie!N110+Finansowanie!N120-Finansowanie!O108-Finansowanie!O118)<0,0,Finansowanie!N110+Finansowanie!N120-Finansowanie!O108-Finansowanie!O118),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF((Finansowanie!O110+Finansowanie!O120-Finansowanie!P108-Finansowanie!P118)<0,0,Finansowanie!O110+Finansowanie!O120-Finansowanie!P108-Finansowanie!P118),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF((Finansowanie!P110+Finansowanie!P120-Finansowanie!Q108-Finansowanie!Q118)<0,0,Finansowanie!P110+Finansowanie!P120-Finansowanie!Q108-Finansowanie!Q118),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF((Finansowanie!Q110+Finansowanie!Q120-Finansowanie!R108-Finansowanie!R118)<0,0,Finansowanie!Q110+Finansowanie!Q120-Finansowanie!R108-Finansowanie!R118),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF((Finansowanie!R110+Finansowanie!R120-Finansowanie!S108-Finansowanie!S118)<0,0,Finansowanie!R110+Finansowanie!R120-Finansowanie!S108-Finansowanie!S118),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF((Finansowanie!S110+Finansowanie!S120-Finansowanie!T108-Finansowanie!T118)<0,0,Finansowanie!S110+Finansowanie!S120-Finansowanie!T108-Finansowanie!T118),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF((Finansowanie!T110+Finansowanie!T120-Finansowanie!U108-Finansowanie!U118)<0,0,Finansowanie!T110+Finansowanie!T120-Finansowanie!U108-Finansowanie!U118),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF((Finansowanie!U110+Finansowanie!U120-Finansowanie!V108-Finansowanie!V118)<0,0,Finansowanie!U110+Finansowanie!U120-Finansowanie!V108-Finansowanie!V118),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF((Finansowanie!V110+Finansowanie!V120-Finansowanie!W108-Finansowanie!W118)<0,0,Finansowanie!V110+Finansowanie!V120-Finansowanie!W108-Finansowanie!W118),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF((Finansowanie!W110+Finansowanie!W120-Finansowanie!AA108-Finansowanie!AA118)<0,0,Finansowanie!W110+Finansowanie!W120-Finansowanie!AA108-Finansowanie!AA118),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF((Finansowanie!X110+Finansowanie!X120-Finansowanie!AB108-Finansowanie!AB118)<0,0,Finansowanie!X110+Finansowanie!X120-Finansowanie!AB108-Finansowanie!AB118),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF((Finansowanie!Y110+Finansowanie!Y120-Finansowanie!AC108-Finansowanie!AC118)<0,0,Finansowanie!Y110+Finansowanie!Y120-Finansowanie!AC108-Finansowanie!AC118),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF((Finansowanie!Z110+Finansowanie!Z120-Finansowanie!AD108-Finansowanie!AD118)<0,0,Finansowanie!Z110+Finansowanie!Z120-Finansowanie!AD108-Finansowanie!AD118),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF((Finansowanie!AA110+Finansowanie!AA120-Finansowanie!AE108-Finansowanie!AE118)<0,0,Finansowanie!AA110+Finansowanie!AA120-Finansowanie!AE108-Finansowanie!AE118),0)","v":0}]
[null,"  2. Pozostałe",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!K138-Finansowanie!L137<0,0,Finansowanie!K138-Finansowanie!L137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!L138-Finansowanie!M137<0,0,Finansowanie!L138-Finansowanie!M137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!M138-Finansowanie!N137<0,0,Finansowanie!M138-Finansowanie!N137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!N138-Finansowanie!O137<0,0,Finansowanie!N138-Finansowanie!O137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!O138-Finansowanie!P137<0,0,Finansowanie!O138-Finansowanie!P137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!P138-Finansowanie!Q137<0,0,Finansowanie!P138-Finansowanie!Q137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!Q138-Finansowanie!R137<0,0,Finansowanie!Q138-Finansowanie!R137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!R138-Finansowanie!S137<0,0,Finansowanie!R138-Finansowanie!S137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!S138-Finansowanie!T137<0,0,Finansowanie!S138-Finansowanie!T137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!T138-Finansowanie!U137<0,0,Finansowanie!T138-Finansowanie!U137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!U138-Finansowanie!V137<0,0,Finansowanie!U138-Finansowanie!V137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!V138-Finansowanie!W137<0,0,Finansowanie!V138-Finansowanie!W137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!W138-Finansowanie!AA137<0,0,Finansowanie!W138-Finansowanie!AA137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!X138-Finansowanie!AB137<0,0,Finansowanie!X138-Finansowanie!AB137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!Y138-Finansowanie!AC137<0,0,Finansowanie!Y138-Finansowanie!AC137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!Z138-Finansowanie!AD137<0,0,Finansowanie!Z138-Finansowanie!AD137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!AA138-Finansowanie!AE137<0,0,Finansowanie!AA138-Finansowanie!AE137),0)","v":0}]
[null," III. Zobowiązania krótkoterminowe ",null,null,null,null,null,null,null,null,{"$f":"SUM(K232:K234)","v":0},{"$f":"SUM(L232:L234)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X232:X234)","v":0},{"$f":"SUM(Y232:Y234)","v":0},{"$f":"SUM(Z232:Z234)","v":0},0]
[null,"  1. Z tytułu dostaw i usług","BZKDU",null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!K89,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!L89,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!M89,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!N89,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!O89,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!P89,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!Q89,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!R89,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!S89,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!T89,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!U89,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!V89,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!W89,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!X89,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!Y89,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!Z89,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Kapitał pracujący'!AA89,0)","v":0}]
[null,"  2. Kredyty i pożyczki",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!K130<0,0,Finansowanie!K130),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!L130<0,0,Finansowanie!L130),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!M130<0,0,Finansowanie!M130),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!N130<0,0,Finansowanie!N130),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!O130<0,0,Finansowanie!O130),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!P130<0,0,Finansowanie!P130),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!Q130<0,0,Finansowanie!Q130),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!R130<0,0,Finansowanie!R130),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!S130<0,0,Finansowanie!S130),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!T130<0,0,Finansowanie!T130),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!U130<0,0,Finansowanie!U130),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!V130<0,0,Finansowanie!V130),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!W130<0,0,Finansowanie!W130),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!X130<0,0,Finansowanie!X130),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!Y130<0,0,Finansowanie!Y130),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!Z130<0,0,Finansowanie!Z130),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!AA130<0,0,Finansowanie!AA130),0)","v":0}]
[null,"  3. Pozostałe",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,IF(OR(Finansowanie!K138<=0,Finansowanie!L137<0),0,Finansowanie!L137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(OR(Finansowanie!L138<=0,Finansowanie!M137<0),0,Finansowanie!M137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(OR(Finansowanie!M138<=0,Finansowanie!N137<0),0,Finansowanie!N137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(OR(Finansowanie!N138<=0,Finansowanie!O137<0),0,Finansowanie!O137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(OR(Finansowanie!O138<=0,Finansowanie!P137<0),0,Finansowanie!P137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(OR(Finansowanie!P138<=0,Finansowanie!Q137<0),0,Finansowanie!Q137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(OR(Finansowanie!Q138<=0,Finansowanie!R137<0),0,Finansowanie!R137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(OR(Finansowanie!R138<=0,Finansowanie!S137<0),0,Finansowanie!S137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(OR(Finansowanie!S138<=0,Finansowanie!T137<0),0,Finansowanie!T137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(OR(Finansowanie!T138<=0,Finansowanie!U137<0),0,Finansowanie!U137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(OR(Finansowanie!U138<=0,Finansowanie!V137<0),0,Finansowanie!V137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(OR(Finansowanie!V138<=0,Finansowanie!W137<0),0,Finansowanie!W137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(OR(Finansowanie!W138<=0,Finansowanie!AA137<0),0,Finansowanie!AA137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(OR(Finansowanie!X138<=0,Finansowanie!AB137<0),0,Finansowanie!AB137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(OR(Finansowanie!Y138<=0,Finansowanie!AC137<0),0,Finansowanie!AC137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(OR(Finansowanie!Z138<=0,Finansowanie!AD137<0),0,Finansowanie!AD137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(OR(Finansowanie!AA138<=0,Finansowanie!AE137<0),0,Finansowanie!AE137),0)","v":0}]
[null," IV. Rozliczenia międzyokresowe",null,null,null,null,null,null,null,null,{"$f":"K236+K237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X236+X237","v":0},{"$f":"Y236+Y237","v":0},{"$f":"Z236+Z237","v":0},0]
[null,"  1. Dotacje",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,'Rozliczenie dotacji'!K292,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Rozliczenie dotacji'!L292,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Rozliczenie dotacji'!M292,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Rozliczenie dotacji'!N292,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Rozliczenie dotacji'!O292,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Rozliczenie dotacji'!P292,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Rozliczenie dotacji'!Q292,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Rozliczenie dotacji'!R292,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Rozliczenie dotacji'!S292,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Rozliczenie dotacji'!T292,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Rozliczenie dotacji'!U292,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Rozliczenie dotacji'!V292,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Rozliczenie dotacji'!W292,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Rozliczenie dotacji'!X292,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Rozliczenie dotacji'!Y292,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Rozliczenie dotacji'!Z292,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,'Rozliczenie dotacji'!AA292,0)","v":0}]
[null,"  2. Pozostałe",null,null,null,null,null,null,null,null,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0}]
[null,"Pasywa razem",null,null,null,null,null,null,null,null,{"$f":"K226+K220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X226+X220","v":0},{"$f":"Y226+Y220","v":0},{"$f":"Z226+Z220","v":0},0]
[null,"sprawdzenie",null,null,null,null,null,null,null,null,{"$f":"K238=K217","v":true},true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"X238=X217","v":true},{"$f":"Y238=Y217","v":true},{"$f":"Z238=Z217","v":true},true]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K217-K238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X217-X238","v":0},{"$f":"Y217-Y238","v":0},{"$f":"Z217-Z238","v":0},0]
[]
[null,"Rachunek przepływów pieniężnych",null,null,null,null,{"$f":"LataProjekcji","v":0},0,0,"","Uzupełnij dane","","","","","","","","","","","","","","","",""]
[null,"I. Przepływy środków pieniężnych z działalności operacyjnej",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K244:K250),0)","v":0},{"$f":"ROUND(SUM(L244:L250),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X244:X250),0)","v":0},{"$f":"ROUND(SUM(Y244:Y250),0)","v":0},{"$f":"ROUND(SUM(Z244:Z250),0)","v":0},0]
[null,"  1. Zysk (strata) netto ",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,K186,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,X186,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Y186,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Z186,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,AA186,0)","v":0}]
[null,"  2. Amortyzacja ",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,K165,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,X165,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Y165,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Z165,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,AA165,0)","v":0}]
[null,"  3. Zmiana stanu zapasów ",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,J210-K210,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,W210-X210,0)","v":0},0,{"$f":"IF(LataProjekcji<=Koniec,Y210-Z210,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Z210-AA210,0)","v":0}]
[null,"  4. Zmiana stanu należności ",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,J211-K211,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  5. Zmiana stanu zobowiązań krótkoterminowych, z wyjątkiem pożyczek i kredytów ",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,(K231-J231)-(K233-J233)-(K234-J234),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,(X231-W231)-(X233-W233)-(X234-W234),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,(Y231-X231)-(Y233-X233)-(Y234-X234),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,(Z231-Y231)-(Z233-Y233)-(Z234-Y234),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,(AA231-Z231)-(AA233-Z233)-(AA234-Z234),0)","v":0}]
[null,"  6. Zmiana stanu rozliczeń międzyokresowych",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,(K235-I235)-K261,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,(L235-K235)-L261,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,(X235-W235)-X261,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,(Y235-X235)-Y261,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,(Z235-Y235)-Z261,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,(AA235-Z235)-AA261,0)","v":0}]
[null,"  7. Inne korekty ",null,null,null,null,null,null,null,null,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0}]
[]
[null,"II. Przepływy środków pieniężnych z działalności inwestycyjnej",null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(K253:K254),0)","v":0},{"$f":"ROUND(SUM(L253:L254),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(X253:X254),0)","v":0},{"$f":"ROUND(SUM(Y253:Y254),0)","v":0},{"$f":"ROUND(SUM(Z253:Z254),0)","v":0},0]
[null,"  1. Rzeczowe aktywa trwałe i WNiP",null,null,null,null,null,null,null,null,{"$f":"-'Środki trwałe'!K812","v":0},{"$f":"-'Środki trwałe'!L812","v":0},{"$f":"-'Środki trwałe'!M812","v":0},{"$f":"-'Środki trwałe'!N812","v":0},{"$f":"-'Środki trwałe'!O812","v":0},{"$f":"-'Środki trwałe'!P812","v":0},{"$f":"-'Środki trwałe'!Q812","v":0},{"$f":"-'Środki trwałe'!R812","v":0},{"$f":"-'Środki trwałe'!S812","v":0},{"$f":"-'Środki trwałe'!T812","v":0},{"$f":"-'Środki trwałe'!U812","v":0},{"$f":"-'Środki trwałe'!V812","v":0},{"$f":"-'Środki trwałe'!W812","v":0},{"$f":"-'Środki trwałe'!X812","v":0},{"$f":"-'Środki trwałe'!Y812","v":0},{"$f":"-'Środki trwałe'!Z812","v":0},{"$f":"-'Środki trwałe'!AA812","v":0}]
[null,"  2. Pozostałe aktywa trwałe ",null,null,null,null,null,null,null,null,{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0}]
[]
[null,"III. Przepływy środków pieniężnych z działalności finansowej",null,null,null,null,null,null,null,null,{"$f":"SUM(K257:K263)","v":0},{"$f":"SUM(L257:L263)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X257:X263)","v":0},{"$f":"SUM(Y257:Y263)","v":0},{"$f":"SUM(Z257:Z263)","v":0},0]
[null,"  1. Kredyty i pożyczki krótkoterminowe ",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,(K233-I233),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,(L233-K233),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,(X233-W233),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,(Y233-X233),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,(Z233-Y233),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,(AA233-Z233),0)","v":0}]
[null,"  2. Kredyty i pożyczki długoterminowe",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,K229-I229,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,L229-K229,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,X229-W229,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Y229-X229,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Z229-Y229,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,AA229-Z229,0)","v":0}]
[null,"  3. Dywidendy",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,-Finansowanie!K86,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,-Finansowanie!L86,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,-Finansowanie!M86,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,-Finansowanie!N86,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,-Finansowanie!O86,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,-Finansowanie!P86,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,-Finansowanie!Q86,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,-Finansowanie!R86,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,-Finansowanie!S86,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,-Finansowanie!T86,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,-Finansowanie!U86,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,-Finansowanie!V86,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,-Finansowanie!W86,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,-Finansowanie!X86,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,-Finansowanie!Y86,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,-Finansowanie!Z86,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,-Finansowanie!AA86,0)","v":0}]
[null,"  4. Dopłaty do kapitału własnego",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!K74,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!L74,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!M74,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!N74,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!O74,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!P74,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!Q74,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!R74,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!S74,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!T74,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!U74,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!V74,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!W74,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!X74,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!Y74,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!Z74,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Finansowanie!AA74,0)","v":0}]
[null,"  5. Dotacje",null,null,null,null,null,null,null,null,{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),Moduły!K75,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),Moduły!L75,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),Moduły!M75,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),Moduły!N75,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),Moduły!O75,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),Moduły!P75,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),Moduły!Q75,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),Moduły!R75,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),Moduły!S75,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),Moduły!T75,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),Moduły!U75,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),Moduły!V75,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),Moduły!W75,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),Moduły!AA75,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),Moduły!AB75,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),Moduły!AC75,0)","v":0},{"$f":"IF(AND(LataProjekcji>=Poczatek,LataProjekcji<=Koniec),Moduły!AD75,0)","v":0}]
[null,"  6. Pozostałe",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!K138<0,0,Finansowanie!K136-Finansowanie!K137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!L138<0,0,Finansowanie!L136-Finansowanie!L137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!M138<0,0,Finansowanie!M136-Finansowanie!M137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!N138<0,0,Finansowanie!N136-Finansowanie!N137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!O138<0,0,Finansowanie!O136-Finansowanie!O137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!P138<0,0,Finansowanie!P136-Finansowanie!P137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!Q138<0,0,Finansowanie!Q136-Finansowanie!Q137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!R138<0,0,Finansowanie!R136-Finansowanie!R137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!S138<0,0,Finansowanie!S136-Finansowanie!S137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!T138<0,0,Finansowanie!T136-Finansowanie!T137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!U138<0,0,Finansowanie!U136-Finansowanie!U137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!V138<0,0,Finansowanie!V136-Finansowanie!V137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!W138<0,0,Finansowanie!W136-Finansowanie!W137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!X138<0,0,Finansowanie!X136-Finansowanie!X137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!Y138<0,0,Finansowanie!Y136-Finansowanie!Y137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!Z138<0,0,Finansowanie!Z136-Finansowanie!Z137),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Finansowanie!AA138<0,0,Finansowanie!AA136-Finansowanie!AA137),0)","v":0}]
[null,"  7. Środki własne na finansowanie Projektu",null,null,null,null,null,null,null,null,{"$f":"Finansowanie!K80","v":0},{"$f":"Finansowanie!L80","v":0},{"$f":"Finansowanie!M80","v":0},{"$f":"Finansowanie!N80","v":0},{"$f":"Finansowanie!O80","v":0},{"$f":"Finansowanie!P80","v":0},{"$f":"Finansowanie!Q80","v":0},{"$f":"Finansowanie!R80","v":0},{"$f":"Finansowanie!S80","v":0},{"$f":"Finansowanie!T80","v":0},{"$f":"Finansowanie!U80","v":0},{"$f":"Finansowanie!V80","v":0},{"$f":"Finansowanie!W80","v":0},{"$f":"Finansowanie!X80","v":0},{"$f":"Finansowanie!Y80","v":0},{"$f":"Finansowanie!Z80","v":0},{"$f":"Finansowanie!AA80","v":0}]
[]
[null,"Przepływy pieniężne netto razem ",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,K243+K252+K256,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,X243+X252+X256,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Y243+Y252+Y256,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Z243+Z252+Z256,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,AA243+AA252+AA256,0)","v":0}]
[null,"Środki pieniężne na początek okresu",null,null,null,null,null,null,null,null,0,{"$f":"IF(LataProjekcji<=Koniec,K267,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,W267,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,X267,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Y267,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Z267,0)","v":0}]
[null,"Środki pieniężne na koniec okresu ",null,null,null,null,null,null,null,null,{"$f":"IF(LataProjekcji<=Koniec,K265+K266,)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,X265+X266,)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Y265+Y266,)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Z265+Z266,)","v":0},{"$f":"IF(LataProjekcji<=Koniec,AA265+AA266,)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K267=K213","v":true},{"$f":"L267=L213","v":true},true,true,true,true,true,true,true,true,true,true,true,{"$f":"X267=X213","v":true},{"$f":"Y267=Y213","v":true},{"$f":"Z267=Z213","v":true},true]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K267-K213","v":0},{"$f":"L267-L213","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X267-X213","v":0},{"$f":"Y267-Y213","v":0},{"$f":"Z267-Z213","v":0},0]
[]
[null,"Ocena wskaźnikowa projektowanej działalności",null,null,null,null,{"$f":"LataProjekcji","v":0},0,0,"","Uzupełnij dane","","","","","","","","","","","","","","","",""]
[]
[null,"I. Wskaźniki rentowności"]
[null,"  1. rentowność sprzedaży (ROS)",">=1,50%","<0%",null,null,null,null,null,null,{"$f":"IFERROR(ROUND((K173/K159),4),\"bd.\")","v":"bd."},"bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.",{"$f":"IFERROR(ROUND((X173/X159),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Y173/Y159),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Z173/Z159),4),\"bd.\")","v":"bd."},"bd."]
[null,"  2. rentowność netto",">=1,00%","<0%",null,null,null,null,null,null,{"$f":"IFERROR(ROUND((K186/K159),4),\"bd.\")","v":"bd."},"bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.",{"$f":"IFERROR(ROUND((X186/X159),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Y186/Y159),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Z186/Z159),4),\"bd.\")","v":"bd."},"bd."]
[null,"  3. zwrot na aktywach (ROA)",">=10,00%","<=3%",null,null,null,null,null,null,{"$f":"IFERROR(ROUND((K186/K217),4),\"bd.\")","v":"bd."},"bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.",{"$f":"IFERROR(ROUND((X186/X217),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Y186/Y217),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Z186/Z217),4),\"bd.\")","v":"bd."},"bd."]
[]
[null,"II. Wskaźniki struktury pasywów i obsługi zadłużenia"]
[null,"  1. wskaźnik udziału kapitałów własnych",">=50%","<20%",null,null,null,null,null,null,{"$f":"IFERROR(ROUND(K220/K238,4),\"bd.\")","v":"bd."},"bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.",{"$f":"IFERROR(ROUND(X220/X238,4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND(Y220/Y238,4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND(Z220/Z238,4),\"bd.\")","v":"bd."},"bd."]
[null,"  2. pokrycie majątku trwałego kapitałem stałym",">=100%","<100%",null,null,null,null,null,null,{"$f":"IFERROR(ROUND((K220+K228+K227+K235)/K191,4),\"bd.\")","v":"bd."},"bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.",{"$f":"IFERROR(ROUND((X220+X228+X227+X235)/X191,4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Y220+Y228+Y227+Y235)/Y191,4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Z220+Z228+Z227+Z235)/Z191,4),\"bd.\")","v":"bd."},"bd."]
[null,"  3. wskaźnik zadłużenia","50-70%","<=80%",null,null,null,null,null,null,{"$f":"IFERROR(ROUND(K226/K238,4),\"bd.\")","v":"bd."},"bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.",{"$f":"IFERROR(ROUND(X226/X238,4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND(Y226/Y238,4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND(Z226/Z238,4),\"bd.\")","v":"bd."},"bd."]
[null,"  4. wskaźnik obsługi długu",">=1,3","<1,0",null,null,null,null,null,null,{"$f":"IFERROR(ROUND((K186+K165+K180+K184)/(K180+Finansowanie!K108+Finansowanie!K118+Finansowanie!K128),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((L186+L165+L180+L184)/(L180+Finansowanie!L108+Finansowanie!L118+Finansowanie!L128),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((M186+M165+M180+M184)/(M180+Finansowanie!M108+Finansowanie!M118+Finansowanie!M128),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((N186+N165+N180+N184)/(N180+Finansowanie!N108+Finansowanie!N118+Finansowanie!N128),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((O186+O165+O180+O184)/(O180+Finansowanie!O108+Finansowanie!O118+Finansowanie!O128),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((P186+P165+P180+P184)/(P180+Finansowanie!P108+Finansowanie!P118+Finansowanie!P128),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Q186+Q165+Q180+Q184)/(Q180+Finansowanie!Q108+Finansowanie!Q118+Finansowanie!Q128),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((R186+R165+R180+R184)/(R180+Finansowanie!R108+Finansowanie!R118+Finansowanie!R128),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((S186+S165+S180+S184)/(S180+Finansowanie!S108+Finansowanie!S118+Finansowanie!S128),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((T186+T165+T180+T184)/(T180+Finansowanie!T108+Finansowanie!T118+Finansowanie!T128),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((U186+U165+U180+U184)/(U180+Finansowanie!U108+Finansowanie!U118+Finansowanie!U128),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((V186+V165+V180+V184)/(V180+Finansowanie!V108+Finansowanie!V118+Finansowanie!V128),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((W186+W165+W180+W184)/(W180+Finansowanie!W108+Finansowanie!W118+Finansowanie!W128),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((X186+X165+X180+X184)/(X180+Finansowanie!X108+Finansowanie!X118+Finansowanie!X128),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Y186+Y165+Y180+Y184)/(Y180+Finansowanie!Y108+Finansowanie!Y118+Finansowanie!Y128),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Z186+Z165+Z180+Z184)/(Z180+Finansowanie!Z108+Finansowanie!Z118+Finansowanie!Z128),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((AA186+AA165+AA180+AA184)/(AA180+Finansowanie!AA108+Finansowanie!AA118+Finansowanie!AA128),4),\"bd.\")","v":"bd."}]
[]
[null,"III. Wskaźniki płynności"]
[null,"  1. płynność bieżąca","1,2-1,5","<1,0",null,null,null,null,null,null,{"$f":"IFERROR(ROUND(K209/K231,4),\"bd.\")","v":"bd."},"bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.",{"$f":"IFERROR(ROUND(X209/X231,4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND(Y209/Y231,4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND(Z209/Z231,4),\"bd.\")","v":"bd."},"bd."]
[null,"  2. płynność szybka","1,0-1,2","<0,8",null,null,null,null,null,null,{"$f":"IFERROR(ROUND((K209-K210)/K231,4),\"bd.\")","v":"bd."},"bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.",{"$f":"IFERROR(ROUND((X209-X210)/X231,4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Y209-Y210)/Y231,4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Z209-Z210)/Z231,4),\"bd.\")","v":"bd."},"bd."]
[]
[null,"IV. Wskaźniki rotacji majątku"]
[null,"  1. cykl rotacji zapasów",null,null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND((K210/K164)*dni,0),\"bd.\")","v":"bd."},"bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.",{"$f":"IFERROR(ROUND((X210/X164)*dni,0),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Y210/Y164)*dni,0),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Z210/Z164)*dni,0),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((AA210/AA164)*dni,0),\"bd.\")","v":"bd."}]
[null,"  2. cykl rotacji należności",null,null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND((K212/K159)*dni,0),\"bd.\")","v":"bd."},"bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.",{"$f":"IFERROR(ROUND((X212/X159)*dni,0),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Y212/Y159)*dni,0),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Z212/Z159)*dni,0),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((AA212/AA159)*dni,0),\"bd.\")","v":"bd."}]
[null,"  3. cykl rotacji zobowiązań",null,null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND((K232/K164)*dni,0),\"bd.\")","v":"bd."},"bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.",{"$f":"IFERROR(ROUND((X232/X164)*dni,0),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Y232/Y164)*dni,0),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Z232/Z164)*dni,0),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((AA232/AA164)*dni,0),\"bd.\")","v":"bd."}]
[]
[null,"V. Dodatkowe wskaźniki (przedsiębiorstwa inne niż MSP)"]
[null,"  1. księgowy stosunek kapitału obcego do kapitału własnego","<=1,0",">7,5",null,null,null,null,null,null,{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND(K226/K220,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND(L226/L220,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND(M226/M220,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND(N226/N220,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND(O226/O220,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND(P226/P220,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND(Q226/Q220,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND(R226/R220,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND(S226/S220,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND(T226/T220,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND(U226/U220,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND(V226/V220,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND(W226/W220,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND(X226/X220,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND(Y226/Y220,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND(Z226/Z220,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND(AA226/AA220,1),\"bd.\"))","v":"n/d"}]
[null,"  2. wskaźnik relacji pokrycia odsetek do EBITDA",">=3,0","<1,0",null,null,null,null,null,null,{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND((K177+K165)/K180,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND((L177+L165)/L180,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND((M177+M165)/M180,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND((N177+N165)/N180,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND((O177+O165)/O180,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND((P177+P165)/P180,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND((Q177+Q165)/Q180,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND((R177+R165)/R180,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND((S177+S165)/S180,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND((T177+T165)/T180,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND((U177+U165)/U180,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND((V177+V165)/V180,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND((W177+W165)/W180,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND((X177+X165)/X180,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND((Y177+Y165)/Y180,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND((Z177+Z165)/Z180,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND((AA177+AA165)/AA180,1),\"bd.\"))","v":"n/d"}]
[]
[]
[]
[]
[null,"Działalność dotychczasowa i Projekt",null,null,null,null,{"$f":"LataProjekcji","v":0},0,0,"","Uzupełnij dane","","","","","","","","","","","","","","","",""]
[]
[null,"Rachunek zysków i strat"]
[null,"A. Przychody netto ze sprzedaży ","RP",null,null,null,{"$f":"SUM(G304:G307)","v":0},{"$f":"SUM(H304:H307)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X304:X307)","v":0},{"$f":"SUM(Y304:Y307)","v":0},{"$f":"SUM(Z304:Z307)","v":0},0]
[null," I. Przychody netto ze sprzedaży produktów ",null,null,null,null,{"$f":"G16+G160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X16+X160","v":0},0,{"$f":"Z16+Z160","v":0},0]
[null," II. Zmiana stanu produktów ([+] zwiększenie / [-] zmniejszenie)",null,null,null,null,{"$f":"G17+G161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z17+Z161","v":0},0]
[null," III. Koszt wytworzenia produktów na własne potrzeby jednostki",null,null,null,null,{"$f":"G18+G162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z18+Z162","v":0},0]
[null," IV. Przychody netto ze sprzedaży towarów i materiałów ",null,null,null,null,{"$f":"G19+G163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z19+Z163","v":0},0]
[null,"B. Koszty działalności operacyjnej","RKDO",null,null,null,{"$f":"SUM(G309:G316)","v":0},{"$f":"SUM(H309:H316)","v":0},{"$f":"SUM(I309:I316)","v":0},{"$f":"SUM(J309:J316)","v":0},{"$f":"SUM(K309:K316)","v":0},{"$f":"SUM(L309:L316)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X309:X316)","v":0},{"$f":"SUM(Y309:Y316)","v":0},{"$f":"SUM(Z309:Z316)","v":0},0]
[null," I. Amortyzacja","RKDOA",null,null,null,{"$f":"G21+G165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X21+X165","v":0},0,{"$f":"Z21+Z165","v":0},0]
[null," II. Zużycie materiałów i energii",null,null,null,null,{"$f":"G22+G166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z22+Z166","v":0},0]
[null," III. Usługi obce",null,null,null,null,{"$f":"G23+G167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z23+Z167","v":0},0]
[null," IV. Podatki i opłaty",null,null,null,null,{"$f":"G24+G168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z24+Z168","v":0},0]
[null," V. Wynagrodzenia",null,null,null,null,{"$f":"G25+G169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z25+Z169","v":0},0]
[null," VI. Ubezpieczenia społeczne i inne świadczenia",null,null,null,null,{"$f":"G26+G170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z26+Z170","v":0},0]
[null," VII. Pozostałe koszty rodzajowe",null,null,null,null,{"$f":"G27+G171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z27+Z171","v":0},0]
[null," VIII. Wartość sprzedanych towarów i materiałów",null,null,null,null,{"$f":"G28+G172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z28+Z172","v":0},0]
[null,"C. Zysk (strata) ze sprzedaży",null,null,null,null,{"$f":"G303-G308","v":0},{"$f":"H303-H308","v":0},{"$f":"I303-I308","v":0},{"$f":"J303-J308","v":0},{"$f":"K303-K308","v":0},{"$f":"L303-L308","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X303-X308","v":0},{"$f":"Y303-Y308","v":0},{"$f":"Z303-Z308","v":0},0]
[null,"D. Pozostałe przychody operacyjne",null,null,null,null,{"$f":"G30+G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X30+X174","v":0},0,{"$f":"Z30+Z174","v":0},0]
[null,"  w tym dotacja",null,null,null,null,{"$f":"G31+G175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z31+Z175","v":0},0]
[null,"E. Pozostałe koszty operacyjne",null,null,null,null,{"$f":"G32+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z32+Z176","v":0},0]
[null,"F. Zysk (strata) z działalności operacyjnej ","EBIT",null,null,null,{"$f":"G317+G318-G320","v":0},{"$f":"H317+H318-H320","v":0},{"$f":"I317+I318-I320","v":0},{"$f":"J317+J318-J320","v":0},{"$f":"K317+K318-K320","v":0},{"$f":"L317+L318-L320","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X317+X318-X320","v":0},{"$f":"Y317+Y318-Y320","v":0},{"$f":"Z317+Z318-Z320","v":0},0]
[null,"G. Przychody finansowe",null,null,null,null,{"$f":"G34+G178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X34+X178","v":0},0,{"$f":"Z34+Z178","v":0},0]
[null,"H. Koszty finansowe",null,null,null,null,{"$f":"G35+G179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z35+Z179","v":0},0]
[null,"  w tym odsetki","RKFO",null,null,null,{"$f":"G36+G180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z36+Z180","v":0},0]
[null,"I. Zysk (strata) na działalności gospodarczej",null,null,null,null,{"$f":"G321+G322-G323","v":0},{"$f":"H321+H322-H323","v":0},{"$f":"I321+I322-I323","v":0},{"$f":"J321+J322-J323","v":0},{"$f":"K321+K322-K323","v":0},{"$f":"L321+L322-L323","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X321+X322-X323","v":0},{"$f":"Y321+Y322-Y323","v":0},{"$f":"Z321+Z322-Z323","v":0},0]
[null,"J. Wynik zdarzeń nadzwyczajnych",null,null,null,null,{"$f":"G38+G182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X38+X182","v":0},{"$f":"Y38+Y182","v":0},{"$f":"Z38+Z182","v":0},0]
[null,"K. Zysk (strata) brutto",null,null,null,null,{"$f":"G325+G326","v":0},{"$f":"H325+H326","v":0},{"$f":"I325+I326","v":0},{"$f":"J325+J326","v":0},{"$f":"K325+K326","v":0},{"$f":"L325+L326","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X325+X326","v":0},{"$f":"Y325+Y326","v":0},{"$f":"Z325+Z326","v":0},0]
[null,"L. Podatek dochodowy",null,"podatek",null,null,{"$f":"G40","v":0},{"$f":"H40","v":0},{"$f":"I40","v":0},{"$f":"J40","v":0},{"$f":"IF(K327<=0,0,ROUND(K327*CIT,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X327<=0,0,ROUND(X327*CIT,0))","v":0},{"$f":"IF(Y327<=0,0,ROUND(Y327*CIT,0))","v":0},{"$f":"IF(Z327<=0,0,ROUND(Z327*CIT,0))","v":0},{"$f":"IF(AA327<=0,0,ROUND(AA327*CIT,0))","v":0}]
[null,"M. Pozostałe obowiązkowe zmniejszenia zysku (zwiększenia straty)",null,"podatek",null,null,{"$f":"G41+G185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X41+X185","v":0},{"$f":"Y41+Y185","v":0},{"$f":"Z41+Z185","v":0},0]
[null,"N. Zysk (strata) netto ",null,null,null,null,{"$f":"G327-G328-G329","v":0},{"$f":"H327-H328-H329","v":0},{"$f":"I327-I328-I329","v":0},{"$f":"J327-J328-J329","v":0},{"$f":"K327-K328-K329","v":0},{"$f":"L327-L328-L329","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X327-X328-X329","v":0},{"$f":"Y327-Y328-Y329","v":0},{"$f":"Z327-Z328-Z329","v":0},0]
[]
[]
[null,"Bilans"]
[null,"Aktywa",null,null,null,null,{"$f":"LataProjekcji","v":0},0,0,"","Uzupełnij dane","","","","","","","","","","","","","","","",""]
[null,"A. Aktywa trwałe",null,null,null,null,{"$f":"G336+G341+G350+G351+G352","v":0},{"$f":"H336+H341+H350+H351+H352","v":0},{"$f":"I336+I341+I350+I351+I352","v":0},{"$f":"J336+J341+J350+J351+J352","v":0},{"$f":"K336+K341+K350+K351+K352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X336+X341+X350+X351+X352","v":0},{"$f":"Y336+Y341+Y350+Y351+Y352","v":0},{"$f":"Z336+Z341+Z350+Z351+Z352","v":0},0]
[null," I. Wartości niematerialne i prawne ",null,null,null,null,{"$f":"SUM(G337:G340)","v":0},{"$f":"SUM(H337:H340)","v":0},{"$f":"SUM(I337:I340)","v":0},{"$f":"SUM(J337:J340)","v":0},{"$f":"SUM(K337:K340)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X337:X340)","v":0},{"$f":"SUM(Y337:Y340)","v":0},{"$f":"SUM(Z337:Z340)","v":0},0]
[null,"  1. Koszty zakończonych prac rozwojowych",null,null,null,null,{"$f":"G49+G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X49+X193","v":0},0,{"$f":"Z49+Z193","v":0},0]
[null,"  2. Wartość firmy",null,null,null,null,{"$f":"G50+G194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z50+Z194","v":0},0]
[null,"  3. Inne wartości niematerialne i prawne",null,null,null,null,{"$f":"G51+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z51+Z195","v":0},0]
[null,"  4. Zaliczki na wartości niematerialne i prawne",null,null,null,null,{"$f":"G52+G196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z52+Z196","v":0},0]
[null," II. Rzeczowe aktywa trwałe ",null,null,null,null,{"$f":"SUM(G342+G348+G349)","v":0},{"$f":"SUM(H342+H348+H349)","v":0},{"$f":"SUM(I342+I348+I349)","v":0},{"$f":"SUM(J342+J348+J349)","v":0},{"$f":"SUM(K342+K348+K349)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X342+X348+X349)","v":0},{"$f":"SUM(Y342+Y348+Y349)","v":0},{"$f":"SUM(Z342+Z348+Z349)","v":0},0]
[null,"  1. Środki trwałe",null,null,null,null,{"$f":"SUM(G343:G347)","v":0},{"$f":"SUM(H343:H347)","v":0},{"$f":"SUM(I343:I347)","v":0},{"$f":"SUM(J343:J347)","v":0},{"$f":"SUM(K343:K347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X343:X347)","v":0},{"$f":"SUM(Y343:Y347)","v":0},{"$f":"SUM(Z343:Z347)","v":0},0]
[null,"   a) grunty (w tym prawo użytkowania wieczystego gruntu) ",null,null,null,null,{"$f":"G55+G199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X55+X199","v":0},0,{"$f":"Z55+Z199","v":0},0]
[null,"   b) budynki i budowle ",null,null,null,null,{"$f":"G56+G200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z56+Z200","v":0},0]
[null,"   c) urządzenia techniczne i maszyny ",null,null,null,null,{"$f":"G57+G201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z57+Z201","v":0},0]
[null,"   d) środki transportu ",null,null,null,null,{"$f":"G58+G202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z58+Z202","v":0},0]
[null,"   e) inne środki trwałe ",null,null,null,null,{"$f":"G59+G203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z59+Z203","v":0},0]
[null,"  2. Środki trwałe w budowie",null,null,null,null,{"$f":"G60+G204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z60+Z204","v":0},0]
[null,"  3. Zaliczki na środki trwałe w budowie",null,null,null,null,{"$f":"G61+G205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z61+Z205","v":0},0]
[null," III. Należności długoterminowe",null,null,null,null,{"$f":"G62+G206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z62+Z206","v":0},0]
[null," IV. Inwestycje długoterminowe",null,null,null,null,{"$f":"G63+G207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z63+Z207","v":0},0]
[null," V. Długoterminowe rozliczenia międzyokresowe",null,null,null,null,{"$f":"G64+G208","v":0},0,0,0,{"$f":"K64+K208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z64+Z208","v":0},0]
[null,"B. Aktywa obrotowe","BAO",null,null,null,{"$f":"G354+G355+G357+G360","v":0},{"$f":"H354+H355+H357+H360","v":0},{"$f":"I354+I355+I357+I360","v":0},{"$f":"J354+J355+J357+J360","v":0},{"$f":"K354+K355+K357+K360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X354+X355+X357+X360","v":0},{"$f":"Y354+Y355+Y357+Y360","v":0},{"$f":"Z354+Z355+Z357+Z360","v":0},0]
[null," I. Zapasy ","BAOZ",null,null,null,{"$f":"'Kapitał pracujący'!G104","v":0},{"$f":"'Kapitał pracujący'!H104","v":0},{"$f":"'Kapitał pracujący'!I104","v":0},{"$f":"'Kapitał pracujący'!J104","v":0},{"$f":"'Kapitał pracujący'!K104","v":0},{"$f":"'Kapitał pracujący'!L104","v":0},{"$f":"'Kapitał pracujący'!M104","v":0},{"$f":"'Kapitał pracujący'!N104","v":0},{"$f":"'Kapitał pracujący'!O104","v":0},{"$f":"'Kapitał pracujący'!P104","v":0},{"$f":"'Kapitał pracujący'!Q104","v":0},{"$f":"'Kapitał pracujący'!R104","v":0},{"$f":"'Kapitał pracujący'!S104","v":0},{"$f":"'Kapitał pracujący'!T104","v":0},{"$f":"'Kapitał pracujący'!U104","v":0},{"$f":"'Kapitał pracujący'!V104","v":0},{"$f":"'Kapitał pracujący'!W104","v":0},{"$f":"'Kapitał pracujący'!X104","v":0},{"$f":"'Kapitał pracujący'!Y104","v":0},{"$f":"'Kapitał pracujący'!Z104","v":0},{"$f":"'Kapitał pracujący'!AA104","v":0}]
[null," II. Należności krótkoterminowe ",null,null,null,null,{"$f":"G356","v":0},{"$f":"H356","v":0},{"$f":"I356","v":0},{"$f":"J356","v":0},{"$f":"K356","v":0},{"$f":"L356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  1. należności z tytułu dostaw i usług","BAONDU",null,null,null,{"$f":"'Kapitał pracujący'!G113","v":0},{"$f":"'Kapitał pracujący'!H113","v":0},{"$f":"'Kapitał pracujący'!I113","v":0},{"$f":"'Kapitał pracujący'!J113","v":0},{"$f":"'Kapitał pracujący'!K113","v":0},{"$f":"'Kapitał pracujący'!L113","v":0},{"$f":"'Kapitał pracujący'!M113","v":0},{"$f":"'Kapitał pracujący'!N113","v":0},{"$f":"'Kapitał pracujący'!O113","v":0},{"$f":"'Kapitał pracujący'!P113","v":0},{"$f":"'Kapitał pracujący'!Q113","v":0},{"$f":"'Kapitał pracujący'!R113","v":0},{"$f":"'Kapitał pracujący'!S113","v":0},{"$f":"'Kapitał pracujący'!T113","v":0},{"$f":"'Kapitał pracujący'!U113","v":0},{"$f":"'Kapitał pracujący'!V113","v":0},{"$f":"'Kapitał pracujący'!W113","v":0},{"$f":"'Kapitał pracujący'!X113","v":0},{"$f":"'Kapitał pracujący'!Y113","v":0},{"$f":"'Kapitał pracujący'!Z113","v":0},{"$f":"'Kapitał pracujący'!AA113","v":0}]
[null," III. Inwestycje krótkoterminowe",null,null,null,null,{"$f":"G358+G359","v":0},{"$f":"H358+H359","v":0},{"$f":"I358+I359","v":0},{"$f":"J358+J359","v":0},{"$f":"K358+K359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X358+X359","v":0},{"$f":"Y358+Y359","v":0},{"$f":"Z358+Z359","v":0},0]
[null,"  1. środki pieniężne",null,null,null,null,{"$f":"G409-G359","v":0},{"$f":"H409-H359","v":0},{"$f":"I409-I359","v":0},{"$f":"J409-J359","v":0},{"$f":"IF(LataProjekcji<=Koniec,K409-K359,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,X409-X359,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Y409-Y359,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Z409-Z359,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,AA409-AA359,0)","v":0}]
[null,"  2. pozostałe inwestycje krótkoterminowe",null,null,null,null,{"$f":"G71+G215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X71+X215","v":0},0,{"$f":"Z71+Z215","v":0},0]
[null,"IV. Krótkoterminowe rozliczenia międzyokresowe",null,null,null,null,{"$f":"G72+G216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z72+Z216","v":0},0]
[null,"Aktywa razem",null,null,null,null,{"$f":"G353+G335","v":0},{"$f":"H353+H335","v":0},{"$f":"I353+I335","v":0},{"$f":"J353+J335","v":0},{"$f":"K353+K335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X353+X335","v":0},{"$f":"Y353+Y335","v":0},{"$f":"Z353+Z335","v":0},0]
[]
[null,"Pasywa ",null,null,null,null,{"$f":"LataProjekcji","v":0},0,0,"","Uzupełnij dane","","","","","","","","","","","","","","","",""]
[null,"C. Kapitał własny","BKW",null,null,null,{"$f":"SUM(G365:G368)","v":0},{"$f":"SUM(H365:H368)","v":0},{"$f":"SUM(I365:I368)","v":0},{"$f":"SUM(J365:J368)","v":0},{"$f":"SUM(K365:K368)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X365:X368)","v":0},{"$f":"SUM(Y365:Y368)","v":0},{"$f":"SUM(Z365:Z368)","v":0},0]
[null," I. Kapitał podstawowy",null,null,null,null,{"$f":"G77+G221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X77+X221","v":0},{"$f":"Y77+Y221","v":0},{"$f":"Z77+Z221","v":0},0]
[null," II. Pozostały kapitał (zapasowy + rezerwowy+z aktualizacji wyceny)",null,null,null,null,{"$f":"G79+G223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X79+X223","v":0},{"$f":"Y79+Y223","v":0},{"$f":"Z79+Z223","v":0},0]
[null," III. Zysk (strata) z okresów poprzednich",null,null,null,null,{"$f":"G80+G224","v":0},{"$f":"H80+H224","v":0},{"$f":"I80+I224","v":0},{"$f":"J80+J224","v":0},{"$f":"IF(LataProjekcji<=Koniec,K494,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,X494,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Y494,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Z494,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,AA494,0)","v":0}]
[null," IV. Zysk (strata) netto",null,null,null,null,{"$f":"G330","v":0},{"$f":"H330","v":0},{"$f":"I330","v":0},{"$f":"J330","v":0},{"$f":"K330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X330","v":0},{"$f":"Y330","v":0},{"$f":"Z330","v":0},0]
[null,"B. Zobowiązania i rezerwy na zobowiązania ","BZIR",null,null,null,{"$f":"G370+G371+G374+G378","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X370+X371+X374+X378","v":0},{"$f":"Y370+Y371+Y374+Y378","v":0},{"$f":"Z370+Z371+Z374+Z378","v":0},0]
[null," I. Rezerwy na zobowiązania ",null,null,null,null,{"$f":"G227+G83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X227+X83","v":0},{"$f":"Y227+Y83","v":0},{"$f":"Z227+Z83","v":0},0]
[null," II. Zobowiązania długoterminowe ",null,null,null,null,{"$f":"SUM(G372:G373)","v":0},{"$f":"SUM(H372:H373)","v":0},{"$f":"SUM(I372:I373)","v":0},{"$f":"SUM(J372:J373)","v":0},{"$f":"SUM(K372:K373)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X372:X373)","v":0},{"$f":"SUM(Y372:Y373)","v":0},{"$f":"SUM(Z372:Z373)","v":0},0]
[null,"  1. Kredyty i pożyczki",null,null,null,null,{"$f":"G229+G85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X229+X85","v":0},0,{"$f":"Z229+Z85","v":0},0]
[null,"  2. Pozostałe",null,null,null,null,{"$f":"G230+G86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z230+Z86","v":0},0]
[null," III. Zobowiązania krótkoterminowe ",null,null,null,null,{"$f":"SUM(G375:G377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X375:X377)","v":0},{"$f":"SUM(Y375:Y377)","v":0},{"$f":"SUM(Z375:Z377)","v":0},0]
[null,"  1. Z tytułu dostaw i usług","BZKDU",null,null,null,{"$f":"'Kapitał pracujący'!G122","v":0},{"$f":"'Kapitał pracujący'!H122","v":0},{"$f":"'Kapitał pracujący'!I122","v":0},{"$f":"'Kapitał pracujący'!J122","v":0},{"$f":"'Kapitał pracujący'!K122","v":0},{"$f":"'Kapitał pracujący'!L122","v":0},{"$f":"'Kapitał pracujący'!M122","v":0},{"$f":"'Kapitał pracujący'!N122","v":0},{"$f":"'Kapitał pracujący'!O122","v":0},{"$f":"'Kapitał pracujący'!P122","v":0},{"$f":"'Kapitał pracujący'!Q122","v":0},{"$f":"'Kapitał pracujący'!R122","v":0},{"$f":"'Kapitał pracujący'!S122","v":0},{"$f":"'Kapitał pracujący'!T122","v":0},{"$f":"'Kapitał pracujący'!U122","v":0},{"$f":"'Kapitał pracujący'!V122","v":0},{"$f":"'Kapitał pracujący'!W122","v":0},{"$f":"'Kapitał pracujący'!X122","v":0},{"$f":"'Kapitał pracujący'!Y122","v":0},{"$f":"'Kapitał pracujący'!Z122","v":0},{"$f":"'Kapitał pracujący'!AA122","v":0}]
[null,"  2. Kredyty i pożyczki",null,null,null,null,{"$f":"G233+G89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X233+X89","v":0},0,{"$f":"Z233+Z89","v":0},0]
[null,"  3. Pozostałe",null,null,null,null,{"$f":"G234+G90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z234+Z90","v":0},0]
[null," IV. Rozliczenia międzyokresowe",null,null,null,null,{"$f":"G379+G380","v":0},{"$f":"H379+H380","v":0},{"$f":"I379+I380","v":0},{"$f":"J379+J380","v":0},{"$f":"K379+K380","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X379+X380","v":0},{"$f":"Y379+Y380","v":0},{"$f":"Z379+Z380","v":0},0]
[null,"  1. Dotacje",null,null,null,null,{"$f":"G92+G236","v":0},0,0,0,0,0,{"$f":"M92+M236","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"X92+X236","v":0},0,{"$f":"Z92+Z236","v":0},0]
[null,"  2. Pozostałe",null,null,null,null,{"$f":"G93+G237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z93+Z237","v":0},0]
[null,"Pasywa razem",null,null,null,null,{"$f":"G369+G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X369+X364","v":0},{"$f":"Y369+Y364","v":0},{"$f":"Z369+Z364","v":0},0]
[null,"sprawdzenie",null,null,null,null,{"$f":"G381=G361","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"X381=X361","v":true},{"$f":"Y381=Y361","v":true},{"$f":"Z381=Z361","v":true},true]
[null,null,null,null,null,null,{"$f":"G361-G381","v":0},{"$f":"H361-H381","v":0},{"$f":"I361-I381","v":0},{"$f":"J361-J381","v":0},{"$f":"K361-K381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X361-X381","v":0},{"$f":"Y361-Y381","v":0},{"$f":"Z361-Z381","v":0},0]
[]
[null,"Rachunek przepływów pieniężnych",null,null,null,null,{"$f":"LataProjekcji","v":0},0,0,"","Uzupełnij dane","","","","","","","","","","","","","","","",""]
[null,"I. Przepływy środków pieniężnych z działalności operacyjnej",null,null,null,null,{"$f":"SUM(G387:G393)","v":0},{"$f":"SUM(H387:H393)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X387:X393)","v":0},{"$f":"SUM(Y387:Y393)","v":0},{"$f":"SUM(Z387:Z393)","v":0},0]
[null,"  1. Zysk (strata) netto ",null,null,null,null,{"$f":"G100","v":0},{"$f":"H330","v":0},0,{"$f":"IF(Rok_n=\"\",0,J330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X330","v":0},{"$f":"Y330","v":0},{"$f":"Z330","v":0},0]
[null,"  2. Amortyzacja ",null,null,null,null,{"$f":"G101","v":0},{"$f":"H309","v":0},0,{"$f":"IF(Rok_n=\"\",0,J309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X309","v":0},{"$f":"Y309","v":0},{"$f":"Z309","v":0},0]
[null,"  3. Zmiana stanu zapasów ",null,null,null,null,0,{"$f":"G354-H354","v":0},{"$f":"H354-I354","v":0},{"$f":"IF(Rok_n=\"\",0,I354-J354)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Założenia!$J$32=12,J354-K354,I354-K354),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,K354-L354,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,W354-X354,0)","v":0},0,{"$f":"IF(LataProjekcji<=Koniec,Y354-Z354,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Z354-AA354,0)","v":0}]
[null,"  4. Zmiana stanu należności ",null,null,null,null,0,{"$f":"G355-H355","v":0},{"$f":"H355-I355","v":0},{"$f":"IF(Rok_n=\"\",0,I355-J355)","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Założenia!$J$32=12,J355-K355,I355-K355),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,K355-L355,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"  5. Zmiana stanu zobowiązań krótkoterminowych, z wyjątkiem pożyczek i kredytów ",null,null,null,null,0,{"$f":"(H374-G374)-(H376-G376)","v":0},{"$f":"(I374-H374)-(I376-H376)","v":0},{"$f":"IF(Rok_n=\"\",0,(J374-I374)-(J376-I376))","v":0},{"$f":"IF(LataProjekcji<=Koniec,IF(Założenia!$J$32=12,(K374-J374)-(K376-J376)-K234,(K374-I374)-(K376-I376)-K234),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,(L374-K374)-(L376-K376)-(L234-K234),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,(M374-L374)-(M376-L376)-(M234-L234),0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,(X374-W374)-(X376-W376)-(X234-W234),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,(Y374-X374)-(Y376-X376)-(Y234-X234),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,(Z374-Y374)-(Z376-Y376)-(Z234-Y234),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,(AA374-Z374)-(AA376-Z376)-(AA234-Z234),0)","v":0}]
[null,"  6. Zmiana stanu rozliczeń międzyokresowych",null,null,null,null,0,{"$f":"(G352-H352)+(G360-H360)+(H378-G378)-H404","v":0},{"$f":"(H352-I352)+(H360-I360)+(I378-H378)-I404","v":0},{"$f":"IF(Rok_n=\"\",0,(I352-J352)+(I360-J360)+(J378-I378)-J404)","v":0},{"$f":"IF(LataProjekcji<=Koniec,(K249+K105),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,(X249+X105),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,(Y249+Y105),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,(Z249+Z105),0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,(AA249+AA105),0)","v":0}]
[null,"  7. Inne korekty ",null,null,null,null,0,{"$f":"H250+H106","v":0},0,{"$f":"IF(Rok_n=\"\",0,J250+J106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X250+X106","v":0},{"$f":"Y250+Y106","v":0},{"$f":"Z250+Z106","v":0},0]
[]
[null,"II. Przepływy środków pieniężnych z działalności inwestycyjnej",null,null,null,null,{"$f":"SUM(G396:G397)","v":0},{"$f":"SUM(H396:H397)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X396:X397)","v":0},{"$f":"SUM(Y396:Y397)","v":0},{"$f":"SUM(Z396:Z397)","v":0},0]
[null,"  1. Rzeczowe aktywa trwałe i WNiP",null,null,null,null,{"$f":"G109","v":0},{"$f":"(G336+G341)-(H336+H341)-H309","v":0},{"$f":"(H336+H341)-(I336+I341)-I309","v":0},{"$f":"IF(Rok_n=\"\",0,(I336+I341)-(J336+J341)-J309)","v":0},{"$f":"K253+K109","v":0},{"$f":"L253+L109","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X253+X109","v":0},0,{"$f":"Z253+Z109","v":0},0]
[null,"  2. Pozostałe aktywa trwałe ",null,null,null,null,{"$f":"G110","v":0},{"$f":"(G350+G351)-(H350+H351)","v":0},{"$f":"(H350+H351)-(I350+I351)","v":0},{"$f":"IF(Rok_n=\"\",0,(I350+I351)-(J350+J351))","v":0},{"$f":"K254+K110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z254+Z110","v":0},0]
[]
[null,"III. Przepływy środków pieniężnych z działalności finansowej",null,null,null,null,{"$f":"SUM(G400:G405)","v":0},{"$f":"SUM(H400:H405)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X400:X405)","v":0},{"$f":"SUM(Y400:Y405)","v":0},{"$f":"SUM(Z400:Z405)","v":0},0]
[null,"  1. Kredyty i pożyczki krótkoterminowe ",null,null,null,null,{"$f":"G113","v":0},{"$f":"(H376-G376)","v":0},{"$f":"(I376-H376)","v":0},{"$f":"IF(Rok_n=\"\",0,(J376-I376))","v":0},{"$f":"K257+K113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X257+X113","v":0},0,{"$f":"Z257+Z113","v":0},0]
[null,"  2. Kredyty i pożyczki długoterminowe",null,null,null,null,0,{"$f":"H372-G372","v":0},{"$f":"I372-H372","v":0},{"$f":"IF(Rok_n=\"\",0,J372-I372)","v":0},{"$f":"K258+K114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z258+Z114","v":0},0]
[null,"  3. Dywidendy",null,null,null,null,0,{"$f":"H259+H115","v":0},0,{"$f":"IF(Rok_n=\"\",0,J259+J115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W259+W115","v":0},0,0,{"$f":"Z259+Z115","v":0},0]
[null,"  4. Dopłaty do kapitału własnego",null,null,null,null,0,{"$f":"H260+H116","v":0},0,{"$f":"IF(Rok_n=\"\",0,J260+J116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W260+W116","v":0},0,0,{"$f":"Z260+Z116","v":0},0]
[null,"  5. Dotacje",null,null,null,null,0,{"$f":"H261+H117","v":0},0,{"$f":"IF(Rok_n=\"\",0,J261+J117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W261+W117","v":0},0,0,{"$f":"Z261+Z117","v":0},0]
[null,"  6. Pozostałe",null,null,null,null,0,{"$f":"(H370-G370)+(H371-G371)-(H372-G372)","v":0},{"$f":"(I370-H370)+(I371-H371)-(I372-H372)","v":0},{"$f":"IF(Rok_n=\"\",0,(J370-I370)+(J371-I371)-(J372-I372))","v":0},{"$f":"K262+K118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z262+Z118","v":0},0]
[]
[null,"Przepływy pieniężne netto razem ",null,null,null,null,{"$f":"G386+G395+G399","v":0},{"$f":"H386+H395+H399","v":0},{"$f":"I386+I395+I399","v":0},{"$f":"J386+J395+J399","v":0},{"$f":"K386+K395+K399","v":0},{"$f":"IF(LataProjekcji<=Koniec,L386+L395+L399,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,X386+X395+X399,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Y386+Y395+Y399,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Z386+Z395+Z399,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,AA386+AA395+AA399,0)","v":0}]
[null,"Środki pieniężne na początek okresu",null,null,null,null,null,{"$f":"G409","v":0},{"$f":"H409","v":0},{"$f":"IF(Rok_n=\"\",0,I409)","v":0},{"$f":"IF(Rok_n=\"\",I409,IF(Założenia!$J$32=12,'Ocena kondycji finansowej'!J409,'Ocena kondycji finansowej'!I409))","v":0},{"$f":"IF(LataProjekcji<=Koniec,K409,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,W409,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,X409,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Y409,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Z409,0)","v":0}]
[null,"Środki pieniężne na koniec okresu ",null,null,null,null,{"$f":"G407+G408","v":0},{"$f":"H407+H408","v":0},{"$f":"I407+I408","v":0},{"$f":"J407+J408","v":0},{"$f":"K407+K408","v":0},{"$f":"IF(LataProjekcji<=Koniec,L407+L408,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LataProjekcji<=Koniec,X407+X408,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Y407+Y408,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,Z407+Z408,0)","v":0},{"$f":"IF(LataProjekcji<=Koniec,AA407+AA408,0)","v":0}]
[null,null,null,null,null,null,{"$f":"G409=G357","v":true},{"$f":"H409=H357","v":true},{"$f":"I409=I357","v":true},{"$f":"J409=J357","v":true},{"$f":"K409=K357","v":true},{"$f":"L409=L357","v":true},true,true,true,true,true,true,true,true,true,true,true,{"$f":"X409=X357","v":true},{"$f":"Y409=Y357","v":true},{"$f":"Z409=Z357","v":true},true]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K409-K357","v":0},{"$f":"L409-L357","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X409-X357","v":0},{"$f":"Y409-Y357","v":0},{"$f":"Z409-Z357","v":0},0]
[]
[null,"Ocena wskaźnikowa łącznej działalności",null,null,null,null,{"$f":"LataProjekcji","v":0},0,0,"","Uzupełnij dane","","","","","","","","","","","","","","","",""]
[]
[null,"I. Wskaźniki rentowności"]
[null,"  1. rentowność sprzedaży (ROS)",">=1,50%","<0%",null,null,{"$f":"IFERROR(ROUND((G317/G303),4),\"bd.\")","v":"bd."},"bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.",{"$f":"IFERROR(ROUND((X317/X303),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Y317/Y303),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Z317/Z303),4),\"bd.\")","v":"bd."},"bd."]
[null,"  2. rentowność netto",">=1,00%","<0%",null,null,{"$f":"IFERROR(ROUND((G330/G303),4),\"bd.\")","v":"bd."},"bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.",{"$f":"IFERROR(ROUND((X330/X303),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Y330/Y303),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Z330/Z303),4),\"bd.\")","v":"bd."},"bd."]
[null,"  3. zwrot na aktywach (ROA)",">=10,00%","<=3%",null,null,{"$f":"IFERROR(ROUND((G330/G361),4),\"bd.\")","v":"bd."},"bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.",{"$f":"IFERROR(ROUND((X330/X361),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Y330/Y361),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Z330/Z361),4),\"bd.\")","v":"bd."},"bd."]
[]
[null,"II. Wskaźniki struktury pasywów i obsługi zadłużenia"]
[null,"  1. wskaźnik udziału kapitałów własnych",">=50%","<20%",null,null,{"$f":"IFERROR(ROUND(G364/G381,4),\"bd.\")","v":"bd."},"bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.",{"$f":"IFERROR(ROUND(X364/X381,4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND(Y364/Y381,4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND(Z364/Z381,4),\"bd.\")","v":"bd."},"bd."]
[null,"  2. pokrycie majątku trwałego kapitałem stałym",">=100%","<100%",null,null,{"$f":"IFERROR(ROUND((G364+G371+G370+G378)/G335,4),\"bd.\")","v":"bd."},"bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.",{"$f":"IFERROR(ROUND((X364+X371+X370+X378)/X335,4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Y364+Y371+Y370+Y378)/Y335,4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Z364+Z371+Z370+Z378)/Z335,4),\"bd.\")","v":"bd."},"bd."]
[null,"  3. wskaźnik zadłużenia","50-70%","<=80%",null,null,{"$f":"IFERROR(ROUND(G369/G381,4),\"bd.\")","v":"bd."},"bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.",{"$f":"IFERROR(ROUND(X369/X381,4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND(Y369/Y381,4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND(Z369/Z381,4),\"bd.\")","v":"bd."},"bd."]
[null,"  4. wskaźnik obsługi długu",">=1,3","<1,0",null,null,{"$f":"IFERROR(ROUND((G330+G309+G324+G328)/(G324+Finansowanie!F108+Finansowanie!F118+Finansowanie!F128+Finansowanie!F64+Finansowanie!F54+Finansowanie!F44),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((H330+H309+H324+H328)/(H324+Finansowanie!G108+Finansowanie!G118+Finansowanie!G128+Finansowanie!G64+Finansowanie!G54+Finansowanie!G44),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((I330+I309+I324+I328)/(I324+Finansowanie!H108+Finansowanie!H118+Finansowanie!H128+Finansowanie!H64+Finansowanie!H54+Finansowanie!H44),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((J330+J309+J324+J328)/(J324+Finansowanie!J108+Finansowanie!J118+Finansowanie!J128+Finansowanie!J64+Finansowanie!J54+Finansowanie!J44),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((K330+K309+K324+K328)/(K324+Finansowanie!K108+Finansowanie!K118+Finansowanie!K128+Finansowanie!K64+Finansowanie!K54+Finansowanie!K44),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((L330+L309+L324+L328)/(L324+Finansowanie!L108+Finansowanie!L118+Finansowanie!L128+Finansowanie!L64+Finansowanie!L54+Finansowanie!L44),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((M330+M309+M324+M328)/(M324+Finansowanie!M108+Finansowanie!M118+Finansowanie!M128+Finansowanie!M64+Finansowanie!M54+Finansowanie!M44),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((N330+N309+N324+N328)/(N324+Finansowanie!N108+Finansowanie!N118+Finansowanie!N128+Finansowanie!N64+Finansowanie!N54+Finansowanie!N44),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((O330+O309+O324+O328)/(O324+Finansowanie!O108+Finansowanie!O118+Finansowanie!O128+Finansowanie!O64+Finansowanie!O54+Finansowanie!O44),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((P330+P309+P324+P328)/(P324+Finansowanie!P108+Finansowanie!P118+Finansowanie!P128+Finansowanie!P64+Finansowanie!P54+Finansowanie!P44),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Q330+Q309+Q324+Q328)/(Q324+Finansowanie!Q108+Finansowanie!Q118+Finansowanie!Q128+Finansowanie!Q64+Finansowanie!Q54+Finansowanie!Q44),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((R330+R309+R324+R328)/(R324+Finansowanie!R108+Finansowanie!R118+Finansowanie!R128+Finansowanie!R64+Finansowanie!R54+Finansowanie!R44),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((S330+S309+S324+S328)/(S324+Finansowanie!S108+Finansowanie!S118+Finansowanie!S128+Finansowanie!S64+Finansowanie!S54+Finansowanie!S44),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((T330+T309+T324+T328)/(T324+Finansowanie!T108+Finansowanie!T118+Finansowanie!T128+Finansowanie!T64+Finansowanie!T54+Finansowanie!T44),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((U330+U309+U324+U328)/(U324+Finansowanie!U108+Finansowanie!U118+Finansowanie!U128+Finansowanie!U64+Finansowanie!U54+Finansowanie!U44),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((V330+V309+V324+V328)/(V324+Finansowanie!V108+Finansowanie!V118+Finansowanie!V128+Finansowanie!V64+Finansowanie!V54+Finansowanie!V44),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((W330+W309+W324+W328)/(W324+Finansowanie!W108+Finansowanie!W118+Finansowanie!W128+Finansowanie!W64+Finansowanie!W54+Finansowanie!W44),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((X330+X309+X324+X328)/(X324+Finansowanie!X108+Finansowanie!X118+Finansowanie!X128+Finansowanie!X64+Finansowanie!X54+Finansowanie!X44),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Y330+Y309+Y324+Y328)/(Y324+Finansowanie!Y108+Finansowanie!Y118+Finansowanie!Y128+Finansowanie!Y64+Finansowanie!Y54+Finansowanie!Y44),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Z330+Z309+Z324+Z328)/(Z324+Finansowanie!Z108+Finansowanie!Z118+Finansowanie!Z128+Finansowanie!Z64+Finansowanie!Z54+Finansowanie!Z44),4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((AA330+AA309+AA324+AA328)/(AA324+Finansowanie!AA108+Finansowanie!AA118+Finansowanie!AA128+Finansowanie!AA64+Finansowanie!AA54+Finansowanie!AA44),4),\"bd.\")","v":"bd."}]
[]
[null,"III. Wskaźniki płynności"]
[null,"  1. płynność bieżąca","1,2-1,5","<1,0",null,null,{"$f":"IFERROR(ROUND(G353/G374,4),\"bd.\")","v":"bd."},"bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.",{"$f":"IFERROR(ROUND(X353/X374,4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND(Y353/Y374,4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND(Z353/Z374,4),\"bd.\")","v":"bd."},"bd."]
[null,"  2. płynność szybka","1,0-1,2","<0,8",null,null,{"$f":"IFERROR(ROUND((G353-G354)/G374,4),\"bd.\")","v":"bd."},"bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.",{"$f":"IFERROR(ROUND((X353-X354)/X374,4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Y353-Y354)/Y374,4),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Z353-Z354)/Z374,4),\"bd.\")","v":"bd."},"bd."]
[]
[null,"IV. Wskaźniki rotacji majątku"]
[null,"  1. cykl rotacji zapasów",null,null,null,null,{"$f":"IFERROR(ROUND((G354/G308)*dni,0),\"bd.\")","v":"bd."},"bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.",{"$f":"IFERROR(ROUND((X354/X308)*dni,0),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Y354/Y308)*dni,0),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Z354/Z308)*dni,0),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((AA354/AA308)*dni,0),\"bd.\")","v":"bd."}]
[null,"  2. cykl rotacji należności",null,null,null,null,{"$f":"IFERROR(ROUND((G356/G303)*dni,0),\"bd.\")","v":"bd."},"bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.",{"$f":"IFERROR(ROUND((X356/X303)*dni,0),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Y356/Y303)*dni,0),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Z356/Z303)*dni,0),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((AA356/AA303)*dni,0),\"bd.\")","v":"bd."}]
[null,"  3. cykl rotacji zobowiązań",null,null,null,null,{"$f":"IFERROR(ROUND((G375/G308)*dni,0),\"bd.\")","v":"bd."},"bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.","bd.",{"$f":"IFERROR(ROUND((X375/X308)*dni,0),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Y375/Y308)*dni,0),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((Z375/Z308)*dni,0),\"bd.\")","v":"bd."},{"$f":"IFERROR(ROUND((AA375/AA308)*dni,0),\"bd.\")","v":"bd."}]
[]
[null,"V. Dodatkowe wskaźniki (przedsiębiorstwa inne niż MSP)"]
[null,"  1. księgowy stosunek kapitału obcego do kapitału własnego","<=1,0",">7,5",null,null,{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND(G369/G364,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND(H369/H364,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND(I369/I364,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND(J369/J364,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND(K369/K364,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND(L369/L364,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND(M369/M364,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND(N369/N364,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND(O369/O364,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND(P369/P364,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND(Q369/Q364,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND(R369/R364,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND(S369/S364,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND(T369/T364,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND(U369/U364,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND(V369/V364,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND(W369/W364,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND(X369/X364,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND(Y369/Y364,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND(Z369/Z364,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND(AA369/AA364,1),\"bd.\"))","v":"n/d"}]
[null,"  2. wskaźnik relacji pokrycia odsetek do EBITDA",">=3,0","<1,0",null,null,{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND((G321+G309)/G324,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND((H321+H309)/H324,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND((I321+I309)/I324,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND((J321+J309)/J324,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND((K321+K309)/K324,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND((L321+L309)/L324,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND((M321+M309)/M324,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND((N321+N309)/N324,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND((O321+O309)/O324,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND((P321+P309)/P324,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND((Q321+Q309)/Q324,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND((R321+R309)/R324,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND((S321+S309)/S324,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND((T321+T309)/T324,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND((U321+U309)/U324,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND((V321+V309)/V324,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND((W321+W309)/W324,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND((X321+X309)/X324,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND((Y321+Y309)/Y324,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND((Z321+Z309)/Z324,1),\"bd.\"))","v":"n/d"},{"$f":"IF(Założenia!$C$181=TRUE,\"n/d\",IFERROR(ROUND((AA321+AA309)/AA324,1),\"bd.\"))","v":"n/d"}]
[]
[null,"Komentarz"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Łączna działalność",null,null,null,null,null,null,null,null,{"$f":"K$385","v":"Uzupełnij dane"},{"$f":"L$385","v":""},"","","","","","","","","","","","","","",""]
[]
[null,"Zysk netto",null,null,null,null,null,null,null,null,{"$f":"K330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X330","v":0},{"$f":"Y330","v":0},{"$f":"Z330","v":0},0]
[null,"Dywidenda dotychczasowa działalność",null,null,null,null,null,null,null,null,{"$f":"Finansowanie!K22","v":0},{"$f":"Finansowanie!L22","v":0},{"$f":"Finansowanie!M22","v":0},{"$f":"Finansowanie!N22","v":0},{"$f":"Finansowanie!O22","v":0},{"$f":"Finansowanie!P22","v":0},{"$f":"Finansowanie!Q22","v":0},{"$f":"Finansowanie!R22","v":0},{"$f":"Finansowanie!S22","v":0},{"$f":"Finansowanie!T22","v":0},{"$f":"Finansowanie!U22","v":0},{"$f":"Finansowanie!V22","v":0},{"$f":"Finansowanie!W22","v":0},{"$f":"Finansowanie!X22","v":0},{"$f":"Finansowanie!Y22","v":0},{"$f":"Finansowanie!Z22","v":0},{"$f":"Finansowanie!AA22","v":0}]
[null,"Dywidenda projekt",null,null,null,null,null,null,null,null,{"$f":"Finansowanie!K86","v":0},{"$f":"Finansowanie!L86","v":0},{"$f":"Finansowanie!M86","v":0},{"$f":"Finansowanie!N86","v":0},{"$f":"Finansowanie!O86","v":0},{"$f":"Finansowanie!P86","v":0},{"$f":"Finansowanie!Q86","v":0},{"$f":"Finansowanie!R86","v":0},{"$f":"Finansowanie!S86","v":0},{"$f":"Finansowanie!T86","v":0},{"$f":"Finansowanie!U86","v":0},{"$f":"Finansowanie!V86","v":0},{"$f":"Finansowanie!W86","v":0},{"$f":"Finansowanie!X86","v":0},{"$f":"Finansowanie!Y86","v":0},{"$f":"Finansowanie!Z86","v":0},{"$f":"Finansowanie!AA86","v":0}]
[null,"Zysk/strata z lat poprzednich",null,null,null,null,null,null,null,null,{"$f":"IF(Rok_n=\"\",Finansowanie!K23,IF(Założenia!$J$32=12,Finansowanie!K23,(J80-K492-K493)))","v":0},{"$f":"K494+K491-L492-L493","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"W494+W491-X492-X493","v":0},{"$f":"X494+X491-Y492-Y493","v":0},{"$f":"Y494+Y491-Z492-Z493","v":0},0]

{"sheet":"Konsorcja -->","index":11,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Dane wejściowe","index":12,"n_rows":18,"n_cols":29,"rows_kept":18,"cut":false,"hidden":false,"merged":[[5,1,10,1],[12,1,17,1]]}
[]
[null,null,"Nazwa członka konsorcjum",null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(Firma),\"\",Firma)","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Moduły!K$138","v":"Uzupełnij dane"},{"$f":"Moduły!L$138","v":""},{"$f":"Moduły!M$138","v":""},{"$f":"Moduły!N$138","v":""},{"$f":"Moduły!O$138","v":""},{"$f":"Moduły!P$138","v":""},{"$f":"Moduły!Q$138","v":""},{"$f":"Moduły!R$138","v":""},{"$f":"Moduły!S$138","v":""},{"$f":"Moduły!T$138","v":""},{"$f":"Moduły!U$138","v":""},{"$f":"Moduły!V$138","v":""},{"$f":"Moduły!W$138","v":""},{"$f":"Moduły!X$138","v":""},{"$f":"Moduły!Y$138","v":""},{"$f":"Moduły!Z$138","v":""},{"$f":"Moduły!AA$138","v":""},null,"Razem"]
[]
[null,"B+R","Przychody",null,null,null,null,null,null,null,{"$f":"Moduły!K139","v":0},{"$f":"Moduły!L139","v":0},{"$f":"Moduły!M139","v":0},{"$f":"Moduły!N139","v":0},{"$f":"Moduły!O139","v":0},{"$f":"Moduły!P139","v":0},{"$f":"Moduły!Q139","v":0},{"$f":"Moduły!R139","v":0},{"$f":"Moduły!S139","v":0},{"$f":"Moduły!T139","v":0},{"$f":"Moduły!U139","v":0},{"$f":"Moduły!V139","v":0},{"$f":"Moduły!W139","v":0},{"$f":"Moduły!X139","v":0},{"$f":"Moduły!Y139","v":0},{"$f":"Moduły!Z139","v":0},{"$f":"Moduły!AA139","v":0},null,{"$f":"SUM(K6:AA6)","v":0}]
[null,null,"Koszty operacyjne (bez amortyzacji)",null,null,null,null,null,null,null,{"$f":"Moduły!K140","v":0},{"$f":"Moduły!L140","v":0},{"$f":"Moduły!M140","v":0},{"$f":"Moduły!N140","v":0},{"$f":"Moduły!O140","v":0},{"$f":"Moduły!P140","v":0},{"$f":"Moduły!Q140","v":0},{"$f":"Moduły!R140","v":0},{"$f":"Moduły!S140","v":0},{"$f":"Moduły!T140","v":0},{"$f":"Moduły!U140","v":0},{"$f":"Moduły!V140","v":0},{"$f":"Moduły!W140","v":0},{"$f":"Moduły!X140","v":0},{"$f":"Moduły!Y140","v":0},{"$f":"Moduły!Z140","v":0},{"$f":"Moduły!AA140","v":0},null,0]
[null,null,"Amortyzacja",null,null,null,null,null,null,null,{"$f":"Moduły!K141","v":0},{"$f":"Moduły!L141","v":0},{"$f":"Moduły!M141","v":0},{"$f":"Moduły!N141","v":0},{"$f":"Moduły!O141","v":0},{"$f":"Moduły!P141","v":0},{"$f":"Moduły!Q141","v":0},{"$f":"Moduły!R141","v":0},{"$f":"Moduły!S141","v":0},{"$f":"Moduły!T141","v":0},{"$f":"Moduły!U141","v":0},{"$f":"Moduły!V141","v":0},{"$f":"Moduły!W141","v":0},{"$f":"Moduły!X141","v":0},{"$f":"Moduły!Y141","v":0},{"$f":"Moduły!Z141","v":0},{"$f":"Moduły!AA141","v":0},null,0]
[null,null,"Nakłady inwestycyjne (projektowe)",null,null,null,null,null,null,null,{"$f":"Moduły!K142","v":0},{"$f":"Moduły!L142","v":0},{"$f":"Moduły!M142","v":0},{"$f":"Moduły!N142","v":0},{"$f":"Moduły!O142","v":0},{"$f":"Moduły!P142","v":0},{"$f":"Moduły!Q142","v":0},{"$f":"Moduły!R142","v":0},{"$f":"Moduły!S142","v":0},{"$f":"Moduły!T142","v":0},{"$f":"Moduły!U142","v":0},{"$f":"Moduły!V142","v":0},{"$f":"Moduły!W142","v":0},{"$f":"Moduły!X142","v":0},{"$f":"Moduły!Y142","v":0},{"$f":"Moduły!Z142","v":0},{"$f":"Moduły!AA142","v":0},null,0]
[null,null,"Dotacja",null,null,null,null,null,null,null,{"$f":"Moduły!K143","v":0},{"$f":"Moduły!L143","v":0},{"$f":"Moduły!M143","v":0},{"$f":"Moduły!N143","v":0},{"$f":"Moduły!O143","v":0},{"$f":"Moduły!P143","v":0},{"$f":"Moduły!Q143","v":0},{"$f":"Moduły!R143","v":0},{"$f":"Moduły!S143","v":0},{"$f":"Moduły!T143","v":0},{"$f":"Moduły!U143","v":0},{"$f":"Moduły!V143","v":0},{"$f":"Moduły!W143","v":0},{"$f":"Moduły!X143","v":0},{"$f":"Moduły!Y143","v":0},{"$f":"Moduły!Z143","v":0},{"$f":"Moduły!AA143","v":0},null,0]
[null,null,"Zmiana w kapitale pracującym",null,null,null,null,null,null,null,{"$f":"Moduły!K144","v":0},{"$f":"Moduły!L144","v":0},{"$f":"Moduły!M144","v":0},{"$f":"Moduły!N144","v":0},{"$f":"Moduły!O144","v":0},{"$f":"Moduły!P144","v":0},{"$f":"Moduły!Q144","v":0},{"$f":"Moduły!R144","v":0},{"$f":"Moduły!S144","v":0},{"$f":"Moduły!T144","v":0},{"$f":"Moduły!U144","v":0},{"$f":"Moduły!V144","v":0},{"$f":"Moduły!W144","v":0},{"$f":"Moduły!X144","v":0},{"$f":"Moduły!Y144","v":0},{"$f":"Moduły!Z144","v":0},{"$f":"Moduły!AA144","v":0},null,0]
[]
[null,"Wdrożenie\ninnowacji","Przychody",null,null,null,null,null,null,null,{"$f":"Moduły!K222","v":0},{"$f":"Moduły!L222","v":0},{"$f":"Moduły!M222","v":0},{"$f":"Moduły!N222","v":0},{"$f":"Moduły!O222","v":0},{"$f":"Moduły!P222","v":0},{"$f":"Moduły!Q222","v":0},{"$f":"Moduły!R222","v":0},{"$f":"Moduły!S222","v":0},{"$f":"Moduły!T222","v":0},{"$f":"Moduły!U222","v":0},{"$f":"Moduły!V222","v":0},{"$f":"Moduły!W222","v":0},{"$f":"Moduły!X222","v":0},{"$f":"Moduły!Y222","v":0},{"$f":"Moduły!Z222","v":0},{"$f":"Moduły!AA222","v":0},null,{"$f":"SUM(K13:AA13)","v":0}]
[null,null,"Koszty operacyjne (bez amortyzacji)",null,null,null,null,null,null,null,{"$f":"Moduły!K223","v":0},{"$f":"Moduły!L223","v":0},{"$f":"Moduły!M223","v":0},{"$f":"Moduły!N223","v":0},{"$f":"Moduły!O223","v":0},{"$f":"Moduły!P223","v":0},{"$f":"Moduły!Q223","v":0},{"$f":"Moduły!R223","v":0},{"$f":"Moduły!S223","v":0},{"$f":"Moduły!T223","v":0},{"$f":"Moduły!U223","v":0},{"$f":"Moduły!V223","v":0},{"$f":"Moduły!W223","v":0},{"$f":"Moduły!X223","v":0},{"$f":"Moduły!Y223","v":0},{"$f":"Moduły!Z223","v":0},{"$f":"Moduły!AA223","v":0},null,0]
[null,null,"Amortyzacja",null,null,null,null,null,null,null,{"$f":"Moduły!K224","v":0},{"$f":"Moduły!L224","v":0},{"$f":"Moduły!M224","v":0},{"$f":"Moduły!N224","v":0},{"$f":"Moduły!O224","v":0},{"$f":"Moduły!P224","v":0},{"$f":"Moduły!Q224","v":0},{"$f":"Moduły!R224","v":0},{"$f":"Moduły!S224","v":0},{"$f":"Moduły!T224","v":0},{"$f":"Moduły!U224","v":0},{"$f":"Moduły!V224","v":0},{"$f":"Moduły!W224","v":0},{"$f":"Moduły!X224","v":0},{"$f":"Moduły!Y224","v":0},{"$f":"Moduły!Z224","v":0},{"$f":"Moduły!AA224","v":0},null,0]
[null,null,"Nakłady inwestycyjne (projektowe)",null,null,null,null,null,null,null,{"$f":"Moduły!K225","v":0},{"$f":"Moduły!L225","v":0},{"$f":"Moduły!M225","v":0},{"$f":"Moduły!N225","v":0},{"$f":"Moduły!O225","v":0},{"$f":"Moduły!P225","v":0},{"$f":"Moduły!Q225","v":0},{"$f":"Moduły!R225","v":0},{"$f":"Moduły!S225","v":0},{"$f":"Moduły!T225","v":0},{"$f":"Moduły!U225","v":0},{"$f":"Moduły!V225","v":0},{"$f":"Moduły!W225","v":0},{"$f":"Moduły!X225","v":0},{"$f":"Moduły!Y225","v":0},{"$f":"Moduły!Z225","v":0},{"$f":"Moduły!AA225","v":0},null,0]
[null,null,"Dotacja",null,null,null,null,null,null,null,{"$f":"Moduły!K226","v":0},{"$f":"Moduły!L226","v":0},{"$f":"Moduły!M226","v":0},{"$f":"Moduły!N226","v":0},{"$f":"Moduły!O226","v":0},{"$f":"Moduły!P226","v":0},{"$f":"Moduły!Q226","v":0},{"$f":"Moduły!R226","v":0},{"$f":"Moduły!S226","v":0},{"$f":"Moduły!T226","v":0},{"$f":"Moduły!U226","v":0},{"$f":"Moduły!V226","v":0},{"$f":"Moduły!W226","v":0},{"$f":"Moduły!X226","v":0},{"$f":"Moduły!Y226","v":0},{"$f":"Moduły!Z226","v":0},{"$f":"Moduły!AA226","v":0},null,0]
[null,null,"Zmiana w kapitale pracującym",null,null,null,null,null,null,null,{"$f":"Moduły!K227","v":0},{"$f":"Moduły!L227","v":0},{"$f":"Moduły!M227","v":0},{"$f":"Moduły!N227","v":0},{"$f":"Moduły!O227","v":0},{"$f":"Moduły!P227","v":0},{"$f":"Moduły!Q227","v":0},{"$f":"Moduły!R227","v":0},{"$f":"Moduły!S227","v":0},{"$f":"Moduły!T227","v":0},{"$f":"Moduły!U227","v":0},{"$f":"Moduły!V227","v":0},{"$f":"Moduły!W227","v":0},{"$f":"Moduły!X227","v":0},{"$f":"Moduły!Y227","v":0},{"$f":"Moduły!Z227","v":0},{"$f":"Moduły!AA227","v":0},null,0]

{"sheet":"Opłacalność - Konsorcjum","index":13,"n_rows":192,"n_cols":29,"rows_kept":192,"cut":false,"hidden":false,"merged":[[52,1,57,1],[1,10,1,28],[21,10,21,28],[41,10,41,28],[61,10,61,28],[5,1,10,1],[12,1,17,1],[25,1,30,1],[32,1,37,1],[45,1,50,1],[135,1,159,1],[101,1,102,26],[164,1,188,1],[65,1,70,1],[72,1,77,1],[85,1,90,1],[92,1,97,1],[106,1,130,1],[81,10,81,28]]}
[]
[null,null,"Lider konsorcjum"]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Moduły!K13","v":"Uzupełnij dane"},{"$f":"Moduły!L13","v":""},{"$f":"Moduły!M13","v":""},{"$f":"Moduły!N13","v":""},{"$f":"Moduły!O13","v":""},{"$f":"Moduły!P13","v":""},{"$f":"Moduły!Q13","v":""},{"$f":"Moduły!R13","v":""},{"$f":"Moduły!S13","v":""},{"$f":"Moduły!T13","v":""},{"$f":"Moduły!U13","v":""},{"$f":"Moduły!V13","v":""},{"$f":"Moduły!W13","v":""},{"$f":"Moduły!X13","v":""},{"$f":"Moduły!Y13","v":""},{"$f":"Moduły!Z13","v":""},{"$f":"Moduły!AA13","v":""},null,"Razem"]
[]
[null,"B+R","Przychody",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K6:AA6)","v":0}]
[null,null,"Koszty operacyjne (bez amortyzacji)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Amortyzacja",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Nakłady inwestycyjne (projektowe)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Dotacja",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Zmiana w kapitale pracującym",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Wdrożenie\ninnowacji","Przychody",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K13:AA13)","v":0}]
[null,null,"Koszty operacyjne (bez amortyzacji)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Amortyzacja",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Nakłady inwestycyjne (projektowe)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Dotacja",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Zmiana w kapitale pracującym",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,null,"Członek konsorcjum 1"]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K$4","v":"Uzupełnij dane"},{"$f":"L$4","v":""},"","","","","","","","","","","","","","","",null,"Razem"]
[]
[null,"B+R","Przychody",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K26:AA26)","v":0}]
[null,null,"Koszty operacyjne (bez amortyzacji)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Amortyzacja",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Nakłady inwestycyjne (projektowe)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Dotacja",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Zmiana w kapitale pracującym",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Wdrożenie\ninnowacji","Przychody",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K33:AA33)","v":0}]
[null,null,"Koszty operacyjne (bez amortyzacji)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Amortyzacja",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Nakłady inwestycyjne (projektowe)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Dotacja",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Zmiana w kapitale pracującym",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,null,"Członek konsorcjum 2"]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K$4","v":"Uzupełnij dane"},{"$f":"L$4","v":""},"","","","","","","","","","","","","","","",null,"Razem"]
[]
[null,"B+R","Przychody",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K46:AA46)","v":0}]
[null,null,"Koszty operacyjne (bez amortyzacji)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Amortyzacja",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Nakłady inwestycyjne (projektowe)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Dotacja",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Zmiana w kapitale pracującym",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Wdrożenie\ninnowacji","Przychody",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K53:AA53)","v":0}]
[null,null,"Koszty operacyjne (bez amortyzacji)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Amortyzacja",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Nakłady inwestycyjne (projektowe)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Dotacja",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Zmiana w kapitale pracującym",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,null,"Członek konsorcjum 3"]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K$4","v":"Uzupełnij dane"},{"$f":"L$4","v":""},"","","","","","","","","","","","","","","",null,"Razem"]
[]
[null,"B+R","Przychody",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K66:AA66)","v":0}]
[null,null,"Koszty operacyjne (bez amortyzacji)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Amortyzacja",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Nakłady inwestycyjne (projektowe)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Dotacja",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Zmiana w kapitale pracującym",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Wdrożenie\ninnowacji","Przychody",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K73:AA73)","v":0}]
[null,null,"Koszty operacyjne (bez amortyzacji)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Amortyzacja",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Nakłady inwestycyjne (projektowe)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Dotacja",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Zmiana w kapitale pracującym",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,null,"Członek konsorcjum 4"]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K$4","v":"Uzupełnij dane"},{"$f":"L$4","v":""},"","","","","","","","","","","","","","","",null,"Razem"]
[]
[null,"B+R","Przychody",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K86:AA86)","v":0}]
[null,null,"Koszty operacyjne (bez amortyzacji)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Amortyzacja",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Nakłady inwestycyjne (projektowe)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Dotacja",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Zmiana w kapitale pracującym",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Wdrożenie\ninnowacji","Przychody",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K93:AA93)","v":0}]
[null,null,"Koszty operacyjne (bez amortyzacji)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Amortyzacja",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Nakłady inwestycyjne (projektowe)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Dotacja",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Zmiana w kapitale pracującym",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,"Analiza opłacalności projektu dla Konsorcjum"]
[]
[]
[null,"NPV, IRR [moduł B+R] - Konsorcjum",null,null,null,null,null,null,null,null,{"$f":"K$4","v":"Uzupełnij dane"},{"$f":"L$4","v":""},"","","","","","","","","","","","","","",""]
[]
[null,"B+R","Przychody",null,null,null,null,null,null,null,{"$f":"K86+K66+K46+K26+K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X86+X66+X46+X26+X6","v":0},0,{"$f":"Z86+Z66+Z46+Z26+Z6","v":0},0]
[null,null,"Koszty operacyjne (bez amortyzacji)",null,null,null,null,null,null,null,{"$f":"K87+K67+K47+K27+K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z87+Z67+Z47+Z27+Z7","v":0},0]
[null,null,"Amortyzacja",null,null,null,null,null,null,null,{"$f":"K88+K68+K48+K28+K8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z88+Z68+Z48+Z28+Z8","v":0},0]
[null,null,"Nakłady inwestycyjne (projektowe)",null,null,null,null,null,null,null,{"$f":"K89+K69+K49+K29+K9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z89+Z69+Z49+Z29+Z9","v":0},0]
[null,null,"Dotacja",null,null,null,null,null,null,null,{"$f":"K90+K70+K50+K30+K10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z90+Z70+Z50+Z30+Z10","v":0},0]
[null,null,"Zmiana w kapitale pracującym",null,null,null,null,null,null,null,{"$f":"K91+K71+K51+K31+K11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z91+Z71+Z51+Z31+Z11","v":0},0]
[]
[null,null,"Stopa dyskonta",null,null,null,null,null,null,null,{"$f":"IF(AND(K$105>=Poczatek,K$105<=Koniec),IFERROR(WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Współczynnik dyskonta",null,null,null,null,null,null,null,{"$f":"IF(AND(K$105>=Poczatek,K$105<=Koniec),IFERROR(Założenia!K$35,0),0)","v":0},{"$f":"IF(AND(L$105>=Poczatek,L$105<=Koniec),IFERROR(Założenia!L$35,0),0)","v":"n/d"},{"$f":"IF(AND(M$105>=Poczatek,M$105<=Koniec),IFERROR(Założenia!M$35,0),0)","v":"n/d"},{"$f":"IF(AND(N$105>=Poczatek,N$105<=Koniec),IFERROR(Założenia!N$35,0),0)","v":"n/d"},{"$f":"IF(AND(O$105>=Poczatek,O$105<=Koniec),IFERROR(Założenia!O$35,0),0)","v":"n/d"},{"$f":"IF(AND(P$105>=Poczatek,P$105<=Koniec),IFERROR(Założenia!P$35,0),0)","v":"n/d"},{"$f":"IF(AND(Q$105>=Poczatek,Q$105<=Koniec),IFERROR(Założenia!Q$35,0),0)","v":"n/d"},{"$f":"IF(AND(R$105>=Poczatek,R$105<=Koniec),IFERROR(Założenia!R$35,0),0)","v":"n/d"},{"$f":"IF(AND(S$105>=Poczatek,S$105<=Koniec),IFERROR(Założenia!S$35,0),0)","v":"n/d"},{"$f":"IF(AND(T$105>=Poczatek,T$105<=Koniec),IFERROR(Założenia!T$35,0),0)","v":"n/d"},{"$f":"IF(AND(U$105>=Poczatek,U$105<=Koniec),IFERROR(Założenia!U$35,0),0)","v":"n/d"},{"$f":"IF(AND(V$105>=Poczatek,V$105<=Koniec),IFERROR(Założenia!V$35,0),0)","v":"n/d"},{"$f":"IF(AND(W$105>=Poczatek,W$105<=Koniec),IFERROR(Założenia!W$35,0),0)","v":"n/d"},{"$f":"IF(AND(X$105>=Poczatek,X$105<=Koniec),IFERROR(Założenia!X$35,0),0)","v":"n/d"},{"$f":"IF(AND(Y$105>=Poczatek,Y$105<=Koniec),IFERROR(Założenia!Y$35,0),0)","v":"n/d"},{"$f":"IF(AND(Z$105>=Poczatek,Z$105<=Koniec),IFERROR(Założenia!Z$35,0),0)","v":"n/d"},{"$f":"IF(AND(AA$105>=Poczatek,AA$105<=Koniec),IFERROR(Założenia!AA$35,0),0)","v":"n/d"}]
[]
[null,null,"Wariant bez dotacji [moduł B+R]",null,null,null,null,null,null,null,{"$f":"K$84","v":"Uzupełnij dane"},{"$f":"L$84","v":""},"","","","","","","","","","","","","","",""]
[]
[null,null,"Wolne przepływy pieniężne (FCF) [bez dotacji]",null,null,null,null,null,null,null,{"$f":"IF(AND(K$105>=Poczatek,K$105<=Koniec),(K107-K108-K110+K112),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(X$105>=Poczatek,X$105<=Koniec),(X107-X108-X110+X112),0)","v":0},{"$f":"IF(AND(Y$105>=Poczatek,Y$105<=Koniec),(Y107-Y108-Y110+Y112),0)","v":0},{"$f":"IF(AND(Z$105>=Poczatek,Z$105<=Koniec),(Z107-Z108-Z110+Z112),0)","v":0},{"$f":"IF(AND(AA$105>=Poczatek,AA$105<=Koniec),(AA107-AA108-AA110+AA112),0)","v":0}]
[null,null,"Skumulowane wolne przepływy pieniężne (FCF) [bez dotacji]",null,null,null,null,null,null,null,{"$f":"IF(AND(K$105>=Poczatek,K$105<=Koniec),K119,0)","v":0},{"$f":"IF(AND(L$105>=Poczatek,L$105<=Koniec),(L119+K120),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(X$105>=Poczatek,X$105<=Koniec),(X119+W120),0)","v":0},{"$f":"IF(AND(Y$105>=Poczatek,Y$105<=Koniec),(Y119+X120),0)","v":0},{"$f":"IF(AND(Z$105>=Poczatek,Z$105<=Koniec),(Z119+Y120),0)","v":0},{"$f":"IF(AND(AA$105>=Poczatek,AA$105<=Koniec),(AA119+Z120),0)","v":0}]
[null,null,"Zdyskontowane przepływy pieniężne (FCF) [bez dotacji]",null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND(K$115*K119,0),0)","v":0},{"$f":"IFERROR(ROUND(L$115*L119,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(X$115*X119,0),0)","v":0},{"$f":"IFERROR(ROUND(Y$115*Y119,0),0)","v":0},{"$f":"IFERROR(ROUND(Z$115*Z119,0),0)","v":0},0]
[null,null,"Skumulowane zdyskontowane przepływy pienieżne (FCF) - NPV [bez dotacji]",null,null,null,null,null,null,null,{"$f":"IF(AND(K$105>Koniec_Projekt,K$105<=Koniec),K121,0)","v":0},{"$f":"IF(AND(L$105>Koniec_Projekt,L$105<=Koniec),SUM($K121:L121),0)","v":0},{"$f":"IF(AND(M$105>Koniec_Projekt,M$105<=Koniec),SUM($K121:M121),0)","v":0},{"$f":"IF(AND(N$105>Koniec_Projekt,N$105<=Koniec),SUM($K121:N121),0)","v":0},{"$f":"IF(AND(O$105>Koniec_Projekt,O$105<=Koniec),SUM($K121:O121),0)","v":0},{"$f":"IF(AND(P$105>Koniec_Projekt,P$105<=Koniec),SUM($K121:P121),0)","v":0},{"$f":"IF(AND(Q$105>Koniec_Projekt,Q$105<=Koniec),SUM($K121:Q121),0)","v":0},{"$f":"IF(AND(R$105>Koniec_Projekt,R$105<=Koniec),SUM($K121:R121),0)","v":0},{"$f":"IF(AND(S$105>Koniec_Projekt,S$105<=Koniec),SUM($K121:S121),0)","v":0},{"$f":"IF(AND(T$105>Koniec_Projekt,T$105<=Koniec),SUM($K121:T121),0)","v":0},{"$f":"IF(AND(U$105>Koniec_Projekt,U$105<=Koniec),SUM($K121:U121),0)","v":0},{"$f":"IF(AND(V$105>Koniec_Projekt,V$105<=Koniec),SUM($K121:V121),0)","v":0},{"$f":"IF(AND(W$105>Koniec_Projekt,W$105<=Koniec),SUM($K121:W121),0)","v":0},{"$f":"IF(AND(X$105>Koniec_Projekt,X$105<=Koniec),SUM($K121:X121),0)","v":0},{"$f":"IF(AND(Y$105>Koniec_Projekt,Y$105<=Koniec),SUM($K121:Y121),0)","v":0},{"$f":"IF(AND(Z$105>Koniec_Projekt,Z$105<=Koniec),SUM($K121:Z121),0)","v":0},{"$f":"IF(AND(AA$105>Koniec_Projekt,AA$105<=Koniec),SUM($K121:AA121),0)","v":0}]
[null,null,"IRR [bez dotacji]",null,null,null,null,null,null,null,{"$f":"IF(AND(K$105>=Poczatek,K$105<=Koniec),IFERROR(IRR($K$119:K$119),\"n/d\"),IF(OR(K$105<Poczatek,K$105>Koniec),\"\",0))","v":""},{"$f":"IF(AND(L$105>=Poczatek,L$105<=Koniec),IFERROR(IRR($K$119:L$119),\"n/d\"),IF(OR(L$105<Poczatek,L$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(M$105>=Poczatek,M$105<=Koniec),IFERROR(IRR($K$119:M$119),\"n/d\"),IF(OR(M$105<Poczatek,M$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(N$105>=Poczatek,N$105<=Koniec),IFERROR(IRR($K$119:N$119),\"n/d\"),IF(OR(N$105<Poczatek,N$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(O$105>=Poczatek,O$105<=Koniec),IFERROR(IRR($K$119:O$119),\"n/d\"),IF(OR(O$105<Poczatek,O$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(P$105>=Poczatek,P$105<=Koniec),IFERROR(IRR($K$119:P$119),\"n/d\"),IF(OR(P$105<Poczatek,P$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(Q$105>=Poczatek,Q$105<=Koniec),IFERROR(IRR($K$119:Q$119),\"n/d\"),IF(OR(Q$105<Poczatek,Q$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(R$105>=Poczatek,R$105<=Koniec),IFERROR(IRR($K$119:R$119),\"n/d\"),IF(OR(R$105<Poczatek,R$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(S$105>=Poczatek,S$105<=Koniec),IFERROR(IRR($K$119:S$119),\"n/d\"),IF(OR(S$105<Poczatek,S$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(T$105>=Poczatek,T$105<=Koniec),IFERROR(IRR($K$119:T$119),\"n/d\"),IF(OR(T$105<Poczatek,T$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(U$105>=Poczatek,U$105<=Koniec),IFERROR(IRR($K$119:U$119),\"n/d\"),IF(OR(U$105<Poczatek,U$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(V$105>=Poczatek,V$105<=Koniec),IFERROR(IRR($K$119:V$119),\"n/d\"),IF(OR(V$105<Poczatek,V$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(W$105>=Poczatek,W$105<=Koniec),IFERROR(IRR($K$119:W$119),\"n/d\"),IF(OR(W$105<Poczatek,W$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(X$105>=Poczatek,X$105<=Koniec),IFERROR(IRR($K$119:X$119),\"n/d\"),IF(OR(X$105<Poczatek,X$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(Y$105>=Poczatek,Y$105<=Koniec),IFERROR(IRR($K$119:Y$119),\"n/d\"),IF(OR(Y$105<Poczatek,Y$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(Z$105>=Poczatek,Z$105<=Koniec),IFERROR(IRR($K$119:Z$119),\"n/d\"),IF(OR(Z$105<Poczatek,Z$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(AA$105>=Poczatek,AA$105<=Koniec),IFERROR(IRR($K$119:AA$119),\"n/d\"),IF(OR(AA$105<Poczatek,AA$105>Koniec),\"\",0))","v":"n/d"}]
[]
[null,null,"Wariant z dotacją [moduł B+R]",null,null,null,null,null,null,null,{"$f":"K$84","v":"Uzupełnij dane"},{"$f":"L$84","v":""},"","","","","","","","","","","","","","",""]
[]
[null,null,"Wolne przepływy pieniężne (FCF)",null,null,null,null,null,null,null,{"$f":"K107-K108-K110+K111+K112","v":0},{"$f":"L107-L108-L110+L111+L112","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X107-X108-X110+X111+X112","v":0},{"$f":"Y107-Y108-Y110+Y111+Y112","v":0},{"$f":"Z107-Z108-Z110+Z111+Z112","v":0},0]
[null,null,"Skumulowane wolne przepływy pieniężne (FCF)",null,null,null,null,null,null,null,{"$f":"IF(AND(K$105>=Poczatek,K$105<=Koniec),K127,0)","v":0},{"$f":"IF(AND(L$105>=Poczatek,L$105<=Koniec),(K128+L127),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(X$105>=Poczatek,X$105<=Koniec),(W128+X127),0)","v":0},{"$f":"IF(AND(Y$105>=Poczatek,Y$105<=Koniec),(X128+Y127),0)","v":0},{"$f":"IF(AND(Z$105>=Poczatek,Z$105<=Koniec),(Y128+Z127),0)","v":0},{"$f":"IF(AND(AA$105>=Poczatek,AA$105<=Koniec),(Z128+AA127),0)","v":0}]
[null,null,"Zdyskontowane przepływy pieniężne (FCF)",null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND(K$115*K127,0),0)","v":0},{"$f":"IFERROR(ROUND(L$115*L127,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(X$115*X127,0),0)","v":0},{"$f":"IFERROR(ROUND(Y$115*Y127,0),0)","v":0},{"$f":"IFERROR(ROUND(Z$115*Z127,0),0)","v":0},0]
[null,null,"Skumulowane zdyskontowane przepływy pienieżne (FCF) - NPV",null,null,null,null,null,null,null,{"$f":"IF(AND(K$105>Koniec_Projekt,K$105<=Koniec),K129,0)","v":0},{"$f":"IF(AND(L$105>Koniec_Projekt,L$105<=Koniec),SUM($K129:L129),0)","v":0},{"$f":"IF(AND(M$105>Koniec_Projekt,M$105<=Koniec),SUM($K129:M129),0)","v":0},{"$f":"IF(AND(N$105>Koniec_Projekt,N$105<=Koniec),SUM($K129:N129),0)","v":0},{"$f":"IF(AND(O$105>Koniec_Projekt,O$105<=Koniec),SUM($K129:O129),0)","v":0},{"$f":"IF(AND(P$105>Koniec_Projekt,P$105<=Koniec),SUM($K129:P129),0)","v":0},{"$f":"IF(AND(Q$105>Koniec_Projekt,Q$105<=Koniec),SUM($K129:Q129),0)","v":0},{"$f":"IF(AND(R$105>Koniec_Projekt,R$105<=Koniec),SUM($K129:R129),0)","v":0},{"$f":"IF(AND(S$105>Koniec_Projekt,S$105<=Koniec),SUM($K129:S129),0)","v":0},{"$f":"IF(AND(T$105>Koniec_Projekt,T$105<=Koniec),SUM($K129:T129),0)","v":0},{"$f":"IF(AND(U$105>Koniec_Projekt,U$105<=Koniec),SUM($K129:U129),0)","v":0},{"$f":"IF(AND(V$105>Koniec_Projekt,V$105<=Koniec),SUM($K129:V129),0)","v":0},{"$f":"IF(AND(W$105>Koniec_Projekt,W$105<=Koniec),SUM($K129:W129),0)","v":0},{"$f":"IF(AND(X$105>Koniec_Projekt,X$105<=Koniec),SUM($K129:X129),0)","v":0},{"$f":"IF(AND(Y$105>Koniec_Projekt,Y$105<=Koniec),SUM($K129:Y129),0)","v":0},{"$f":"IF(AND(Z$105>Koniec_Projekt,Z$105<=Koniec),SUM($K129:Z129),0)","v":0},{"$f":"IF(AND(AA$105>Koniec_Projekt,AA$105<=Koniec),SUM($K129:AA129),0)","v":0}]
[null,null,"IRR",null,null,null,null,null,null,null,{"$f":"IF(AND(K$105>=Poczatek,K$105<=Koniec),IFERROR(IRR($K127:K$127),\"n/d\"),IF(OR(K$105<Poczatek,K$105>Koniec),\"\",0))","v":""},{"$f":"IF(AND(L$105>=Poczatek,L$105<=Koniec),IFERROR(IRR($K127:L$127),\"n/d\"),IF(OR(L$105<Poczatek,L$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(M$105>=Poczatek,M$105<=Koniec),IFERROR(IRR($K127:M$127),\"n/d\"),IF(OR(M$105<Poczatek,M$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(N$105>=Poczatek,N$105<=Koniec),IFERROR(IRR($K127:N$127),\"n/d\"),IF(OR(N$105<Poczatek,N$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(O$105>=Poczatek,O$105<=Koniec),IFERROR(IRR($K127:O$127),\"n/d\"),IF(OR(O$105<Poczatek,O$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(P$105>=Poczatek,P$105<=Koniec),IFERROR(IRR($K127:P$127),\"n/d\"),IF(OR(P$105<Poczatek,P$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(Q$105>=Poczatek,Q$105<=Koniec),IFERROR(IRR($K127:Q$127),\"n/d\"),IF(OR(Q$105<Poczatek,Q$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(R$105>=Poczatek,R$105<=Koniec),IFERROR(IRR($K127:R$127),\"n/d\"),IF(OR(R$105<Poczatek,R$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(S$105>=Poczatek,S$105<=Koniec),IFERROR(IRR($K127:S$127),\"n/d\"),IF(OR(S$105<Poczatek,S$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(T$105>=Poczatek,T$105<=Koniec),IFERROR(IRR($K127:T$127),\"n/d\"),IF(OR(T$105<Poczatek,T$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(U$105>=Poczatek,U$105<=Koniec),IFERROR(IRR($K127:U$127),\"n/d\"),IF(OR(U$105<Poczatek,U$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(V$105>=Poczatek,V$105<=Koniec),IFERROR(IRR($K127:V$127),\"n/d\"),IF(OR(V$105<Poczatek,V$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(W$105>=Poczatek,W$105<=Koniec),IFERROR(IRR($K127:W$127),\"n/d\"),IF(OR(W$105<Poczatek,W$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(X$105>=Poczatek,X$105<=Koniec),IFERROR(IRR($K127:X$127),\"n/d\"),IF(OR(X$105<Poczatek,X$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(Y$105>=Poczatek,Y$105<=Koniec),IFERROR(IRR($K127:Y$127),\"n/d\"),IF(OR(Y$105<Poczatek,Y$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(Z$105>=Poczatek,Z$105<=Koniec),IFERROR(IRR($K127:Z$127),\"n/d\"),IF(OR(Z$105<Poczatek,Z$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(AA$105>=Poczatek,AA$105<=Koniec),IFERROR(IRR($K127:AA$127),\"n/d\"),IF(OR(AA$105<Poczatek,AA$105>Koniec),\"\",0))","v":"n/d"}]
[]
[]
[null,"NPV, IRR [moduł Wdrożenie innowacji] - Konsorcjum",null,null,null,null,null,null,null,null,{"$f":"K$4","v":"Uzupełnij dane"},{"$f":"L$4","v":""},"","","","","","","","","","","","","","",""]
[]
[null,"Wdrożenie innowacji","Przychody",null,null,null,null,null,null,null,{"$f":"K93+K73+K53+K33+K13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X93+X73+X53+X33+X13","v":0},0,{"$f":"Z93+Z73+Z53+Z33+Z13","v":0},0]
[null,null,"Koszty operacyjne (bez amortyzacji)",null,null,null,null,null,null,null,{"$f":"K94+K74+K54+K34+K14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z94+Z74+Z54+Z34+Z14","v":0},0]
[null,null,"Amortyzacja",null,null,null,null,null,null,null,{"$f":"K95+K75+K55+K35+K15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z95+Z75+Z55+Z35+Z15","v":0},0]
[null,null,"Nakłady inwestycyjne (projektowe)",null,null,null,null,null,null,null,{"$f":"K96+K76+K56+K36+K16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z96+Z76+Z56+Z36+Z16","v":0},0]
[null,null,"Dotacja",null,null,null,null,null,null,null,{"$f":"K97+K77+K57+K37+K17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z97+Z77+Z57+Z37+Z17","v":0},0]
[null,null,"Zmiana w kapitale pracującym",null,null,null,null,null,null,null,{"$f":"K98+K78+K58+K38+K18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z98+Z78+Z58+Z38+Z18","v":0},0]
[]
[null,null,"Stopa dyskonta",null,null,null,null,null,null,null,{"$f":"IF(AND(K$105>=Poczatek,K$105<=Koniec),IFERROR(WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Współczynnik dyskonta",null,null,null,null,null,null,null,{"$f":"IF(AND(K$105>=Poczatek,K$105<=Koniec),IFERROR(Założenia!K$35,0),0)","v":0},{"$f":"IF(AND(L$105>=Poczatek,L$105<=Koniec),IFERROR(Założenia!L$35,0),0)","v":"n/d"},{"$f":"IF(AND(M$105>=Poczatek,M$105<=Koniec),IFERROR(Założenia!M$35,0),0)","v":"n/d"},{"$f":"IF(AND(N$105>=Poczatek,N$105<=Koniec),IFERROR(Założenia!N$35,0),0)","v":"n/d"},{"$f":"IF(AND(O$105>=Poczatek,O$105<=Koniec),IFERROR(Założenia!O$35,0),0)","v":"n/d"},{"$f":"IF(AND(P$105>=Poczatek,P$105<=Koniec),IFERROR(Założenia!P$35,0),0)","v":"n/d"},{"$f":"IF(AND(Q$105>=Poczatek,Q$105<=Koniec),IFERROR(Założenia!Q$35,0),0)","v":"n/d"},{"$f":"IF(AND(R$105>=Poczatek,R$105<=Koniec),IFERROR(Założenia!R$35,0),0)","v":"n/d"},{"$f":"IF(AND(S$105>=Poczatek,S$105<=Koniec),IFERROR(Założenia!S$35,0),0)","v":"n/d"},{"$f":"IF(AND(T$105>=Poczatek,T$105<=Koniec),IFERROR(Założenia!T$35,0),0)","v":"n/d"},{"$f":"IF(AND(U$105>=Poczatek,U$105<=Koniec),IFERROR(Założenia!U$35,0),0)","v":"n/d"},{"$f":"IF(AND(V$105>=Poczatek,V$105<=Koniec),IFERROR(Założenia!V$35,0),0)","v":"n/d"},{"$f":"IF(AND(W$105>=Poczatek,W$105<=Koniec),IFERROR(Założenia!W$35,0),0)","v":"n/d"},{"$f":"IF(AND(X$105>=Poczatek,X$105<=Koniec),IFERROR(Założenia!X$35,0),0)","v":"n/d"},{"$f":"IF(AND(Y$105>=Poczatek,Y$105<=Koniec),IFERROR(Założenia!Y$35,0),0)","v":"n/d"},{"$f":"IF(AND(Z$105>=Poczatek,Z$105<=Koniec),IFERROR(Założenia!Z$35,0),0)","v":"n/d"},{"$f":"IF(AND(AA$105>=Poczatek,AA$105<=Koniec),IFERROR(Założenia!AA$35,0),0)","v":"n/d"}]
[]
[null,null,"Wariant bez dotacji [moduł Wdrożenie innowacji]",null,null,null,null,null,null,null,{"$f":"K$84","v":"Uzupełnij dane"},{"$f":"L$84","v":""},"","","","","","","","","","","","","","",""]
[]
[null,null,"Wolne przepływy pieniężne (FCF) [bez dotacji]",null,null,null,null,null,null,null,{"$f":"IF(AND(K$105>=Poczatek,K$105<=Koniec),(K136-K137-K139+K141),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(X$105>=Poczatek,X$105<=Koniec),(X136-X137-X139+X141),0)","v":0},{"$f":"IF(AND(Y$105>=Poczatek,Y$105<=Koniec),(Y136-Y137-Y139+Y141),0)","v":0},{"$f":"IF(AND(Z$105>=Poczatek,Z$105<=Koniec),(Z136-Z137-Z139+Z141),0)","v":0},{"$f":"IF(AND(AA$105>=Poczatek,AA$105<=Koniec),(AA136-AA137-AA139+AA141),0)","v":0}]
[null,null,"Skumulowane wolne przepływy pieniężne (FCF) [bez dotacji]",null,null,null,null,null,null,null,{"$f":"IF(AND(K$105>=Poczatek,K$105<=Koniec),K148,0)","v":0},{"$f":"IF(AND(L$105>=Poczatek,L$105<=Koniec),(L148+K149),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(X$105>=Poczatek,X$105<=Koniec),(X148+W149),0)","v":0},{"$f":"IF(AND(Y$105>=Poczatek,Y$105<=Koniec),(Y148+X149),0)","v":0},{"$f":"IF(AND(Z$105>=Poczatek,Z$105<=Koniec),(Z148+Y149),0)","v":0},{"$f":"IF(AND(AA$105>=Poczatek,AA$105<=Koniec),(AA148+Z149),0)","v":0}]
[null,null,"Zdyskontowane przepływy pieniężne (FCF) [bez dotacji]",null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND(K$115*K148,0),0)","v":0},{"$f":"IFERROR(ROUND(L$115*L148,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(X$115*X148,0),0)","v":0},{"$f":"IFERROR(ROUND(Y$115*Y148,0),0)","v":0},{"$f":"IFERROR(ROUND(Z$115*Z148,0),0)","v":0},0]
[null,null,"Skumulowane zdyskontowane przepływy pienieżne (FCF) - NPV [bez dotacji]",null,null,null,null,null,null,null,{"$f":"IF(AND(K$105>Koniec_Projekt,K$105<=Koniec),K150,0)","v":0},{"$f":"IF(AND(L$105>Koniec_Projekt,L$105<=Koniec),SUM($K150:L150),0)","v":0},{"$f":"IF(AND(M$105>Koniec_Projekt,M$105<=Koniec),SUM($K150:M150),0)","v":0},{"$f":"IF(AND(N$105>Koniec_Projekt,N$105<=Koniec),SUM($K150:N150),0)","v":0},{"$f":"IF(AND(O$105>Koniec_Projekt,O$105<=Koniec),SUM($K150:O150),0)","v":0},{"$f":"IF(AND(P$105>Koniec_Projekt,P$105<=Koniec),SUM($K150:P150),0)","v":0},{"$f":"IF(AND(Q$105>Koniec_Projekt,Q$105<=Koniec),SUM($K150:Q150),0)","v":0},{"$f":"IF(AND(R$105>Koniec_Projekt,R$105<=Koniec),SUM($K150:R150),0)","v":0},{"$f":"IF(AND(S$105>Koniec_Projekt,S$105<=Koniec),SUM($K150:S150),0)","v":0},{"$f":"IF(AND(T$105>Koniec_Projekt,T$105<=Koniec),SUM($K150:T150),0)","v":0},{"$f":"IF(AND(U$105>Koniec_Projekt,U$105<=Koniec),SUM($K150:U150),0)","v":0},{"$f":"IF(AND(V$105>Koniec_Projekt,V$105<=Koniec),SUM($K150:V150),0)","v":0},{"$f":"IF(AND(W$105>Koniec_Projekt,W$105<=Koniec),SUM($K150:W150),0)","v":0},{"$f":"IF(AND(X$105>Koniec_Projekt,X$105<=Koniec),SUM($K150:X150),0)","v":0},{"$f":"IF(AND(Y$105>Koniec_Projekt,Y$105<=Koniec),SUM($K150:Y150),0)","v":0},{"$f":"IF(AND(Z$105>Koniec_Projekt,Z$105<=Koniec),SUM($K150:Z150),0)","v":0},{"$f":"IF(AND(AA$105>Koniec_Projekt,AA$105<=Koniec),SUM($K150:AA150),0)","v":0}]
[null,null,"IRR [bez dotacji]",null,null,null,null,null,null,null,{"$f":"IF(AND(K$105>=Poczatek,K$105<=Koniec),IFERROR(IRR($K$148:K$148),\"n/d\"),IF(OR(K$105<Poczatek,K$105>Koniec),\"\",0))","v":""},{"$f":"IF(AND(L$105>=Poczatek,L$105<=Koniec),IFERROR(IRR($K$148:L$148),\"n/d\"),IF(OR(L$105<Poczatek,L$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(M$105>=Poczatek,M$105<=Koniec),IFERROR(IRR($K$148:M$148),\"n/d\"),IF(OR(M$105<Poczatek,M$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(N$105>=Poczatek,N$105<=Koniec),IFERROR(IRR($K$148:N$148),\"n/d\"),IF(OR(N$105<Poczatek,N$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(O$105>=Poczatek,O$105<=Koniec),IFERROR(IRR($K$148:O$148),\"n/d\"),IF(OR(O$105<Poczatek,O$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(P$105>=Poczatek,P$105<=Koniec),IFERROR(IRR($K$148:P$148),\"n/d\"),IF(OR(P$105<Poczatek,P$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(Q$105>=Poczatek,Q$105<=Koniec),IFERROR(IRR($K$148:Q$148),\"n/d\"),IF(OR(Q$105<Poczatek,Q$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(R$105>=Poczatek,R$105<=Koniec),IFERROR(IRR($K$148:R$148),\"n/d\"),IF(OR(R$105<Poczatek,R$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(S$105>=Poczatek,S$105<=Koniec),IFERROR(IRR($K$148:S$148),\"n/d\"),IF(OR(S$105<Poczatek,S$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(T$105>=Poczatek,T$105<=Koniec),IFERROR(IRR($K$148:T$148),\"n/d\"),IF(OR(T$105<Poczatek,T$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(U$105>=Poczatek,U$105<=Koniec),IFERROR(IRR($K$148:U$148),\"n/d\"),IF(OR(U$105<Poczatek,U$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(V$105>=Poczatek,V$105<=Koniec),IFERROR(IRR($K$148:V$148),\"n/d\"),IF(OR(V$105<Poczatek,V$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(W$105>=Poczatek,W$105<=Koniec),IFERROR(IRR($K$148:W$148),\"n/d\"),IF(OR(W$105<Poczatek,W$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(X$105>=Poczatek,X$105<=Koniec),IFERROR(IRR($K$148:X$148),\"n/d\"),IF(OR(X$105<Poczatek,X$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(Y$105>=Poczatek,Y$105<=Koniec),IFERROR(IRR($K$148:Y$148),\"n/d\"),IF(OR(Y$105<Poczatek,Y$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(Z$105>=Poczatek,Z$105<=Koniec),IFERROR(IRR($K$148:Z$148),\"n/d\"),IF(OR(Z$105<Poczatek,Z$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(AA$105>=Poczatek,AA$105<=Koniec),IFERROR(IRR($K$148:AA$148),\"n/d\"),IF(OR(AA$105<Poczatek,AA$105>Koniec),\"\",0))","v":"n/d"}]
[]
[null,null,"Wariant z dotacją [moduł Wdrożenie innowacji]",null,null,null,null,null,null,null,{"$f":"K$84","v":"Uzupełnij dane"},{"$f":"L$84","v":""},"","","","","","","","","","","","","","",""]
[]
[null,null,"Wolne przepływy pieniężne (FCF)",null,null,null,null,null,null,null,{"$f":"K136-K137-K139+K140+K141","v":0},{"$f":"L136-L137-L139+L140+L141","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X136-X137-X139+X140+X141","v":0},{"$f":"Y136-Y137-Y139+Y140+Y141","v":0},{"$f":"Z136-Z137-Z139+Z140+Z141","v":0},0]
[null,null,"Skumulowane wolne przepływy pieniężne (FCF)",null,null,null,null,null,null,null,{"$f":"IF(AND(K$105>=Poczatek,K$105<=Koniec),K156,0)","v":0},{"$f":"IF(AND(L$105>=Poczatek,L$105<=Koniec),(K157+L156),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(X$105>=Poczatek,X$105<=Koniec),(W157+X156),0)","v":0},{"$f":"IF(AND(Y$105>=Poczatek,Y$105<=Koniec),(X157+Y156),0)","v":0},{"$f":"IF(AND(Z$105>=Poczatek,Z$105<=Koniec),(Y157+Z156),0)","v":0},{"$f":"IF(AND(AA$105>=Poczatek,AA$105<=Koniec),(Z157+AA156),0)","v":0}]
[null,null,"Zdyskontowane przepływy pieniężne (FCF)",null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND(K$115*K156,0),0)","v":0},{"$f":"IFERROR(ROUND(L$115*L156,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(X$115*X156,0),0)","v":0},{"$f":"IFERROR(ROUND(Y$115*Y156,0),0)","v":0},{"$f":"IFERROR(ROUND(Z$115*Z156,0),0)","v":0},0]
[null,null,"Skumulowane zdyskontowane przepływy pienieżne (FCF) - NPV",null,null,null,null,null,null,null,{"$f":"IF(AND(K$105>Koniec_Projekt,K$105<=Koniec),K158,0)","v":0},{"$f":"IF(AND(L$105>Koniec_Projekt,L$105<=Koniec),SUM($K158:L158),0)","v":0},{"$f":"IF(AND(M$105>Koniec_Projekt,M$105<=Koniec),SUM($K158:M158),0)","v":0},{"$f":"IF(AND(N$105>Koniec_Projekt,N$105<=Koniec),SUM($K158:N158),0)","v":0},{"$f":"IF(AND(O$105>Koniec_Projekt,O$105<=Koniec),SUM($K158:O158),0)","v":0},{"$f":"IF(AND(P$105>Koniec_Projekt,P$105<=Koniec),SUM($K158:P158),0)","v":0},{"$f":"IF(AND(Q$105>Koniec_Projekt,Q$105<=Koniec),SUM($K158:Q158),0)","v":0},{"$f":"IF(AND(R$105>Koniec_Projekt,R$105<=Koniec),SUM($K158:R158),0)","v":0},{"$f":"IF(AND(S$105>Koniec_Projekt,S$105<=Koniec),SUM($K158:S158),0)","v":0},{"$f":"IF(AND(T$105>Koniec_Projekt,T$105<=Koniec),SUM($K158:T158),0)","v":0},{"$f":"IF(AND(U$105>Koniec_Projekt,U$105<=Koniec),SUM($K158:U158),0)","v":0},{"$f":"IF(AND(V$105>Koniec_Projekt,V$105<=Koniec),SUM($K158:V158),0)","v":0},{"$f":"IF(AND(W$105>Koniec_Projekt,W$105<=Koniec),SUM($K158:W158),0)","v":0},{"$f":"IF(AND(X$105>Koniec_Projekt,X$105<=Koniec),SUM($K158:X158),0)","v":0},{"$f":"IF(AND(Y$105>Koniec_Projekt,Y$105<=Koniec),SUM($K158:Y158),0)","v":0},{"$f":"IF(AND(Z$105>Koniec_Projekt,Z$105<=Koniec),SUM($K158:Z158),0)","v":0},{"$f":"IF(AND(AA$105>Koniec_Projekt,AA$105<=Koniec),SUM($K158:AA158),0)","v":0}]
[null,null,"IRR",null,null,null,null,null,null,null,{"$f":"IF(AND(K$105>=Poczatek,K$105<=Koniec),IFERROR(IRR($K156:K156),\"n/d\"),IF(OR(K$105<Poczatek,K$105>Koniec),\"\",0))","v":""},{"$f":"IF(AND(L$105>=Poczatek,L$105<=Koniec),IFERROR(IRR($K156:L156),\"n/d\"),IF(OR(L$105<Poczatek,L$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(M$105>=Poczatek,M$105<=Koniec),IFERROR(IRR($K156:M156),\"n/d\"),IF(OR(M$105<Poczatek,M$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(N$105>=Poczatek,N$105<=Koniec),IFERROR(IRR($K156:N156),\"n/d\"),IF(OR(N$105<Poczatek,N$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(O$105>=Poczatek,O$105<=Koniec),IFERROR(IRR($K156:O156),\"n/d\"),IF(OR(O$105<Poczatek,O$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(P$105>=Poczatek,P$105<=Koniec),IFERROR(IRR($K156:P156),\"n/d\"),IF(OR(P$105<Poczatek,P$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(Q$105>=Poczatek,Q$105<=Koniec),IFERROR(IRR($K156:Q156),\"n/d\"),IF(OR(Q$105<Poczatek,Q$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(R$105>=Poczatek,R$105<=Koniec),IFERROR(IRR($K156:R156),\"n/d\"),IF(OR(R$105<Poczatek,R$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(S$105>=Poczatek,S$105<=Koniec),IFERROR(IRR($K156:S156),\"n/d\"),IF(OR(S$105<Poczatek,S$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(T$105>=Poczatek,T$105<=Koniec),IFERROR(IRR($K156:T156),\"n/d\"),IF(OR(T$105<Poczatek,T$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(U$105>=Poczatek,U$105<=Koniec),IFERROR(IRR($K156:U156),\"n/d\"),IF(OR(U$105<Poczatek,U$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(V$105>=Poczatek,V$105<=Koniec),IFERROR(IRR($K156:V156),\"n/d\"),IF(OR(V$105<Poczatek,V$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(W$105>=Poczatek,W$105<=Koniec),IFERROR(IRR($K156:W156),\"n/d\"),IF(OR(W$105<Poczatek,W$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(X$105>=Poczatek,X$105<=Koniec),IFERROR(IRR($K156:X156),\"n/d\"),IF(OR(X$105<Poczatek,X$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(Y$105>=Poczatek,Y$105<=Koniec),IFERROR(IRR($K156:Y156),\"n/d\"),IF(OR(Y$105<Poczatek,Y$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(Z$105>=Poczatek,Z$105<=Koniec),IFERROR(IRR($K156:Z156),\"n/d\"),IF(OR(Z$105<Poczatek,Z$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(AA$105>=Poczatek,AA$105<=Koniec),IFERROR(IRR($K156:AA156),\"n/d\"),IF(OR(AA$105<Poczatek,AA$105>Koniec),\"\",0))","v":"n/d"}]
[]
[]
[null,"NPV, IRR [moduł B+R oraz Wdrożenie innowacji] - Konsorcjum",null,null,null,null,null,null,null,null,{"$f":"K$4","v":"Uzupełnij dane"},{"$f":"L$4","v":""},"","","","","","","","","","","","","","",""]
[]
[null,"B+R oraz Wdrożenie innowacji łącznie","Przychody",null,null,null,null,null,null,null,{"$f":"K136+K107","v":0},{"$f":"L136+L107","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X136+X107","v":0},0,{"$f":"Z136+Z107","v":0},0]
[null,null,"Koszty operacyjne (bez amortyzacji)",null,null,null,null,null,null,null,{"$f":"K137+K108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z137+Z108","v":0},0]
[null,null,"Amortyzacja",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z138+Z109","v":0},0]
[null,null,"Nakłady inwestycyjne (projektowe)",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z139+Z110","v":0},0]
[null,null,"Dotacja",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z140+Z111","v":0},0]
[null,null,"Zmiana w kapitale pracującym",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z141+Z112","v":0},0]
[]
[null,null,"Stopa dyskonta",null,null,null,null,null,null,null,{"$f":"IF(AND(K$105>=Poczatek,K$105<=Koniec),IFERROR(WACC,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Współczynnik dyskonta",null,null,null,null,null,null,null,{"$f":"IF(AND(K$105>=Poczatek,K$105<=Koniec),IFERROR(Założenia!K$35,0),0)","v":0},{"$f":"IF(AND(L$105>=Poczatek,L$105<=Koniec),IFERROR(Założenia!L$35,0),0)","v":"n/d"},{"$f":"IF(AND(M$105>=Poczatek,M$105<=Koniec),IFERROR(Założenia!M$35,0),0)","v":"n/d"},{"$f":"IF(AND(N$105>=Poczatek,N$105<=Koniec),IFERROR(Założenia!N$35,0),0)","v":"n/d"},{"$f":"IF(AND(O$105>=Poczatek,O$105<=Koniec),IFERROR(Założenia!O$35,0),0)","v":"n/d"},{"$f":"IF(AND(P$105>=Poczatek,P$105<=Koniec),IFERROR(Założenia!P$35,0),0)","v":"n/d"},{"$f":"IF(AND(Q$105>=Poczatek,Q$105<=Koniec),IFERROR(Założenia!Q$35,0),0)","v":"n/d"},{"$f":"IF(AND(R$105>=Poczatek,R$105<=Koniec),IFERROR(Założenia!R$35,0),0)","v":"n/d"},{"$f":"IF(AND(S$105>=Poczatek,S$105<=Koniec),IFERROR(Założenia!S$35,0),0)","v":"n/d"},{"$f":"IF(AND(T$105>=Poczatek,T$105<=Koniec),IFERROR(Założenia!T$35,0),0)","v":"n/d"},{"$f":"IF(AND(U$105>=Poczatek,U$105<=Koniec),IFERROR(Założenia!U$35,0),0)","v":"n/d"},{"$f":"IF(AND(V$105>=Poczatek,V$105<=Koniec),IFERROR(Założenia!V$35,0),0)","v":"n/d"},{"$f":"IF(AND(W$105>=Poczatek,W$105<=Koniec),IFERROR(Założenia!W$35,0),0)","v":"n/d"},{"$f":"IF(AND(X$105>=Poczatek,X$105<=Koniec),IFERROR(Założenia!X$35,0),0)","v":"n/d"},{"$f":"IF(AND(Y$105>=Poczatek,Y$105<=Koniec),IFERROR(Założenia!Y$35,0),0)","v":"n/d"},{"$f":"IF(AND(Z$105>=Poczatek,Z$105<=Koniec),IFERROR(Założenia!Z$35,0),0)","v":"n/d"},{"$f":"IF(AND(AA$105>=Poczatek,AA$105<=Koniec),IFERROR(Założenia!AA$35,0),0)","v":"n/d"}]
[]
[null,null,"Wariant bez dotacji [moduł B+R oraz Wdrożenie innowacji]",null,null,null,null,null,null,null,{"$f":"K$84","v":"Uzupełnij dane"},{"$f":"L$84","v":""},"","","","","","","","","","","","","","",""]
[]
[null,null,"Wolne przepływy pieniężne (FCF) [bez dotacji]",null,null,null,null,null,null,null,{"$f":"IF(AND(K$105>=Poczatek,K$105<=Koniec),(K165-K166-K168+K170),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(X$105>=Poczatek,X$105<=Koniec),(X165-X166-X168+X170),0)","v":0},{"$f":"IF(AND(Y$105>=Poczatek,Y$105<=Koniec),(Y165-Y166-Y168+Y170),0)","v":0},{"$f":"IF(AND(Z$105>=Poczatek,Z$105<=Koniec),(Z165-Z166-Z168+Z170),0)","v":0},{"$f":"IF(AND(AA$105>=Poczatek,AA$105<=Koniec),(AA165-AA166-AA168+AA170),0)","v":0}]
[null,null,"Skumulowane wolne przepływy pieniężne (FCF) [bez dotacji]",null,null,null,null,null,null,null,{"$f":"IF(AND(K$105>=Poczatek,K$105<=Koniec),K177,0)","v":0},{"$f":"IF(AND(L$105>=Poczatek,L$105<=Koniec),(L177+K178),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(X$105>=Poczatek,X$105<=Koniec),(X177+W178),0)","v":0},{"$f":"IF(AND(Y$105>=Poczatek,Y$105<=Koniec),(Y177+X178),0)","v":0},{"$f":"IF(AND(Z$105>=Poczatek,Z$105<=Koniec),(Z177+Y178),0)","v":0},{"$f":"IF(AND(AA$105>=Poczatek,AA$105<=Koniec),(AA177+Z178),0)","v":0}]
[null,null,"Zdyskontowane przepływy pieniężne (FCF) [bez dotacji]",null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND(K$115*K177,0),0)","v":0},{"$f":"IFERROR(ROUND(L$115*L177,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(X$115*X177,0),0)","v":0},{"$f":"IFERROR(ROUND(Y$115*Y177,0),0)","v":0},{"$f":"IFERROR(ROUND(Z$115*Z177,0),0)","v":0},0]
[null,null,"Skumulowane zdyskontowane przepływy pienieżne (FCF) - NPV [bez dotacji]",null,null,null,null,null,null,null,{"$f":"IF(AND(K$105>Koniec_Projekt,K$105<=Koniec),K179,0)","v":0},{"$f":"IF(AND(L$105>Koniec_Projekt,L$105<=Koniec),SUM($K179:L179),0)","v":0},{"$f":"IF(AND(M$105>Koniec_Projekt,M$105<=Koniec),SUM($K179:M179),0)","v":0},{"$f":"IF(AND(N$105>Koniec_Projekt,N$105<=Koniec),SUM($K179:N179),0)","v":0},{"$f":"IF(AND(O$105>Koniec_Projekt,O$105<=Koniec),SUM($K179:O179),0)","v":0},{"$f":"IF(AND(P$105>Koniec_Projekt,P$105<=Koniec),SUM($K179:P179),0)","v":0},{"$f":"IF(AND(Q$105>Koniec_Projekt,Q$105<=Koniec),SUM($K179:Q179),0)","v":0},{"$f":"IF(AND(R$105>Koniec_Projekt,R$105<=Koniec),SUM($K179:R179),0)","v":0},{"$f":"IF(AND(S$105>Koniec_Projekt,S$105<=Koniec),SUM($K179:S179),0)","v":0},{"$f":"IF(AND(T$105>Koniec_Projekt,T$105<=Koniec),SUM($K179:T179),0)","v":0},{"$f":"IF(AND(U$105>Koniec_Projekt,U$105<=Koniec),SUM($K179:U179),0)","v":0},{"$f":"IF(AND(V$105>Koniec_Projekt,V$105<=Koniec),SUM($K179:V179),0)","v":0},{"$f":"IF(AND(W$105>Koniec_Projekt,W$105<=Koniec),SUM($K179:W179),0)","v":0},{"$f":"IF(AND(X$105>Koniec_Projekt,X$105<=Koniec),SUM($K179:X179),0)","v":0},{"$f":"IF(AND(Y$105>Koniec_Projekt,Y$105<=Koniec),SUM($K179:Y179),0)","v":0},{"$f":"IF(AND(Z$105>Koniec_Projekt,Z$105<=Koniec),SUM($K179:Z179),0)","v":0},{"$f":"IF(AND(AA$105>Koniec_Projekt,AA$105<=Koniec),SUM($K179:AA179),0)","v":0}]
[null,null,"IRR [bez dotacji]",null,null,null,null,null,null,null,{"$f":"IF(AND(K$105>=Poczatek,K$105<=Koniec),IFERROR(IRR($K$177:K$177),\"n/d\"),IF(OR(K$105<Poczatek,K$105>Koniec),\"\",0))","v":""},{"$f":"IF(AND(L$105>=Poczatek,L$105<=Koniec),IFERROR(IRR($K$177:L$177),\"n/d\"),IF(OR(L$105<Poczatek,L$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(M$105>=Poczatek,M$105<=Koniec),IFERROR(IRR($K$177:M$177),\"n/d\"),IF(OR(M$105<Poczatek,M$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(N$105>=Poczatek,N$105<=Koniec),IFERROR(IRR($K$177:N$177),\"n/d\"),IF(OR(N$105<Poczatek,N$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(O$105>=Poczatek,O$105<=Koniec),IFERROR(IRR($K$177:O$177),\"n/d\"),IF(OR(O$105<Poczatek,O$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(P$105>=Poczatek,P$105<=Koniec),IFERROR(IRR($K$177:P$177),\"n/d\"),IF(OR(P$105<Poczatek,P$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(Q$105>=Poczatek,Q$105<=Koniec),IFERROR(IRR($K$177:Q$177),\"n/d\"),IF(OR(Q$105<Poczatek,Q$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(R$105>=Poczatek,R$105<=Koniec),IFERROR(IRR($K$177:R$177),\"n/d\"),IF(OR(R$105<Poczatek,R$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(S$105>=Poczatek,S$105<=Koniec),IFERROR(IRR($K$177:S$177),\"n/d\"),IF(OR(S$105<Poczatek,S$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(T$105>=Poczatek,T$105<=Koniec),IFERROR(IRR($K$177:T$177),\"n/d\"),IF(OR(T$105<Poczatek,T$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(U$105>=Poczatek,U$105<=Koniec),IFERROR(IRR($K$177:U$177),\"n/d\"),IF(OR(U$105<Poczatek,U$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(V$105>=Poczatek,V$105<=Koniec),IFERROR(IRR($K$177:V$177),\"n/d\"),IF(OR(V$105<Poczatek,V$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(W$105>=Poczatek,W$105<=Koniec),IFERROR(IRR($K$177:W$177),\"n/d\"),IF(OR(W$105<Poczatek,W$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(X$105>=Poczatek,X$105<=Koniec),IFERROR(IRR($K$177:X$177),\"n/d\"),IF(OR(X$105<Poczatek,X$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(Y$105>=Poczatek,Y$105<=Koniec),IFERROR(IRR($K$177:Y$177),\"n/d\"),IF(OR(Y$105<Poczatek,Y$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(Z$105>=Poczatek,Z$105<=Koniec),IFERROR(IRR($K$177:Z$177),\"n/d\"),IF(OR(Z$105<Poczatek,Z$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(AA$105>=Poczatek,AA$105<=Koniec),IFERROR(IRR($K$177:AA$177),\"n/d\"),IF(OR(AA$105<Poczatek,AA$105>Koniec),\"\",0))","v":"n/d"}]
[]
[null,null,"Wariant z dotacją [moduł B+R oraz Wdrożenie innowacji]",null,null,null,null,null,null,null,{"$f":"K$84","v":"Uzupełnij dane"},{"$f":"L$84","v":""},"","","","","","","","","","","","","","",""]
[]
[null,null,"Wolne przepływy pieniężne (FCF)",null,null,null,null,null,null,null,{"$f":"K165-K166-K168+K169+K170","v":0},{"$f":"L165-L166-L168+L169+L170","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X165-X166-X168+X169+X170","v":0},{"$f":"Y165-Y166-Y168+Y169+Y170","v":0},{"$f":"Z165-Z166-Z168+Z169+Z170","v":0},0]
[null,null,"Skumulowane wolne przepływy pieniężne (FCF)",null,null,null,null,null,null,null,{"$f":"IF(AND(K$105>=Poczatek,K$105<=Koniec),K185,0)","v":0},{"$f":"IF(AND(L$105>=Poczatek,L$105<=Koniec),(K186+L185),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(X$105>=Poczatek,X$105<=Koniec),(W186+X185),0)","v":0},{"$f":"IF(AND(Y$105>=Poczatek,Y$105<=Koniec),(X186+Y185),0)","v":0},{"$f":"IF(AND(Z$105>=Poczatek,Z$105<=Koniec),(Y186+Z185),0)","v":0},{"$f":"IF(AND(AA$105>=Poczatek,AA$105<=Koniec),(Z186+AA185),0)","v":0}]
[null,null,"Zdyskontowane przepływy pieniężne (FCF)",null,null,null,null,null,null,null,{"$f":"IFERROR(ROUND(K$115*K185,0),0)","v":0},{"$f":"IFERROR(ROUND(L$115*L185,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(ROUND(X$115*X185,0),0)","v":0},{"$f":"IFERROR(ROUND(Y$115*Y185,0),0)","v":0},{"$f":"IFERROR(ROUND(Z$115*Z185,0),0)","v":0},0]
[null,null,"Skumulowane zdyskontowane przepływy pienieżne (FCF) - NPV",null,null,null,null,null,null,null,{"$f":"IF(AND(K$105>Koniec_Projekt,K$105<=Koniec),K187,0)","v":0},{"$f":"IF(AND(L$105>Koniec_Projekt,L$105<=Koniec),SUM($K187:L187),0)","v":0},{"$f":"IF(AND(M$105>Koniec_Projekt,M$105<=Koniec),SUM($K187:M187),0)","v":0},{"$f":"IF(AND(N$105>Koniec_Projekt,N$105<=Koniec),SUM($K187:N187),0)","v":0},{"$f":"IF(AND(O$105>Koniec_Projekt,O$105<=Koniec),SUM($K187:O187),0)","v":0},{"$f":"IF(AND(P$105>Koniec_Projekt,P$105<=Koniec),SUM($K187:P187),0)","v":0},{"$f":"IF(AND(Q$105>Koniec_Projekt,Q$105<=Koniec),SUM($K187:Q187),0)","v":0},{"$f":"IF(AND(R$105>Koniec_Projekt,R$105<=Koniec),SUM($K187:R187),0)","v":0},{"$f":"IF(AND(S$105>Koniec_Projekt,S$105<=Koniec),SUM($K187:S187),0)","v":0},{"$f":"IF(AND(T$105>Koniec_Projekt,T$105<=Koniec),SUM($K187:T187),0)","v":0},{"$f":"IF(AND(U$105>Koniec_Projekt,U$105<=Koniec),SUM($K187:U187),0)","v":0},{"$f":"IF(AND(V$105>Koniec_Projekt,V$105<=Koniec),SUM($K187:V187),0)","v":0},{"$f":"IF(AND(W$105>Koniec_Projekt,W$105<=Koniec),SUM($K187:W187),0)","v":0},{"$f":"IF(AND(X$105>Koniec_Projekt,X$105<=Koniec),SUM($K187:X187),0)","v":0},{"$f":"IF(AND(Y$105>Koniec_Projekt,Y$105<=Koniec),SUM($K187:Y187),0)","v":0},{"$f":"IF(AND(Z$105>Koniec_Projekt,Z$105<=Koniec),SUM($K187:Z187),0)","v":0},{"$f":"IF(AND(AA$105>Koniec_Projekt,AA$105<=Koniec),SUM($K187:AA187),0)","v":0}]
[null,null,"IRR",null,null,null,null,null,null,null,{"$f":"IF(AND(K$105>=Poczatek,K$105<=Koniec),IFERROR(IRR($K$185:K$185),\"n/d\"),IF(OR(K$105<Poczatek,K$105>Koniec),\"\",0))","v":""},{"$f":"IF(AND(L$105>=Poczatek,L$105<=Koniec),IFERROR(IRR($K$185:L$185),\"n/d\"),IF(OR(L$105<Poczatek,L$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(M$105>=Poczatek,M$105<=Koniec),IFERROR(IRR($K$185:M$185),\"n/d\"),IF(OR(M$105<Poczatek,M$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(N$105>=Poczatek,N$105<=Koniec),IFERROR(IRR($K$185:N$185),\"n/d\"),IF(OR(N$105<Poczatek,N$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(O$105>=Poczatek,O$105<=Koniec),IFERROR(IRR($K$185:O$185),\"n/d\"),IF(OR(O$105<Poczatek,O$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(P$105>=Poczatek,P$105<=Koniec),IFERROR(IRR($K$185:P$185),\"n/d\"),IF(OR(P$105<Poczatek,P$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(Q$105>=Poczatek,Q$105<=Koniec),IFERROR(IRR($K$185:Q$185),\"n/d\"),IF(OR(Q$105<Poczatek,Q$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(R$105>=Poczatek,R$105<=Koniec),IFERROR(IRR($K$185:R$185),\"n/d\"),IF(OR(R$105<Poczatek,R$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(S$105>=Poczatek,S$105<=Koniec),IFERROR(IRR($K$185:S$185),\"n/d\"),IF(OR(S$105<Poczatek,S$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(T$105>=Poczatek,T$105<=Koniec),IFERROR(IRR($K$185:T$185),\"n/d\"),IF(OR(T$105<Poczatek,T$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(U$105>=Poczatek,U$105<=Koniec),IFERROR(IRR($K$185:U$185),\"n/d\"),IF(OR(U$105<Poczatek,U$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(V$105>=Poczatek,V$105<=Koniec),IFERROR(IRR($K$185:V$185),\"n/d\"),IF(OR(V$105<Poczatek,V$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(W$105>=Poczatek,W$105<=Koniec),IFERROR(IRR($K$185:W$185),\"n/d\"),IF(OR(W$105<Poczatek,W$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(X$105>=Poczatek,X$105<=Koniec),IFERROR(IRR($K$185:X$185),\"n/d\"),IF(OR(X$105<Poczatek,X$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(Y$105>=Poczatek,Y$105<=Koniec),IFERROR(IRR($K$185:Y$185),\"n/d\"),IF(OR(Y$105<Poczatek,Y$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(Z$105>=Poczatek,Z$105<=Koniec),IFERROR(IRR($K$185:Z$185),\"n/d\"),IF(OR(Z$105<Poczatek,Z$105>Koniec),\"\",0))","v":"n/d"},{"$f":"IF(AND(AA$105>=Poczatek,AA$105<=Koniec),IFERROR(IRR($K$185:AA$185),\"n/d\"),IF(OR(AA$105<Poczatek,AA$105>Koniec),\"\",0))","v":"n/d"}]
[]
[]
[null,"Komentarz"]

{"sheet":"Zaliczka-refundacja","index":14,"n_rows":37,"n_cols":25,"rows_kept":37,"cut":false,"hidden":false,"merged":[[1,1,2,24],[36,1,36,2]]}
[]
[null,{"$f":"Założenia!B2","v":"Wstaw nazwę podmiotu oraz tytuł projektu w zakładce Dane podmiotu"}]
[]
[]
[]
[null,"Lp.","Przewidywany kwartał / rok złożenia wniosku o płatność","ZAPOTRZEBOWANIE NA ŚRODKI FINANSOWE\nWydatki całkowite\n(w PLN)","ZAPOTRZEBOWANIE NA ŚRODKI FINANSOWE\nWydatki kwalifikowalne\n(w PLN)","ZAPOTRZEBOWANIE NA ŚRODKI FINANSOWE\nDofinansowanie\n(w PLN)","Oznaczenie rodzaju wniosku o płatność","% wnioskowanego dofinansowania (zaliczka)","% wnioskowanego dofinansowania (refundacja)"]
[null,1,null,null,null,null,null,{"$f":"IF(ISBLANK($G7),\"\",IF($G7=\"zaliczka [Z]\",(F7/E7),\"n/d\"))","v":""},{"$f":"IF(ISBLANK($G7),\"\",IF($G7=\"refundacja [R]\",(F7/E7),\"n/d\"))","v":""},{"$f":"IF(ISBLANK($G7),\"\",IF($G7=\"zaliczka [Z]\",(G7/F7),\"n/d\"))","v":""},{"$f":"IF(ISBLANK($G7),\"\",IF($G7=\"zaliczka [Z]\",(I7/G7),\"n/d\"))","v":""},{"$f":"IF(ISBLANK($G7),\"\",IF($G7=\"zaliczka [Z]\",(J7/I7),\"n/d\"))","v":""},"","","","","","","","","","","","",""]
[null,2,null,null,null,null,null,{"$f":"IF(ISBLANK($G8),\"\",IF($G8=\"zaliczka [Z]\",(F8/E8),\"n/d\"))","v":""},{"$f":"IF(ISBLANK($G8),\"\",IF($G8=\"refundacja [R]\",(F8/E8),\"n/d\"))","v":""}]
[null,3,null,null,null,null,null,"",""]
[null,4,null,null,null,null,null,"",""]
[null,5,null,null,null,null,null,"",""]
[null,6,null,null,null,null,null,"",""]
[null,7,null,null,null,null,null,"",""]
[null,8,null,null,null,null,null,"",""]
[null,9,null,null,null,null,null,"",""]
[null,10,null,null,null,null,null,"",""]
[null,11,null,null,null,null,null,"",""]
[null,12,null,null,null,null,null,"",""]
[null,13,null,null,null,null,null,"",""]
[null,14,null,null,null,null,null,"",""]
[null,15,null,null,null,null,null,"",""]
[null,16,null,null,null,null,null,"",""]
[null,17,null,null,null,null,null,"",""]
[null,18,null,null,null,null,null,"",""]
[null,19,null,null,null,null,null,"",""]
[null,20,null,null,null,null,null,"",""]
[null,21,null,null,null,null,null,"",""]
[null,22,null,null,null,null,null,"",""]
[null,23,null,null,null,null,null,"",""]
[null,24,null,null,null,null,null,"",""]
[null,25,null,null,null,null,null,"",""]
[null,26,null,null,null,null,null,"",""]
[null,27,null,null,null,null,null,"",""]
[null,28,null,null,null,null,null,"",""]
[null,29,null,null,null,null,null,"",""]
[null,30,null,null,null,null,null,"",""]
[null,"Razem",null,{"$f":"SUM(D7:D36)","v":0},{"$f":"SUM(E7:E36)","v":0},{"$f":"SUM(F7:F36)","v":0}]

{"sheet":"Zaliczka-refundacja Konsorcjum","index":15,"n_rows":37,"n_cols":25,"rows_kept":37,"cut":false,"hidden":false,"merged":[[1,1,2,24],[36,1,36,2]]}
[]
[null,{"$f":"Założenia!B2","v":"Wstaw nazwę podmiotu oraz tytuł projektu w zakładce Dane podmiotu"}]
[]
[]
[]
[null,"Lp.","Przewidywany kwartał / rok złożenia wniosku o płatność","ZAPOTRZEBOWANIE NA ŚRODKI FINANSOWE\nWydatki całkowite\n(w PLN)","ZAPOTRZEBOWANIE NA ŚRODKI FINANSOWE\nWydatki kwalifikowalne\n(w PLN)","ZAPOTRZEBOWANIE NA ŚRODKI FINANSOWE\nDofinansowanie\n(w PLN)","Oznaczenie rodzaju wniosku o płatność","% wnioskowanego dofinansowania (zaliczka)","% wnioskowanego dofinansowania (refundacja)"]
[null,1,null,null,null,null,null,{"$f":"IF(ISBLANK($G7),\"\",IF($G7=\"zaliczka [Z]\",(F7/E7),\"n/d\"))","v":""},{"$f":"IF(ISBLANK($G7),\"\",IF($G7=\"refundacja [R]\",(F7/E7),\"n/d\"))","v":""},{"$f":"IF(ISBLANK($G7),\"\",IF($G7=\"zaliczka [Z]\",(G7/F7),\"n/d\"))","v":""},{"$f":"IF(ISBLANK($G7),\"\",IF($G7=\"zaliczka [Z]\",(I7/G7),\"n/d\"))","v":""},{"$f":"IF(ISBLANK($G7),\"\",IF($G7=\"zaliczka [Z]\",(J7/I7),\"n/d\"))","v":""},"","","","","","","","","","","","",""]
[null,2,null,null,null,null,null,{"$f":"IF(ISBLANK($G8),\"\",IF($G8=\"zaliczka [Z]\",(F8/E8),\"n/d\"))","v":""},{"$f":"IF(ISBLANK($G8),\"\",IF($G8=\"refundacja [R]\",(F8/E8),\"n/d\"))","v":""}]
[null,3,null,null,null,null,null,"",""]
[null,4,null,null,null,null,null,"",""]
[null,5,null,null,null,null,null,"",""]
[null,6,null,null,null,null,null,"",""]
[null,7,null,null,null,null,null,"",""]
[null,8,null,null,null,null,null,"",""]
[null,9,null,null,null,null,null,"",""]
[null,10,null,null,null,null,null,"",""]
[null,11,null,null,null,null,null,"",""]
[null,12,null,null,null,null,null,"",""]
[null,13,null,null,null,null,null,"",""]
[null,14,null,null,null,null,null,"",""]
[null,15,null,null,null,null,null,"",""]
[null,16,null,null,null,null,null,"",""]
[null,17,null,null,null,null,null,"",""]
[null,18,null,null,null,null,null,"",""]
[null,19,null,null,null,null,null,"",""]
[null,20,null,null,null,null,null,"",""]
[null,21,null,null,null,null,null,"",""]
[null,22,null,null,null,null,null,"",""]
[null,23,null,null,null,null,null,"",""]
[null,24,null,null,null,null,null,"",""]
[null,25,null,null,null,null,null,"",""]
[null,26,null,null,null,null,null,"",""]
[null,27,null,null,null,null,null,"",""]
[null,28,null,null,null,null,null,"",""]
[null,29,null,null,null,null,null,"",""]
[null,30,null,null,null,null,null,"",""]
[null,"Razem",null,{"$f":"SUM(D7:D36)","v":0},{"$f":"SUM(E7:E36)","v":0},{"$f":"SUM(F7:F36)","v":0}]